Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Consumer Food

Rating :
44/99

BSE: 540724 | NSE: DIAMONDYD

665.00
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  669.00
  •  675.00
  •  661.00
  •  648.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6613
  •  44.10
  •  928.95
  •  435.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,525.62
  • 54.96
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,474.81
  • 0.15%
  • 2.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.48%
  • 0.56%
  • 6.38%
  • FII
  • DII
  • Others
  • 4.9%
  • 12.79%
  • 3.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.98
  • 11.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.64
  • 1.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.38
  • 2.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 50.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.03

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
326.70
388.00
-15.80%
195.74
331.00
-40.86%
314.17
306.53
2.49%
360.63
308.25
16.99%
Expenses
303.35
356.85
-14.99%
187.50
303.78
-38.28%
300.46
284.23
5.71%
339.01
286.18
18.46%
EBITDA
23.35
31.15
-25.04%
8.24
27.21
-69.72%
13.71
22.30
-38.52%
21.61
22.07
-2.08%
EBIDTM
7.15%
8.03%
4.21%
8.22%
14.01%
7.27%
5.99%
7.16%
Other Income
1.88
2.28
-17.54%
1.91
2.16
-11.57%
2.23
1.73
28.90%
2.53
1.85
36.76%
Interest
1.59
2.07
-23.19%
1.74
2.08
-16.35%
1.56
0.52
200.00%
1.76
0.16
1,000.00%
Depreciation
12.69
15.81
-19.73%
15.95
15.28
4.38%
15.38
11.03
39.44%
15.27
12.96
17.82%
PBT
10.95
15.55
-29.58%
-7.55
12.01
-
-1.00
12.48
-
7.12
10.79
-34.01%
Tax
2.51
3.56
-29.49%
-1.59
2.35
-
-20.76
-1.22
-
1.60
2.72
-41.18%
PAT
8.44
11.99
-29.61%
-5.96
9.66
-
19.76
13.71
44.13%
5.52
8.07
-31.60%
PATM
2.58%
3.09%
-3.04%
2.92%
7.11%
4.47%
1.53%
2.62%
EPS
3.59
5.10
-29.61%
-2.54
4.11
-
8.41
5.83
44.25%
2.35
3.44
-31.69%

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
1,197.24
1,393.79
1,170.61
1,017.36
893.96
757.19
558.81
445.62
343.75
172.66
Net Sales Growth
-10.24%
19.07%
15.06%
13.80%
18.06%
35.50%
25.40%
29.63%
99.09%
 
