Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Consumer Food

Rating :
65/99

BSE: 540724 | NSE: DIAMONDYD

915.60
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  920.00
  •  935.00
  •  900.00
  •  929.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3331
  •  30.61
  •  1188.95
  •  701.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,145.25
  • 49.40
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,081.23
  • 0.11%
  • 3.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.43%
  • 0.21%
  • 4.43%
  • FII
  • DII
  • Others
  • 0%
  • 11.09%
  • 12.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.94
  • 9.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.70
  • 14.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 35.15
  • 29.45

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
388.00
287.23
35.08%
331.00
268.61
23.23%
306.53
274.06
11.85%
308.25
259.67
18.71%
Expenses
356.85
266.47
33.92%
303.78
250.51
21.26%
284.23
253.49
12.13%
286.18
239.35
19.57%
EBITDA
31.15
20.76
50.05%
27.21
18.10
50.33%
22.30
20.58
8.36%
22.07
20.32
8.61%
EBIDTM
8.03%
7.23%
8.22%
6.74%
7.27%
7.51%
7.16%
7.83%
Other Income
2.28
3.69
-38.21%
2.16
3.66
-40.98%
1.73
2.90
-40.34%
1.85
3.90
-52.56%
Interest
2.07
0.09
2,200.00%
2.08
0.09
2,211.11%
0.52
0.42
23.81%
0.16
0.62
-74.19%
Depreciation
15.81
7.90
100.13%
15.28
7.62
100.52%
11.03
8.01
37.70%
12.96
8.29
56.33%
PBT
15.55
16.46
-5.53%
12.00
14.06
-14.65%
12.48
15.05
-17.08%
10.79
15.31
-29.52%
Tax
3.56
5.21
-31.67%
2.35
3.67
-35.97%
-1.22
4.97
-
2.72
3.89
-30.08%
PAT
11.99
11.25
6.58%
9.65
10.39
-7.12%
13.71
10.08
36.01%
8.07
11.42
-29.33%
PATM
3.09%
3.92%
2.92%
3.87%
4.47%
3.68%
2.62%
4.40%
EPS
5.11
4.80
6.46%
4.12
4.43
-7.00%
5.84
4.30
35.81%
3.44
4.87
-29.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,333.78
1,170.61
1,017.36
893.96
757.19
558.81
445.62
343.75
172.66
Net Sales Growth
22.41%
15.06%
13.80%
18.06%
35.50%
25.40%
29.63%
99.09%
 
Cost Of Goods Sold
942.36
820.42
686.21
626.06
348.52
263.98
214.32
154.23
70.39
Gross Profit
391.42
350.19
331.14
267.91
408.67
294.82
231.29
189.52
102.27
GP Margin
29.35%
29.92%
32.55%
29.97%
53.97%
52.76%
51.90%
55.13%
59.23%
Total Expenditure
1,231.04
1,087.39
930.42
851.80
700.69
524.94
425.46
316.22
154.48
Power & Fuel Cost
-
26.93
25.94
21.08
18.12
15.59
15.77
14.20
8.88
% Of Sales
-
2.30%
2.55%
2.36%
2.39%
2.79%
3.54%
4.13%
5.14%
Employee Cost
-
41.54
36.52
24.89
17.42
13.37
8.76
5.31
2.22
% Of Sales
-
3.55%
3.59%
2.78%
2.30%
2.39%
1.97%
1.54%
1.29%
Manufacturing Exp.
-
71.24
55.04
47.21
211.17
167.43
135.24
100.84
54.23
% Of Sales
-
6.09%
5.41%
5.28%
27.89%
29.96%
30.35%
29.34%
31.41%
General & Admin Exp.
-
23.66
20.45
22.05
16.39
11.98
7.29
7.74
2.40
% Of Sales
-
2.02%
2.01%
2.47%
2.16%
2.14%
1.64%
2.25%
1.39%
Selling & Distn. Exp.
-
101.37
102.31
108.99
88.25
51.71
43.13
33.53
16.28
% Of Sales
-
8.66%
10.06%
12.19%
11.65%
9.25%
9.68%
9.75%
9.43%
Miscellaneous Exp.
-
2.24
3.96
1.52
0.83
0.87
0.95
0.37
0.08
% Of Sales
-
0.19%
0.39%
0.17%
0.11%
0.16%
0.21%
0.11%
0.05%
EBITDA
102.73
83.22
86.94
42.16
56.50
33.87
20.16
27.53
18.18
EBITDA Margin
7.70%
7.11%
8.55%
4.72%
7.46%
6.06%
4.52%
8.01%
10.53%
Other Income
8.02
10.93
8.05
1.78
0.71
1.76
1.23
0.73
0.63
Interest
4.83
0.86
2.90
4.57
5.88
6.33
4.72
3.61
0.87
Depreciation
55.08
37.64
30.42
25.47
17.99
15.34
11.68
6.82
2.78
PBT
50.82
55.66
61.66
13.90
33.34
13.97
4.98
17.84
15.15
Tax
7.41
11.02
17.48
-5.72
0.19
3.10
-0.40
2.96
2.53
Tax Rate
14.58%
19.80%
28.35%
-38.49%
0.69%
23.83%
-8.03%
16.59%
16.70%
PAT
43.42
44.64
44.18
20.58
27.37
9.90
5.38
14.87
12.62
PAT before Minority Interest
43.42
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
PAT Margin
3.26%
3.81%
4.34%
2.30%
3.61%
1.77%
1.21%
4.33%
7.31%
PAT Growth
0.65%
1.04%
114.67%
-24.81%
176.46%
84.01%
-63.82%
17.83%
 
