Nifty
Sensex
:
:
14901.50
50180.16
139.95 (0.95%)
330.32 (0.66%)

Diversified

Rating :
45/99

BSE: 523319 | NSE: BALMLAWRIE

125.65
01-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  125.00
  •  128.25
  •  124.05
  •  123.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1529035
  •  1932.12
  •  146.70
  •  69.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,149.52
  • 23.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,795.16
  • 5.97%
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 64.08%
  • 24.60%
  • FII
  • DII
  • Others
  • 1.76%
  • 0.03%
  • 9.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.32
  • -0.77
  • -3.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.74
  • -1.91
  • -0.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.82
  • -6.35
  • -10.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.58
  • 13.73
  • 13.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 1.62
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 6.63
  • 6.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
387.92
374.40
3.61%
365.41
383.19
-4.64%
276.86
431.43
-35.83%
345.41
474.49
-27.20%
Expenses
364.07
326.62
11.47%
336.71
349.48
-3.65%
279.02
387.17
-27.93%
281.88
390.15
-27.75%
EBITDA
23.85
47.79
-50.09%
28.70
33.72
-14.89%
-2.16
44.26
-
63.54
84.34
-24.66%
EBIDTM
6.15%
12.76%
7.85%
8.80%
-0.78%
10.26%
18.39%
17.77%
Other Income
9.86
8.55
15.32%
14.67
13.47
8.91%
8.45
9.58
-11.80%
19.14
20.07
-4.63%
Interest
2.32
3.80
-38.95%
2.99
3.12
-4.17%
3.65
3.36
8.63%
4.59
2.57
78.60%
Depreciation
13.85
11.14
24.33%
13.24
10.31
28.42%
13.44
10.82
24.21%
19.46
10.37
87.66%
PBT
17.54
41.40
-57.63%
27.15
33.76
-19.58%
-10.78
39.65
-
58.63
91.47
-35.90%
Tax
9.63
9.21
4.56%
7.77
6.77
14.77%
-1.25
17.02
-
22.27
30.47
-26.91%
PAT
7.91
32.18
-75.42%
19.38
26.99
-28.20%
-9.53
22.63
-
36.36
61.00
-40.39%
PATM
2.04%
8.60%
5.30%
7.04%
-3.44%
5.25%
10.53%
12.86%
EPS
1.13
2.52
-55.16%
1.73
2.28
-24.12%
-0.23
1.87
-
2.76
4.41
-37.41%

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
1,375.60
1,534.44
1,775.21
1,723.50
1,706.36
1,594.55
3,258.25
3,124.77
3,018.29
2,671.44
2,387.08
Net Sales Growth
-17.31%
-13.56%
3.00%
1.00%
7.01%
-51.06%
4.27%
3.53%
12.98%
11.91%
 
