Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Depository Services

Rating :
73/99

BSE: Not Listed | NSE: CDSL

438.05
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  444.00
  •  449.85
  •  420.30
  •  441.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1609801
  •  7013.75
  •  513.90
  •  179.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,608.97
  • 36.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,555.27
  • 1.02%
  • 5.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.00%
  • 5.43%
  • 26.74%
  • FII
  • DII
  • Others
  • 1.51%
  • 22.74%
  • 23.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 12.87
  • 6.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.02
  • 6.85
  • -4.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.59
  • 3.13
  • 0.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
65.27
58.40
11.76%
59.88
50.95
17.53%
54.11
46.10
17.38%
52.66
53.67
-1.88%
Expenses
27.21
35.76
-23.91%
34.09
22.89
48.93%
38.04
23.69
60.57%
28.15
20.86
34.95%
EBITDA
38.05
22.64
68.07%
25.79
28.06
-8.09%
16.07
22.41
-28.29%
24.52
32.81
-25.27%
EBIDTM
58.31%
38.77%
14.01%
55.08%
29.70%
48.61%
46.55%
61.13%
Other Income
20.75
15.03
38.06%
13.09
17.74
-26.21%
14.38
16.44
-12.53%
16.69
9.79
70.48%
Interest
0.01
0.00
0
0.03
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
2.46
2.69
-8.55%
3.03
2.62
15.65%
3.03
2.58
17.44%
2.99
2.22
34.68%
PBT
56.34
34.98
61.06%
35.83
43.19
-17.04%
27.42
36.27
-24.40%
38.22
40.38
-5.35%
Tax
9.61
7.07
35.93%
7.68
9.00
-14.67%
5.82
7.81
-25.48%
9.16
10.22
-10.37%
PAT
46.72
27.91
67.40%
28.14
34.19
-17.70%
21.61
28.46
-24.07%
29.06
30.15
-3.62%
PATM
71.59%
47.79%
7.11%
67.11%
39.93%
61.73%
55.18%
56.19%
EPS
4.47
2.67
67.42%
2.69
3.27
-17.74%
2.07
2.72
-23.90%
2.78
2.89
-3.81%

