Nifty

:

18534.40

Sensex

:

62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Login

Nifty
Sensex

:
:

18534.40
62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Excel Industries Ltd.

Pesticides & Agrochemicals

Rating :

46/99

BSE: 500650 | NSE: EXCELINDUS

Watchlist

NSE BSE

838.90

31-May-2023

Day's Open
Day's High
Day's Low
Previous Close

833.00
855.90
833.00
844.75

Volume
Traded Value (lacs)
52 Week High
52 Week Low

9525
80.31
1575.00
752.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,053.55
13.26
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

990.81
1.34%
0.85

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.86
14.49
18.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.22
13.60
12.23

PAT CAGR (%)

10 Years
5 Years
3 Years

26.86
16.88
18.83

P:E (Median)

8 Years
5 Years
3 Years

11.38
11.14
11.17

P:BV (Average)

8 Years
5 Years
3 Years

2.03
1.82
1.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.82
7.84
7.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 226.09 364.67 -38.00% 222.97 350.52 -36.39% 311.95 230.92 35.09% 328.81 231.91 41.78%
Expenses 215.11 297.89 -27.79% 194.84 247.80 -21.37% 279.33 202.49 37.95% 273.62 199.37 37.24%
EBITDA 10.98 66.78 -83.56% 28.12 102.72 -72.62% 32.62 28.43 14.74% 55.20 32.54 69.64%
EBIDTM 4.86% 18.31% 12.61% 29.30% 10.46% 12.31% 16.79% 14.03%
Other Income 2.56 1.13 126.55% 1.85 8.40 -77.98% 3.50 0.92 280.43% 2.65 3.77 -29.71%
Interest 0.39 0.43 -9.30% 0.36 0.43 -16.28% 0.92 0.47 95.74% 0.50 0.60 -16.67%
Depreciation 7.84 7.74 1.29% 7.85 8.21 -4.38% 7.90 7.50 5.33% 7.77 7.21 7.77%
PBT 5.31 59.74 -91.11% 21.76 102.48 -78.77% 27.29 21.39 27.58% 49.58 28.49 74.03%
Tax 2.97 15.03 -80.24% 3.02 24.33 -87.59% 6.99 5.35 30.65% 12.52 7.24 72.93%
PAT 2.35 44.71 -94.74% 18.74 78.16 -76.02% 20.29 16.03 26.58% 37.06 21.25 74.40%
PATM 1.04% 12.26% 8.41% 22.30% 6.51% 6.94% 11.27% 9.16%
EPS 1.88 35.77 -94.74% 15.00 62.53 -76.01% 16.24 12.83 26.58% 29.65 17.00 74.41%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 226.09 364.67 -38.00% 222.97 350.52 -36.39% 311.95 230.92 35.09% 328.81 231.91 41.78%
Expenses 215.13 297.90 -27.78% 194.90 247.82 -21.35% 279.35 202.50 37.95% 273.64 199.38 37.25%
EBITDA 10.96 66.76 -83.58% 28.07 102.70 -72.67% 32.59 28.41 14.71% 55.18 32.53 69.63%
EBIDTM 4.85% 18.31% 12.59% 29.30% 10.45% 12.31% 16.78% 14.03%
Other Income 2.59 1.22 112.30% 1.91 8.13 -76.51% 5.75 2.28 152.19% 2.62 4.01 -34.66%
Interest 0.39 0.44 -11.36% 0.36 0.43 -16.28% 0.92 0.47 95.74% 0.50 0.60 -16.67%
Depreciation 7.84 7.74 1.29% 7.85 8.21 -4.38% 7.90 7.50 5.33% 7.77 7.21 7.77%
PBT 5.32 59.81 -91.11% 21.77 102.19 -78.70% 29.52 22.73 29.87% 49.53 28.72 72.46%
Tax 2.90 15.02 -80.69% 3.01 24.34 -87.63% 7.46 5.59 33.45% 12.46 7.30 70.68%
