Nifty
Sensex
:
:
24613.00
80716.55
26.30 (0.11%)
51.69 (0.06%)

Diversified

Rating :
57/99

BSE: Not Listed | NSE: ASPINWALL

278.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  274.35
  •  284.55
  •  274.35
  •  276.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9184
  •  25.66
  •  359.00
  •  223.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 240.88
  • 22.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 226.05
  • 1.95%
  • 1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.46%
  • 3.49%
  • 26.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.08%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 1.32
  • 5.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 14.09
  • 13.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.59
  • 31.50
  • 64.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 14.86
  • 13.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 0.95
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.81
  • 10.06
  • 9.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
77.89
65.53
18.86%
86.09
65.05
32.34%
59.26
76.95
-22.99%
72.40
86.99
-16.77%
Expenses
75.41
63.29
19.15%
82.88
60.78
36.36%
56.60
71.69
-21.05%
71.65
77.59
-7.66%
EBITDA
2.48
2.24
10.71%
3.21
4.27
-24.82%
2.66
5.26
-49.43%
0.75
9.40
-92.02%
EBIDTM
3.18%
3.42%
3.73%
6.56%
4.49%
6.84%
1.04%
10.81%
Other Income
3.93
2.21
77.83%
1.28
0.58
120.69%
0.74
0.80
-7.50%
3.10
1.01
206.93%
Interest
0.36
0.27
33.33%
1.05
0.50
110.00%
1.24
0.25
396.00%
0.76
0.55
38.18%
Depreciation
1.56
1.33
17.29%
1.28
1.12
14.29%
1.19
1.11
7.21%
1.16
1.06
9.43%
PBT
4.49
2.85
57.54%
2.16
3.23
-33.13%
0.97
4.70
-79.36%
1.93
24.91
-92.25%
Tax
-1.15
1.34
-
-0.47
1.38
-
0.08
1.06
-92.45%
0.41
3.36
-87.80%
PAT
5.64
1.51
273.51%
2.63
1.85
42.16%
0.89
3.64
-75.55%
1.52
21.55
-92.95%
PATM
7.24%
2.30%
3.05%
2.84%
1.50%
4.73%
2.10%
24.77%
EPS
7.21
1.93
273.58%
3.36
2.37
41.77%
1.14
4.65
-75.48%
1.94
27.56
-92.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
295.64
294.52
259.62
252.75
256.26
275.84
282.76
245.40
239.40
225.97
199.59
Net Sales Growth
0.38%
13.44%
2.72%
-1.37%
-7.10%
-2.45%
15.22%
2.51%
5.94%
13.22%
 
