Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Textile - Spinning

Rating :
52/99

BSE: 532674 | NSE: BASML

62.10
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  62.35
  •  63.35
  •  61.95
  •  65.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  175887
  •  109.84
  •  73.42
  •  26.39

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 402.99
  • 15.15
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,044.04
  • N/A
  • 0.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.55%
  • 14.14%
  • 26.36%
  • FII
  • DII
  • Others
  • 0.28%
  • 0.00%
  • 3.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.42
  • 6.55
  • 4.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.39
  • 0.06
  • -0.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -40.95
  • -34.15
  • -33.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.73
  • 19.16
  • 8.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.07
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 9.56
  • 9.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
252.73
132.56
90.65%
308.64
278.62
10.77%
297.34
292.45
1.67%
280.01
281.36
-0.48%
Expenses
211.32
141.26
49.60%
271.54
268.43
1.16%
263.54
272.29
-3.21%
264.66
249.93
5.89%
EBITDA
41.41
-8.70
-
37.10
10.18
264.44%
33.79
20.16
67.61%
15.35
31.43
-51.16%
EBIDTM
16.39%
-6.57%
12.02%
3.65%
11.37%
6.89%
5.48%
11.17%
Other Income
0.09
4.71
-98.09%
0.07
4.21
-98.34%
0.20
13.20
-98.48%
0.20
0.96
-79.17%
Interest
13.12
15.62
-16.01%
13.87
19.79
-29.91%
16.28
17.53
-7.13%
16.24
17.15
-5.31%
Depreciation
7.96
8.61
-7.55%
8.09
4.48
80.58%
8.22
9.22
-10.85%
7.83
9.96
-21.39%
PBT
20.43
-28.22
-
15.22
-9.88
-
9.49
6.61
43.57%
-8.51
5.29
-
Tax
5.13
-4.41
-
2.50
-1.29
-
1.46
3.39
-56.93%
-1.19
1.22
-
PAT
15.29
-23.81
-
12.72
-8.59
-
8.04
3.22
149.69%
-7.32
4.07
-
PATM
6.05%
-17.96%
4.12%
-3.08%
2.70%
1.10%
-2.62%
1.45%
EPS
2.93
-4.79
-
2.43
-1.74
-
1.67
0.45
271.11%
-1.56
0.87
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,138.72
1,133.88
1,174.49
1,007.86
868.45
825.74
732.09
699.65
559.72
Net Sales Growth
15.61%
-3.46%
16.53%
16.05%
5.17%
12.79%
4.64%
25.00%
 
Cost Of Goods Sold
723.20
761.17
774.67
674.38
631.06
551.59
498.72
450.82
336.75
Gross Profit
415.52
372.71
399.83
333.47
237.40
274.15
233.37
248.82
222.97
GP Margin
36.49%
32.87%
34.04%
33.09%
27.34%
33.20%
31.88%
35.56%
39.84%
Total Expenditure
1,011.06
1,037.68
1,057.02
911.40
783.00
729.82
649.34
581.80
446.28
Power & Fuel Cost
-
51.57
57.65
44.50
30.44
52.41
40.83
41.75
32.35
% Of Sales
-
4.55%
4.91%
4.42%
3.51%
6.35%
5.58%
5.97%
5.78%
Employee Cost
-
142.64
136.99
113.01
54.20
57.99
45.95
31.84
25.69
% Of Sales
-
12.58%
11.66%
11.21%
6.24%
7.02%
6.28%
4.55%
4.59%
Manufacturing Exp.
-
36.19
44.39
36.45
26.78
30.63
30.22
29.62
25.06
% Of Sales
-
3.19%
3.78%
3.62%
3.08%
3.71%
4.13%
4.23%
4.48%
General & Admin Exp.
-
18.78
19.83
19.47
12.69
13.50
13.19
10.71
11.13
% Of Sales
-
1.66%
1.69%
1.93%
1.46%
1.63%
1.80%
1.53%
1.99%
Selling & Distn. Exp.
-
17.89
19.71
21.96
25.88
23.06
19.86
16.14
14.67
% Of Sales
-
1.58%
1.68%
2.18%
2.98%
2.79%
2.71%
2.31%
2.62%
Miscellaneous Exp.
-
9.45
3.79
1.63
1.95
0.64
0.57
0.92
0.64
% Of Sales
-
0.83%
0.32%
0.16%
0.22%
0.08%
0.08%
0.13%
0.11%
EBITDA
127.65
96.20
117.47
96.46
85.45
95.92
82.75
117.85
113.44
EBITDA Margin
11.21%
8.48%
10.00%
9.57%
9.84%
11.62%
11.30%
16.84%
20.27%
Other Income
0.56
18.50
8.85
5.97
2.35
1.21
2.01
1.06
1.09
Interest
59.51
72.03
67.15
59.99
43.79
37.83
38.04
37.86
38.05
Depreciation
32.10
32.63
33.97
31.33
29.57
30.12
28.08
35.00
35.76
PBT
36.63
10.04
25.20
11.12
14.44
29.18
18.64
46.05
40.72
Tax
7.90
4.13
1.53
1.72
3.25
9.64
6.54
14.48
13.41
Tax Rate
21.57%
41.14%
6.07%
15.47%
22.51%
33.04%
33.08%
31.44%
32.93%
PAT
28.73
2.42
20.91
8.40
11.19
19.54
13.23
31.57
27.32
PAT before Minority Interest
26.74
5.90
23.66
9.40
11.19
19.54
13.23
31.57
27.32
Minority Interest
-1.99
-3.48
-2.75
-1.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.52%
0.21%
1.78%
0.83%
1.29%
2.37%
1.81%
4.51%
4.88%
PAT Growth
214.42%
-88.43%
148.93%
-24.93%
-42.73%
47.69%
-58.09%
15.56%
 