PAT 2.42 44.79 -94.60% 18.76 77.85 -75.90% 22.05 17.14 28.65% 37.06 21.43 72.94%
PATM 1.07% 12.28% 8.41% 22.21% 7.07% 7.42% 11.27% 9.24%
EPS 1.72 35.63 -95.17% 14.86 61.93 -76.01% 17.54 13.64 28.59% 29.47 17.04 72.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,089.82 1,178.02 749.47 702.48 824.96 598.73 462.14 448.14 481.56 415.92 384.11 Net Sales Growth -7.49% 57.18% 6.69% -14.85% 37.78% 29.56% 3.12% -6.94% 15.78% 8.28% Cost Of Goods Sold 630.80 587.55 355.01 313.86 336.55 253.43 227.73 214.70 237.27 227.14 201.35 Gross Profit 459.02 590.47 394.45 388.62 488.41 345.30 234.40 233.44 244.28 188.78 182.76 GP Margin 42.12% 50.12% 52.63% 55.32% 59.20% 57.67% 50.72% 52.09% 50.73% 45.39% 47.58% Total Expenditure 962.90 946.42 627.85 572.40 575.86 475.45 419.05 386.47 409.59 376.70 344.12 Power & Fuel Cost - 80.47 58.69 54.96 49.49 39.49 31.26 27.59 30.75 28.11 29.91 % Of Sales - 6.83% 7.83% 7.82% 6.00% 6.60% 6.76% 6.16% 6.39% 6.76% 7.79% Employee Cost - 106.20 89.38 84.61 76.01 70.47 61.89 55.85 61.68 54.38 50.80 % Of Sales - 9.02% 11.93% 12.04% 9.21% 11.77% 13.39% 12.46% 12.81% 13.07% 13.23% Manufacturing Exp. - 79.24 56.31 54.64 52.40 44.02 37.23 48.78 38.76 35.03 31.47 % Of Sales - 6.73% 7.51% 7.78% 6.35% 7.35% 8.06% 10.88% 8.05% 8.42% 8.19% General & Admin Exp. - 24.16 21.74 21.81 18.76 14.01 10.37 8.28 8.50 7.16 6.93 % Of Sales - 2.05% 2.90% 3.10% 2.27% 2.34% 2.24% 1.85% 1.77% 1.72% 1.80% Selling & Distn. Exp. - 47.86 26.94 22.36 21.60 19.00 14.70 13.44 13.27 10.64 9.38 % Of Sales - 4.06% 3.59% 3.18% 2.62% 3.17% 3.18% 3.00% 2.76% 2.56% 2.44% Miscellaneous Exp. - 20.94 19.77 20.16 21.04 35.02 35.86 17.82 19.37 14.24 9.38 % Of Sales - 1.78% 2.64% 2.87% 2.55% 5.85% 7.76% 3.98% 4.02% 3.42% 3.72% EBITDA 126.92 231.60 121.62 130.08 249.10 123.28 43.09 61.67 71.97 39.22 39.99 EBITDA Margin 11.65% 19.66% 16.23% 18.52% 30.20% 20.59% 9.32% 13.76% 14.95% 9.43% 10.41% Other Income 10.56 14.21 8.26 8.70 5.22 4.40 9.81 2.82 7.00 4.56 4.05 Interest 2.17 3.06 3.02 3.79 3.43 6.96 11.15 12.54 13.97 12.22 12.21 Depreciation 31.36 30.66 27.15 22.78 18.12 15.23 14.31 15.39 14.70 11.03 10.13 PBT 103.94 212.10 99.70 112.21 232.76 105.50 27.43 36.55 50.29 20.53 21.70 Tax 25.50 51.94 29.51 18.73 80.70 32.96 6.63 11.36 9.73 3.05 6.89 Tax Rate 24.53% 24.49% 29.60% 16.69% 34.67% 31.24% 24.17% 31.08% 19.35% 14.86% 31.75% PAT 78.44 160.16 70.19 93.47 152.06 72.54 20.80 25.20 40.56 17.48 14.82 PAT before Minority Interest 78.44 160.16 70.19 93.47 152.06 72.54 20.80 25.20 40.56 17.48 14.82 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.20% 13.60% 9.37% 13.31% 18.43% 12.12% 4.50% 5.62% 8.42% 4.20% 3.86% PAT Growth -51.02% 128.18% -24.91% -38.53% 109.62% 248.75% -17.46% -37.87% 132.04% 17.95% EPS 62.75 128.13 56.15 74.78 121.65 58.03 16.64 20.16 32.45 13.98 11.86

