Nifty
Sensex
:
:
24494.40
80585.00
-14.85 (-0.06%)
82.92 (0.10%)

Agriculture

Rating :
42/99

BSE: 538902 | NSE: DTIL

212.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  212.91
  •  215.83
  •  209.81
  •  212.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6045
  •  12.85
  •  275.00
  •  174.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 234.32
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 469.37
  • 1.35%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.90%
  • 3.41%
  • 22.44%
  • FII
  • DII
  • Others
  • 0%
  • 2.02%
  • 3.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.80
  • -3.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.11
  • 2.56
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.27
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.94
  • 22.00
  • 33.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
45.64
41.16
10.88%
115.33
91.09
26.61%
142.78
125.50
13.77%
91.67
79.71
15.00%
Expenses
149.94
83.64
79.27%
152.91
87.61
74.53%
143.03
106.60
34.17%
98.02
88.53
10.72%
EBITDA
-104.30
-42.47
-
-37.58
3.48
-
-0.24
18.90
-
-6.35
-8.82
-
EBIDTM
-228.54%
-103.18%
-32.58%
3.82%
-0.17%
15.06%
-6.93%
-11.07%
Other Income
1.16
1.07
8.41%
0.91
5.99
-84.81%
3.71
19.57
-81.04%
4.54
3.18
42.77%
Interest
4.56
2.74
66.42%
3.05
1.98
54.04%
6.03
2.54
137.40%
3.42
1.95
75.38%
Depreciation
4.54
4.36
4.13%
5.42
4.72
14.83%
5.92
4.73
25.16%
6.04
5.24
15.27%
PBT
-105.59
-48.50
-
-45.14
0.26
-
-4.12
31.21
-
-11.27
-12.83
-
Tax
-22.12
-5.79
-
-0.82
-9.24
-
-0.28
13.06
-
-1.79
-4.11
-
PAT
-83.47
-42.71
-
-44.32
9.50
-
-3.84
18.15
-
-9.48
-8.72
-
PATM
-182.89%
-103.77%
-38.43%
10.43%
-2.69%
14.46%
-10.34%
-10.94%
EPS
-79.44
-40.65
-
-42.18
9.04
-
-3.65
17.27
-
-9.02
-8.30
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
395.42
337.47
349.01
376.73
302.48
324.29
296.06
301.83
273.56
267.97
Net Sales Growth
17.18%
-3.31%
-7.36%
24.55%
-6.73%
9.54%
-1.91%
10.33%
2.09%
 
