Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Textile

Rating :
59/99

BSE: 530079 | NSE: FAZE3Q

273.05
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 281.50
  • 282.35
  • 270.35
  • 276.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7779
  •  21.51
  •  282.35
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 672.42
  • 11.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 773.89
  • N/A
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.45%
  • 3.13%
  • 37.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.34
  • 16.04
  • 18.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.00
  • 33.57
  • 19.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.86
  • 41.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 7.67
  • 11.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 1.65
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -386.60
  • -163.74
  • 7.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
136.96
117.35
16.71%
147.00
97.70
50.46%
155.27
108.96
42.50%
132.15
94.10
40.44%
Expenses
113.14
96.43
17.33%
123.60
84.50
46.27%
132.63
93.73
41.50%
109.26
79.78
36.95%
EBITDA
23.82
20.92
13.86%
23.40
13.20
77.27%
22.64
15.23
48.65%
22.89
14.32
59.85%
EBIDTM
17.39%
17.83%
15.92%
13.51%
14.58%
13.98%
17.32%
15.22%
Other Income
0.91
1.72
-47.09%
1.14
3.26
-65.03%
1.46
1.08
35.19%
0.54
0.68
-20.59%
Interest
1.53
0.84
82.14%
1.66
0.80
107.50%
0.90
1.57
-42.68%
2.45
1.45
68.97%
Depreciation
3.71
2.36
57.20%
3.01
2.54
18.50%
2.60
2.42
7.44%
2.69
2.26
19.03%
PBT
19.49
19.44
0.26%
19.87
13.12
51.45%
20.60
12.32
67.21%
18.29
11.29
62.00%
Tax
5.12
5.85
-12.48%
5.28
4.00
32.00%
4.83
3.69
30.89%
5.64
3.25
73.54%
PAT
14.37
13.59
5.74%
14.59
9.12
59.98%
15.77
8.63
82.73%
12.65
8.04
57.34%
PATM
10.49%
11.58%
9.93%
9.33%
10.16%
7.92%
9.57%
8.54%
EPS
5.91
5.59
5.72%
6.00
3.75
60.00%
6.48
3.55
82.54%
5.20
3.31
57.10%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Net Sales
571.38
504.46
324.37
302.17
268.55
239.73
138.53
111.44
114.82
Net Sales Growth
36.66%
55.52%
7.35%
12.52%
12.02%
73.05%
24.31%
-2.94%
 
Cost Of Goods Sold
245.31
218.79
150.81
138.07
119.63
115.36
72.63
57.22
64.73
Gross Profit
326.07
285.67
173.56
164.10
148.92
124.37
65.90
54.22
50.08
GP Margin
57.07%
56.63%
53.51%
54.31%
55.45%
51.88%
47.57%
48.65%
43.62%
Total Expenditure
478.63
422.11
276.87
268.54
240.53
220.36
153.33
108.48
105.39
Power & Fuel Cost
-
30.99
19.48
20.41
20.38
19.70
8.92
6.22
4.85
% Of Sales
-
6.14%
6.01%
6.75%
7.59%
8.22%
6.44%
5.58%
4.22%
Employee Cost
-
65.19
51.28
52.26
42.62
39.12
11.64
11.31
9.31
% Of Sales
-
12.92%
15.81%
17.29%
15.87%
16.32%
8.40%
10.15%
8.11%
Manufacturing Exp.
-
60.60
27.14
26.83
26.85
24.70
16.15
12.66
10.98
% Of Sales
-
12.01%
8.37%
8.88%
10.00%
10.30%
11.66%
11.36%
9.56%
General & Admin Exp.
-
14.71
9.63
11.94
11.24
8.66
9.39
10.44
7.65
% Of Sales
-
2.92%
2.97%
3.95%
4.19%
3.61%
6.78%
9.37%
6.66%
Selling & Distn. Exp.
-
24.74
15.04
13.50
10.49
9.74
9.96
7.94
6.50
% Of Sales
-
4.90%
4.64%
4.47%
3.91%
4.06%
7.19%
7.12%
5.66%
Miscellaneous Exp.
-
7.09
3.49
5.53
9.32
3.08
24.63
2.70
1.37
% Of Sales
-
1.41%
1.08%
1.83%
3.47%
1.28%
17.78%
2.42%
1.19%
EBITDA
92.75
82.35
47.50
33.63
28.02
19.37
-14.80
2.96
9.43
EBITDA Margin
16.23%
16.32%
14.64%
11.13%
10.43%
8.08%
-10.68%
2.66%
8.21%
Other Income
4.05
6.98
2.35
4.12
1.77
10.63
14.61
16.42
10.14
Interest
6.54
7.74
5.68
8.61
6.75
7.77
13.14
7.86
7.77
Depreciation
12.01
10.19
8.84
7.96
5.22
6.69
4.93
4.46
3.92
PBT
78.25
71.40
35.33
21.18
17.82
15.54
-18.25
7.06
7.88
Tax
20.87
20.32
10.40
3.04
2.77
-1.29
0.77
2.06
3.71
Tax Rate
26.67%
28.46%
29.44%
14.35%
15.54%
-8.30%
-4.22%
29.18%
47.08%
PAT
57.38
51.08
24.93
18.14
15.05
16.83
-19.03
5.00
4.17
PAT before Minority Interest
57.38
51.08
24.93
18.14
15.05
16.83
-19.03
5.00
4.17
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.04%
10.13%
7.69%
6.00%
5.60%
7.02%
-13.74%
4.49%
3.63%
PAT Growth
45.71%
104.89%
37.43%
20.53%
-10.58%
-
-
19.90%
 