Cost Of Goods Sold
5,272.51
994.71
820.42
686.21
626.06
348.52
263.98
214.32
154.23
70.39
Gross Profit
-4,075.27
399.09
350.19
331.14
267.91
408.67
294.82
231.29
189.52
102.27
GP Margin
-340.39%
28.63%
29.92%
32.55%
29.97%
53.97%
52.76%
51.90%
55.13%
59.23%
Total Expenditure
1,130.32
1,300.12
1,087.39
930.42
851.80
700.69
524.94
425.46
316.22
154.48
Power & Fuel Cost
-
27.39
26.93
25.94
21.08
18.12
15.59
15.77
14.20
8.88
% Of Sales
-
1.97%
2.30%
2.55%
2.36%
2.39%
2.79%
3.54%
4.13%
5.14%
Employee Cost
-
57.70
41.54
36.52
24.89
17.42
13.37
8.76
5.31
2.22
% Of Sales
-
4.14%
3.55%
3.59%
2.78%
2.30%
2.39%
1.97%
1.54%
1.29%
Manufacturing Exp.
-
82.49
71.24
55.04
47.21
211.17
167.43
135.24
100.84
54.23
% Of Sales
-
5.92%
6.09%
5.41%
5.28%
27.89%
29.96%
30.35%
29.34%
31.41%
General & Admin Exp.
-
17.76
20.95
20.45
22.05
16.39
11.98
7.29
7.74
2.40
% Of Sales
-
1.27%
1.79%
2.01%
2.47%
2.16%
2.14%
1.64%
2.25%
1.39%
Selling & Distn. Exp.
-
113.48
101.37
102.31
108.99
88.25
51.71
43.13
33.53
16.28
% Of Sales
-
8.14%
8.66%
10.06%
12.19%
11.65%
9.25%
9.68%
9.75%
9.43%
Miscellaneous Exp.
-
6.59
4.95
3.96
1.52
0.83
0.87
0.95
0.37
0.08
% Of Sales
-
0.47%
0.42%
0.39%
0.17%
0.11%
0.16%
0.21%
0.11%
0.05%
EBITDA
66.91
93.67
83.22
86.94
42.16
56.50
33.87
20.16
27.53
18.18
EBITDA Margin
5.59%
6.72%
7.11%
8.55%
4.72%
7.46%
6.06%
4.52%
8.01%
10.53%
Other Income
8.55
9.20
10.93
8.05
1.78
0.71
1.76
1.23
0.73
0.63
Interest
6.65
7.46
0.86
2.90
4.57
5.88
6.33
4.72
3.61
0.87
Depreciation
59.29
61.74
37.64
30.42
25.47
17.99
15.34
11.68
6.82
2.78
PBT
9.52
33.68
55.66
61.66
13.90
33.34
13.97
4.98
17.84
15.15
Tax
-18.24
-13.24
11.02
17.48
-5.72
0.19
3.10
-0.40
2.96
2.53
Tax Rate
-191.60%
-39.31%
19.80%
28.35%
-38.49%
0.69%
23.83%
-8.03%
16.59%
16.70%
PAT
27.76
46.92
44.64
44.18
20.58
27.37
9.90
5.38
14.87
12.62
PAT before Minority Interest
27.76
46.92
44.64
44.18
20.58
27.37
9.90
5.38
14.87
12.62
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.32%
3.37%
3.81%
4.34%
2.30%
3.61%
1.77%
1.21%
4.33%
7.31%
PAT Growth
-36.08%
5.11%
1.04%
114.67%
-24.81%
176.46%
84.01%
-63.82%
17.83%
 
EPS
11.81
19.97
19.00
18.80
8.76
11.65
4.21
2.29
6.33
5.37

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
608.00
561.36
519.54
237.69
217.23
189.61
177.28
146.90
102.03
Share Capital
11.73
11.73
11.73
1.91
1.47
1.47
1.46
1.32
1.11
Total Reserves
593.55
549.63
507.81
235.79
215.76
188.14
175.81
145.58
100.91
Non-Current Liabilities
193.59
154.10
33.21
54.45
27.59
14.54
19.73
22.20
1.57
Secured Loans
0.00
0.00
0.00
31.22
14.04
7.90
16.53
18.67
0.00
Unsecured Loans
0.00
0.00
0.00
7.50
7.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.88
17.22
35.79
19.91
1.03
0.61
0.27
0.20
0.12
Current Liabilities
174.62
124.57
137.48
133.91
96.57
94.98
82.86
52.96
19.14
Trade Payables
87.47
85.65
99.69
71.61
55.21
49.70
39.88
23.86
15.54
Other Current Liabilities
26.93
20.57
29.88
35.13
14.78
21.02
21.11
17.50
3.48
Short Term Borrowings
3.00
17.87
7.48
26.89
26.42
24.19
21.84
10.97
0.00
Short Term Provisions
57.22
0.48
0.42
0.27
0.15
0.07
0.04
0.64
0.12
Total Liabilities
976.21
840.03
690.23
426.05
341.39
299.13
279.87
222.06
122.74
Net Block
587.86
526.06
268.23
204.71
168.16
157.63
143.40
125.26
63.42
Gross Block
734.00
618.95
323.93
230.18
221.39
194.94
165.75
136.05
67.38
Accumulated Depreciation
146.14
92.89
55.70
25.47
53.22
37.31
22.30
10.79
3.97
Non Current Assets
678.80
581.61
329.81
297.43
238.92
213.37
186.43
140.32
74.47
Capital Work in Progress
19.62
6.72
2.42
51.81
30.32
24.49
14.90
3.00
3.16
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
29.50
40.39
56.62
39.72
34.70
25.48
27.38
10.97
6.99
Other Non Current Assets
41.83
8.44
2.54
1.19
5.73
5.76
0.74
1.09
0.90
Current Assets
297.40
258.42
360.42
128.62
102.47
85.77
93.45
81.74
48.27
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
132.31
119.48
89.69
78.87
68.53
57.65
52.25
42.35
25.30
Sundry Debtors
32.57
30.78
20.43
14.51
18.29
13.63
11.60
3.71
5.25
Cash & Bank
53.81
81.88
214.37
11.21
6.05
3.69
21.76
28.53
14.29
Other Current Assets
78.71
0.75
12.93
10.43
9.60
10.79
7.84
7.15
3.42
Short Term Loans & Adv.
73.30
25.52
22.99
13.60
7.90
9.32
6.19
5.76
2.71
Net Current Assets
122.79
133.85
222.94
-5.29
5.90
-9.21
10.58
28.78
29.13
Total Assets
976.20
840.03
690.23
426.05
341.39
299.14
279.88
222.06
122.74

