Nifty
Sensex
:
:
10705.75
36329.01
-93.90 (-0.87%)
-345.51 (-0.94%)

Finance - NBFC

Rating :
49/99

BSE: 500490 | NSE: BAJAJHLDNG

2852.90
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2684.00
  •  2888.00
  •  2668.00
  •  2654.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  182514
  •  5095.85
  •  3950.00
  •  1460.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,733.12
  • 10.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,620.81
  • 2.54%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.91%
  • 9.80%
  • 21.10%
  • FII
  • DII
  • Others
  • 15.66%
  • 2.06%
  • 1.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.92
  • -3.49
  • -2.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.56
  • -9.55
  • -6.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.21
  • 7.53
  • 31.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 9.95
  • 11.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.34
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.73
  • 59.49
  • 72.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
110.29
83.02
32.85%
86.86
109.61
-20.76%
117.60
129.36
-9.09%
78.63
104.71
-24.91%
Expenses
40.13
36.92
8.69%
32.44
15.36
111.20%
27.87
18.00
54.83%
33.52
14.28
134.73%
EBITDA
70.16
46.10
52.19%
54.42
94.25
-42.26%
89.73
111.36
-19.42%
45.11
90.43
-50.12%
EBIDTM
63.67%
55.53%
62.65%
85.99%
76.30%
86.09%
57.37%
86.36%
Other Income
8.18
1.18
593.22%
10.57
1.17
803.42%
13.06
1.14
1,045.61%
10.50
1.16
805.17%
Interest
4.80
0.00
0
2.58
0.00
0
2.58
0.00
0
2.58
0.00
0
Depreciation
8.55
0.88
871.59%
8.28
0.87
851.72%
8.25
1.10
650.00%
8.25
1.25
560.00%
PBT
64.99
46.40
40.06%
54.13
94.55
-42.75%
91.96
111.40
-17.45%
44.78
90.34
-50.43%
Tax
169.13
21.88
672.99%
20.46
33.85
-39.56%
23.90
33.32
-28.27%
19.99
32.59
-38.66%
PAT
-104.14
24.52
-
33.67
60.70
-44.53%
68.06
78.08
-12.83%
24.79
57.75
-57.07%
PATM
-94.28%
29.54%
38.76%
55.38%
57.87%
60.36%
31.53%
55.15%
EPS
-9.36
2.20
-
3.03
5.45
-44.40%
6.12
7.02
-12.82%
2.23
5.19
-57.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
393.38
431.78
419.67
842.11
469.84
523.93
389.05
345.55
295.31
898.14
Net Sales Growth
-
-8.89%
2.89%
-50.16%
79.23%
-10.32%
34.67%
12.59%
17.01%
-67.12%
 