Cost Of Goods Sold
124.67
88.23
77.56
83.06
104.80
123.65
94.89
85.19
96.47
99.98
80.00
Gross Profit
170.97
206.29
182.06
169.69
151.46
152.19
187.87
160.21
142.93
125.99
119.59
GP Margin
57.83%
70.04%
70.13%
67.14%
59.10%
55.17%
66.44%
65.29%
59.70%
55.76%
59.92%
Total Expenditure
286.54
273.06
240.82
241.10
255.20
264.74
255.36
224.40
223.44
215.12
183.55
Power & Fuel Cost
-
1.69
1.78
1.80
1.94
1.70
1.61
1.38
1.26
1.35
1.29
% Of Sales
-
0.57%
0.69%
0.71%
0.76%
0.62%
0.57%
0.56%
0.53%
0.60%
0.65%
Employee Cost
-
49.46
44.18
37.40
35.74
35.28
34.98
34.18
32.24
30.76
29.48
% Of Sales
-
16.79%
17.02%
14.80%
13.95%
12.79%
12.37%
13.93%
13.47%
13.61%
14.77%
Manufacturing Exp.
-
6.56
7.54
7.60
7.67
7.99
17.37
90.79
81.45
70.19
61.33
% Of Sales
-
2.23%
2.90%
3.01%
2.99%
2.90%
6.14%
37.00%
34.02%
31.06%
30.73%
General & Admin Exp.
-
10.74
9.13
8.66
10.93
9.90
10.12
10.05
9.78
9.95
9.17
% Of Sales
-
3.65%
3.52%
3.43%
4.27%
3.59%
3.58%
4.10%
4.09%
4.40%
4.59%
Selling & Distn. Exp.
-
112.44
98.57
98.23
88.69
78.62
93.02
0.36
0.28
0.23
0.12
% Of Sales
-
38.18%
37.97%
38.86%
34.61%
28.50%
32.90%
0.15%
0.12%
0.10%
0.06%
Miscellaneous Exp.
-
3.94
2.06
4.35
5.43
7.60
3.37
2.45
1.96
2.66
0.12
% Of Sales
-
1.34%
0.79%
1.72%
2.12%
2.76%
1.19%
1.00%
0.82%
1.18%
1.08%
EBITDA
9.10
21.46
18.80
11.65
1.06
11.10
27.40
21.00
15.96
10.85
16.04
EBITDA Margin
3.08%
7.29%
7.24%
4.61%
0.41%
4.02%
9.69%
8.56%
6.67%
4.80%
8.04%
Other Income
9.05
4.60
3.24
5.17
6.99
7.56
3.98
5.95
4.43
5.41
3.97
Interest
3.41
1.86
2.95
4.24
5.32
7.44
5.14
5.89
5.17
8.44
5.84
Depreciation
5.19
4.62
3.82
3.25
3.33
2.54
2.51
2.34
2.28
2.13
4.92
PBT
9.55
19.58
15.27
9.33
-0.60
8.68
23.73
18.72
12.94
5.69
9.25
Tax
-1.13
7.14
3.42
2.90
-0.18
1.42
7.72
6.59
4.71
0.70
4.48
Tax Rate
-11.83%
20.01%
18.30%
31.08%
30.00%
16.36%
37.42%
39.94%
36.40%
12.30%
48.43%
PAT
10.68
28.55
15.27
6.43
-0.42
7.26
12.91
9.91
8.23
4.99
4.77
PAT before Minority Interest
10.68
28.55
15.27
6.43
-0.42
7.26
12.91
9.91
8.23
4.99
4.77
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.61%
9.69%
5.88%
2.54%
-0.16%
2.63%
4.57%
4.04%
3.44%
2.21%
2.39%
PAT Growth
-62.59%
86.97%
137.48%
-
-
-43.76%
30.27%
20.41%
64.93%
4.61%
 