Cost Of Goods Sold
848.97
923.24
1,112.04
1,076.61
1,081.55
980.45
2,499.86
2,397.54
2,321.74
2,038.86
1,807.02
Gross Profit
526.63
611.19
663.17
646.89
624.81
614.10
758.39
727.23
696.54
632.58
580.07
GP Margin
38.28%
39.83%
37.36%
37.53%
36.62%
38.51%
23.28%
23.27%
23.08%
23.68%
24.30%
Total Expenditure
1,261.68
1,349.54
1,553.79
1,534.44
1,497.98
1,390.89
3,040.53
2,919.86
2,788.71
2,462.37
2,187.93
Power & Fuel Cost
-
29.10
29.70
27.49
27.12
25.55
48.08
51.74
48.53
39.58
32.99
% Of Sales
-
1.90%
1.67%
1.60%
1.59%
1.60%
1.48%
1.66%
1.61%
1.48%
1.38%
Employee Cost
-
211.67
209.42
194.39
197.20
196.91
235.73
222.12
203.02
178.95
169.99
% Of Sales
-
13.79%
11.80%
11.28%
11.56%
12.35%
7.23%
7.11%
6.73%
6.70%
7.12%
Manufacturing Exp.
-
38.68
38.22
39.41
38.30
38.15
56.77
55.37
48.75
43.65
41.51
% Of Sales
-
2.52%
2.15%
2.29%
2.24%
2.39%
1.74%
1.77%
1.62%
1.63%
1.74%
General & Admin Exp.
-
69.47
79.89
78.30
72.74
68.69
84.04
87.88
81.12
66.55
61.83
% Of Sales
-
4.53%
4.50%
4.54%
4.26%
4.31%
2.58%
2.81%
2.69%
2.49%
2.59%
Selling & Distn. Exp.
-
7.21
9.04
11.43
10.12
10.46
13.93
13.32
12.57
9.75
13.53
% Of Sales
-
0.47%
0.51%
0.66%
0.59%
0.66%
0.43%
0.43%
0.42%
0.36%
0.57%
Miscellaneous Exp.
-
70.16
75.48
106.81
70.94
70.68
102.12
91.89
72.98
85.03
13.53
% Of Sales
-
4.57%
4.25%
6.20%
4.16%
4.43%
3.13%
2.94%
2.42%
3.18%
2.56%
EBITDA
113.93
184.90
221.42
189.06
208.38
203.66
217.72
204.91
229.58
209.07
199.15
EBITDA Margin
8.28%
12.05%
12.47%
10.97%
12.21%
12.77%
6.68%
6.56%
7.61%
7.83%
8.34%
Other Income
52.12
55.14
62.59
82.76
58.06
64.84
69.32
76.50
59.68
51.12
44.35
Interest
13.55
14.87
7.12
4.23
4.54
4.55
22.70
24.06
22.69
23.01
24.24
Depreciation
59.99
51.73
30.31
26.90
25.87
24.02
46.21
35.27
37.85
34.97
31.48
PBT
92.54
173.44
246.57
240.69
236.04
239.92
218.14
222.09
228.70
202.22
187.79
Tax
38.42
55.27
85.47
74.31
81.23
75.90
66.01
66.41
61.56
54.15
59.46
Tax Rate
41.52%
31.87%
34.66%
30.87%
34.41%
31.64%
30.26%
29.90%
26.92%
26.78%
31.66%
PAT
54.12
118.17
161.10
166.38
154.81
164.02
152.13
155.69
166.07
148.06
128.33
PAT before Minority Interest
59.63
118.17
161.10
166.38
154.81
164.02
152.13
155.69
167.15
148.06
128.33
Minority Interest
5.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.08
0.00
0.00
PAT Margin
3.93%
7.70%
9.07%
9.65%
9.07%
10.29%
4.67%
4.98%
5.50%
5.54%
5.38%
PAT Growth
-62.10%
-26.65%
-3.17%
7.47%
-5.62%
7.82%
-2.29%
-6.25%
12.16%
15.37%
 
EPS
3.16
6.91
9.42
9.73
9.05
9.59
8.90
9.10
9.71
8.66
7.50

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
1,553.83
1,519.53
1,456.94
1,361.36
1,238.74
1,043.29
981.32
863.03
758.48
650.63
Share Capital
171.00
114.00
114.00
114.00
28.50
28.50
28.50
16.29
16.29
16.29
Total Reserves
1,382.83
1,405.53
1,342.94
1,247.36
1,210.24
1,014.79
952.82
846.75
742.19
634.34
Non-Current Liabilities
243.70
194.03
112.65
88.07
96.45
144.99
139.41
170.72
177.29
172.11
Secured Loans
94.08
76.08
0.00
0.00
0.00
86.82
91.89
113.45
124.08
125.11
Unsecured Loans
0.00
0.00
11.16
0.00
0.00
2.59
2.59
0.86
1.40
1.87
Long Term Provisions
43.28
41.62
37.77
55.79
65.42
12.29
10.35
9.82
7.89
6.55
Current Liabilities
493.66
518.00
568.51
580.48
462.99
713.93
752.06
688.93
680.46
659.67
Trade Payables
221.61
292.99
318.38
307.12
224.29
303.54
346.51
303.27
277.65
273.58
Other Current Liabilities
237.21
185.30
216.49
210.22
190.16
203.19
211.83
203.01
180.43
180.94
Short Term Borrowings
1.53
1.62
3.74
0.00
0.00
86.43
71.97
64.49
73.89
72.55
Short Term Provisions
33.31
38.09
29.91
63.14
48.54
120.77
121.75
118.16
148.49
132.60
Total Liabilities
2,335.36
2,282.15
2,190.91
2,029.91
1,798.18
1,902.21
1,872.79
1,726.14
1,619.29
1,484.72
Net Block
769.17
567.10
409.02
396.12
393.42
577.13
464.02
451.52
415.04
372.82
Gross Block
922.82
672.68
492.91
443.80
415.92
1,071.24
881.68
840.54
783.31
702.20
Accumulated Depreciation
153.66
105.58
73.17
47.68
22.50
494.11
417.66
389.02
368.27
329.38
Non Current Assets
1,183.16
1,105.51
932.54
777.75
697.21
605.66
559.21
492.07
456.98
451.18
Capital Work in Progress
23.69
117.18
138.07
62.66
10.99
11.62
77.19
12.06
11.59
43.52
Non Current Investment
375.79
326.18
293.74
271.96
248.21
0.14
0.15
0.15
0.15
0.15
Long Term Loans & Adv.
12.91
15.56
13.40
12.64
11.79
16.76
17.86
28.34
30.21
34.70
Other Non Current Assets
1.61
79.50
78.31
34.38
32.81
0.00
0.00
0.00
0.00
0.00
Current Assets
1,152.19
1,176.64
1,258.37
1,252.17
1,100.98
1,296.55
1,313.58
1,234.08
1,162.31
1,033.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
145.06
142.93
136.63
151.70
119.76
316.53
308.58
283.56
287.25
268.02
Sundry Debtors
273.51
276.29
269.78
281.61
230.33
469.02
525.75
449.28
439.08
389.38
Cash & Bank
452.61
445.70
505.99
529.84
464.97
387.79
372.10
412.02
356.81
304.42
Other Current Assets
281.01
254.39
302.66
232.51
285.92
123.20
107.15
89.22
79.17
71.72
Short Term Loans & Adv.
69.12
57.32
43.31
56.52
61.39
95.51
78.30
67.31
68.14
64.00
Net Current Assets
658.53
658.63
689.86
671.68
637.99
582.62
561.52
545.15
481.85
373.87
Total Assets
2,335.35
2,282.15
2,190.91
2,029.92
1,798.19
1,902.21
1,872.79
1,726.15
1,619.29
1,484.72