Cost Of Goods Sold
-
7.66
0.00
0.00
0.93
1.11
0.84
0.46
0.66
0.65
0.64
Gross Profit
-
385.72
431.78
419.67
841.18
468.73
523.09
388.59
344.89
294.66
897.50
GP Margin
-
98.05%
100%
100%
99.89%
99.76%
99.84%
99.88%
99.81%
99.78%
99.93%
Total Expenditure
-
133.96
89.64
64.60
214.43
41.31
44.68
30.10
25.45
11.61
11.66
Power & Fuel Cost
-
0.00
0.00
0.00
0.15
0.12
0.11
0.08
0.10
0.10
0.10
% Of Sales
-
0%
0%
0%
0.02%
0.03%
0.02%
0.02%
0.03%
0.03%
0.01%
Employee Cost
-
44.54
28.13
23.78
20.76
7.23
2.28
1.99
1.63
4.23
5.42
% Of Sales
-
11.32%
6.51%
5.67%
2.47%
1.54%
0.44%
0.51%
0.47%
1.43%
0.60%
Manufacturing Exp.
-
46.76
5.68
3.58
3.47
3.47
4.48
6.59
3.80
0.41
0.83
% Of Sales
-
11.89%
1.32%
0.85%
0.41%
0.74%
0.86%
1.69%
1.10%
0.14%
0.09%
General & Admin Exp.
-
6.11
19.05
19.80
17.01
10.52
7.03
5.15
3.01
2.24
0.26
% Of Sales
-
1.55%
4.41%
4.72%
2.02%
2.24%
1.34%
1.32%
0.87%
0.76%
0.03%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
28.89
36.78
17.44
172.26
18.98
30.05
15.91
16.35
4.08
0.00
% Of Sales
-
7.34%
8.52%
4.16%
20.46%
4.04%
5.74%
4.09%
4.73%
1.38%
0.50%
EBITDA
-
259.42
342.14
355.07
627.68
428.53
479.25
358.95
320.10
283.70
886.48
EBITDA Margin
-
65.95%
79.24%
84.61%
74.54%
91.21%
91.47%
92.26%
92.63%
96.07%
98.70%
Other Income
-
42.31
4.65
4.74
7.97
6.85
34.90
41.02
2.36
5.72
2.27
Interest
-
12.54
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
Depreciation
-
33.33
4.10
5.24
5.39
5.48
0.96
0.40
0.43
0.47
0.48
PBT
-
255.86
342.69
354.57
630.26
429.90
513.19
399.57
322.02
288.94
888.27
Tax
-
233.48
121.64
84.70
134.57
88.31
99.36
81.12
68.33
76.46
72.27
Tax Rate
-
91.25%
35.50%
23.89%
21.35%
20.54%
19.36%
20.30%
21.22%
27.81%
8.14%
PAT
-
-65.81
221.05
269.87
495.69
341.59
413.83
318.45
253.69
198.47
816.00
PAT before Minority Interest
-
22.38
221.05
269.87
495.69
341.59
413.83
318.45
253.69
198.47
816.00
Minority Interest
-
-88.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-16.73%
51.20%
64.31%
58.86%
72.70%
78.99%
81.85%
73.42%
67.21%
90.85%
PAT Growth
-
-
-18.09%
-45.56%
45.11%
-17.46%
29.95%
25.53%
27.82%
-75.68%
 
