Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

IT - Hardware

Rating :
46/99

BSE: 522295 | NSE: CONTROLPR

235.00
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  239.00
  •  243.60
  •  232.00
  •  240.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17040
  •  40.31
  •  300.95
  •  145.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 380.86
  • 17.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 375.96
  • 3.43%
  • 1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.78%
  • 4.79%
  • 18.96%
  • FII
  • DII
  • Others
  • 1.09%
  • 15.38%
  • 8.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 7.70
  • 3.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.81
  • 4.72
  • -1.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 0.14
  • -5.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.63
  • 16.69
  • 15.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.73
  • 3.19
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.36
  • 11.85
  • 10.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
53.04
50.06
5.95%
34.92
51.22
-31.82%
46.22
46.04
0.39%
47.42
43.96
7.87%
Expenses
40.05
37.59
6.54%
26.45
37.45
-29.37%
37.78
36.89
2.41%
36.07
33.50
7.67%
EBITDA
13.00
12.47
4.25%
8.47
13.77
-38.49%
8.44
9.14
-7.66%
11.35
10.46
8.51%
EBIDTM
24.50%
24.91%
24.25%
26.89%
18.25%
19.86%
23.93%
23.79%
Other Income
0.05
0.38
-86.84%
0.21
0.30
-30.00%
0.29
0.07
314.29%
0.17
0.22
-22.73%
Interest
0.29
0.20
45.00%
0.38
0.19
100.00%
0.30
0.05
500.00%
0.19
0.14
35.71%
Depreciation
3.84
2.26
69.91%
2.35
2.32
1.29%
2.34
1.94
20.62%
2.34
1.93
21.24%
PBT
9.08
8.87
2.37%
3.84
9.68
-60.33%
3.41
12.33
-72.34%
10.79
6.69
61.29%
Tax
1.65
1.63
1.23%
0.52
2.14
-75.70%
0.67
2.61
-74.33%
1.98
1.58
25.32%
PAT
7.43
7.24
2.62%
3.32
7.55
-56.03%
2.74
9.71
-71.78%
8.81
5.11
72.41%
PATM
14.00%
14.46%
9.51%
14.73%
5.92%
21.10%
18.58%
11.62%
EPS
4.55
4.43
2.71%
2.04
4.62
-55.84%
1.68
5.95
-71.76%
5.40
3.13
72.52%

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
Net Sales
181.60
194.92
174.60
173.93
147.83
134.52
112.92
91.06
79.82
66.54
Net Sales Growth
-5.06%
11.64%
0.39%
17.66%
9.89%
19.13%
24.01%
14.08%
19.96%
 