Unadjusted EPS
18.51
19.03
20.70
13.54
875.19
316.59
174.64
427.28
409.78

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
561.36
519.54
237.69
217.23
189.61
177.28
146.90
102.03
Share Capital
11.73
11.73
1.91
1.47
1.47
1.46
1.32
1.11
Total Reserves
549.63
507.81
235.79
215.76
188.14
175.81
145.58
100.91
Non-Current Liabilities
154.10
33.21
54.45
27.59
14.54
19.73
22.20
1.57
Secured Loans
0.00
0.00
31.22
14.04
7.90
16.53
18.67
0.00
Unsecured Loans
0.00
0.00
7.50
7.00
0.00
0.00
0.00
0.00
Long Term Provisions
17.22
35.79
19.91
1.03
0.61
0.27
0.20
0.12
Current Liabilities
124.57
137.48
133.91
96.57
94.98
82.86
52.96
19.14
Trade Payables
85.65
99.69
71.61
55.21
49.70
39.88
23.86
15.54
Other Current Liabilities
20.57
29.88
35.13
14.78
21.02
21.11
17.50
3.48
Short Term Borrowings
17.87
7.48
26.89
26.42
24.19
21.84
10.97
0.00
Short Term Provisions
0.48
0.42
0.27
0.15
0.07
0.04
0.64
0.12
Total Liabilities
840.03
690.23
426.05
341.39
299.13
279.87
222.06
122.74
Net Block
526.06
268.23
204.71
168.16
157.63
143.40
125.26
63.42
Gross Block
618.95
323.93
230.18
221.39
194.94
165.75
136.05
67.38
Accumulated Depreciation
92.89
55.70
25.47
53.22
37.31
22.30
10.79
3.97
Non Current Assets
581.61
329.81
297.43
238.92
213.37
186.43
140.32
74.47
Capital Work in Progress
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
Long Term Loans & Adv.
40.39
56.62
39.72
34.70
25.48
27.38
10.97
6.99
Other Non Current Assets
8.44
2.54
1.19
5.73
5.76
0.74
1.09
0.90
Current Assets
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
Inventories
119.48
89.69
78.87
68.53
57.65
52.25
42.35
25.30
Sundry Debtors
30.78
20.43
14.51
18.29
13.63
11.60
3.71
5.25
Cash & Bank
81.88
214.37
11.21
6.05
3.69
21.76
28.53
14.29
Other Current Assets
26.27
12.93
10.43
1.70
10.79
7.84
7.15
3.42
Short Term Loans & Adv.
25.52
22.99
13.60
7.90
9.32
6.19
5.76
2.71
Net Current Assets
133.85
222.94
-5.29
5.90
-9.21
10.58
28.78
29.13
Total Assets
840.03
690.23
426.05
341.39
299.14
279.88
222.06
122.74

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
10.83
83.74
31.26
43.33
32.90
12.93
11.49
5.80
PBT
55.66
61.66
14.86
27.54
12.05
4.98
17.84
15.15
Adjustment
29.02
28.48
29.09
29.01
22.48
15.91
9.48
2.86
Changes in Working Capital
-58.41
8.09
-8.06
-6.03
-0.34
-4.67
-12.77
-9.10
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-59.33
-201.76
-58.99
-46.65
-28.87
-38.42
-91.89
-50.00
Net Fixed Assets
-27.11
-37.45
23.95
-39.33
-38.79
-33.99
-68.49
Net Investments
-206.14
-29.48
-21.98
0.00
0.00
0.00
0.00
Others
173.92
-134.83
-60.96
-7.32
9.92
-4.43
-23.40
Cash from Financing Activity
8.03
162.71
32.82
5.07
-9.36
29.18
69.18
58.47
Net Cash Inflow / Outflow
-40.47
44.69
5.09
1.76
-5.34
3.68
-11.22
14.27
Opening Cash & Equivalents
53.03
8.34
3.26
1.41
6.75
3.07
14.28
0.02
Closing Cash & Equivalent
28.67
53.03
8.34
3.17
1.41
6.75
3.07
14.28

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
239.35
221.52
124.74
6903.45
6020.93
5718.25
4736.66
3286.40
ROA
5.83%
7.92%
5.36%
8.55%
3.42%
2.14%
8.63%
10.28%
ROE
8.26%
11.67%
9.07%
13.53%
5.43%
3.34%
12.04%
12.47%
ROCE
10.22%
15.28%
6.59%
13.22%
8.37%
4.66%
14.74%
15.70%
Fixed Asset Turnover
2.57
3.85
3.98
3.65
3.12
2.97
3.41
2.58
Receivable days
7.72
5.97
6.66
7.66
8.19
6.22
4.71
11.03
Inventory Days
31.54
28.81
29.95
30.28
35.68
38.47
35.58
53.15
Payable days
30.74
33.29
26.97
26.93
30.96
27.04
22.52
35.47
Cash Conversion Cycle
8.53
1.50
9.65
11.01
12.91
17.65
17.78
28.71
Total Debt/Equity
0.03
0.01
0.34
0.25
0.24
0.28
0.29
0.00
Interest Cover
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.