Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Depository Services

Rating :
72/99

BSE: Not Listed | NSE: CDSL

297.90
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  298.80
  •  305.00
  •  295.00
  •  297.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  617415
  •  1852.92
  •  311.00
  •  179.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,112.01
  • 29.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,056.51
  • 1.34%
  • 4.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.00%
  • 4.95%
  • 27.68%
  • FII
  • DII
  • Others
  • 2.23%
  • 19.90%
  • 25.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.73
  • 13.05
  • 10.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.23
  • 19.22
  • 6.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.83
  • 21.06
  • 9.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
59.88
50.95
17.53%
54.11
46.10
17.38%
52.66
53.67
-1.88%
58.40
45.54
28.24%
Expenses
34.09
22.89
48.93%
38.04
23.69
60.57%
28.15
20.86
34.95%
35.76
19.89
79.79%
EBITDA
25.79
28.06
-8.09%
16.07
22.41
-28.29%
24.52
32.81
-25.27%
22.64
25.65
-11.73%
EBIDTM
43.07%
55.08%
29.70%
48.61%
46.55%
61.13%
38.77%
56.33%
Other Income
13.09
17.74
-26.21%
14.38
16.44
-12.53%
16.69
9.79
70.48%
15.03
5.22
187.93%
Interest
0.03
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
3.03
2.62
15.65%
3.03
2.58
17.44%
2.99
2.22
34.68%
2.69
2.50
7.60%
PBT
35.83
43.19
-17.04%
27.42
36.27
-24.40%
38.22
40.38
-5.35%
34.98
28.38
23.26%
Tax
7.68
9.00
-14.67%
5.82
7.81
-25.48%
9.16
10.22
-10.37%
7.07
6.35
11.34%
PAT
28.14
34.19
-17.70%
21.61
28.46
-24.07%
29.06
30.15
-3.62%
27.91
22.03
26.69%
PATM
46.99%
67.11%
39.93%
61.73%
55.18%
56.19%
47.79%
48.37%
EPS
2.69
3.27
-17.74%
2.07
2.72
-23.90%
2.78
2.89
-3.81%
2.67
2.11
26.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
225.05
194.65
187.69
146.00
122.85
105.42
88.93
90.75
96.24
93.10
84.30
Net Sales Growth
14.67%
3.71%
28.55%
18.84%
16.53%
18.54%
-2.01%
-5.70%
3.37%
10.44%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
225.06
194.65
187.69
146.00
122.85
105.42
88.93
90.75
96.24
93.10
84.30
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
136.04
85.72
77.31
66.58
58.94
60.20
56.22
55.01
35.59
33.08
30.08
Power & Fuel Cost
-
0.52
0.65
0.67
0.69
0.61
0.76
0.75
0.55
0.84
0.91
% Of Sales
-
0.27%
0.35%
0.46%
0.56%
0.58%
0.85%
0.83%
0.57%
0.90%
1.08%
Employee Cost
-
34.19
30.34
24.87
21.49
19.16
17.45
17.15
12.40
11.97
10.22
% Of Sales
-
17.56%
16.16%
17.03%
17.49%
18.17%
19.62%
18.90%
12.88%
12.86%
12.12%
Manufacturing Exp.
-
21.77
21.03
7.81
15.73
27.72
27.41
26.37
11.88
11.42
13.45
% Of Sales
-
11.18%
11.20%
5.35%
12.80%
26.29%
30.82%
29.06%
12.34%
12.27%
15.95%
General & Admin Exp.
-
20.86
19.44
24.88
15.02
9.25
7.20
8.33
8.27
7.85
4.33
% Of Sales
-
10.72%
10.36%
17.04%
12.23%
8.77%
8.10%
9.18%
8.59%
8.43%
5.14%
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.
-
8.90
6.50
9.03
6.70
4.07
4.15
3.17
3.05
1.84
0.00
% Of Sales
-
4.57%
3.46%
6.18%
5.45%
3.86%
4.67%
3.49%
3.17%
1.98%
2.48%
EBITDA
89.02
108.93
110.38
79.42
63.91
45.22
32.71
35.74
60.65
60.02
54.22
EBITDA Margin
39.56%
55.96%
58.81%
54.40%
52.02%
42.90%
36.78%
39.38%
63.02%
64.47%
64.32%
Other Income
59.19
49.19
37.99
40.85
38.48
21.96
33.89
33.30
24.52
17.74
19.93
Interest
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
11.74
9.92
6.95
3.70
4.19
6.24
4.97
2.61
4.21
5.55
5.53
PBT
136.45
148.21
141.42
116.56
98.21
60.93
61.64
66.43
80.96
72.21
68.61
Tax
29.73
33.38
37.78
29.98
40.19
19.20
12.94
15.18
22.91
21.13
19.90
Tax Rate
21.79%
22.52%
26.71%
25.72%
30.61%
30.66%
20.71%
23.11%
29.26%
29.26%
29.00%
PAT
106.72
113.52
103.18
85.79
91.00
43.66
49.35
49.94
55.34
51.09
48.71
PAT before Minority Interest
106.16
114.83
103.64
86.59
91.13
43.42
49.55
50.52
55.38
51.09
48.71
Minority Interest
-0.56
-1.31
-0.46
-0.80
-0.13
0.24
-0.20
-0.58
-0.04
0.00
0.00
PAT Margin
47.42%
58.32%
54.97%
58.76%
74.07%
41.42%
55.49%
55.03%
57.50%
54.88%
57.78%
PAT Growth
-7.06%
10.02%
20.27%
-5.73%
108.43%
-11.53%
-1.18%
-9.76%
8.32%
4.89%
 