Cost Of Goods Sold
67.36
73.06
61.40
55.40
52.26
45.29
40.70
35.37
34.18
34.09
Gross Profit
114.24
121.85
113.20
118.53
95.57
89.24
72.22
55.68
45.65
32.45
GP Margin
62.91%
62.51%
64.83%
68.15%
64.65%
66.34%
63.96%
61.15%
57.19%
48.77%
Total Expenditure
140.35
150.03
135.38
124.65
109.48
98.87
85.70
70.76
64.61
57.62
Power & Fuel Cost
-
0.87
0.79
0.87
0.82
0.79
0.50
0.43
0.39
0.34
% Of Sales
-
0.45%
0.45%
0.50%
0.55%
0.59%
0.44%
0.47%
0.49%
0.51%
Employee Cost
-
38.21
35.85
30.41
25.90
24.53
19.65
16.37
11.31
8.62
% Of Sales
-
19.60%
20.53%
17.48%
17.52%
18.24%
17.40%
17.98%
14.17%
12.95%
Manufacturing Exp.
-
13.06
12.07
11.66
9.21
9.14
7.37
5.99
7.58
5.50
% Of Sales
-
6.70%
6.91%
6.70%
6.23%
6.79%
6.53%
6.58%
9.50%
8.27%
General & Admin Exp.
-
17.67
19.05
19.00
15.46
13.29
13.23
9.41
8.02
6.45
% Of Sales
-
9.07%
10.91%
10.92%
10.46%
9.88%
11.72%
10.33%
10.05%
9.69%
Selling & Distn. Exp.
-
6.86
6.21
6.75
5.04
4.90
3.07
2.52
2.01
1.74
% Of Sales
-
3.52%
3.56%
3.88%
3.41%
3.64%
2.72%
2.77%
2.52%
2.61%
Miscellaneous Exp.
-
0.29
0.01
0.55
0.78
0.94
1.18
0.66
1.14
0.89
% Of Sales
-
0.15%
0.01%
0.32%
0.53%
0.70%
1.04%
0.72%
1.43%
1.34%
EBITDA
41.26
44.89
39.22
49.28
38.35
35.65
27.22
20.30
15.21
8.92
EBITDA Margin
22.72%
23.03%
22.46%
28.33%
25.94%
26.50%
24.11%
22.29%
19.06%
13.41%
Other Income
0.72
2.28
1.64
1.22
0.96
0.55
1.29
0.90
0.39
0.33
Interest
1.16
0.87
0.27
1.30
1.06
1.64
1.05
0.75
0.28
1.34
Depreciation
10.87
9.25
7.65
7.07
14.91
2.88
2.14
1.41
1.19
1.11
PBT
27.12
37.05
32.94
42.13
23.34
31.68
25.32
19.05
14.13
6.79
Tax
4.82
6.42
7.57
6.89
6.29
7.82
7.79
5.25
2.60
2.61
Tax Rate
17.77%
19.60%
20.28%
18.04%
24.43%
23.03%
28.16%
27.44%
17.63%
24.69%
PAT
22.30
26.34
29.75
31.31
19.46
26.15
19.88
13.88
12.15
7.97
PAT before Minority Interest
22.30
26.34
29.75
31.31
19.46
26.15
19.88
13.88
12.15
7.97
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.28%
13.51%
17.04%
18.00%
13.16%
19.44%
17.61%
15.24%
15.22%
11.98%
PAT Growth
-24.69%
-11.46%
-4.98%
60.89%
-25.58%
31.54%
43.23%
14.24%
52.45%
 
EPS
13.68
16.16
18.25
19.21
11.94
16.04
12.20
8.52
7.45
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
Shareholder's Funds
200.96
200.69
181.56
135.17
120.36
100.50
83.61
71.26
59.60
Share Capital
16.33
16.33
16.33
15.67
15.67
9.85
9.07
9.07
8.67
Total Reserves
184.63
184.36
165.23
119.49
104.69
89.85
72.71
61.69
50.55
Non-Current Liabilities
22.73
17.87
20.20
21.83
5.13
4.44
4.18
4.05
3.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.05
0.08
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.97
5.86
5.56
6.27
1.56
1.28
0.78
0.63
0.53
Current Liabilities
32.67
32.55
33.71
47.79
51.66
33.67
26.76
20.95
13.52
Trade Payables
11.41
9.72
12.03
12.58
5.14
7.62
8.67
6.98
3.49
Other Current Liabilities
15.99
16.28
14.63
12.97
10.17
10.21
8.28
7.07
4.27
Short Term Borrowings
0.00
0.00
0.00
14.73
13.12
8.16
5.22
2.91
2.88
Short Term Provisions
5.26
6.55
7.04
7.51
23.23
7.68
4.59
4.00
2.88
Total Liabilities
256.36
251.11
235.47
204.79
177.15
138.61
114.55
96.26
76.83
Net Block
94.36
86.32
82.75
82.61
41.11
21.45
21.42
19.00
17.38
Gross Block
145.21
128.57
118.00
111.01
55.11
32.65
30.58
26.86
24.08
Accumulated Depreciation
50.85
42.25
35.25
28.40
13.99
11.19
9.16
7.86
6.70
Non Current Assets
102.27
89.58
89.05
85.87
57.93
52.83
43.44
42.14
32.20
Capital Work in Progress
5.69
1.38
4.14
1.37
6.07
16.74
5.64
2.42
1.21
Non Current Investment
0.00
0.00
0.00
0.00
7.59
10.24
13.01
15.18
10.46
Long Term Loans & Adv.
2.22
1.88
2.13
1.90
3.16
4.39
3.36
5.54
3.15
Other Non Current Assets
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
154.09
161.54
146.41
118.91
119.23
85.78
71.12
54.12
44.61
Current Investments
14.00
33.43
16.17
12.00
0.03
0.03
0.03
0.08
0.00
Inventories
63.23
61.83
65.50
54.07
62.36
56.09
46.15
32.19
26.13
Sundry Debtors
49.68
46.95
42.36
34.18
36.41
26.91
23.50
20.48
17.29
Cash & Bank
4.90
2.22
3.70
1.24
1.83
1.01
0.78
0.54
0.68
Other Current Assets
22.28
6.54
8.13
2.69
18.60
1.75
0.67
0.83
0.50
Short Term Loans & Adv.
14.65
10.57
10.56
14.72
17.68
0.75
0.39
0.32
0.30
Net Current Assets
121.42
128.99
112.71
71.12
67.57
52.11
44.36
33.17
31.09
Total Assets
256.36
251.12
235.46
204.78
177.16
138.61
114.56
96.26
76.83

