Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Consumer Durables - Domestic Appliances

Rating :
71/99

BSE: 531508 | NSE: EVEREADY

291.00
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  273.00
  •  293.50
  •  272.00
  •  279.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  277759
  •  787.65
  •  335.00
  •  57.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,114.84
  • 10.90
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,472.20
  • N/A
  • 3.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 4.92%
  • 0.00%
  • 35.44%
  • FII
  • DII
  • Others
  • 2.04%
  • 0.00%
  • 57.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.29
  • -1.60
  • -5.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.35
  • -0.19
  • 3.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.39
  • 21.06
  • 50.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.94
  • 25.74
  • 9.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.02
  • 3.80
  • 2.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.35
  • 12.53
  • 9.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
340.28
317.38
7.22%
372.63
348.40
6.95%
263.44
331.24
-20.47%
224.08
331.64
-32.43%
Expenses
271.88
281.24
-3.33%
296.86
316.57
-6.23%
222.17
306.17
-27.44%
195.70
318.16
-38.49%
EBITDA
68.40
36.14
89.26%
75.77
31.83
138.05%
41.27
25.07
64.62%
28.38
13.48
110.53%
EBIDTM
20.10%
11.39%
20.33%
9.14%
15.67%
7.57%
12.66%
4.06%
Other Income
11.38
10.51
8.28%
10.95
16.36
-33.07%
11.68
7.61
53.48%
12.15
13.73
-11.51%
Interest
11.89
18.13
-34.42%
14.50
19.58
-25.94%
13.99
16.09
-13.05%
16.89
15.09
11.93%
Depreciation
6.75
6.98
-3.30%
7.01
7.57
-7.40%
6.95
7.20
-3.47%
7.22
5.52
30.80%
PBT
61.14
111.10
-44.97%
65.20
21.04
209.89%
32.01
9.39
240.89%
78.45
6.57
1,094.06%
Tax
10.72
20.55
-47.83%
7.18
2.69
166.91%
6.68
2.25
196.89%
15.02
1.52
888.16%
PAT
50.42
90.54
-44.31%
58.02
18.36
216.01%
25.33
7.15
254.27%
63.43
5.05
1,156.04%
PATM
14.82%
28.53%
15.57%
5.27%
9.61%
2.16%
28.31%
1.52%
EPS
6.71
12.41
-45.93%
7.87
2.49
216.06%
3.44
0.95
262.11%
8.68
0.63
1,277.78%

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
Mar 11
Net Sales
1,200.43
1,221.09
1,506.64
1,456.38
1,357.24
1,323.66
1,278.92
1,153.41
1,035.33
1,100.06
1,073.87
Net Sales Growth
-9.65%
-18.95%
3.45%
7.30%
2.54%
3.50%
10.88%
11.41%
-5.88%
2.44%
 