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
231.92
225.06
194.65
187.69
146.00
122.85
105.42
88.93
90.75
96.24
93.10
Net Sales Growth
10.90%
15.62%
3.71%
28.55%
18.84%
16.53%
18.54%
-2.01%
-5.70%
3.37%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-4,412.18
225.06
194.65
187.69
146.00
122.85
105.42
88.93
90.75
96.24
93.10
GP Margin
-1,902.46%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
127.49
136.04
85.72
77.31
66.58
58.94
60.20
56.22
55.01
35.59
33.08
Power & Fuel Cost
-
0.44
0.52
0.65
0.67
0.69
0.61
0.76
0.75
0.55
0.84
% Of Sales
-
0.20%
0.27%
0.35%
0.46%
0.56%
0.58%
0.85%
0.83%
0.57%
0.90%
Employee Cost
-
47.30
34.19
30.34
24.87
21.49
19.16
17.45
17.15
12.40
11.97
% Of Sales
-
21.02%
17.56%
16.16%
17.03%
17.49%
18.17%
19.62%
18.90%
12.88%
12.86%
Manufacturing Exp.
-
27.46
21.77
21.03
7.81
15.73
27.72
27.41
26.37
11.88
11.42
% Of Sales
-
12.20%
11.18%
11.20%
5.35%
12.80%
26.29%
30.82%
29.06%
12.34%
12.27%
General & Admin Exp.
-
38.63
20.86
19.44
24.88
15.02
9.25
7.20
8.33
8.27
7.85
% Of Sales
-
17.16%
10.72%
10.36%
17.04%
12.23%
8.77%
8.10%
9.18%
8.59%
8.43%
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.
-
22.65
8.90
6.50
9.03
6.70
4.07
4.15
3.17
3.05
0.00
% Of Sales
-
10.06%
4.57%
3.46%
6.18%
5.45%
3.86%
4.67%
3.49%
3.17%
1.98%
EBITDA
104.43
89.02
108.93
110.38
79.42
63.91
45.22
32.71
35.74
60.65
60.02
EBITDA Margin
45.03%
39.55%
55.96%
58.81%
54.40%
52.02%
42.90%
36.78%
39.38%
63.02%
64.47%
Other Income
64.91
59.19
49.19
37.99
40.85
38.48
21.96
33.89
33.30
24.52
17.74
Interest
0.04
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
11.51
11.73
9.92
6.95
3.70
4.19
6.24
4.97
2.61
4.21
5.55
PBT
157.81
136.45
148.21
141.42
116.56
98.21
60.93
61.64
66.43
80.96
72.21
Tax
32.27
29.73
33.38
37.78
29.98
40.19
19.20
12.94
15.18
22.91
21.13
Tax Rate
20.45%
21.79%
22.52%
26.71%
25.72%
30.61%
30.66%
20.71%
23.11%
29.26%
29.26%
PAT
125.53
106.16
113.52
103.18
85.79
91.00
43.66
49.35
49.94
55.34
51.09
PAT before Minority Interest
124.99
106.72
114.83
103.64
86.59
91.13
43.42
49.55
50.52
55.38
51.09
Minority Interest
-0.54
-0.56
-1.31
-0.46
-0.80
-0.13
0.24
-0.20
-0.58
-0.04
0.00
PAT Margin
54.13%
47.17%
58.32%
54.97%
58.76%
74.07%
41.42%
55.49%
55.03%
57.50%
54.88%
PAT Growth
3.99%
-6.48%
10.02%
20.27%
-5.73%
108.43%
-11.53%
-1.18%
-9.76%
8.32%
 
EPS
12.01
10.16
10.86
9.87
8.21
8.71
4.18
4.72
4.78
5.30
4.89

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
723.99
668.14
598.75
533.32
479.32
369.40
353.41
328.51
303.03
265.90
Share Capital
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
Total Reserves
619.49
563.64
494.25
428.82
374.82
264.90
248.91
224.01
198.53
161.40
Non-Current Liabilities
2.84
-2.36
-1.00
82.19
88.95
95.98
17.71
16.95
17.83
-2.69
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
0.62
0.00
0.00
83.13
85.52
79.06
0.00
0.00
0.00
0.00
Current Liabilities
93.64
73.40
74.71
149.90
115.09
111.06
66.26
53.12
34.72
44.24
Trade Payables
12.06
3.65
4.02
8.98
7.32
7.08
5.64
5.15
6.88
3.85
Other Current Liabilities
60.58
56.22
58.93
35.34
39.82
48.16
33.88
21.27
8.20
24.43
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
21.00
13.53
11.76
105.58
67.95
55.82
26.74
26.70
19.64
15.96
Total Liabilities
862.32
780.47
688.41
780.90
698.04
590.74
450.95
410.95
365.87
307.45
Net Block
74.35
75.24
76.09
5.22
3.67
6.69
9.61
8.47
6.23
8.42
Gross Block
108.77
99.26
90.47
12.90
7.86
55.74
54.39
53.06
52.69
51.55
Accumulated Depreciation
34.42
24.02
14.37
7.68
4.19
49.05
44.79
44.59
46.46
43.13
Non Current Assets
378.59
570.73
460.60
384.30
329.37
309.50
67.28
45.99
69.03
76.21
Capital Work in Progress
0.00
0.00
0.00
0.26
0.00
0.00
0.18
1.31
0.00
0.00
Non Current Investment
273.38
471.21
362.78
272.90
210.47
211.72
44.69
25.76
57.77
67.79
Long Term Loans & Adv.
9.52
12.40
12.81
97.09
99.69
91.00
12.80
10.45
5.03
0.00
Other Non Current Assets
21.34
11.88
8.92
8.83
15.54
0.08
0.00
0.00
0.00
0.00
Current Assets
483.74
209.75
227.81
396.60
368.66
281.25
383.68
364.96
296.83
231.24
Current Investments
391.21
126.26
158.26
230.00
247.00
177.54
330.71
316.23
249.67
136.91
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
26.03
19.14
18.85
13.27
13.01
6.91
6.19
8.46
6.68
6.89
Cash & Bank
53.70
55.50
41.95
48.32
40.37
65.60
40.98
35.33
35.27
81.44
Other Current Assets
12.80
7.60
5.39
7.49
68.28
31.20
5.80
4.94
5.20
6.00
Short Term Loans & Adv.
0.87
1.25
3.35
97.51
60.24
26.41
0.40
0.32
0.17
4.09
Net Current Assets
390.09
136.35
153.10
246.70
253.57
170.20
317.42
311.84
262.12
187.00
Total Assets
862.33
780.48
688.41
780.90
698.03
590.75
450.96
410.95
365.86
307.45