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
Cash From Operating Activity
26.52
34.10
13.53
18.26
8.37
8.51
3.87
9.89
5.99
PBT
32.76
37.31
38.20
25.75
33.29
27.66
19.13
14.75
10.57
Adjustment
6.89
4.50
3.14
9.75
3.47
-0.65
1.95
0.89
-1.18
Changes in Working Capital
-6.47
0.25
-18.72
-9.61
-19.03
-12.68
-13.81
-2.95
-1.75
Cash after chg. in Working capital
33.18
42.07
22.62
25.89
17.73
14.33
7.26
12.69
7.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.66
-7.96
-8.56
-7.23
-9.39
-4.77
-3.30
-2.67
-1.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-0.01
0.00
-0.53
-0.39
0.03
0.00
0.00
0.00
0.00
Cash From Investing Activity
-14.89
-9.05
-11.90
-10.91
-5.86
-8.13
-4.39
-9.04
1.71
Net Fixed Assets
-20.95
-7.79
-9.78
-51.20
-11.78
-13.18
-6.94
-3.99
Net Investments
19.43
-17.26
-4.17
-4.38
2.65
2.77
2.22
-4.80
Others
-13.37
16.00
2.05
44.67
3.27
2.28
0.33
-0.25
Cash from Financing Activity
-21.96
-13.06
0.83
-7.94
-1.69
-0.15
0.75
-1.00
-7.75
Net Cash Inflow / Outflow
-10.33
11.99
2.46
-0.59
0.82
0.23
0.23
-0.14
-0.05
Opening Cash & Equivalents
15.69
3.70
1.24
1.83
1.01
0.78
0.54
0.68
0.74
Closing Cash & Equivalent
5.35
15.69
3.70
1.24
1.83
1.01
0.78
0.54
0.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
112.96
112.06
100.52
74.42
76.80
67.49
60.09
51.99
45.50
ROA
10.38%
12.23%
14.22%
10.19%
16.56%
15.80%
13.16%
14.04%
10.37%
ROE
14.33%
17.14%
22.30%
16.42%
23.76%
21.90%
18.19%
18.70%
13.46%
ROCE
18.30%
21.65%
26.73%
20.25%
29.40%
29.06%
24.36%
21.92%
18.95%
Fixed Asset Turnover
1.42
1.42
1.52
1.78
3.20
3.65
3.23
3.18
2.79
Receivable days
90.48
93.36
80.32
87.15
82.40
79.64
86.45
85.05
93.96
Inventory Days
117.09
133.09
125.46
143.74
154.15
161.54
153.98
131.29
141.99
Payable days
26.33
31.49
36.73
28.77
25.00
36.48
44.90
35.32
24.79
Cash Conversion Cycle
181.24
194.96
169.05
202.13
211.54
204.70
195.53
181.03
211.16
Total Debt/Equity
0.00
0.00
0.00
0.13
0.11
0.08
0.06
0.04
0.06
Interest Cover
38.85
141.81
30.28
25.32
21.77
27.41
26.64
52.76
8.87

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.