Cost Of Goods Sold
653.00
737.43
969.88
897.15
839.09
825.99
809.72
768.93
689.51
716.56
692.96
Gross Profit
547.43
483.66
536.76
559.23
518.15
497.67
469.20
384.47
345.82
383.49
380.91
GP Margin
45.60%
39.61%
35.63%
38.40%
38.18%
37.60%
36.69%
33.33%
33.40%
34.86%
35.47%
Total Expenditure
986.61
1,099.68
1,388.83
1,351.96
1,223.97
1,201.09
1,155.02
1,062.72
970.04
1,061.84
1,008.30
Power & Fuel Cost
-
15.58
15.59
13.46
12.27
13.23
13.36
14.19
14.01
13.69
11.59
% Of Sales
-
1.28%
1.03%
0.92%
0.90%
1.00%
1.04%
1.23%
1.35%
1.24%
1.08%
Employee Cost
-
149.46
156.90
167.71
144.22
130.05
113.40
99.94
90.05
112.29
116.32
% Of Sales
-
12.24%
10.41%
11.52%
10.63%
9.83%
8.87%
8.66%
8.70%
10.21%
10.83%
Manufacturing Exp.
-
20.86
22.98
18.80
11.66
13.00
15.59
17.38
16.19
3.36
2.64
% Of Sales
-
1.71%
1.53%
1.29%
0.86%
0.98%
1.22%
1.51%
1.56%
0.31%
0.25%
General & Admin Exp.
-
31.51
47.75
50.19
53.28
45.94
40.56
37.71
34.61
40.34
41.28
% Of Sales
-
2.58%
3.17%
3.45%
3.93%
3.47%
3.17%
3.27%
3.34%
3.67%
3.84%
Selling & Distn. Exp.
-
98.75
131.05
156.82
136.41
138.77
134.74
101.75
96.32
130.14
105.70
% Of Sales
-
8.09%
8.70%
10.77%
10.05%
10.48%
10.54%
8.82%
9.30%
11.83%
9.84%
Miscellaneous Exp.
-
46.11
44.68
47.82
27.04
34.10
27.65
22.82
29.37
45.45
105.70
% Of Sales
-
3.78%
2.97%
3.28%
1.99%
2.58%
2.16%
1.98%
2.84%
4.13%
3.52%
EBITDA
213.82
121.41
117.81
104.42
133.27
122.57
123.90
90.69
65.29
38.22
65.57
EBITDA Margin
17.81%
9.94%
7.82%
7.17%
9.82%
9.26%
9.69%
7.86%
6.31%
3.47%
6.11%
Other Income
46.16
46.63
42.71
19.73
10.05
7.77
4.02
8.74
9.51
19.18
14.73
Interest
57.27
70.68
54.77
29.30
23.78
30.85
34.04
41.11
40.48
38.30
35.29
Depreciation
27.93
28.97
21.84
19.24
14.93
13.90
31.98
41.83
35.07
29.22
33.26
PBT
236.80
68.40
83.92
75.60
104.61
85.60
61.90
16.48
-0.76
-10.12
11.74
Tax
39.60
40.51
11.97
22.44
11.08
16.58
12.98
2.89
-5.84
0.67
7.36
Tax Rate
16.72%
18.41%
19.73%
29.68%
10.59%
19.37%
20.97%
17.54%
768.42%
-0.77%
-111.52%
PAT
197.20
179.48
48.70
53.16
93.53
69.03
48.93
13.59
5.08
-88.05
-13.95
PAT before Minority Interest
197.20
179.48
48.70
53.16
93.53
69.03
48.93
13.59
5.08
-88.06
-13.96
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
PAT Margin
16.43%
14.70%
3.23%
3.65%
6.89%
5.22%
3.83%
1.18%
0.49%
-8.00%
-1.30%
PAT Growth
62.84%
268.54%
-8.39%
-43.16%
35.49%
41.08%
260.04%
167.52%
-
-
 
EPS
27.13
24.69
6.70
7.31
12.87
9.50
6.73
1.87
0.70
-12.11
-1.92

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
Mar 11
Shareholder's Funds
555.52
375.90
342.73
289.50
206.30
624.60
593.46
584.13
507.49
610.35
Share Capital
36.34
36.34
36.34
36.34
36.34
36.34
36.34
36.34
36.34
36.34
Total Reserves
519.17
339.56
306.38
253.16
169.95
588.26
557.12
547.79
471.14
574.00
Non-Current Liabilities
224.16
265.17
129.08
116.24
76.17
97.29
75.59
110.55
222.95
224.55
Secured Loans
148.47
209.95
85.45
94.53
66.25
52.34
45.76
82.50
132.11
136.33
Unsecured Loans
0.00
0.00
0.00
0.00
0.27
0.47
0.27
0.67
18.74
17.59
Long Term Provisions
46.20
46.41
33.46
16.55
5.80
31.67
14.87
14.87
44.09
43.29
Current Liabilities
561.23
636.87
613.99
439.77
419.51
405.25
451.48
419.25
480.12
466.22
Trade Payables
180.62
259.40
307.99
220.19
200.70
197.06
229.80
192.36
207.24
208.97
Other Current Liabilities
153.53
208.10
127.75
70.27
78.98
56.36
60.92
80.12
97.72
122.09
Short Term Borrowings
125.41
108.51
121.33
92.08
85.00
141.16
140.81
134.98
158.08
110.89
Short Term Provisions
101.69
60.86
56.92
57.23
54.82
10.67
19.94
11.79
17.08
24.27
Total Liabilities
1,340.91
1,277.94
1,085.80
845.51
701.98
1,127.14
1,120.53
1,113.93
1,208.16
1,299.47
Net Block
328.50
342.56
357.38
334.10
222.04
696.36
730.30
763.67
795.46
870.75
Gross Block
426.61
412.29
405.41
362.90
235.93
1,325.53
1,317.29
1,329.60
1,351.70
1,419.25
Accumulated Depreciation
98.11
69.72
48.03
28.80
13.89
629.17
586.99
565.92
556.24
548.50
Non Current Assets
478.12
498.47
431.32
393.40
286.40
778.72
785.13
808.14
874.68
962.57
Capital Work in Progress
2.97
4.74
2.83
6.40
22.07
27.79
14.39
8.86
11.07
13.68
Non Current Investment
5.44
6.68
0.06
0.06
0.06
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
129.60
120.34
44.56
25.16
18.12
38.81
25.78
23.13
56.95
70.18
Other Non Current Assets
11.61
24.15
26.49
27.69
24.11
15.76
14.66
12.47
11.20
7.97
Current Assets
862.79
779.46
654.48
452.11
415.57
348.43
335.41
305.79
333.47
336.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
210.38
252.80
300.11
284.44
238.06
259.55
256.94
221.00
232.05
211.06
Sundry Debtors
50.38
136.04
120.61
83.87
70.54
48.92
48.97
44.17
61.91
68.18
Cash & Bank
11.15
7.24
5.57
5.65
7.22
7.08
1.12
4.57
7.19
14.96
Other Current Assets
590.87
77.28
94.93
17.53
99.75
32.87
28.37
36.04
32.31
42.71
Short Term Loans & Adv.
521.49
306.11
133.26
60.63
84.97
15.32
14.64
17.15
10.23
15.23
Net Current Assets
301.55
142.59
40.49
12.34
-3.93
-56.83
-116.07
-113.46
-146.65
-129.33
Total Assets
1,340.91
1,277.93
1,085.80
845.51
701.97
1,127.15
1,120.54
1,113.93
1,208.15
1,299.46