EPS
13.69
36.60
19.58
8.24
-0.54
9.31
16.55
12.71
10.55
6.40
6.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
176.76
153.88
141.81
134.83
139.89
136.56
126.51
114.95
108.50
105.64
Share Capital
7.82
7.82
7.82
7.82
7.82
7.82
7.82
7.82
7.82
7.82
Total Reserves
168.94
146.06
133.99
127.01
132.07
128.74
118.69
107.13
100.68
97.82
Non-Current Liabilities
5.37
6.48
4.17
3.20
6.44
9.62
15.55
11.57
31.49
3.14
Secured Loans
0.51
2.09
2.52
2.16
6.08
10.00
11.15
9.20
5.54
0.00
Unsecured Loans
0.48
0.48
0.48
0.48
0.48
0.48
0.00
0.48
0.48
0.48
Long Term Provisions
3.22
4.90
3.27
4.80
3.76
2.35
7.32
6.11
30.13
6.84
Current Liabilities
62.02
75.91
83.96
94.35
105.91
113.52
66.14
97.03
63.81
99.02
Trade Payables
11.85
14.51
14.93
14.17
8.78
9.17
4.74
19.22
12.22
13.58
Other Current Liabilities
29.78
33.98
33.51
31.48
29.44
35.37
41.19
21.13
14.48
23.07
Short Term Borrowings
12.80
17.75
26.47
39.93
56.91
54.27
11.78
28.05
31.37
30.07
Short Term Provisions
7.59
9.67
9.05
8.77
10.78
14.71
8.43
28.63
5.74
32.30
Total Liabilities
244.15
236.27
229.94
232.38
252.24
259.70
208.20
223.55
203.80
207.80
Net Block
70.20
70.53
65.50
68.07
68.29
53.04
51.92
51.85
50.04
50.66
Gross Block
88.14
84.50
76.97
76.60
74.14
56.67
53.77
86.59
85.09
85.54
Accumulated Depreciation
17.94
13.97
11.47
8.53
5.85
3.63
1.85
34.74
35.05
34.88
Non Current Assets
92.55
89.95
88.81
90.03
86.40
80.23
72.63
60.84
77.98
54.67
Capital Work in Progress
1.07
0.57
2.11
0.09
0.00
17.82
12.10
5.66
0.04
0.04
Non Current Investment
0.03
0.03
11.20
11.39
11.58
0.03
0.03
0.06
0.06
0.06
Long Term Loans & Adv.
6.87
6.86
9.00
10.12
6.51
4.83
4.32
2.74
27.35
3.42
Other Non Current Assets
3.36
0.77
1.00
0.36
0.02
4.51
4.26
0.53
0.49
0.49
Current Assets
151.60
146.32
141.13
142.35
165.84
179.47
135.57
162.71
125.82
153.13
Current Investments
1.76
2.39
1.44
1.39
2.85
3.34
3.45
2.49
2.21
10.35
Inventories
67.55
83.58
66.58
68.85
98.74
107.93
61.50
58.05
57.56
64.39
Sundry Debtors
23.56
27.49
39.40
41.74
33.40
34.02
26.94
30.40
26.43
16.82
Cash & Bank
39.40
8.55
6.20
5.58
4.97
4.02
6.31
7.22
6.64
5.85
Other Current Assets
19.33
17.05
21.66
22.03
25.88
30.16
37.37
64.55
32.98
55.72
Short Term Loans & Adv.
6.56
7.26
5.85
2.76
2.62
5.63
6.20
28.19
5.30
29.63
Net Current Assets
89.58
70.41
57.17
48.00
59.93
65.95
69.43
65.68
62.01
54.11
Total Assets
244.15
236.27
229.94
232.38
252.24
259.70
208.20
223.55
203.80
207.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
34.77
16.35
20.45
31.22
16.84
-30.13
23.59
12.97
6.40
-16.56
PBT
19.58
15.27
9.33
-0.60
8.68
20.63
16.50
12.94
5.69
9.25
Adjustment
2.60
6.40
6.00
7.43
3.92
7.63
6.56
3.66
6.39
7.47
Changes in Working Capital
16.25
-1.55
6.40
27.57
8.93
-51.38
6.53
-0.41
-2.86
-28.35
Cash after chg. in Working capital
38.43
20.12
21.73
34.40
21.53
-23.12
29.59
16.19
9.22
-11.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.66
-3.77
-1.28
-3.18
-4.69
-7.01
-6.00
-3.22
-2.82
-4.93
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
9.35
2.99
-1.41
0.17
-3.02
-5.98
-7.33
-3.34
7.67
1.39
Net Fixed Assets
-4.13
-5.83
-1.63
-2.46
0.35
-8.44
26.31
-8.02
0.45
-0.34
Net Investments
0.50
11.03
0.19
-0.01
-11.82
-0.04
0.99
-0.04
6.50
-2.31
Others
12.98
-2.21
0.03
2.64
8.45
2.50
-34.63
4.72
0.72
4.04
Cash from Financing Activity
-13.18
-17.03
-18.32
-30.86
-12.84
34.88
-17.49
-7.94
-14.25
13.48
Net Cash Inflow / Outflow
30.94
2.31
0.72
0.53
0.98
-1.23
-1.23
1.69
-0.18
-1.69
Opening Cash & Equivalents
7.95
5.64
4.92
4.38
3.41
4.65
5.88
3.86
4.05
5.63
Closing Cash & Equivalent
38.89
7.95
5.64
4.92
4.38
3.41
4.65
5.55
3.86
3.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
226.04
196.78
181.34
172.42
178.89
174.63
161.78
146.99
138.75
135.09
ROA
11.89%
6.55%
2.78%
-0.17%
2.84%
5.52%
4.59%
3.85%
2.42%
2.51%
ROE
17.27%
10.33%
4.65%
-0.31%
5.25%
9.81%
8.21%
7.37%
4.66%
4.60%
ROCE
20.55%
12.40%
7.63%
2.43%
7.81%
14.39%
14.62%
12.08%
9.66%
11.16%
Fixed Asset Turnover
3.41
3.22
3.28
3.40
4.22
5.12
3.50
2.79
2.65
2.34
Receivable days
31.63
47.02
58.59
53.51
44.61
39.35
42.64
43.32
34.93
29.38
Inventory Days
93.65
105.56
97.79
119.35
136.74
109.35
88.91
88.13
98.49
91.05
Payable days
54.52
69.27
63.94
18.07
12.23
10.12
20.47
26.70
21.94
23.05
Cash Conversion Cycle
70.76
83.30
92.44
154.79
169.11
138.58
111.08
104.75
111.48
97.38
Total Debt/Equity
0.08
0.14
0.23
0.34
0.48
0.51
0.21
0.34
0.35
0.39
Interest Cover
20.19
7.34
3.20
0.89
2.17
5.01
3.80
3.50
1.67
2.58

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.