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,089.82 1,178.02 749.47 702.48 824.96 598.77 462.37 448.36 481.56 415.92 384.11 Net Sales Growth -7.49% 57.18% 6.69% -14.85% 37.78% 29.50% 3.12% -6.89% 15.78% 8.28% Cost Of Goods Sold 630.80 587.55 355.01 313.86 336.55 259.28 233.78 220.19 237.27 227.14 201.35 Gross Profit 459.02 590.47 394.45 388.62 488.41 339.48 228.58 228.17 244.28 188.78 182.76 GP Margin 42.12% 50.12% 52.63% 55.32% 59.20% 56.70% 49.44% 50.89% 50.73% 45.39% 47.58% Total Expenditure 963.02 946.47 627.89 572.46 575.91 476.36 419.46 386.47 409.63 376.70 344.19 Power & Fuel Cost - 80.47 58.69 54.96 49.49 40.19 31.77 28.03 30.75 28.11 29.91 % Of Sales - 6.83% 7.83% 7.82% 6.00% 6.71% 6.87% 6.25% 6.39% 6.76% 7.79% Employee Cost - 106.20 89.38 84.61 76.01 74.38 65.04 58.59 61.68 54.38 50.80 % Of Sales - 9.02% 11.93% 12.04% 9.21% 12.42% 14.07% 13.07% 12.81% 13.07% 13.23% Manufacturing Exp. - 79.24 56.31 54.64 52.40 46.30 40.16 36.74 38.76 35.03 31.47 % Of Sales - 6.73% 7.51% 7.78% 6.35% 7.73% 8.69% 8.19% 8.05% 8.42% 8.19% General & Admin Exp. - 24.21 21.79 21.86 18.80 15.41 11.60 9.20 8.47 7.13 6.96 % Of Sales - 2.06% 2.91% 3.11% 2.28% 2.57% 2.51% 2.05% 1.76% 1.71% 1.81% Selling & Distn. Exp. - 47.86 26.94 22.36 21.60 20.00 16.15 14.26 13.27 10.64 9.38 % Of Sales - 4.06% 3.59% 3.18% 2.62% 3.34% 3.49% 3.18% 2.76% 2.56% 2.44% Miscellaneous Exp. - 20.95 19.77 20.17 21.05 20.80 20.95 19.46 19.44 14.27 9.38 % Of Sales - 1.78% 2.64% 2.87% 2.55% 3.47% 4.53% 4.34% 4.04% 3.43% 3.73% EBITDA 126.80 231.55 121.58 130.02 249.05 122.41 42.91 61.89 71.93 39.22 39.92 EBITDA Margin 11.63% 19.66% 16.22% 18.51% 30.19% 20.44% 9.28% 13.80% 14.94% 9.43% 10.39% Other Income 12.87 15.64 9.41 11.46 6.71 6.71 9.79 3.54 7.74 5.18 4.30 Interest 2.17 3.07 3.02 3.80 3.43 6.96 11.45 12.54 13.97 12.22 12.21 Depreciation 31.36 30.66 27.15 22.78 18.12 15.23 14.31 15.39 14.70 11.03 10.13 PBT 106.14 213.45 100.81 114.91 234.21 106.93 26.93 37.49 51.00 21.15 21.88 Tax 25.83 52.25 29.72 18.83 80.75 33.03 6.90 11.44 9.82 3.16 6.95 Tax Rate 24.34% 24.48% 29.48% 16.39% 34.48% 30.89% 25.62% 30.51% 19.25% 14.94% 31.76% PAT 80.29 161.20 71.09 96.07 153.45 73.89 20.03 26.05 41.18 17.99 14.93 PAT before Minority Interest 80.29 161.20 71.09 96.07 153.45 73.89 20.03 26.05 41.18 17.99 14.93 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.37% 13.68% 9.49% 13.68% 18.60% 12.34% 4.33% 5.81% 8.55% 4.33% 3.89% PAT Growth -50.20% 126.75% -26.00% -37.39% 107.67% 268.90% -23.11% -36.74% 128.90% 20.50% EPS 64.23 128.96 56.87 76.86 122.76 59.11 16.02 20.84 32.94 14.39 11.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 932.73 715.85 601.15 590.50 440.41 358.17 207.06 183.50 150.10 133.95 Share Capital 6.29 6.29 6.29 6.29 6.29 6.29 6.45 5.95 5.45 5.45 Total Reserves 926.44 709.57 594.86 584.21 434.12 351.89 200.61 175.82 141.19 128.50 Non-Current Liabilities 96.79 80.18 73.53 71.35 65.61 62.51 39.02 47.39 52.53 33.28 Secured Loans 0.00 0.01 0.02 0.06 0.90 9.15 10.10 15.71 15.28 0.19 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.44 10.59 10.31 Long Term Provisions 14.21 12.96 12.73 11.34 12.27 11.27 10.23 12.90 12.83 8.05 Current Liabilities 202.26 157.37 148.02 117.02 111.76 137.90 171.63 153.46 146.84 166.43 Trade Payables 180.42 122.98 104.90 98.00 85.50 61.00 71.34 54.34 52.66 49.95 Other Current Liabilities 8.56 19.17 15.07 10.42 15.33 19.10 18.97 26.10 16.96 13.90 Short Term Borrowings 5.23 6.07 21.26 6.15 6.61 50.43 67.62 60.67 68.75 59.35 Short Term Provisions 8.05 9.14 6.79 2.44 4.33 7.36 13.70 12.35 8.46 43.23 Total Liabilities 1,231.78 953.40 822.70 778.87 617.78 558.58 417.71 384.35 349.47 333.66 Net Block 426.05 388.02 374.99 233.31 198.32 178.92 163.56 157.49 128.37 120.86 Gross Block 548.74 481.41 442.67 279.41 227.13 192.82 276.85 265.17 264.00 249.47 Accumulated Depreciation 122.70 93.39 67.68 46.10 28.81 13.89 113.29 107.68 135.62 128.61 Non Current Assets 759.35 632.70 554.77 458.75 416.55 360.26 207.56 193.04 176.46 145.66 Capital Work in Progress 21.20 16.85 9.55 11.51 23.29 8.48 3.19 2.58 20.09 4.77 Non Current Investment 285.87 200.49 148.68 193.55 174.81 153.43 14.03 14.03 14.13 14.13 Long Term Loans & Adv. 25.11 26.03 21.16 20.17 19.91 17.53 25.78 18.73 12.74 4.05 Other Non Current Assets 0.28 0.46 0.39 0.20 0.21 1.89 0.99 0.21 1.12 1.84 Current Assets 472.43 320.70 267.93 320.12 201.23 198.32 210.16 191.31 173.01 188.00 Current Investments 9.05 8.70 8.37 68.94 1.27 0.00 0.00 0.00 0.00 0.00 Inventories 165.23 68.97 77.72 66.02 52.56 52.17 62.89 66.52 48.14 42.71 Sundry Debtors 199.18 172.64 149.73 153.87 118.98 116.23 126.89 105.65 100.97 88.86 Cash & Bank 65.90 51.65 18.31 3.66 2.27 3.95 4.01 2.14 8.84 6.82 Other Current Assets 33.06 7.64 7.10 21.38 26.14 25.97 16.37 17.01 15.05 49.62 Short Term Loans & Adv. 25.42 11.10 6.70 6.25 4.77 10.04 13.21 13.91 11.94 46.38 Net Current Assets 270.17 163.33 119.91 203.10 89.47 60.42 38.53 37.85 26.17 21.57 Total Assets 1,231.78 953.40 822.70 778.87 617.78 558.58 417.72 384.35 349.47 333.66