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
82.14
85.44
79.30
42.74
28.42
42.95
35.33
25.17
39.50
44.70
PBT
136.45
148.21
141.42
86.59
131.31
62.62
62.49
65.70
78.30
72.21
Adjustment
-31.44
-31.61
-23.96
-2.24
-30.32
-11.75
-26.22
-28.10
-19.11
-12.10
Changes in Working Capital
1.14
2.45
0.87
-9.54
-35.95
12.52
13.95
10.15
4.48
6.03
Cash after chg. in Working capital
106.15
119.05
118.33
74.81
65.04
63.40
50.22
47.74
63.66
66.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.01
-33.61
-39.03
-32.06
-36.62
-20.44
-14.89
-22.57
-24.17
-21.44
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
-32.66
-66.78
-67.09
18.19
0.26
-19.44
-12.53
-8.65
-35.33
30.74
Net Fixed Assets
-7.87
-5.42
-76.21
-4.48
41.12
-0.71
0.78
-0.22
-0.62
-0.56
Net Investments
-38.59
-54.30
30.27
-53.73
-47.07
-14.36
-23.23
-31.25
-87.29
17.63
Others
13.80
-7.06
-21.15
76.40
6.21
-4.37
9.92
22.82
52.58
13.67
Cash from Financing Activity
-50.51
-20.09
-37.73
-31.44
-27.67
-23.48
-23.45
-16.72
-4.32
-14.62
Net Cash Inflow / Outflow
-1.02
-1.44
-25.52
29.49
1.01
0.03
-0.66
-0.20
-0.15
60.82
Opening Cash & Equivalents
4.74
5.91
31.43
1.95
0.94
0.92
1.57
1.77
1.93
20.62
Closing Cash & Equivalent
3.72
4.48
5.91
31.43
1.95
0.95
0.92
1.58
1.77
81.44

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.)
69.28
63.94
57.30
51.04
45.87
35.35
33.82
31.44
29.00
25.44
ROA
12.99%
15.63%
14.11%
11.71%
15.40%
8.34%
11.50%
13.01%
16.45%
17.83%
ROE
15.33%
18.13%
18.31%
17.10%
21.47%
12.01%
14.53%
16.00%
19.47%
20.63%
ROCE
19.61%
23.40%
24.98%
23.02%
30.94%
17.33%
18.33%
20.81%
27.52%
29.16%
Fixed Asset Turnover
2.16
2.05
3.63
14.06
3.86
1.91
1.66
1.72
1.85
1.83
Receivable days
36.62
35.62
31.24
32.85
29.59
22.68
30.06
30.45
25.74
23.56
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
31.87
20.47
39.31
77.60
61.50
41.99
38.11
45.72
64.39
39.55
Cash Conversion Cycle
4.75
15.15
-8.07
-44.74
-31.92
-19.31
-8.05
-15.27
-38.65
-15.99
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
4642.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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.