EPS
9.12
0.77
6.64
2.67
3.55
6.20
4.20
10.02
8.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
312.34
312.33
294.91
284.57
260.68
244.25
242.86
214.98
Share Capital
15.75
15.75
15.75
15.75
15.75
15.75
15.75
15.75
Total Reserves
296.58
296.58
279.15
268.81
244.92
228.50
227.11
199.22
Non-Current Liabilities
242.86
267.01
314.83
235.80
261.42
281.79
271.64
301.89
Secured Loans
174.17
225.61
270.14
190.60
182.20
210.41
202.36
247.17
Unsecured Loans
22.00
0.00
0.00
0.00
0.00
0.90
1.20
1.22
Long Term Provisions
2.31
1.26
1.13
0.00
0.37
0.30
0.00
0.00
Current Liabilities
657.04
648.90
569.58
420.99
425.09
325.66
295.76
177.06
Trade Payables
147.32
112.31
115.36
37.49
89.67
61.59
38.50
32.82
Other Current Liabilities
86.54
84.80
56.62
65.35
79.89
75.23
74.34
73.26
Short Term Borrowings
420.11
443.78
394.92
315.35
250.04
184.28
178.18
66.32
Short Term Provisions
3.07
8.01
2.69
2.80
5.49
4.56
4.74
4.66
Total Liabilities
1,247.09
1,259.46
1,208.08
941.36
947.19
851.70
810.26
693.93
Net Block
639.56
659.04
669.09
573.58
514.15
452.35
440.05
442.28
Gross Block
740.58
750.64
727.46
601.06
839.10
747.21
700.66
668.08
Accumulated Depreciation
101.03
91.60
58.36
27.47
324.95
294.86
260.62
225.80
Non Current Assets
658.97
671.84
681.64
617.44
604.92
563.21
511.71
510.02
Capital Work in Progress
4.39
1.32
1.06
2.56
20.12
49.84
2.15
6.96
Non Current Investment
0.25
0.88
1.14
20.56
4.01
5.19
23.81
22.67
Long Term Loans & Adv.
14.77
10.61
10.35
20.73
64.28
53.47
43.35
35.45
Other Non Current Assets
0.00
0.00
0.00
0.00
2.35
2.36
2.35
2.65
Current Assets
588.12
587.62
526.43
323.93
342.27
287.98
296.82
180.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
326.56
317.99
320.09
197.57
205.86
160.41
183.35
90.85
Sundry Debtors
166.58
189.59
124.07
85.39
97.17
79.85
67.22
44.64
Cash & Bank
35.92
13.25
16.82
21.88
13.16
17.43
20.91
21.90
Other Current Assets
59.07
46.77
48.75
13.57
26.08
30.29
25.34
23.31
Short Term Loans & Adv.
11.82
20.02
16.70
5.52
6.16
12.32
5.84
9.88
Net Current Assets
-68.92
-61.28
-43.15
-97.07
-82.81
-37.69
1.06
3.64
Total Assets
1,247.09
1,259.46
1,208.07
941.37
947.19
851.70
810.26
693.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
139.42
67.47
22.05
25.66
58.59
112.77
4.17
103.34
PBT
10.04
25.20
11.12
14.44
29.18
19.77
46.05
40.72
Adjustment
85.80
95.59
90.76
73.13
67.30
65.36
74.25
74.67
Changes in Working Capital
45.31
-48.19
-77.39
-56.03
-31.30
32.95
-108.40
-5.77
Cash after chg. in Working capital
141.14
72.59
24.49
31.53
65.18
118.08
11.90
109.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.72
-5.12
-2.44
-5.87
-6.58
-5.31
-7.74
-6.29
Other Direct Exp. Paid
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
Cash From Investing Activity
6.91
-25.93
-48.57
-67.10
-60.01
-74.55
-29.00
-23.23
Net Fixed Assets
16.46
-20.56
-50.60
231.74
-58.76
-73.79
-27.77
Net Investments
0.63
0.24
-2.29
2.00
-0.11
-3.00
-1.24
Others
-10.18
-5.61
4.32
-300.84
-1.14
2.24
0.01
Cash from Financing Activity
-122.69
-47.56
18.66
53.36
-2.85
-44.13
23.84
-70.68
Net Cash Inflow / Outflow
23.64
-6.02
-7.87
11.92
-4.27
-5.92
-0.99
9.43
Opening Cash & Equivalents
10.60
16.62
17.86
5.94
17.43
23.34
21.90
12.47
Closing Cash & Equivalent
34.24
10.60
16.62
17.86
13.16
17.43
20.91
21.90

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
63.94
99.13
93.60
90.31
82.73
77.36
76.53
67.21
ROA
0.47%
1.92%
0.87%
1.19%
2.17%
1.59%
4.20%
3.94%
ROE
1.89%
7.79%
3.24%
4.10%
7.75%
5.46%
13.94%
12.90%
ROCE
8.10%
9.08%
7.74%
7.28%
9.15%
8.29%
13.08%
13.26%
Fixed Asset Turnover
1.52
1.59
1.52
1.21
1.04
1.01
1.02
0.84
Receivable days
57.25
48.74
37.93
38.36
39.12
36.66
29.18
29.11
Inventory Days
103.61
99.15
93.74
84.78
80.95
85.70
71.52
59.24
Payable days
44.63
37.07
29.64
8.51
0.00
0.00
0.00
0.00
Cash Conversion Cycle
116.24
110.82
102.03
114.63
120.07
122.36
100.70
88.36
Total Debt/Equity
2.17
2.32
2.38
1.95
1.91
1.90
1.86
1.81
Interest Cover
1.14
1.38
1.19
1.33
1.77
1.52
2.22
2.07

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.