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 1,149.35 851.54 700.89 699.56 532.47 409.92 210.60 186.19 152.17 135.52 Share Capital 6.29 6.29 6.29 6.29 6.29 6.29 6.45 5.95 5.45 5.45 Total Reserves 1,143.06 845.26 694.60 693.28 526.19 403.63 204.15 178.51 143.27 130.06 Non-Current Liabilities 134.84 102.19 88.35 99.24 84.05 70.56 39.02 47.39 52.64 33.28 Secured Loans 0.00 0.01 0.02 0.06 0.90 9.15 10.10 15.71 15.28 0.19 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.44 10.59 10.31 Long Term Provisions 14.21 12.96 12.73 11.53 12.47 11.28 10.23 12.90 12.94 8.05 Current Liabilities 202.46 157.42 148.11 116.89 111.65 138.51 171.61 153.49 146.94 166.55 Trade Payables 180.45 123.01 104.91 99.82 87.35 62.57 71.30 54.24 52.62 49.95 Other Current Liabilities 8.57 19.18 15.09 7.74 12.66 17.58 18.98 26.12 16.97 13.94 Short Term Borrowings 5.23 6.07 21.26 6.15 6.61 50.43 67.62 60.67 68.75 59.35 Short Term Provisions 8.21 9.17 6.84 3.18 5.03 7.92 13.70 12.46 8.60 43.31 Total Liabilities 1,486.65 1,111.15 937.35 915.69 728.17 618.99 421.23 387.07 351.75 335.35 Net Block 426.05 388.02 374.99 236.96 202.00 182.24 163.57 157.52 128.40 120.89 Gross Block 548.74 481.41 442.67 284.07 231.50 196.53 276.86 265.20 264.02 249.50 Accumulated Depreciation 122.70 93.39 67.68 47.11 29.50 14.29 113.29 107.68 135.62 128.61 Non Current Assets 1,008.17 781.96 657.13 588.97 519.11 411.63 212.22 193.82 175.84 152.59 Capital Work in Progress 21.20 16.85 9.55 11.83 23.40 8.48 3.19 2.58 20.09 4.77 Non Current Investment 534.66 349.70 251.03 318.50 272.23 200.89 26.99 23.15 21.77 21.04 Long Term Loans & Adv. 25.15 26.07 21.18 21.48 21.26 18.12 17.48 10.36 4.45 4.05 Other Non Current Assets 0.28 0.46 0.39 0.20 0.21 1.89 0.99 0.21 1.12 1.84 Current Assets 478.48 329.19 280.21 326.73 209.07 207.35 209.01 193.25 175.92 182.75 Current Investments 11.97 15.75 14.66 76.53 10.33 11.53 0.07 0.09 0.64 0.48 Inventories 165.23 68.97 77.72 68.75 55.84 55.11 62.89 66.52 48.14 42.71 Sundry Debtors 199.21 172.64 149.70 158.39 124.64 120.34 126.89 105.65 100.97 88.86 Cash & Bank 67.98 52.06 22.42 4.40 5.20 4.33 4.69 2.27 9.36 6.96 Other Current Assets 34.10 7.67 7.87 8.56 13.05 16.04 14.47 18.72 16.81 43.75 Short Term Loans & Adv. 26.43 12.10 7.84 10.11 6.40 11.32 11.27 15.56 13.07 40.47 Net Current Assets 276.02 171.77 132.11 209.84 97.41 68.85 37.41 39.76 28.98 16.21 Total Assets 1,486.65 1,111.15 937.34 915.70 728.18 618.98 421.23 387.07 351.76 335.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 108.92 90.15 110.38 135.31 120.22 35.07 45.58 44.20 13.43 27.54 PBT 212.10 99.70 112.21 232.76 105.50 27.43 36.55 50.29 20.53 21.70 Adjustment 21.11 25.59 17.99 18.43 19.33 17.18 28.03 23.55 28.24 25.67 Changes in Working Capital -74.92 -11.89 7.12 -39.21 21.03 2.55 -4.43 -19.81 -26.60 -13.56 Cash after chg. in Working capital 158.29 113.40 137.31 211.98 145.85 47.16 60.16 54.04 22.18 33.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -49.37 -23.25 -26.93 -76.68 -25.64 -12.08 -14.58 -9.84 -8.75 -6.27 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -105.75 -48.18 -65.00 -109.18 -48.33 12.07 -27.29 -26.94 -32.24 -25.21 Net Fixed Assets -71.68 -46.04 -161.30 -40.50 -49.12 78.74 -12.29 16.34 -29.85 -19.17 Net Investments -85.73 -52.14 105.44 -86.41 -22.65 -139.40 0.00 0.10 0.00 0.00 Others 51.66 50.00 -9.14 17.73 23.44 72.73 -15.00 -43.38 -2.39 -6.04 Cash from Financing Activity -16.88 -16.83 -31.45 -24.38 -73.64 -47.66 -17.39 -22.67 19.75 -3.94 Net Cash Inflow / Outflow -13.70 25.14 13.92 1.75 -1.76 -0.51 0.90 -5.41 0.94 -1.61 Opening Cash & Equivalents 42.10 16.97 3.05 1.30 3.06 3.57 1.99 7.40 6.46 8.07 Closing Cash & Equivalent 28.40 42.10 16.97 3.05 1.30 3.06 2.89 1.99 7.40 6.46