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
75.12
10.83
83.74
31.26
43.33
32.90
12.93
11.49
5.80
PBT
33.68
55.66
61.66
14.86
27.54
12.05
4.98
17.84
15.15
Adjustment
64.06
28.11
28.48
29.09
29.01
22.48
15.91
9.48
2.86
Changes in Working Capital
-16.36
-57.49
8.09
-8.06
-6.03
-0.34
-4.67
-12.77
-9.10
Cash after chg. in Working capital
81.38
26.28
98.23
35.89
50.51
34.18
16.23
14.55
8.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.26
-15.45
-14.49
-4.63
-7.18
-1.29
-3.30
-3.06
-3.11
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-49.34
-59.33
-201.76
-58.99
-46.65
-28.87
-38.42
-91.89
-50.00
Net Fixed Assets
-118.98
-92.43
-37.45
23.95
-39.33
-38.79
-33.99
-68.49
Net Investments
0.00
-155.11
-29.48
-21.98
0.00
0.00
0.00
0.00
Others
69.64
188.21
-134.83
-60.96
-7.32
9.92
-4.43
-23.40
Cash from Financing Activity
-27.98
8.03
162.71
32.82
5.07
-9.36
29.18
69.18
58.47
Net Cash Inflow / Outflow
-2.20
-40.47
44.69
5.09
1.76
-5.34
3.68
-11.22
14.27
Opening Cash & Equivalents
28.67
53.03
8.34
3.26
1.41
6.75
3.07
14.28
0.02
Closing Cash & Equivalent
26.47
28.67
53.03
8.34
3.17
1.41
6.75
3.07
14.28

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.)
258.08
239.35
221.52
124.74
6903.45
6020.93
5718.25
4736.66
3286.40
ROA
5.17%
5.83%
7.92%
5.36%
8.55%
3.42%
2.14%
8.63%
10.28%
ROE
8.04%
8.26%
11.67%
9.07%
13.53%
5.43%
3.34%
12.04%
12.47%
ROCE
6.91%
10.22%
15.28%
6.59%
13.22%
8.37%
4.66%
14.74%
15.70%
Fixed Asset Turnover
2.13
2.57
3.85
3.98
3.65
3.12
2.97
3.41
2.58
Receivable days
8.04
7.72
5.97
6.66
7.66
8.19
6.22
4.71
11.03
Inventory Days
31.96
31.54
28.81
29.95
30.28
35.68
38.47
35.58
53.15
Payable days
23.66
30.74
33.29
26.97
26.93
30.96
27.04
22.52
35.47
Cash Conversion Cycle
16.34
8.52
1.50
9.65
11.01
12.91
17.65
17.78
28.71
Total Debt/Equity
0.01
0.03
0.01
0.34
0.25
0.24
0.28
0.29
0.00
Interest Cover
5.51
65.89
22.23
4.25
5.68
3.06
2.05
5.94
18.42

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.