Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Diversified

Rating :
42/99

BSE: 523319 | NSE: BALMLAWRIE

112.55
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 112.45
  • 113.90
  • 111.85
  • 111.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  138207
  •  156.10
  •  141.45
  •  103.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,924.65
  • 12.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,603.15
  • 5.78%
  • 1.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 64.10%
  • 27.66%
  • FII
  • DII
  • Others
  • 1.61%
  • 0.02%
  • 6.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.77
  • 3.58
  • 10.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.45
  • -3.10
  • -2.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.00
  • -11.67
  • -8.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 13.73
  • 13.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.57
  • 1.47
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 7.26
  • 7.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
648.00
486.12
33.30%
575.36
498.78
15.35%
505.08
387.92
30.20%
488.79
365.41
33.76%
Expenses
586.68
449.32
30.57%
511.09
408.72
25.05%
469.02
364.07
28.83%
456.86
336.71
35.68%
EBITDA
61.32
36.80
66.63%
64.27
90.06
-28.64%
36.06
23.85
51.19%
31.93
28.70
11.25%
EBIDTM
9.46%
7.57%
11.17%
18.06%
7.14%
6.15%
6.53%
7.85%
Other Income
8.28
9.66
-14.29%
15.49
16.27
-4.79%
4.90
9.86
-50.30%
7.07
14.67
-51.81%
Interest
4.67
3.79
23.22%
3.19
2.96
7.77%
3.86
2.32
66.38%
2.76
2.99
-7.69%
Depreciation
14.08
13.96
0.86%
14.07
14.49
-2.90%
14.18
13.85
2.38%
13.59
13.24
2.64%
PBT
50.86
28.72
77.09%
62.50
88.88
-29.68%
22.92
17.54
30.67%
22.65
27.15
-16.57%
Tax
11.18
7.86
42.24%
26.63
24.04
10.77%
5.34
9.63
-44.55%
7.51
7.77
-3.35%
PAT
39.67
20.86
90.17%
35.87
64.84
-44.68%
17.58
7.91
122.25%
15.14
19.38
-21.88%
PATM
6.12%
4.29%
6.23%
13.00%
3.48%
2.04%
3.10%
5.30%
EPS
3.28
2.15
52.56%
2.76
4.40
-37.27%
1.59
1.13
40.71%
1.58
1.73
-8.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,217.23
2,055.35
1,528.98
1,534.39
1,775.21
1,723.50
1,706.36
1,594.55
3,258.25
3,124.77
3,018.29
Net Sales Growth
27.56%
34.43%
-0.35%
-13.57%
3.00%
1.00%
7.01%
-51.06%
4.27%
3.53%
 