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 108.93 90.86 110.18 135.16 119.09 30.83 45.99 44.09 13.40 27.36 PBT 213.45 100.81 114.91 234.21 106.93 26.93 37.49 51.00 21.15 21.88 Adjustment 19.76 24.44 15.24 16.95 19.32 18.43 27.11 22.87 27.72 25.50 Changes in Working Capital -74.77 -11.06 7.05 -39.26 18.99 1.84 1.12 -19.85 -26.59 -13.62 Cash after chg. in Working capital 158.44 114.20 137.19 211.89 145.24 47.20 65.73 54.02 22.28 33.76 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -49.51 -23.34 -27.02 -76.74 -26.15 -16.37 -19.74 -9.94 -8.88 -6.41 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -104.09 -52.60 -61.38 -111.21 -45.24 16.26 -27.15 -27.21 -31.86 -25.37 Net Fixed Assets -71.68 -46.04 -161.30 -40.50 -49.12 78.74 -12.29 16.34 -29.85 -19.17 Net Investments -85.73 -52.14 105.44 -86.41 -22.65 -139.40 0.00 0.10 0.00 0.00 Others 53.32 45.58 -5.52 15.70 26.53 76.92 -14.86 -43.65 -2.01 -6.20 Cash from Financing Activity -16.89 -16.83 -31.46 -24.39 -73.06 -47.98 -17.39 -22.67 19.75 -3.94 Net Cash Inflow / Outflow -12.04 21.42 17.33 -0.45 0.79 -0.90 1.45 -5.79 1.29 -1.95 Opening Cash & Equivalents 42.35 20.92 3.59 4.03 3.24 4.14 2.02 7.81 6.52 8.47 Closing Cash & Equivalent 30.31 42.35 20.92 3.59 4.03 3.24 3.46 2.02 7.81 6.52

