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

Finance - NBFC

Rating :
64/99

BSE: 511243 | NSE: CHOLAFIN

483.55
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  492.00
  •  496.60
  •  481.30
  •  491.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1947895
  •  9486.08
  •  600.95
  •  197.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39,709.19
  • 26.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 98,159.41
  • 0.41%
  • 4.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.61%
  • 0.76%
  • 6.05%
  • FII
  • DII
  • Others
  • 18.85%
  • 21.22%
  • 1.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.33
  • 15.34
  • 10.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.59
  • 16.44
  • 4.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.58
  • 16.16
  • 8.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.26
  • 22.40
  • 19.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.34
  • 3.76
  • 3.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.33
  • 12.20
  • 12.18

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
2,479.37
2,165.45
14.50%
2,520.18
2,289.06
10.10%
2,454.01
2,212.27
10.93%
2,125.55
2,045.23
3.93%
Expenses
1,007.17
944.94
6.59%
801.99
542.30
47.89%
661.59
484.57
36.53%
387.29
449.65
-13.87%
EBITDA
1,472.20
1,220.51
20.62%
1,718.19
1,746.76
-1.64%
1,792.42
1,727.70
3.75%
1,738.26
1,595.58
8.94%
EBIDTM
59.38%
56.36%
68.18%
76.31%
73.04%
78.10%
3.55%
3.55%
Other Income
0.43
0.12
258.33%
0.30
0.24
25.00%
3.88
0.21
1,747.62%
0.06
0.05
20.00%
Interest
1,119.55
1,135.46
-1.40%
1,140.33
1,191.80
-4.32%
1,185.09
1,177.60
0.64%
1,130.57
1,086.84
4.02%
Depreciation
25.78
27.79
-7.23%
25.40
32.31
-21.39%
25.47
27.03
-5.77%
25.65
24.12
6.34%
PBT
327.30
57.38
470.41%
552.76
522.89
5.71%
585.74
523.28
11.94%
15.41
15.41
0.00%
Tax
81.98
14.79
454.29%
142.73
133.74
6.72%
151.12
216.07
-30.06%
1.10
1.10
0.00%
PAT
245.32
42.59
476.00%
410.03
389.15
5.37%
434.62
307.21
41.47%
14.31
14.31
0.00%
PATM
9.89%
1.97%
16.27%
17.00%
17.71%
13.89%
37.11%
37.11%
EPS
2.99
0.52
475.00%
5.00
4.97
0.60%
5.30
3.92
35.20%
1.69
1.69
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
9,579.40
8,712.01
7,087.62
5,558.68
4,693.48
4,213.75
3,714.81
3,279.31
2,570.15
1,779.30
Net Sales Growth
-
9.96%
22.92%
27.51%
18.43%
11.38%
13.43%
13.28%
27.59%
44.45%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
9,579.40
8,712.01
7,087.62
5,558.68
4,693.48
4,213.75
3,714.81
3,279.31
2,570.15
1,779.30
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
2,859.26
2,422.89
1,634.66
1,453.29
1,553.45
1,399.64
1,246.25
1,048.60
722.58
745.64
Power & Fuel Cost
-
10.11
14.44
12.16
11.31
9.29
7.91
7.67
5.52
0.00
3.97
% Of Sales
-
0.11%
0.17%
0.17%
0.20%
0.20%
0.19%
0.21%
0.17%
0%
0.22%
Employee Cost
-
791.84
700.32
604.68
550.81
414.09
262.18
230.23
194.12
160.81
119.19
% Of Sales
-
8.27%
8.04%
8.53%
9.91%
8.82%
6.22%
6.20%
5.92%
6.26%
6.70%
Manufacturing Exp.
-
584.66
615.22
507.52
376.13
392.99
432.85
395.05
340.07
301.82
233.96
% Of Sales
-
6.10%
7.06%
7.16%
6.77%
8.37%
10.27%
10.63%
10.37%
11.74%
13.15%
General & Admin Exp.
-
125.11
165.07
183.47
197.75
181.70
130.46
99.66
102.26
91.69
77.22
% Of Sales
-
1.31%
1.89%
2.59%
3.56%
3.87%
3.10%
2.68%
3.12%
3.57%
4.34%
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.
-
1,357.65
942.28
338.99
328.60
564.67
574.16
521.31
412.15
168.27
0.00
% Of Sales
-
14.17%
10.82%
4.78%
5.91%
12.03%
13.63%
14.03%
12.57%
6.55%
17.72%
EBITDA
-
6,720.14
6,289.12
5,452.96
4,105.39
3,140.03
2,814.11
2,468.56
2,230.71
1,847.57
1,033.66
EBITDA Margin
-
70.15%
72.19%
76.94%
73.86%
66.90%
66.78%
66.45%
68.02%
71.89%
58.09%
Other Income
-
5.60
2.05
23.70
2.96
234.35
135.03
185.57
117.77
36.20
226.07
Interest
-
4,575.54
4,591.70
3,588.14
2,656.68
2,227.92
2,047.95
1,957.82
1,769.37
1,410.00
990.02
Depreciation
-
102.30
111.25
56.99
50.86
39.02
21.74
30.10
24.64
21.57
10.38
PBT
-
2,047.90
1,588.22
1,831.53
1,400.81
1,107.43
879.45
666.22
554.48
452.20
259.32
Tax
-
526.51
534.08
634.59
483.12
389.51
304.80
222.09
186.20
144.29
120.33
Tax Rate
-
25.71%
33.63%
34.65%
34.49%
35.17%
34.66%
33.34%
33.58%
31.91%
41.59%
PAT
-
1,521.39
1,054.14
1,198.41
919.30
719.42
574.68
444.14
368.28
307.91
168.99
PAT before Minority Interest
-
1,521.39
1,054.14
1,196.94
917.69
717.92
574.65
444.14
368.28
307.91
168.99
Minority Interest
-
0.00
0.00
1.47
1.61
1.50
0.03
0.00
0.00
0.00
0.00
PAT Margin
-
15.88%
12.10%
16.91%
16.54%
15.33%
13.64%
11.96%
11.23%
11.98%
9.50%
PAT Growth
-
44.33%
-12.04%
30.36%
27.78%
25.19%
29.39%
20.60%
19.61%
82.21%
 