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
Mar 11
Cash From Operating Activity
132.95
70.08
80.79
82.06
124.68
71.70
93.08
64.43
37.42
64.74
PBT
67.21
83.04
75.60
104.61
85.60
61.90
16.48
-0.76
-87.40
-6.60
Adjustment
59.57
39.88
32.78
31.14
39.00
64.12
75.66
71.03
133.72
78.82
Changes in Working Capital
20.35
-13.66
-4.37
-46.78
16.32
-43.99
0.67
-13.45
-11.93
28.57
Cash after chg. in Working capital
147.12
109.26
104.01
88.97
140.92
82.03
92.81
56.82
34.39
100.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.17
-15.93
-23.22
-6.91
-16.24
-10.33
0.27
7.62
4.87
-28.45
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
0.00
-23.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-15.84
-144.63
-99.78
-67.90
-56.45
-29.67
-6.14
-12.48
-19.92
-14.56
Net Fixed Assets
-12.55
-8.79
-38.94
-111.30
1,095.32
-21.64
6.78
-7.75
1.23
-7.56
Net Investments
0.05
-7.50
0.00
0.00
-0.05
-1.26
-1.35
0.00
41.05
0.00
Others
-3.34
-128.34
-60.84
43.40
-1,151.72
-6.77
-11.57
-4.73
-62.20
-7.00
Cash from Financing Activity
-113.65
76.22
-36.97
-5.23
-79.58
-36.76
-90.25
-51.41
-27.10
-56.43
Net Cash Inflow / Outflow
3.47
1.67
-55.96
8.93
-11.34
5.28
-3.31
0.54
-9.60
-6.25
Opening Cash & Equivalents
6.70
4.97
-37.59
-46.48
-35.40
0.69
4.05
3.50
14.53
22.27
Closing Cash & Equivalent
10.61
6.70
-93.57
-37.59
-46.48
6.59
0.69
4.05
6.48
14.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
76.43
51.71
47.15
39.83
28.38
85.93
81.65
80.36
68.79
80.43
ROA
13.71%
4.12%
5.50%
12.09%
7.55%
4.35%
1.22%
0.44%
-7.02%
-1.05%
ROE
38.54%
13.55%
16.82%
37.73%
16.61%
8.03%
2.31%
0.94%
-16.24%
-2.35%
ROCE
34.04%
16.60%
18.86%
28.14%
18.50%
11.48%
6.86%
4.59%
-5.46%
3.07%
Fixed Asset Turnover
2.91
3.69
3.84
4.75
1.79
1.01
0.92
0.81
0.83
0.79
Receivable days
27.86
31.09
25.29
19.83
15.64
13.34
13.99
17.75
20.59
21.65
Inventory Days
69.23
66.97
72.31
67.12
65.13
70.37
71.78
75.81
70.13
72.67
Payable days
76.65
80.63
75.17
63.38
64.92
58.42
54.60
62.31
59.62
69.21
Cash Conversion Cycle
20.44
17.43
22.43
23.57
15.85
25.28
31.17
31.25
31.10
25.11
Total Debt/Equity
0.66
1.09
0.77
0.75
0.97
0.36
0.38
0.47
0.74
0.59
Interest Cover
4.11
2.11
3.58
5.40
3.78
2.82
1.40
0.98
-1.28
0.81

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.