EPS
10.21
10.86
9.87
8.21
8.71
4.18
4.72
4.78
5.30
4.89
4.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
668.14
598.75
533.32
479.32
369.40
353.41
328.51
303.03
265.90
229.39
Share Capital
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
Total Reserves
563.64
494.25
428.82
374.82
264.90
248.91
224.01
198.53
161.40
124.89
Non-Current Liabilities
-2.36
-1.00
82.19
88.95
95.98
17.71
16.95
17.83
-2.69
-2.65
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
83.13
85.52
79.06
0.00
0.00
0.00
0.00
0.00
Current Liabilities
73.40
74.71
149.90
115.09
111.06
66.26
53.12
34.72
44.24
38.98
Trade Payables
3.65
4.02
8.98
7.32
7.08
5.64
5.15
6.88
3.85
2.94
Other Current Liabilities
56.22
58.93
35.34
39.82
48.16
33.88
21.27
8.20
24.43
20.18
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
13.53
11.76
105.58
67.95
55.82
26.74
26.70
19.64
15.96
15.86
Total Liabilities
780.47
688.41
780.90
698.04
590.74
450.95
410.95
365.87
307.45
265.72
Net Block
75.24
76.09
5.22
3.67
6.69
9.61
8.47
6.23
8.42
12.01
Gross Block
99.26
90.47
12.90
7.86
55.74
54.39
53.06
52.69
51.55
50.09
Accumulated Depreciation
24.02
14.37
7.68
4.19
49.05
44.79
44.59
46.46
43.13
38.07
Non Current Assets
570.73
460.60
384.30
329.37
309.50
67.28
45.99
69.03
76.21
59.35
Capital Work in Progress
0.00
0.00
0.26
0.00
0.00
0.18
1.31
0.00
0.00
0.00
Non Current Investment
471.21
362.78
272.90
210.47
211.72
44.69
25.76
57.77
67.79
47.33
Long Term Loans & Adv.
12.40
12.81
97.09
99.69
91.00
12.80
10.45
5.03
0.00
0.00
Other Non Current Assets
11.88
8.92
8.83
15.54
0.08
0.00
0.00
0.00
0.00
0.00
Current Assets
209.75
227.81
396.60
368.66
281.25
383.68
364.96
296.83
231.24
206.37
Current Investments
126.26
158.26
230.00
247.00
177.54
330.71
316.23
249.67
136.91
174.18
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
19.14
18.85
13.27
13.01
6.91
6.19
8.46
6.68
6.89
5.13
Cash & Bank
55.50
41.95
48.32
40.37
65.60
40.98
35.33
35.27
81.44
20.62
Other Current Assets
8.85
5.39
7.49
8.04
31.20
5.80
4.94
5.20
6.00
6.44
Short Term Loans & Adv.
1.25
3.35
97.51
60.24
26.41
0.40
0.32
0.17
4.09
5.18
Net Current Assets
136.35
153.10
246.70
253.57
170.20
317.42
311.84
262.12