Cost Of Goods Sold
38.82
20.14
67.52
71.16
38.98
34.25
36.64
36.68
31.23
33.88
Gross Profit
356.60
317.32
281.49
305.56
263.51
290.04
259.42
265.15
242.33
234.09
GP Margin
90.18%
94.03%
80.65%
81.11%
87.12%
89.44%
87.62%
87.85%
88.58%
87.36%
Total Expenditure
543.90
347.16
323.23
314.19
283.94
261.59
243.87
245.16
236.78
225.53
Power & Fuel Cost
-
46.61
42.60
37.05
37.07
31.59
27.88
28.60
35.36
30.00
% Of Sales
-
13.81%
12.21%
9.83%
12.26%
9.74%
9.42%
9.48%
12.93%
11.20%
Employee Cost
-
170.68
128.72
122.26
111.58
114.22
76.67
74.37
69.62
57.63
% Of Sales
-
50.58%
36.88%
32.45%
36.89%
35.22%
25.90%
24.64%
25.45%
21.51%
Manufacturing Exp.
-
47.11
39.55
37.19
43.42
38.62
53.86
50.33
51.56
59.36
% Of Sales
-
13.96%
11.33%
9.87%
14.35%
11.91%
18.19%
16.67%
18.85%
22.15%
General & Admin Exp.
-
12.39
8.22
6.70
7.67
10.40
10.79
10.64
8.43
8.98
% Of Sales
-
3.67%
2.36%
1.78%
2.54%
3.21%
3.64%
3.53%
3.08%
3.35%
Selling & Distn. Exp.
-
12.81
11.99
13.65
14.24
12.16
15.51
21.44
20.47
17.65
% Of Sales
-
3.80%
3.44%
3.62%
4.71%
3.75%
5.24%
7.10%
7.48%
6.59%
Miscellaneous Exp.
-
37.41
24.63
26.17
30.98
20.36
22.52
23.10
20.11
18.03
% Of Sales
-
11.09%
7.06%
6.95%
10.24%
6.28%
7.61%
7.65%
7.35%
6.73%
EBITDA
-148.47
-9.69
25.78
62.54
18.54
62.70
52.19
56.67
36.78
42.44
EBITDA Margin
-37.55%
-2.87%
7.39%
16.60%
6.13%
19.33%
17.63%
18.78%
13.44%
15.84%
Other Income
10.32
10.59
55.72
22.10
5.34
4.78
2.42
7.89
12.85
7.79
Interest
17.06
9.21
7.23
9.41
10.55
7.27
9.00
8.09
8.73
8.19
Depreciation
21.92
19.04
19.43
19.65
19.48
18.66
17.45
20.89
8.89
9.80
PBT
-166.12
-27.35
54.84
55.59
-6.14
41.54
28.16
35.58
32.01
32.24
Tax
-25.01
-6.08
10.03
9.98
21.36
13.44
-0.84
8.45
6.70
3.93
Tax Rate
15.06%
20.35%
-11.91%
24.52%
22.59%
32.35%
-2.98%
23.75%
20.93%
12.19%
PAT
-141.11
-23.79
-94.23
30.72
73.19
28.10
29.00
27.13
25.31
28.31
PAT before Minority Interest
-141.11
-23.79
-94.23
30.72
73.19
28.10
29.00
27.13
25.31
28.31
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-35.69%
-7.05%
-27.00%
8.15%
24.20%
8.67%
9.80%
8.99%
9.25%
10.56%
PAT Growth
0.00%
-
-
-58.03%
160.46%
-3.10%
6.89%
7.19%
-10.60%
 