EPS
-
18.55
12.85
14.61
11.21
8.77
7.01
5.41
4.49
3.75
2.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
9,599.80
8,199.86
6,208.71
5,125.46
4,297.91
3,669.70
3,174.37
2,286.77
1,952.56
1,403.73
Share Capital
164.07
163.98
156.42
156.40
156.34
156.21
643.73
143.26
143.17
132.62
Total Reserves
9,401.29
8,005.61
6,033.68
4,958.60
4,141.39
3,513.47
2,529.95
2,143.50
1,809.39
1,271.11
Non-Current Liabilities
58,489.27
51,439.73
45,247.31
34,709.66
15,571.59
11,223.66
12,603.02
10,038.21
8,366.51
7,175.80
Secured Loans
54,868.18
47,561.68
41,298.75
30,858.81
12,345.87
8,372.53
9,815.80
7,851.70
6,445.01
5,868.85
Unsecured Loans
4,390.06
4,405.52
4,408.68
4,210.03
2,758.70
2,558.70
2,608.70
1,981.30
1,853.70
1,285.70
Long Term Provisions
0.00
0.00
0.00
0.00
586.21
492.77
320.56
302.25
88.21
53.01
Current Liabilities
5,786.12
3,891.32
5,573.98
3,965.51
10,411.35
12,710.00
7,905.95
9,089.52
7,840.54
4,865.94
Trade Payables
484.61
319.96
360.39
314.53
298.69
208.83
167.38
146.67
151.11
108.94
Other Current Liabilities
677.06
441.62
279.62
325.52
6,795.21
8,374.31
4,996.27
5,745.89
4,506.59
3,023.50
Short Term Borrowings
4,471.75
3,038.23
4,859.31
3,261.50
3,230.46
3,971.17
2,676.34
3,147.25
2,961.12
1,548.06
Short Term Provisions
152.70
91.51
74.66
63.96
87.00
155.69
65.96
49.70
221.71
185.43
Total Liabilities
73,875.19
63,530.91
57,030.00
43,800.97
30,282.85
27,606.86
23,683.34
21,414.50
18,159.61
13,445.47
Net Block
227.46
283.03
167.17
170.45
149.73
120.27
68.87
74.26
72.76
56.49
Gross Block
534.29
490.39
272.09
216.13
314.32
248.20
187.76
170.24
146.68
110.68
Accumulated Depreciation
306.83
207.36
104.92
45.68
164.58
127.92
118.88
95.98
73.92
54.19
Non Current Assets
67,969.37
55,936.54
53,023.76
42,639.72
20,873.41
18,841.95
16,227.38
14,129.31
12,092.30
8,819.64
Capital Work in Progress
9.91
10.60
13.97
3.80
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1,583.62
32.84
41.64
22.77
134.36
12.36
15.88
21.98
28.63
3.89
Long Term Loans & Adv.
211.76
210.10
186.23
198.28
121.50
70.46
66.97
67.34
57.13
49.19
Other Non Current Assets
97.28
4.24
3.98
0.46
532.38
451.19
607.69
614.71
460.14
367.10
Current Assets
5,905.82
7,594.37
4,006.24
1,161.25
9,409.44
8,764.91
7,455.97
7,285.19
6,067.32
4,625.82
Current Investments
0.00
0.00
0.00
0.00
47.75
3.59
8.70
17.00
143.32
6.27
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
98.71
65.55
80.36
124.61
21.84
11.53
11.83
16.61
4.86
7.36
Cash & Bank
5,279.77
7,000.74
3,708.46
951.85
493.76
509.46
352.20
812.84
403.68
288.27
Other Current Assets
527.34
496.26
191.26
58.77
8,846.09
8,240.33
7,083.24
6,438.73
5,515.45
4,323.91
Short Term Loans & Adv.
29.95
31.82
26.16
26.02
8,515.56
7,756.61
6,736.78
6,098.62
5,227.81
4,062.79
Net Current Assets