187.00
167.39
Total Assets
780.48
688.41
780.90
698.03
590.75
450.96
410.95
365.86
307.45
265.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
85.44
79.30
42.74
28.42
42.95
35.33
25.17
39.50
44.70
33.30
PBT
148.21
141.42
86.59
131.31
62.62
62.49
65.70
78.30
72.21
68.61
Adjustment
-31.61
-23.96
-2.24
-30.32
-11.75
-26.22
-28.10
-19.11
-12.10
-13.45
Changes in Working Capital
2.45
0.87
-9.54
-35.95
12.52
13.95
10.15
4.48
6.03
-1.39
Cash after chg. in Working capital
119.05
118.33
74.81
65.04
63.40
50.22
47.74
63.66
66.14
53.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.61
-39.03
-32.06
-36.62
-20.44
-14.89
-22.57
-24.17
-21.44
-20.48
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
-66.78
-67.09
18.19
0.26
-19.44
-12.53
-8.65
-35.33
30.74
-89.10
Net Fixed Assets
-5.42
-76.21
-4.48
41.12
-0.71
0.78
-0.22
-0.62
-0.56
Net Investments
-54.30
30.27
-53.73
-47.07
-14.36
-23.23
-31.25
-87.29
17.63
Others
-7.06
-21.15
76.40
6.21
-4.37
9.92
22.82
52.58
13.67
Cash from Financing Activity
-20.09
-37.73
-31.44
-27.67
-23.48
-23.45
-16.72
-4.32
-14.62
-12.23
Net Cash Inflow / Outflow
-1.44
-25.52
29.49
1.01
0.03
-0.66
-0.20
-0.15
60.82
-68.03
Opening Cash & Equivalents
5.91
31.43
1.95
0.94
0.92
1.57
1.77
1.93
20.62
88.65
Closing Cash & Equivalent
4.48
5.91
31.43
1.95
0.95
0.92
1.58
1.77
81.44
20.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
63.94
57.30
51.04
45.87
35.35
33.82
31.44
29.00
25.44
21.95
ROA
15.63%
14.11%
11.71%
15.40%
8.34%
11.50%
13.01%
16.45%
17.83%
18.33%
ROE
18.13%
18.31%
17.10%
21.47%
12.01%
14.53%
16.00%
19.47%
20.63%
21.24%
ROCE
23.40%
24.98%
23.02%
30.94%
17.33%
18.33%
20.81%
27.52%
29.16%
29.91%
Fixed Asset Turnover
2.05
3.63
14.06
3.86
1.91
1.66
1.72
1.85
1.83
1.68
Receivable days
35.62
31.24
32.85
29.59
22.68
30.06
30.45
25.74
23.56
22.19
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
20.47
39.31
77.60
61.50
41.99
38.11
45.72
64.39
39.55
33.88
Cash Conversion Cycle
15.15
-8.07
-44.74
-31.92
-19.31
-8.05
-15.27
-38.65
-15.99
-11.69
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

News Update:


No Latest News!

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.