Nifty
Sensex
:
:
8434.15
28975.05
-226.10 (-2.61%)
-840.54 (-2.82%)

Glass

Rating :
41/99

BSE: 502219 | NSE: BORORENEW

39.20
27-Mar-2020
  • Open
  • High
  • Low
  • Previous Close
  •  39.00
  •  40.30
  •  35.00
  •  33.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  358920
  •  141.77
  •  224.20
  •  27.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 455.10
  • 8.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 554.52
  • 1.63%
  • 0.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.85%
  • 1.27%
  • 19.35%
  • FII
  • DII
  • Others
  • 2.63%
  • 0.02%
  • 3.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.06
  • 18.53
  • 11.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.27
  • 11.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.34
  • -25.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.70
  • 22.13
  • 33.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.19
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.11
  • 23.03
  • 28.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
266
223
19%
232
0
0
173
0
0
183
0
0
Expenses
227
192
18%
201
0
0
155
0
0
164
0
0
EBITDA
39
31
27%
31
0
0
18
0
0
19
0
0
EBIDTM
15%
14%
13%
0%
10%
0%
10%
0%
Other Income
5
12
-59%
3
0
0
7
0
0
10
0
0
Interest
4
2
136%
3
0
0
2
0
0
2
0
0
Depreciation
17
12
46%
15
0
0
12
0
0
11
0
0
PBT
23
29
-21%
17
0
0
10
0
0
16
0
0
Tax
6
12
-53%
3
0
0
2
0
0
7
0
0
PAT
17
17
2%
14
0
0
8
0
0
9
0
0
PATM
7%
8%
6%
0%
5%
0%
5%
0%
EPS
2.07
1.82
14%
1.72
0.00
0
1.02
0.00
0
0.99
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
853.77
761.69
632.66
556.96
414.87
325.54
155.95
Net Sales Growth
283.42%
20.39%
13.59%
34.25%
27.44%
108.75%
 
Cost Of Goods Sold
334.18
263.20
236.52
205.78
179.98
143.38
90.25
Gross Profit
519.59
498.50
396.15
351.18
234.89
182.16
65.70
GP Margin
60.86%
65.45%
62.62%
63.05%
56.62%
55.96%
42.13%
Total Expenditure
747.04
659.59
543.13
496.67
395.19
296.14
146.76
Power & Fuel Cost
-
74.62
55.13
52.07
33.33
24.38
0.00
% Of Sales
-
9.80%
8.71%
9.35%
8.03%
7.49%
0%
Employee Cost
-
89.47
73.09
72.39
46.86
36.19
17.50
% Of Sales
-
11.75%
11.55%
13.00%
11.30%
11.12%
11.22%
Manufacturing Exp.
-
81.98
57.76
43.12
23.28
21.11
3.50
% Of Sales
-
10.76%
9.13%
7.74%
5.61%
6.48%
2.24%
General & Admin Exp.
-
42.81
39.12
33.03
28.61
22.04
14.76
% Of Sales
-
5.62%
6.18%
5.93%
6.90%
6.77%
9.46%
Selling & Distn. Exp.
-
87.61
67.94
66.68
47.38
39.56
16.11
% Of Sales
-
11.50%
10.74%
11.97%
11.42%
12.15%
10.33%
Miscellaneous Exp.
-
19.89
13.57
23.60
35.75
9.48
4.64
% Of Sales
-
2.61%
2.14%
4.24%
8.62%
2.91%
2.98%
EBITDA
106.73
102.10
89.53
60.29
19.68
29.40
9.19
EBITDA Margin
12.50%
13.40%
14.15%
10.82%
4.74%
9.03%
5.89%
Other Income
24.60
38.98
30.57
42.78
38.76
66.43
40.87
Interest
9.85
6.08
6.82
7.77
3.56
2.16
0.50
Depreciation
54.96
45.15
36.85
32.45
20.86
18.46
3.72
PBT
66.53
89.85
76.43
62.85
34.02
75.22
45.84
Tax
17.67
31.83
26.74
19.26
6.42
15.06
4.52
Tax Rate
26.56%
35.43%
35.90%
12.53%
18.87%
23.06%
10.89%
PAT
48.86
52.49
43.80
125.74
23.11
49.12
36.98
PAT before Minority Interest
54.66
58.01
47.74
134.46
27.60
50.26
36.98
Minority Interest
5.80
-5.52
-3.94
-8.72
-4.49
-1.14
0.00
PAT Margin
5.72%
6.89%
6.92%
22.58%
5.57%
15.09%
23.71%
PAT Growth
187.75%
20%
-65%
444%
-53%
33%
 