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
188.73
194.06
128.72
181.47
150.30
200.95
166.88
201.19
140.19
104.79
PBT
173.44
246.57
238.30
236.04
239.92
250.07
221.72
227.13
201.52
186.01
Adjustment
49.98
4.98
5.02
5.76
5.57
42.93
28.12
33.47
28.41
31.25
Changes in Working Capital
22.04
26.89
-38.12
23.11
-7.75
-33.99
-22.59
10.36
-36.62
-53.31
Cash after chg. in Working capital
245.46
278.44
205.20
264.91
237.74
259.01
227.25
270.96
193.31
163.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.73
-84.38
-76.48
-83.44
-87.44
-72.59
-60.37
-69.77
-53.12
-59.16
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
-60.35
-136.88
-19.26
-117.48
-70.78
-42.33
-75.59
-45.27
-15.91
-61.44
Net Fixed Assets
-109.73
-122.30
-30.02
-43.80
187.75
-67.74
-105.44
-43.83
-25.44
-35.53
Net Investments
10.59
-1.64
-51.54
-29.55
-1.05
-0.01
-2.22
-9.75
11.82
-13.30
Others
38.79
-12.94
62.30
-44.13
-257.48
25.42
32.07
8.31
-2.29
-12.61
Cash from Financing Activity
-160.70
-78.11
-85.79
-73.24
-66.35
-142.93
-131.21
-100.72
-68.68
-39.99
Net Cash Inflow / Outflow
-32.32
-20.93
23.67
-9.25
13.17
15.69
-39.92
55.20
55.60
3.36
Opening Cash & Equivalents
54.99
75.92
52.25
61.50
48.33
372.10
412.02
356.82
301.22
281.16
Closing Cash & Equivalent
22.66
54.99
75.92
52.25
61.50
387.79
372.10
412.02
356.82
284.52

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.)
90.87
88.86
85.20
79.61
72.44
61.01
57.39
50.47
44.35
38.05
ROA
5.12%
7.20%
7.88%
8.09%
8.86%
8.06%
8.65%
9.99%
9.54%
9.01%
ROE
7.69%
10.83%
11.81%
11.91%
14.37%
15.03%
16.88%
20.62%
21.02%
21.08%
ROCE
11.58%
16.52%
17.29%
18.50%
19.72%
20.10%
22.23%
24.81%
24.70%
25.82%
Fixed Asset Turnover
1.92
3.05
3.75
4.25
2.31
3.49
3.81
3.88
3.76
3.62
Receivable days
65.39
56.14
57.29
51.11
74.39
53.34
54.30
51.43
54.14
51.77
Inventory Days
34.25
28.74
29.96
27.10
46.41
33.52
32.98
33.04
36.29
36.23
Payable days
73.89
77.78
83.40
70.09
75.29
40.83
42.51
39.58
42.76
61.71
Cash Conversion Cycle
25.75
7.10
3.84
8.11
45.52
46.03
44.77
44.89
47.67
26.29
Total Debt/Equity
0.06
0.05
0.01
0.00
0.00
0.19
0.18
0.23
0.28
0.32
Interest Cover
12.66
35.61
57.94
53.02
53.73
10.61
10.23
11.08
9.79
8.75

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.