Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Depository Services

Rating :
73/99

BSE: Not Listed | NSE: CDSL

1354.55
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1390.00
  •  1423.10
  •  1330.30
  •  1399.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  558600
  •  7692.36
  •  1579.00
  •  327.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,627.91
  • 73.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,574.21
  • 0.64%
  • 16.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.00%
  • 2.36%
  • 29.97%
  • FII
  • DII
  • Others
  • 8.31%
  • 23.17%
  • 16.19%

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
  • -
  • -
  • 24.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
103.09
59.89
72.13%
86.13
54.13
59.12%
89.20
52.66
69.39%
65.27
58.40
11.76%
Expenses
39.70
34.09
16.46%
30.13
38.04
-20.79%
34.85
28.15
23.80%
27.21
35.76
-23.91%
EBITDA
63.39
25.80
145.70%
56.01
16.09
248.10%
54.35
24.52
121.66%
38.05
22.64
68.07%
EBIDTM
61.49%
43.08%
65.03%
29.73%
60.93%
46.56%
58.31%
38.77%
Other Income
7.17
13.08
-45.18%
17.07
14.36
18.87%
11.96
16.69
-28.34%
20.75
15.03
38.06%
Interest
0.01
0.03
-66.67%
0.01
0.00
0
0.01
0.00
0
0.01
0.00
0
Depreciation
1.63
3.03
-46.20%
2.51
3.03
-17.16%
2.60
2.99
-13.04%
2.46
2.69
-8.55%
PBT
68.92
35.82
92.41%
70.56
27.42
157.33%
63.71
38.22
66.69%
56.34
34.98
61.06%
Tax
17.27
7.68
124.87%
16.53
5.82
184.02%
14.84
9.16
62.01%
9.61
7.07
35.93%
PAT
51.65
28.14
83.55%
54.03
21.61
150.02%
48.87
29.06
68.17%
46.72
27.91
67.40%
PATM
50.10%
46.98%
62.73%
39.91%
54.78%
55.18%
71.59%
47.79%
EPS
4.95
2.74
80.66%
5.14
1.99
158.29%
4.67
2.81
66.19%
4.47
2.67
67.42%

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
343.69
225.06
196.25
187.69
146.00
122.85
105.42
88.93
90.75
96.24
93.10
Net Sales Growth
52.70%
14.68%
4.56%
28.55%
18.84%
16.53%
18.54%
-2.01%
-5.70%
3.37%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
343.69
225.06
196.25
187.69
146.00
122.85
105.42
88.93
90.75
96.24
93.10
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
131.89
136.04
87.32
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%
0.26%
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%
17.42%
16.16%
17.03%
17.49%
18.17%
19.62%
18.90%
12.88%
12.86%
Manufacturing Exp.
-
27.46
23.84
21.03
16.23
15.73
27.72
27.41
26.37
11.88
11.42
% Of Sales
-
12.20%
12.15%
11.20%
11.12%
12.80%
26.29%
30.82%
29.06%
12.34%
12.27%
General & Admin Exp.
-
38.63
18.84
19.44
16.45
15.02
9.25
7.20
8.33
8.27
7.85
% Of Sales
-
17.16%
9.60%
10.36%
11.27%
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
10.46
6.50
9.03
6.70
4.07
4.15
3.17
3.05
0.00
% Of Sales
-
10.06%
5.33%
3.46%
6.18%
5.45%
3.86%
4.67%
3.49%
3.17%
1.98%
EBITDA
211.80
89.02
108.93
110.38
79.42
63.91
45.22
32.71
35.74
60.65
60.02
EBITDA Margin
61.63%
39.55%
55.51%
58.81%
54.40%
52.02%
42.90%
36.78%
39.38%
63.02%
64.47%
Other Income
56.95
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
9.20
11.73
9.92
6.95
3.70
4.19
6.24
4.97
2.61
4.21
5.55
PBT
259.53
136.45
148.21
141.42
116.56
98.21
60.93
61.64
66.43
80.96
72.21
Tax
58.25
29.73
33.38
37.78
29.98
40.19
19.20
12.94
15.18
22.91
21.13
Tax Rate
22.44%
21.79%
22.52%
26.71%
25.72%
30.61%
30.66%
20.71%
23.11%
29.26%
29.26%
PAT
201.27
106.16
113.52
103.18
85.79
91.00
43.66
49.35
49.94
55.34
51.09
PAT before Minority Interest
200.91
106.72
114.83
103.64
86.59
91.13
43.42
49.55
50.52
55.38
51.09
Minority Interest
-0.36
-0.56
-1.31
-0.46
-0.80
-0.13
0.24
-0.20
-0.58
-0.04
0.00
PAT Margin
58.56%
47.17%
57.84%
54.97%
58.76%
74.07%
41.42%
55.49%
55.03%
57.50%
54.88%
PAT Growth
88.60%
-6.48%
10.02%
20.27%
-5.73%
108.43%
-11.53%
-1.18%
-9.76%
8.32%
 
EPS
19.26
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
3.49
4.02
8.98
7.32
7.08
5.64
5.15
6.88
3.85
Other Current Liabilities
60.58
56.38
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
99.23
90.47
12.90
7.86
55.74
54.39
53.06
52.69
51.55
Accumulated Depreciation
34.42
23.99
14.37
7.68
4.19
49.05
44.79
44.59
46.46
43.13
Non Current Assets
378.59
571.77
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
13.44
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
208.71
227.81
396.60
368.66
281.25
383.68
364.96
296.83
231.24
Current Investments
391.21
122.04
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
11.82
5.39
7.49
68.28
31.20
5.80
4.94
5.20
6.00
Short Term Loans & Adv.
0.87
0.22
3.35
97.51
60.24
26.41
0.40
0.32
0.17
4.09
Net Current Assets
390.09
135.31
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
85.70
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
-31.60
-23.96
-2.24
-30.32
-11.75
-26.22
-28.10
-19.11
-12.10
Changes in Working Capital
1.14
2.71
0.87
-9.54
-35.95
12.52
13.95
10.15
4.48
6.03
Cash after chg. in Working capital
106.15
119.31
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
-7.91
-5.38
-76.21
-4.48
41.12
-0.71
0.78
-0.22
-0.62
-0.56
Net Investments
-42.00
-50.89
30.27
-53.73
-47.07
-14.36
-23.23
-31.25
-87.29
17.63
Others
17.25
-10.51
-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
-1.17
-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
4.74
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
2.07
3.63
14.06
3.86
1.91
1.66
1.72
1.85
1.83
Receivable days
36.62
35.33
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
19.46
39.31
63.62
61.50
41.99
38.11
45.72
64.39
39.55
Cash Conversion Cycle
4.75
15.87
-8.07
-30.76
-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.