Cost Of Goods Sold
1,561.54
1,434.89
986.75
923.24
1,112.04
1,076.61
1,081.55
980.45
2,499.86
2,397.54
2,321.74
Gross Profit
655.69
620.45
542.24
611.14
663.17
646.89
624.81
614.10
758.39
727.23
696.54
GP Margin
29.57%
30.19%
35.46%
39.83%
37.36%
37.53%
36.62%
38.51%
23.28%
23.27%
23.08%
Total Expenditure
2,023.65
1,893.80
1,415.62
1,349.54
1,553.79
1,534.44
1,497.98
1,390.89
3,040.53
2,919.86
2,788.71
Power & Fuel Cost
-
34.95
28.41
29.10
29.70
27.49
27.12
25.55
48.08
51.74
48.53
% Of Sales
-
1.70%
1.86%
1.90%
1.67%
1.60%
1.59%
1.60%
1.48%
1.66%
1.61%
Employee Cost
-
225.45
215.98
211.67
209.42
194.39
197.20
196.91
235.73
222.12
203.02
% Of Sales
-
10.97%
14.13%
13.80%
11.80%
11.28%
11.56%
12.35%
7.23%
7.11%
6.73%
Manufacturing Exp.
-
52.27
39.99
38.68
38.22
39.41
38.30
38.15
56.77
55.37
48.75
% Of Sales
-
2.54%
2.62%
2.52%
2.15%
2.29%
2.24%
2.39%
1.74%
1.77%
1.62%
General & Admin Exp.
-
75.94
67.66
69.47
79.89
78.30
72.74
68.69
84.04
87.88
81.12
% Of Sales
-
3.69%
4.43%
4.53%
4.50%
4.54%
4.26%
4.31%
2.58%
2.81%
2.69%
Selling & Distn. Exp.
-
9.46
8.38
7.21
9.04
11.43
10.12
10.46
13.93
13.32
12.57
% Of Sales
-
0.46%
0.55%
0.47%
0.51%
0.66%
0.59%
0.66%
0.43%
0.43%
0.42%
Miscellaneous Exp.
-
60.84
68.45
70.16
75.48
106.81
70.94
70.68
102.12
91.89
12.57
% Of Sales
-
2.96%
4.48%
4.57%
4.25%
6.20%
4.16%
4.43%
3.13%
2.94%
2.42%
EBITDA
193.58
161.55
113.36
184.85
221.42
189.06
208.38
203.66
217.72
204.91
229.58
EBITDA Margin
8.73%
7.86%
7.41%
12.05%
12.47%
10.97%
12.21%
12.77%
6.68%
6.56%
7.61%
Other Income
35.74
44.63
76.36
55.19
62.59
82.76
58.06
64.84
69.32
76.50
59.68
Interest
14.48
13.59
11.92
14.87
7.12
4.23
4.54
4.55
22.70
24.06
22.69
Depreciation
55.92
55.79
55.02
51.73
30.31
26.90
25.87
24.02
46.21
35.27
37.85
PBT
158.93
136.79
122.78
173.44
246.57
240.69
236.04
239.92
218.14
222.09
228.70
Tax
50.66
47.34
40.19
55.27
85.47
74.31
81.23
75.90
66.01
66.41
61.56
Tax Rate
31.88%
34.61%
32.73%
31.87%
34.66%
30.87%
34.41%
31.64%
30.26%
29.90%
26.92%
PAT
108.26
89.45
82.59
118.17
161.10
166.38
154.81
164.02
152.13
155.69
166.07
PAT before Minority Interest
111.43
89.45
82.59
118.17
161.10
166.38
154.81
164.02
152.13
155.69
167.15
Minority Interest
3.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.08
PAT Margin
4.88%
4.35%
5.40%
7.70%
9.07%
9.65%
9.07%
10.29%
4.67%
4.98%
5.50%
PAT Growth
-4.19%
8.31%
-30.11%
-26.65%
-3.17%
7.47%
-5.62%
7.82%
-2.29%
-6.25%
 