119.70
3,703.05
-1,567.74
-2,804.26
-1,001.91
-3,945.09
-449.99
-1,804.33
-1,773.22
-240.11
Total Assets
73,875.19
63,530.91
57,030.00
43,800.97
30,282.85
27,606.86
23,683.35
21,414.50
18,159.62
13,445.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-8,841.95
-2,074.77
-9,317.34
-7,926.34
-1,467.64
-2,809.11
-2,263.73
-2,446.68
-3,753.96
-3,573.92
PBT
2,047.90
1,588.22
1,831.53
1,400.81
1,107.43
879.45
666.22
554.48
452.20
289.32
Adjustment
5,649.79
5,353.67
3,800.45
2,964.20
2,520.67
2,457.00
2,230.78
1,998.28
1,505.26
1,014.07
Changes in Working Capital
-11,650.98
-3,942.68
-10,604.89
-9,178.09
-2,728.43
-3,767.88
-3,033.72
-3,173.32
-4,290.20
-3,917.75
Cash after chg. in Working capital
-3,953.29
2,999.21
-4,972.91
-4,813.08
899.68
-431.43
-136.72
-620.56
-2,332.74
-2,614.35
Interest Paid
-4,544.93
-4,714.58
-3,687.72
-2,571.47
-1,954.92
-2,041.16
-1,941.53
-1,667.55
-1,332.09
-923.56
Tax Paid
-699.29
-576.37
-731.90
-591.87
-479.76
-400.07
-271.38
-232.88
-173.05
-36.00
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
355.56
216.97
75.19
50.08
67.36
63.56
85.90
74.31
83.91
0.00
Cash From Investing Activity
-1,572.28
-54.05
-10.86
-60.12
-221.86
-139.64
-40.23
-83.19
4.63
54.72
Net Fixed Assets
-41.26
-206.92
-69.88
87.33
-64.75
-54.44
-17.67
-24.05
-37.09
-28.23
Net Investments
-1,545.89
0.00
-0.09
165.61
-172.01
0.91
14.94
142.09
-162.81
6.58
Others
14.87
152.87
59.11
-313.06
14.90
-86.11
-37.50
-201.23
204.53
76.37
Cash from Financing Activity
8,515.87
2,451.81
12,190.59
8,008.65
1,691.80
3,031.15
1,818.90
2,749.31
4,066.61
3,602.41
Net Cash Inflow / Outflow
-1,898.36
322.99
2,862.39
22.19
2.29
82.40
-485.05
219.44
317.28
83.20
Opening Cash & Equivalents
3,484.57
3,161.58
299.69
277.50
275.21
190.54
675.59
456.15
138.87
55.67
Closing Cash & Equivalent
1,586.21
3,484.57
3,161.58
299.69
277.51
275.21
190.54
675.59
456.15
138.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
116.65
99.68
79.18
65.44
55.00
47.00
37.22
31.94
27.29
21.18
ROA
2.21%
1.75%
2.37%
2.48%
2.48%
2.24%
1.97%
1.86%
1.95%
1.46%
ROE
17.16%
14.68%
21.18%
19.50%
18.02%
18.12%
17.91%
17.38%
18.35%
13.71%
ROCE
9.70%
10.30%
10.81%
11.30%
12.22%
11.99%
12.21%
12.37%
12.39%
11.67%
Fixed Asset Turnover
18.70
22.85
29.03
20.96
16.69
19.33
20.75
20.69
19.97
18.44
Receivable days
3.13
3.06
5.28
4.81
1.30
1.01
1.40
1.19
0.87
1.44
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
97.47
85.17
103.16
112.03
107.36
94.10
85.63
95.17
96.87
86.44
Cash Conversion Cycle
-94.34
-82.11
-97.89
-107.22
-106.06
-93.08
-84.23
-93.98
-96.00
-85.00
Total Debt/Equity
6.66
6.73
8.17
7.49
5.60
6.14
6.13
7.90
7.82
8.15
Interest Cover
1.45
1.35
1.51
1.53
1.50
1.43
1.34
1.31
1.32
1.29

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.