EPS
-
-5.91
19.86
24.25
44.54
30.69
37.18
28.61
22.79
17.83
73.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
27,763.54
26,952.30
25,201.23
17,817.90
15,293.32
13,393.23
11,998.98
10,345.09
8,680.02
7,450.83
Share Capital
111.29
111.29
111.29
111.29
111.29
111.29
111.29
111.29
111.29
111.29
Total Reserves
27,652.25
26,841.01
25,089.94
17,706.61
15,182.03
13,281.94
11,887.69
10,233.80
8,568.73
7,339.54
Non-Current Liabilities
205.46
-117.95
-151.47
37.23
36.55
35.02
35.78
27.94
28.64
23.36
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
21.02
18.30
17.15
2.59
1.26
0.17
0.11
0.02
0.00
0.95
Current Liabilities
223.65
35.66
31.72
33.54
141.81
464.73
413.48
402.44
426.11
466.01
Trade Payables
4.99
1.13
0.48
0.81
0.65
1.15
1.32
0.52
0.87
1.31
Other Current Liabilities
218.66
34.53
31.24
19.30
27.17
15.95
12.76
9.96
11.00
9.90
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
13.43
113.99
447.63
399.40
391.96
414.24
454.80
Total Liabilities
32,728.73
26,870.01
25,081.48
17,888.67
15,471.68
13,892.98
12,448.24
10,775.47
9,134.77
7,940.20
Net Block
190.57
6.30
6.42
8.28
526.92
526.46
514.30
514.50
366.35
355.98
Gross Block
240.36
9.50
96.98
104.41
623.00
622.18
609.15
609.14
461.60
450.89
Accumulated Depreciation
49.79
3.20
90.56
96.13
96.08
95.72
94.85
94.64
95.25
94.91
Non Current Assets
32,481.58
26,733.08
24,073.22
15,924.84
13,907.82
13,371.78
11,747.60
9,700.84
7,971.13
6,324.64
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
160.33
0.00
Non Current Investment
32,251.62
26,444.05
24,008.76
15,713.90
13,215.41
12,669.64
10,932.02
8,657.43
7,004.90
5,519.54
Long Term Loans & Adv.
37.03
40.13
40.03
183.01
141.47
154.99
231.29
310.80
321.84
281.13
Other Non Current Assets
2.36
242.60
0.51
2.15
6.52
3.19
52.49
200.61
100.21
150.49
Current Assets
247.15
136.93
1,008.26
1,963.83
1,563.86
521.20
700.64
1,074.63
1,163.64
1,615.56
Current Investments
0.00
0.00
757.80
1,846.58
60.43
407.92
392.91
919.92
700.75
1,355.23
Inventories
3.36
0.00
0.00
0.28
0.13
0.31
0.12
0.14
0.06
0.13
Sundry Debtors
4.70
0.00
0.00
0.53
0.59
0.61
0.31
0.61
0.38
0.31
Cash & Bank
112.31
10.19
81.21
12.53
1,423.01
48.24
268.53
146.62
424.85
222.67
Other Current Assets
126.78
113.64
168.78
103.44
79.70
64.12
38.77
7.34
37.60
37.22
Short Term Loans & Adv.
13.34
13.10
0.47
0.47
12.79
11.15
0.57
1.13
32.83
34.38
Net Current Assets
23.50
101.27
976.54
1,930.29
1,422.05
56.47
287.16
672.19
737.53
1,149.55
Total Assets
32,728.73
26,870.01
25,081.48
17,888.67
15,471.68
13,892.98
12,448.24
10,775.47
9,134.77
7,940.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,919.83
627.64
1,631.10
-923.34
1,147.22
796.01
872.26
0.00
0.00
0.00
PBT
255.86
342.69
354.57
630.26
429.90
979.69
818.96
0.00
0.00
0.00
Adjustment
1,928.06
551.17
463.73
-358.60
801.80
-219.37
-105.79
0.00
0.00
0.00
Changes in Working Capital
-190.75
-167.96
999.75
-1,028.36
-9.00
68.63
236.54
0.00
0.00
0.00
Cash after chg. in Working capital
1,993.17
725.90
1,818.05
-756.70
1,222.70
828.95
949.71
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-77.20
-98.26
-186.95
-166.64
-75.48
-32.94
-77.45
0.00
0.00
0.00
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
3.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-799.63
-163.24
-1,122.78
-372.11
1,019.43
-464.23
-519.08
0.00
0.00
0.00
Net Fixed Assets
-197.11
87.48
0.02
0.45
0.02
0.02
0.02
165.29
-160.26
0.02
Net Investments
-36.77
-694.32
-2,697.25
-1,782.11
864.14
-806.91
-433.24
-683.14
129.07
-359.85
Others
-565.75
443.60
1,574.45
1,409.55
155.27
342.66
-85.86
517.85
31.19
359.83
Cash from Financing Activity
-1,028.28
-536.05
-434.18
-110.49
-760.76
-390.97
-326.06
0.00
0.00
0.00
Net Cash Inflow / Outflow
91.92
-71.65
74.14
-1,405.94
1,405.89
-59.19
27.12
0.00
0.00
0.00
Opening Cash & Equivalents
3.48
75.13
0.99
1,406.98
1.09
60.28
33.16
0.00
0.00
0.00
Closing Cash & Equivalent
95.40
3.48
75.13
1.04
1,406.98
1.09
60.28
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
2494.70
2421.81
2264.46
1601.03
1374.19
1203.45
1078.17
929.56
779.95
669.50
ROA
0.08%
0.85%
1.26%
2.97%
2.33%
3.14%
2.74%
2.55%
2.32%
8.88%
ROE
0.08%
0.85%
1.25%
2.99%
2.38%
3.26%
2.85%
2.67%
2.46%
12.60%
ROCE
0.98%
1.31%
1.65%
3.81%
3.00%
4.04%
3.58%
3.39%
3.41%
13.66%
Fixed Asset Turnover
3.15
8.11
4.17
2.32
0.75
0.85
0.64
0.65
0.65
2.32
Receivable days
4.36
0.00
0.00
0.24
0.47
0.32
0.43
0.52
0.43
0.11
Inventory Days
3.12
0.00
0.00
0.09
0.17
0.15
0.12
0.11
0.12
0.05
Payable days
8.02
6.90
6.85
8.06
11.88
29.37
23.13
26.37
50.17
157.34
Cash Conversion Cycle
-0.54
-6.90
-6.85
-7.73
-11.24
-28.90
-22.57
-25.74
-49.63
-157.18
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
21.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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.