EPS
6.33
5.23
4.83
6.91
9.42
9.73
9.05
9.59
8.90
9.10
9.71

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,587.64
1,542.02
1,553.83
1,519.53
1,456.94
1,361.36
1,238.74
1,043.29
981.32
863.03
Share Capital
171.00
171.00
171.00
114.00
114.00
114.00
28.50
28.50
28.50
16.29
Total Reserves
1,416.63
1,371.01
1,382.83
1,405.53
1,342.94
1,247.36
1,210.24
1,014.79
952.82
846.75
Non-Current Liabilities
296.35
273.95
243.70
194.03
112.65
88.07
96.45
144.99
139.41
170.72
Secured Loans
88.30
93.30
94.08
76.08
0.00
0.00
0.00
86.82
91.89
113.45
Unsecured Loans
0.00
0.00
0.00
0.00
11.16
0.00
0.00
2.59
2.59
0.86
Long Term Provisions
69.92
52.83
43.28
41.62
37.77
55.79
65.42
12.29
10.35
9.82
Current Liabilities
526.41
524.10
492.13
518.00
568.51
580.48
462.99
713.93
752.06
688.93
Trade Payables
272.96
271.46
221.61
292.99
318.38
307.12
224.29
303.54
346.51
303.27
Other Current Liabilities
208.78
220.74
237.21
185.30
216.49
210.22
190.16
203.19
211.83
203.01
Short Term Borrowings
0.00
0.00
0.00
1.62
3.74
0.00
0.00
86.43
71.97
64.49
Short Term Provisions
44.67
31.90
33.31
38.09
29.91
63.14
48.54
120.77
121.75
118.16
Total Liabilities
2,446.25
2,379.20
2,333.83
2,282.15
2,190.91
2,029.91
1,798.18
1,902.21
1,872.79
1,726.14
Net Block
767.39
766.82
769.17
567.10
409.02
396.12
393.42
577.13
464.02
451.52
Gross Block
1,001.60
968.61
922.82
672.68
492.91
443.80
415.92
1,071.24
881.68
840.54
Accumulated Depreciation
234.21
201.79
153.66
105.58
73.17
47.68
22.50
494.11
417.66
389.02
Non Current Assets
1,230.95
1,197.45
1,183.16
1,105.51
932.54
777.75
697.21
605.66
559.21
492.07
Capital Work in Progress
10.81
32.11
23.69
117.18
138.07
62.66
10.99
11.62
77.19
12.06
Non Current Investment
436.48
386.18
375.79
326.18
293.74
271.96
248.21
0.14
0.15
0.15
Long Term Loans & Adv.
15.29
10.91
12.91
15.56
13.40
12.64
11.79
16.76
17.86
28.34
Other Non Current Assets
0.58
1.01
1.61
79.50
78.31
34.38
32.81
0.00
0.00
0.00
Current Assets
1,215.30
1,181.74
1,150.66
1,176.64
1,258.37
1,252.17
1,100.98
1,296.55
1,313.58
1,234.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
200.95
160.14
145.06
142.93
136.63
151.70
119.76
316.53
308.58
283.56
Sundry Debtors
314.61
287.75
273.51
276.29
269.78
281.61
230.33
469.02
525.75
449.28
Cash & Bank
416.27
532.35
450.95
445.70
505.99
529.84
464.97
387.79
372.10
412.02
Other Current Assets
283.48
136.54
212.03
254.39
345.97
289.03
285.92
123.20
107.15
89.22
Short Term Loans & Adv.
57.29
64.97
69.12
57.32
43.31
56.52
61.39
95.51
78.30
67.31
Net Current Assets
688.89
657.64
658.53
658.63
689.86
671.68
637.99
582.62
561.52
545.15
Total Assets
2,446.25
2,379.19
2,333.82
2,282.15
2,190.91
2,029.92
1,798.19
1,902.21
1,872.79
1,726.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
2.30
243.59
188.60
194.06
128.72
181.47
150.30
200.95
166.88
201.19
PBT
136.79
122.78
173.44
246.57
238.30
236.04
239.92
250.07
221.72
227.13
Adjustment
38.68
26.23
49.98
4.98
5.02
5.76
5.57
42.93
28.12
33.47
Changes in Working Capital
-127.54
119.67
21.90
26.89
-38.12
23.11
-7.75
-33.99
-22.59
10.36
Cash after chg. in Working capital
47.93
268.68
245.33
278.44
205.20
264.91
237.74
259.01
227.25
270.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.63
-25.09
-56.73
-84.38
-76.48
-83.44
-87.44
-72.59
-60.37
-69.77
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
136.95
-80.45
-60.35
-136.88
-19.26
-117.48
-70.78
-42.33
-75.59
-45.27
Net Fixed Assets
-11.41
-53.98
-109.73
-122.30
-30.02
-43.80
187.75
-67.74
-105.44
-43.83
Net Investments
-0.10
0.80
10.59
-1.64
-51.54
-29.55
-1.05
-0.01
-2.22
-9.75
Others
148.46
-27.27
38.79
-12.94
62.30
-44.13
-257.48
25.42
32.07
8.31
Cash from Financing Activity
-127.16
-148.56
-162.23
-78.11
-85.79
-73.24
-66.35
-142.93
-131.21
-100.72
Net Cash Inflow / Outflow
12.10
14.58
-33.99
-20.93
23.67
-9.25
13.17
15.69
-39.92
55.20
Opening Cash & Equivalents
35.58
21.00
54.99
75.92
52.25
61.50
48.33
372.10
412.02
356.82
Closing Cash & Equivalent
47.68
35.58
21.00
54.99
75.92
52.25
61.50
387.79
372.10
412.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
92.84
90.17
90.87
88.86
85.20
79.61
72.44
61.01
57.39
50.47
ROA
3.71%
3.50%
5.12%
7.20%
7.88%
8.09%
8.86%
8.06%
8.65%
9.99%
ROE
5.72%
5.34%
7.69%
10.83%
11.81%
11.91%
14.37%
15.03%
16.88%
20.62%
ROCE
9.06%
8.19%
11.59%
16.52%
17.29%
18.50%
19.72%
20.10%
22.23%
24.81%
Fixed Asset Turnover
2.09
1.62
1.92
3.05
3.75
4.25
2.31
3.49
3.81
3.88
Receivable days
53.48
66.99
65.39
56.14
57.29
51.11
74.39
53.34
54.30
51.43
Inventory Days
32.06
36.43
34.25
28.74
29.96
27.10
46.41
33.52
32.98
33.04
Payable days
69.24
91.19
73.89
77.78
83.40
70.09
75.29
40.83
42.51
39.58
Cash Conversion Cycle
16.30
12.23
25.76
7.10
3.84
8.11
45.52
46.03
44.77
44.89
Total Debt/Equity
0.06
0.06
0.06
0.05
0.01
0.00
0.00
0.19
0.18
0.23
Interest Cover
11.07
11.30
12.66
35.61
57.94
53.02
53.73
10.61
10.23
11.08

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.