Nifty
Sensex
:
:
24523.60
80553.89
-7.30 (-0.03%)
-50.76 (-0.06%)

Finance - Investment

Rating :
63/99

BSE: 533303 | NSE: BFINVEST

671.70
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  677.80
  •  685.50
  •  668.25
  •  676.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36721
  •  247.16
  •  728.00
  •  374.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,347.07
  • 5.41
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,059.88
  • N/A
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.13%
  • 5.14%
  • 12.59%
  • FII
  • DII
  • Others
  • 1.7%
  • 0.00%
  • 6.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.60
  • 13.92
  • 28.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.76
  • 17.43
  • 18.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.14
  • 7.43
  • 29.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.76
  • 6.62
  • 5.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.55
  • 0.44
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.07
  • 68.73
  • 67.06

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
12.93
5.18
149.61%
9.04
7.86
15.01%
14.61
13.68
6.80%
5.84
4.49
30.07%
Expenses
3.78
3.43
10.20%
0.64
0.83
-22.89%
1.02
0.84
21.43%
0.85
0.54
57.41%
EBITDA
9.15
1.75
422.86%
8.41
7.03
19.63%
13.59
12.84
5.84%
4.99
3.95
26.33%
EBIDTM
70.76%
33.87%
92.95%
89.40%
93.00%
93.89%
85.44%
88.05%
Other Income
0.34
0.00
0
0.00
0.00
0
0.00
0.00
0
0.09
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.13
0.14
-7.14%
0.13
0.15
-13.33%
0.13
0.15
-13.33%
0.12
0.14
-14.29%
PBT
9.37
1.62
478.40%
8.28
6.88
20.35%
13.46
12.70
5.98%
4.96
3.81
30.18%
Tax
83.86
37.41
124.16%
19.28
18.34
5.13%
23.15
17.00
36.18%
18.81
11.76
59.95%
PAT
-74.49
-35.80
-
-11.00
-11.45
-
-9.69
-4.30
-
-13.86
-7.96
-
PATM
-576.16%
-690.81%
-121.56%
-145.69%
-66.33%
-31.45%
-237.12%
-177.36%
EPS
66.43
30.29
119.31%
15.38
15.68
-1.91%
18.39
13.62
35.02%
14.95
9.25
61.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
42.42
31.20
19.94
16.41
22.11
18.15
11.04
1,017.14
924.89
0.00
Net Sales Growth
-
35.96%
56.47%
21.51%
-25.78%
21.82%
64.40%
-98.91%
9.97%
0
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
834.05
767.90
0.00
Gross Profit
-
42.42
31.20
19.94
16.41
22.11
18.15
11.04
183.09
156.98
0.00
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
18.00%
16.97%
0
Total Expenditure
-
6.29
5.63
4.31
5.82
5.93
4.41
3.32
946.41
861.89
0.00
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.32
7.02
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.72%
0.76%
0
Employee Cost
-
0.72
0.69
0.61
0.50
0.57
0.45
0.41
34.14
33.33
0.00
% Of Sales
-
1.70%
2.21%
3.06%
3.05%
2.58%
2.48%
3.71%
3.36%
3.60%
0
Manufacturing Exp.
-
0.87
0.68
0.48
0.60
0.29
1.03
1.06
52.11
44.01
0.00
% Of Sales
-
2.05%
2.18%
2.41%
3.66%
1.31%
5.67%
9.60%
5.12%
4.76%
0
General & Admin Exp.
-
4.51
4.09
3.15
2.40
3.90
2.93
1.84
24.25
13.74
0.00
% Of Sales
-
10.63%
13.11%
15.80%
14.63%
17.64%
16.14%
16.67%
2.38%
1.49%
0
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.
-
0.19
0.17
0.07
2.32
1.18
0.00
0.00
1.85
2.91
0.00
% Of Sales
-
0.45%
0.54%
0.35%
14.14%
5.34%
0%
0%
0.18%
0.31%
0
EBITDA
-
36.13
25.57
15.63
10.59
16.18
13.74
7.72
70.73
63.00
0.00
EBITDA Margin
-
85.17%
81.96%
78.39%
64.53%
73.18%
75.70%
69.93%
6.95%
6.81%
0
Other Income
-
0.43
0.01
0.00
0.50
0.02
1.64
0.58
7.83
14.88
0.00
Interest
-
0.00
0.00
0.00
0.01
0.06
0.02
0.01
0.48
2.22
0.00
Depreciation
-
0.50
0.58
0.63
0.71
0.76
0.12
0.41
15.11
16.25
0.00
PBT
-
36.07
25.00
15.00
10.38
15.39
15.25
7.88
62.97
59.40
0.00
Tax
-
145.10
84.51
65.75
90.02
85.43
21.32
31.96
20.21
17.02
0.00
Tax Rate
-
402.27%
338.04%
438.33%
867.24%
723.37%
128.51%
-699.34%
32.01%
28.65%
0.00%
PAT
-
433.74
259.30
197.75
267.03
-73.62
-4.73
-36.52
42.92
42.38
0.00
PAT before Minority Interest
-
433.74
259.30
197.75
267.03
-73.62
-4.73
-36.52
42.92
42.38
0.00
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1022.49%
831.09%
991.73%
1627.24%
-332.97%
-26.06%
-330.80%
4.22%
4.58%
0
PAT Growth
-
67.27%
31.13%
-25.94%
-
-
-
-
1.27%
0
 
EPS
-
115.05
68.78
52.45
70.83
-19.53
-1.25
-9.69
11.38
11.24
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
6,201.29
4,689.99
4,037.73
3,297.63
1,710.98
2,052.32
2,439.58
1,143.91
999.12
0.00
Share Capital
18.83
18.83
18.83
18.83
18.83
18.83
18.83
18.83
18.83
0.00
Total Reserves
6,182.45
4,671.16
4,018.89
3,278.79
1,692.14
2,033.48
2,420.74
1,125.08
980.28
0.00
Non-Current Liabilities
606.49
415.42
342.73
292.88
210.26
133.15
119.06
1.67
36.54
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.12
34.90
0.00
Current Liabilities
5.84
2.77
1.93
0.89
2.36
1.81
0.78
171.76
221.96
0.00
Trade Payables
0.00
0.05
0.00
0.00
0.03
0.13
0.21
164.27
136.21
0.00
Other Current Liabilities
3.26
2.72
1.55
0.80
2.12
1.23
0.29
3.89
4.62
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.24
0.00
Short Term Provisions
2.58
0.00
0.38
0.09
0.21
0.45
0.27
3.60
70.88
0.00
Total Liabilities
6,813.62
5,108.18
4,382.39
3,591.40
1,923.60
2,187.28
2,559.42
1,317.34
1,257.62
0.00
Net Block
1.88
2.33
2.90
1.88
0.72
0.67
1.38
59.88
64.79
0.00
Gross Block
4.61
4.58
4.58
2.95
1.89
1.09
3.75
192.48
182.88
0.00
Accumulated Depreciation
2.73
2.25
1.68
1.06
1.17
0.43
2.36
132.60
118.09
0.00
Non Current Assets
6,523.80
4,903.77
4,242.01
3,487.70
1,817.76
2,100.59
2,515.18
958.84
882.79
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.58
3.16
0.00
Non Current Investment
6,458.93
4,837.85
4,177.06
3,423.68
1,790.08
2,099.30
2,509.54
777.31
661.25
0.00
Long Term Loans & Adv.
50.01
50.60
49.04
49.12
26.96
0.63
4.25
119.08
153.59
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
289.81
204.41
140.37
103.69
105.84
86.68
44.24
358.50
374.82
0.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
2.93
5.84
6.12
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52.50
61.71
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
201.33
165.63
0.00
Cash & Bank
287.19
202.82
139.67
103.12
86.52
8.51
3.37
33.93
26.15
0.00
Other Current Assets
2.63
1.47
0.70
0.58
19.31
78.17
37.94
64.91
115.21
0.00
Short Term Loans & Adv.
0.00
0.12
0.00
0.00
18.84
61.28
36.64
61.84
112.12
0.00
Net Current Assets
283.97
201.64
138.45
102.81
103.48
84.88
43.46
186.74
152.86
0.00
Total Assets
6,813.61
5,108.18
4,382.38
3,591.39
1,923.60
2,187.27
2,559.42
1,317.34
1,257.61
0.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
9.09
-0.19
5.54
-6.17
-3.06
-24.56
-2.14
50.66
0.11
0.00
PBT
578.84
343.81
263.50
357.05
229.75
147.77
191.74
42.92
59.40
0.00
Adjustment
-548.90
-324.86
-250.16
-355.89
-223.49
-137.56
-196.98
30.19
188.67
0.00
Changes in Working Capital
3.86
1.34
3.92
-2.17
-8.90
-34.13
3.31
0.01
-231.07
0.00
Cash after chg. in Working capital
33.80
20.29
17.25
-1.00
-2.64
-23.93
-1.92
73.12
16.99
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
-24.71
-20.47
-11.71
-5.17
-0.42
-0.63
-0.22
-22.46
-16.88
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
18.18
6.88
-26.75
12.51
10.56
29.70
5.25
-25.53
-21.76
0.00
Net Fixed Assets
-0.03
0.00
-1.63
-1.06
-0.80
2.66
0.00
0.00
-0.43
Net Investments
-645.76
-121.53
-361.25
-579.65
456.38
294.65
-1,001.04
-12.67
-23.67
Others
663.97
128.41
336.13
593.22
-445.02
-267.61
1,006.29
-12.86
2.34
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-6.07
36.32
0.00
Net Cash Inflow / Outflow
27.27
6.70
-21.20
6.34
7.50
5.14
3.12
19.06
14.67
0.00
Opening Cash & Equivalents
7.84
1.15
22.35
16.01
8.51
3.37
0.26
14.67
0.00
0.00
Closing Cash & Equivalent
35.12
7.84
1.15
22.35
16.01
8.51
3.37
33.72
14.67
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1646.30
1245.09
1071.92
875.44
454.23
544.84
647.66
303.69
265.25
ROA
7.28%
5.46%
4.96%
9.68%
-3.58%
-0.20%
-1.88%
3.33%
3.37%
ROE
7.96%
5.94%
5.39%
10.66%
-3.91%
-0.21%
-2.04%
4.01%
4.24%
ROCE
10.63%
7.88%
7.18%
14.26%
0.63%
0.74%
-0.25%
5.91%
6.10%
Fixed Asset Turnover
9.23
6.81
5.30
6.78
14.82
7.50
0.11
5.42
5.06
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
65.84
65.36
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.49
24.35
Payable days
0.00
0.00
0.00
0.00
9.34
22.29
0.00
56.30
55.18
Cash Conversion Cycle
0.00
0.00
0.00
0.00
-9.34
-22.29
0.00
30.03
34.54
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
0.00
0.00
0.00
0.00
201.10
830.55
-344.89
131.39
27.74

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.