Unadjusted EPS
5.80
6.49
19.56
554.79
100.13
164.47
130.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
848.49
815.91
765.46
617.25
697.87
659.47
Share Capital
9.24
2.31
2.31
2.31
3.01
3.01
Total Reserves
836.88
812.92
763.15
614.94
694.86
656.46
Non-Current Liabilities
37.11
25.48
30.56
39.78
23.27
4.08
Secured Loans
25.82
8.84
15.97
28.63
19.07
0.00
Unsecured Loans
0.01
0.00
0.00
0.00
0.00
0.69
Long Term Provisions
3.80
3.28
2.75
0.72
0.32
0.00
Current Liabilities
225.56
164.44
137.18
140.43
71.17
29.68
Trade Payables
54.60
62.42
36.53
28.20
20.44
5.62
Other Current Liabilities
85.03
65.20
58.74
57.38
34.22
15.78
Short Term Borrowings
80.96
32.23
34.91
49.75
4.04
0.00
Short Term Provisions
4.97
4.59
7.00
5.10
12.47
8.28
Total Liabilities
1,188.62
1,065.41
988.75
832.08
816.79
693.23
Net Block
375.13
381.18
306.39
333.81
264.49
172.73
Gross Block
496.44
458.14
357.63
354.64
363.60
182.31
Accumulated Depreciation
121.31
76.96
51.24
20.83
99.11
9.58
Non Current Assets
706.80
591.74
558.74
496.84
506.04
482.74
Capital Work in Progress
137.16
15.66
42.90
7.53
8.26
6.04
Non Current Investment
136.75
166.92
121.96
108.78
180.05
264.41
Long Term Loans & Adv.
54.88
25.25
78.51
39.62
52.26
38.32
Other Non Current Assets
2.88
2.74
8.98
7.09
0.98
1.24
Current Assets
481.82
473.67
430.01
335.25
310.76
210.48
Current Investments
98.05
187.23
146.01
119.70
160.90
116.49
Inventories
191.23
88.55
94.69
83.57
59.98
30.36
Sundry Debtors
115.31
123.33
93.73
77.52
52.90
29.10
Cash & Bank
14.15
13.90
10.74
9.45
7.31
6.47
Other Current Assets
63.08
15.06
78.15
11.09
29.68
28.05
Short Term Loans & Adv.
46.01
45.60
6.70
33.92
19.85
16.51
Net Current Assets
256.26
309.23
292.84
194.82
239.59
180.80
Total Assets
1,188.62
1,065.41
988.75
832.09
816.80
693.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-24.51
103.10
43.41
32.36
24.29
0.63
PBT
89.85
74.48
156.14
78.69
65.32
41.49
Adjustment
27.22
25.25
-70.81
-26.50
-28.09
-29.36
Changes in Working Capital
-116.42
23.84
-25.15
-11.38
-5.46
-6.07
Cash after chg. in Working capital
0.65
123.56
60.17
40.81
31.77
6.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.16
-20.46
-16.76
-8.45
-7.49
-5.43
Other Direct Exp. Paid
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
Cash From Investing Activity
-25.74
-67.00
20.14
161.97
-5.27
7.88
Net Fixed Assets
-3.62
-2.49
48.00
7.53
12.33
Net Investments
109.03
-54.35
-76.75
62.74
-64.57
Others
-131.15
-10.16
48.89
91.70
46.97
Cash from Financing Activity
39.84
-30.53
-64.15
-192.41
-21.66
-7.54
Net Cash Inflow / Outflow
-10.41
5.57
-0.61
1.92
-2.64
0.98
Opening Cash & Equivalents
11.25
5.68
6.20
4.28
6.82
4.05
Closing Cash & Equivalent
0.86
11.25
5.68
6.20
4.18
5.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
91.57
88.23
82.84
66.80
58.04
54.85
ROA
5.15%
4.65%
14.77%
3.35%
6.66%
5.33%
ROE
6.98%
6.04%
19.45%
4.20%
7.41%
5.61%
ROCE
10.50%
9.57%
20.83%
5.19%
9.69%
6.36%
Fixed Asset Turnover
1.60
1.56
1.62
1.18
1.23
0.86
Receivable days
57.18
62.30
54.16
56.26
44.60
68.11
Inventory Days
67.04
52.59
56.38
61.93
49.13
71.07
Payable days
29.82
34.38
24.52
26.08
16.53
15.53
Cash Conversion Cycle
94.39
80.52
86.02
92.11
77.20
123.65
Total Debt/Equity
0.13
0.06
0.09
0.16
0.05
0.00
Interest Cover
15.77
11.92
20.78
10.56
31.29
84.40

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.