EPS
-134.39
-22.66
-89.74
29.26
69.70
26.76
27.62
25.84
24.10
26.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
697.09
748.48
854.57
826.02
757.66
721.37
702.37
405.22
410.20
Share Capital
10.51
10.51
7.00
7.00
7.00
7.00
7.00
7.00
7.00
Total Reserves
686.58
737.97
847.57
819.02
750.65
714.37
695.37
398.21
403.19
Non-Current Liabilities
189.02
148.14
157.32
170.24
159.67
153.87
161.84
71.76
66.65
Secured Loans
48.66
24.73
29.80
43.00
42.22
48.63
46.22
53.49
46.98
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
33.71
0.00
0.00
0.00
0.00
0.00
0.00
3.09
2.18
Current Liabilities
236.45
146.22
110.06
134.42
111.22
93.23
120.64
100.66
108.82
Trade Payables
38.27
28.22
25.20
27.17
25.84
21.21
21.06
22.76
20.34
Other Current Liabilities
67.82
25.76
29.99
29.10
30.30
23.38
25.10
22.17
26.64
Short Term Borrowings
121.44
69.26
42.67
71.95
41.94
41.44
61.23
44.40
52.59
Short Term Provisions
8.92
22.98
12.19
6.20
13.14
7.19
13.25
11.34
9.24
Total Liabilities
1,122.56
1,042.84
1,121.95
1,130.68
1,028.55
968.47
984.85
577.64
585.67
Net Block
782.75
618.62
741.87
775.39
762.16
741.61
768.34
438.91
464.45
Gross Block
1,029.66
859.57
843.42
863.24
830.37
789.37
800.30
512.10
532.02
Accumulated Depreciation
246.91
240.94
101.55
87.84
68.22
47.76
31.96
73.20
67.57
Non Current Assets
920.40
775.60
892.45
909.97
876.43
840.46
862.65
470.42
474.26
Capital Work in Progress
91.49
95.58
91.13
84.41
64.05
44.78
32.39
0.00
0.04
Non Current Investment
18.60
36.85
41.47
38.41
42.03
43.03
41.56
26.23
7.37
Long Term Loans & Adv.
21.12
16.93
16.87
10.64
8.17
10.98
20.28
5.12
2.07
Other Non Current Assets
0.00
1.22
1.12
1.11
0.02
0.06
0.08
0.17
0.33
Current Assets
202.16
267.24
229.51
220.72
152.12
128.00
122.20
107.21
111.41
Current Investments
35.49
139.67
101.64
89.63
7.30
10.53
1.62
0.00
16.29
Inventories
81.10
63.35
62.49
55.42
48.51
37.44
35.58
37.81
33.32
Sundry Debtors
20.04
19.15
20.24
31.23
43.87
48.56
48.01
46.80
32.39
Cash & Bank
21.91
5.88
4.39
9.44
6.51
4.98
2.46
3.81
15.65
Other Current Assets
43.62
28.03
22.08
24.62
45.92
26.50
34.52
18.80
13.76
Short Term Loans & Adv.
12.18
11.15
18.67
10.38
14.81
8.06
16.94
13.14
9.35
Net Current Assets
-34.30
121.03
119.45
86.30
40.89
34.78
1.56
6.55
2.59
Total Assets
1,122.56
1,042.84
1,121.96
1,130.69
1,028.55
968.46
984.85
577.63
585.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
20.31
33.15
46.12
6.37
55.60
44.28
45.10
28.25
45.15
PBT
-29.86
-84.20
40.70
94.56
41.54
28.16
35.58
32.01
32.24
Adjustment
127.54
108.30
23.78
-72.47
22.57
27.40
28.09
18.06
22.17
Changes in Working Capital
42.71
18.00
-11.38
13.50
-2.55
-3.79
-13.45
-15.79
-4.93
Cash after chg. in Working capital
140.39
42.09
53.10
35.59
61.57
51.77
50.23
34.28
49.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-120.07
-8.94
-6.98
-29.22
-5.97
-7.49
-5.13
-6.04
-4.33
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
-60.52
-36.34
3.65
-18.26
-30.35
-16.27
-41.24
-13.35
-13.44
Net Fixed Assets
-190.20
-13.64
18.33
-15.26
-6.55
-5.68
-122.59
1.49
Net Investments
110.87
-33.42
-15.07
-78.71
3.87
-9.25
-20.76
-4.90
Others
18.81
10.72
0.39
75.71
-27.67
-1.34
102.11
-9.94
Cash from Financing Activity
55.94
4.60
-54.84
14.74
-23.94
-25.49
-5.26
-26.78
-24.14
Net Cash Inflow / Outflow
15.73
1.41
-5.07
2.86
1.30
2.52
-1.40
-11.88
7.57
Opening Cash & Equivalents
5.54
4.10
9.14
6.27
4.80
2.34
3.71
15.60
0.00
Closing Cash & Equivalent
21.60
5.54
4.10
9.14
6.27
4.80
2.34
3.80
15.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
663.43
712.34
813.30
786.13
1081.59
1029.80
1002.68
172.12
173.90
ROA
-2.20%
-8.71%
2.73%
6.78%
2.81%
2.97%
3.47%
4.35%
4.83%
ROE
-3.29%
-11.76%
3.66%
9.24%
3.80%
4.07%
6.59%
20.88%
23.24%
ROCE
-2.39%
-8.56%
5.28%
11.63%
5.83%
4.54%
8.37%
17.60%
17.04%
Fixed Asset Turnover
0.36
0.41
0.44
0.36
0.40
0.37
0.46
0.52
0.50
Receivable days
21.20
20.60
24.94
45.31
52.02
59.53
57.32
52.83
44.12
Inventory Days
78.12
65.80
57.12
62.71
48.37
45.02
44.38
47.45
45.38
Payable days
602.35
144.39
134.30
35.27
32.93
33.57
34.42
35.26
35.36
Cash Conversion Cycle
-503.04
-57.99
-52.25
72.75
67.46
70.98
67.28
65.02
54.14
Total Debt/Equity
0.25
0.14
0.10
0.15
0.13
0.14
0.16
0.87
0.95
Interest Cover
-2.24
-10.65
5.33
9.97
6.71
4.13
5.40
4.67
4.94

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.