EPS
23.61
21.02
10.26
7.47
6.19
6.93
-7.83
2.06
1.72

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Shareholder's Funds
278.30
226.13
201.45
185.18
171.93
51.92
70.98
66.00
Share Capital
24.32
24.32
24.32
24.32
24.32
12.19
12.19
12.19
Total Reserves
253.98
201.81
177.13
160.86
147.21
39.73
58.79
53.81
Non-Current Liabilities
13.01
8.66
6.85
-1.44
-2.36
138.32
123.09
96.57
Secured Loans
0.27
0.28
1.20
2.67
0.82
70.77
64.98
44.59
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
57.31
48.52
43.42
Long Term Provisions
1.58
1.37
1.44
1.24
0.94
0.00
0.00
0.00
Current Liabilities
229.80
139.57
70.17
80.79
87.37
31.35
20.12
16.68
Trade Payables
21.65
13.33
6.69
8.30
6.75
23.95
16.25
12.32
Other Current Liabilities
14.78
12.70
8.25
6.96
6.12
7.40
3.87
2.65
Short Term Borrowings
157.64
91.35
53.45
63.87
72.90
0.00
0.00
0.00
Short Term Provisions
35.73
22.19
1.78
1.66
1.60
0.00
0.00
1.71
Total Liabilities
521.11
374.36
278.47
264.53
256.94
221.59
214.19
179.25
Net Block
160.81
140.85
136.76
120.57
113.40
90.75
85.97
80.37
Gross Block
273.34
243.05
231.64
209.37
198.64
116.35
106.55
96.70
Accumulated Depreciation
112.53
102.20
94.88
88.80
85.24
25.60
20.58
16.33
Non Current Assets
180.30
147.23
142.03
124.85
117.81
112.08
104.32
88.27
Capital Work in Progress
3.95
1.04
0.76
0.39
1.16
15.48
12.50
2.18
Non Current Investment
0.21
0.21
0.21
0.21
0.21
5.85
5.85
5.72
Long Term Loans & Adv.
14.53
3.45
2.16
1.88
3.04
0.00
0.00
0.00
Other Non Current Assets
0.80
1.68
2.14
1.80
0.00
0.00
0.00
0.00
Current Assets
340.81
227.13
136.44
139.68
139.13
109.50
109.57
90.12
Current Investments
10.21
0.00
0.00
0.00
0.19
0.00
0.00
0.00
Inventories
115.07
69.83
60.77
66.64
72.13
40.44
41.30
33.36
Sundry Debtors
81.83
69.66
44.00
44.91
40.08
37.45
36.27
14.70
Cash & Bank
56.44
42.46
16.29
17.19
2.41
1.54
2.13
24.09
Other Current Assets
77.26
19.55
10.64
8.81
24.32
30.07
29.88
17.96
Short Term Loans & Adv.
38.18
25.63
4.74
2.13
6.50
30.07
29.84
17.88
Net Current Assets
111.01
87.56
66.27
58.89
51.76
78.15
89.45
73.44
Total Assets
521.11
374.36
278.47
264.53
256.94
221.58
214.19
179.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-6.53
8.94
31.10
37.27
-13.45
7.72
-19.61
12.82
PBT
71.40
35.33
21.18
17.82
15.54
-18.29
6.99
7.84
Adjustment
11.83
13.69
12.88
10.48
5.05
15.49
10.75
10.10
Changes in Working Capital
-76.44
-34.41
2.02
11.57
-26.88
10.68
-36.50
-4.13
Cash after chg. in Working capital
6.79
14.61
36.08
39.87
-6.29
7.88
-18.76
13.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.32
-5.67
-4.98
-2.60
-7.16
-0.16
-0.85
-1.00
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
-50.82
-52.62
-5.20
-15.36
-4.16
-12.62
-20.49
-13.07
Net Fixed Assets
-33.20
-11.69
-22.64
-9.96
-67.97
-12.78
-20.17
Net Investments
-10.31
0.00
-0.01
0.19
3.00
0.00
-0.11
Others
-7.31
-40.93
17.45
-5.59
60.81
0.16
-0.21
Cash from Financing Activity
60.84
30.86
-21.80
-13.03
18.06
4.31
18.13
23.57
Net Cash Inflow / Outflow
3.49
-12.82
4.10
8.88
0.45
-0.59
-21.96
23.32
Opening Cash & Equivalents
2.44
15.27
11.17
2.29
1.84
2.13
24.09
0.77
Closing Cash & Equivalent
5.93
2.44
15.27
11.17
2.29
1.54
2.13
24.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
91.25
70.36
60.15
53.42
47.74
41.06
56.42
51.85
ROA
11.41%
7.64%
6.68%
5.77%
7.03%
-8.73%
2.54%
2.33%
ROE
25.99%
15.71%
13.14%
12.23%
20.26%
-32.03%
7.57%
6.60%
ROCE
24.60%
17.65%
14.96%
12.68%
12.65%
-2.84%
8.94%
10.35%
Fixed Asset Turnover
1.95
1.37
1.37
1.32
1.52
1.25
1.10
1.21
Receivable days
54.80
63.95
53.70
57.76
59.03
96.71
83.17
45.94
Inventory Days
66.89
73.48
76.95
94.30
85.69
107.22
121.84
104.24
Payable days
29.18
24.23
10.86
12.06
26.49
60.94
49.53
42.70
Cash Conversion Cycle
92.52
113.20
119.79
140.00
118.23
142.99
155.48
107.48
Total Debt/Equity
0.71
0.54
0.37
0.52
0.64
2.56
1.65
1.39
Interest Cover
10.22
7.22
3.46
3.64
3.00
-0.39
1.90
2.01

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.