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 741.99 569.47 478.22 469.75 350.35 284.93 160.44 152.68 134.47 122.83 ROA 14.66% 7.90% 11.67% 21.78% 12.33% 4.26% 6.28% 11.06% 5.12% 4.42% ROE 19.43% 10.66% 15.69% 29.50% 18.17% 7.36% 12.96% 24.70% 12.46% 11.53% ROCE 25.92% 15.28% 19.02% 45.08% 25.66% 10.68% 17.09% 24.21% 14.26% 16.73% Fixed Asset Turnover 2.29 1.62 1.95 3.26 2.91 2.14 1.81 2.00 1.78 1.76 Receivable days 57.60 78.50 78.87 60.36 70.25 88.08 86.56 71.21 75.90 74.99 Inventory Days 36.28 35.72 37.34 26.23 31.28 41.69 48.18 39.52 36.32 39.19 Payable days 94.24 117.15 66.59 59.92 59.70 63.46 61.26 48.58 51.25 51.34 Cash Conversion Cycle -0.36 -2.93 49.63 26.67 41.82 66.31 73.48 62.14 60.98 62.84 Total Debt/Equity 0.01 0.01 0.04 0.01 0.02 0.19 0.43 0.52 0.70 0.54 Interest Cover 70.31 34.02 30.58 68.80 16.16 3.46 3.91 4.60 2.68 2.78

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 914.32 677.41 557.56 556.51 423.59 326.09 163.19 154.94 136.37 124.26 ROA 12.41% 6.94% 10.37% 18.67% 10.97% 3.85% 6.45% 11.15% 5.24% 4.43% ROE 16.11% 9.16% 13.72% 24.91% 15.68% 6.46% 13.19% 24.72% 12.66% 11.49% ROCE 21.52% 13.14% 16.62% 38.05% 22.32% 9.87% 17.23% 24.26% 14.41% 16.70% Fixed Asset Turnover 2.29 1.62 1.93 3.20 2.86 2.13 1.81 2.00 1.78 1.76 Receivable days 57.61 78.49 80.04 62.61 73.16 89.53 86.52 71.21 75.90 74.99 Inventory Days 36.28 35.72 38.05 27.56 33.13 42.73 48.15 39.52 36.32 39.19 Payable days 94.26 117.16 67.18 61.12 59.24 61.91 61.61 48.52 51.22 51.34 Cash Conversion Cycle -0.37 -2.95 50.91 29.06 47.05 70.36 73.07 62.21 61.00 62.84 Total Debt/Equity 0.00 0.01 0.03 0.01 0.02 0.17 0.42 0.51 0.69 0.54 Interest Cover 70.42 34.35 31.25 69.19 16.37 3.35 3.99 4.65 2.73 2.79

Top Investors:

lici asm non par

om prakash rawat

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback