Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Retailing

Rating :
30/99

BSE: 523574 | NSE: FEL

12.40
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  12.40
  •  12.40
  •  12.40
  •  11.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  445225
  •  55.21
  •  25.25
  •  7.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 573.67
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,311.17
  • N/A
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.09%
  • 25.70%
  • 28.59%
  • FII
  • DII
  • Others
  • 0.19%
  • 1.61%
  • 6.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -9.93
  • 1.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.30
  • 2.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 419.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.88
  • 36.03
  • 10.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.39
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.81
  • 5.48
  • 5.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
237.88
1,699.84
-86.01%
179.39
1,414.73
-87.32%
783.28
1,566.96
-50.01%
1,467.81
1,468.98
-0.08%
Expenses
217.22
1,255.05
-82.69%
167.26
1,030.17
-83.76%
696.39
1,157.48
-39.84%
1,047.39
1,101.94
-4.95%
EBITDA
20.66
444.79
-95.36%
12.13
384.56
-96.85%
86.89
409.48
-78.78%
420.42
367.04
14.54%
EBIDTM
8.69%
26.17%
6.76%
27.18%
11.09%
26.13%
28.64%
24.99%
Other Income
15.02
11.53
30.27%
125.00
9.27
1,248.44%
30.55
8.20
272.56%
16.05
9.89
62.29%
Interest
199.83
171.84
16.29%
200.13
167.69
19.35%
206.10
155.15
32.84%
173.41
148.90
16.46%
Depreciation
163.76
262.49
-37.61%
271.88
243.07
11.85%
272.28
212.05
28.40%
255.87
207.49
23.32%
PBT
-327.91
21.99
-
-334.88
-16.93
-
-435.85
50.48
-
10.72
20.54
-47.81%
Tax
0.00
7.67
-100.00%
0.00
-6.88
-
-39.04
-11.09
-
1.25
-13.47
-
PAT
-327.91
14.32
-
-334.88
-10.05
-
-396.81
61.57
-
9.47
34.01
-72.16%
PATM
-137.85%
0.84%
-186.68%
-0.71%
-50.66%
3.93%
0.65%
2.32%
EPS
-5.74
0.34
-
-5.94
-0.21
-
-7.15
1.21
-
0.32
0.65
-50.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Net Sales
2,668.36
5,540.86
6,172.93
5,255.96
4,487.50
9,348.38
11,709.62
14,612.79
21,301.97
12,887.69
9,786.94
Net Sales Growth
-56.62%
-10.24%
17.45%
17.12%
-52.00%
-20.16%
-19.87%
-31.40%
65.29%
31.68%
 
Cost Of Goods Sold
1,811.09
3,601.82
4,091.75
3,568.17
3,163.79
6,356.61
7,656.43
9,901.62
13,007.03
8,198.97
6,682.84
Gross Profit
857.27
1,939.04
2,081.18
1,687.79
1,323.71
2,991.77
4,053.19
4,711.17
8,294.94
4,688.72
3,104.10
GP Margin
32.13%
35.00%
33.71%
32.11%
29.50%
32.00%
34.61%
32.24%
38.94%
36.38%
31.72%
Total Expenditure
2,128.26
4,204.19
4,708.52
4,082.82
3,494.00
8,265.49
10,584.98
13,669.15
19,059.28
11,855.10
8,960.77
Power & Fuel Cost
-
23.78
24.23
13.59
11.54
122.20
182.64
188.10
321.83
189.07
140.45
% Of Sales
-
0.43%
0.39%
0.26%
0.26%
1.31%
1.56%
1.29%
1.51%
1.47%
1.44%
Employee Cost
-
215.82
234.13
179.58
138.28
349.87
469.34
620.83
1,131.43
684.80
615.40
% Of Sales
-
3.90%
3.79%
3.42%
3.08%
3.74%
4.01%
4.25%
5.31%
5.31%
6.29%
Manufacturing Exp.
-
12.38
14.88
12.29
12.47
29.75
41.89
50.11
96.68
74.59
224.02
% Of Sales
-
0.22%
0.24%
0.23%
0.28%
0.32%
0.36%
0.34%
0.45%
0.58%
2.29%
General & Admin Exp.
-
24.92
38.22
32.06
36.69
383.28
607.60
684.30
1,963.33
1,181.63
1,040.00
% Of Sales
-
0.45%
0.62%
0.61%
0.82%
4.10%
5.19%
4.68%
9.22%
9.17%
10.63%
Selling & Distn. Exp.
-
175.57
190.39
154.31
9.57
601.96
844.70
874.69
1,471.11
939.62
241.27
% Of Sales
-
3.17%
3.08%
2.94%
0.21%
6.44%
7.21%
5.99%
6.91%
7.29%
2.47%
Miscellaneous Exp.
-
149.90
114.92
122.82
121.66
421.82
782.38
1,349.50
1,067.87
586.42
241.27
% Of Sales
-
2.71%
1.86%
2.34%
2.71%
4.51%
6.68%
9.24%
5.01%
4.55%
0.17%
EBITDA
540.10
1,336.67
1,464.41
1,173.14
993.50
1,082.89
1,124.64
943.64
2,242.69
1,032.59
826.17
EBITDA Margin
20.24%
24.12%
23.72%
22.32%
22.14%
11.58%
9.60%
6.46%
10.53%
8.01%
8.44%
Other Income
186.62
67.40
81.82
185.13
237.14
59.27
94.60
307.76
130.01
64.09
142.91
Interest
779.47
719.03
597.62
577.79
521.80
506.97
679.18
725.95
1,647.12
614.89
510.23
Depreciation
963.79
1,033.72
815.58
725.21
654.31
573.35
541.69
451.88
632.26
307.70
278.32
PBT
-1,087.92
-348.68
133.03
55.27
54.53
61.84
-1.63
73.57
93.32
174.09
180.53
Tax
-37.79
-37.00
-21.78
24.89
11.43
20.75
2.11
4.41
130.90
139.16
104.13
Tax Rate
3.47%
8.81%
-16.37%
45.03%
20.96%
33.55%
1.30%
4.44%
27.70%
49.50%
57.68%
PAT
-1,050.13
-344.88
124.33
-2.46
23.27
32.20
152.88
80.30
279.29
143.91
73.85
PAT before Minority Interest
-939.15
-383.06
154.81
30.38
43.10
41.09
160.26
94.99
341.74
141.97
76.40
Minority Interest
110.98
38.18
-30.48
-32.84
-19.83
-8.89
-7.38
-14.69
-62.45
1.94
-2.55
PAT Margin
-39.35%
-6.22%
2.01%
-0.05%
0.52%
0.34%
1.31%
0.55%
1.31%
1.12%
0.75%
PAT Growth
-1,151.71%
-
-
-
-27.73%
-78.94%
90.39%
-71.25%
94.07%
94.87%
 
EPS
-23.08
-7.58
2.73
-0.05
0.51
0.71
3.36
1.77
6.14
3.16
1.62

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Shareholder's Funds
3,759.94
4,008.91
3,848.11
3,696.65
3,403.30
5,391.01
3,337.07
3,363.11
3,142.10
2,876.37
Share Capital
114.02
114.11
114.07
118.10
157.66
131.64
120.97
121.16
181.75
110.75
Total Reserves
3,630.41
3,884.77
3,730.24
3,575.76
3,232.56
5,235.18
3,211.47
3,206.40
2,799.30
2,561.66
Non-Current Liabilities
5,492.55
6,826.70
5,987.54
5,554.48
5,045.82
3,776.42
4,691.74
5,758.28
5,300.16
4,462.21
Secured Loans
4,747.36
6,111.74
5,340.87
4,907.18
4,461.51
2,932.34
3,796.22
3,558.76
3,618.53
3,257.13
Unsecured Loans
335.37
40.90
0.00
0.00
0.00
150.00
413.90
1,553.85
1,261.74
1,094.91
Long Term Provisions
14.91
12.94
12.56
8.25
4.52
21.03
17.74
17.53
75.34
0.00
Current Liabilities
6,019.43
1,968.51
1,418.42
1,173.78
1,424.02
4,216.45
4,029.59
5,856.91
5,550.50
2,050.80
Trade Payables
1,305.37
985.73
755.64
641.77
802.75
2,029.56
1,254.92
2,383.07
2,111.98
1,388.92
Other Current Liabilities
3,331.70
582.63
303.89
404.13
560.98
985.65
1,194.23
1,443.24
1,062.14
581.71
Short Term Borrowings
1,380.14
392.10
354.56
125.43
53.89
1,158.61
1,419.85
1,871.90
2,266.97
0.00
Short Term Provisions
2.22
8.05
4.33
2.45
6.40
42.63
160.59
158.70
109.41
80.17
Total Liabilities
15,665.84
13,082.64
11,456.60
10,549.27
9,938.10
13,449.72
12,148.78
15,037.02
14,324.01
9,707.68
Net Block
8,401.31
7,423.13
6,758.87
5,981.68
5,421.69
4,997.72
4,520.14
4,632.09
3,277.52
2,646.81
Gross Block
12,014.14
10,183.91
8,706.42
7,078.68
6,031.56
6,027.90
5,365.78
5,773.37
3,950.62
3,086.79
Accumulated Depreciation
3,612.83
2,760.78
1,947.55
1,097.00
609.87
1,030.18
845.64
1,141.28
673.10
439.98
Non Current Assets
10,964.54
9,740.29
8,637.65
7,920.62
7,460.01
7,442.86
6,798.03
8,267.56
7,585.85
3,002.90
Capital Work in Progress
629.91
597.48
585.20
456.17
421.94
276.94
393.62
552.65
344.55
304.38
Non Current Investment
1,090.75
956.69
855.90
1,125.06
1,128.21
1,621.93
1,431.50
1,331.23
951.63
51.71
Long Term Loans & Adv.
786.49
706.91
437.29
357.37
175.48
511.22
451.91
1,751.46
2,975.47
0.00
Other Non Current Assets
56.08
56.08
0.39
0.34
312.69
35.05
0.86
0.13
36.68
0.00
Current Assets
4,701.30
3,342.35
2,818.95
2,628.65
2,478.09
6,006.86
5,350.75
6,769.46
6,738.16
6,704.78
Current Investments
0.01
0.01
9.55
10.01
0.00
0.00
20.92
59.98
418.02
858.06
Inventories
1,207.23
1,261.77
1,097.30
882.86
869.22
3,533.65
3,130.85
4,469.21
3,678.96
2,491.18
Sundry Debtors
2,295.55
896.15
777.21
603.37
504.76
549.77
441.97
547.16
550.81
391.43
Cash & Bank
30.02
167.46
132.45
110.85
127.04
130.86
168.23
200.56
521.28
286.45
Other Current Assets
1,168.49
4.40
14.02
2.97
977.07
1,792.58
1,588.78
1,492.55
1,569.09
2,677.66
Short Term Loans & Adv.
1,168.43
1,012.56
788.42
1,018.59
885.25
1,761.85
1,479.52
1,475.31
1,503.56
2,661.95
Net Current Assets
-1,318.13
1,373.84
1,400.53
1,454.87
1,054.07
1,790.41
1,321.16
912.55
1,187.66
4,653.98
Total Assets
15,665.84
13,082.64
11,456.60
10,549.27
9,938.10
13,449.72
12,148.78
15,037.02
14,324.01
9,707.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Cash From Operating Activity
2,457.72
1,124.85
1,113.58
975.41
980.75
1,272.09
2,234.04
3,418.59
-1,453.47
251.24
PBT
-348.68
133.03
55.27
66.26
61.84
162.37
99.40
472.64
281.63
180.53
Adjustment
1,741.57
1,354.58
1,164.30
985.90
1,061.28
1,083.97
1,184.06
1,952.58
825.87
715.99
Changes in Working Capital
1,189.85
-275.88
-181.29
-170.32
-89.73
-5.00
901.60
1,405.61
-2,467.13
-601.55
Cash after chg. in Working capital
2,582.74
1,211.73
1,038.28
881.84
1,033.39
1,241.34
2,185.06
3,830.83
-1,359.63
294.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-63.11
-72.71
-10.17
56.05
-47.98
-32.30
-16.01
-73.64
-85.87
-38.82
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
-61.91
-14.17
85.47
37.52
-4.66
63.05
64.99
-338.60
-7.97
-4.91
Cash From Investing Activity
-1,775.44
-1,430.92
-1,188.68
-761.71
-1,177.14
-1,039.46
-243.91
-2,079.66
-1,333.05
-447.92
Net Fixed Assets
-1,482.94
-1,269.42
-1,481.71
-1,156.38
-244.83
-598.39
-2,262.09
-1,146.16
-501.08
744.96
Net Investments
-81.09
-31.80
283.89
12.89
-122.18
54.36
930.71
-29.71
-247.61
-1,048.88
Others
-211.41
-129.70
9.14
381.78
-810.13
-495.43
1,087.47
-903.79
-584.36
-144.00
Cash from Financing Activity
-816.28
345.19
93.75
-197.48
347.15
-270.00
-1,902.06
-1,659.65
3,021.35
280.59
Net Cash Inflow / Outflow
-134.00
39.12
18.65
16.22
150.76
-37.37
88.07
-320.72
234.83
83.91
Opening Cash & Equivalents
141.41
102.29
83.64
67.42
47.38
168.23
200.56
521.28
286.45
202.54
Closing Cash & Equivalent
7.41
141.41
102.29
83.64
67.42
130.86
168.23
200.56
521.28
286.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Book Value (Rs.)
75.45
80.71
77.61
77.63
77.55
128.39
139.61
139.39
129.96
125.31
ROA
-2.66%
1.26%
0.28%
0.42%
0.35%
1.25%
0.70%
2.33%
1.18%
0.86%
ROE
-9.93%
3.96%
0.81%
1.23%
0.95%
3.74%
2.92%
11.21%
5.21%
3.08%
ROCE
2.81%
7.18%
6.81%
6.67%
6.12%
8.41%
8.00%
19.51%
9.92%
10.17%
Fixed Asset Turnover
0.50
0.65
0.67
0.68
1.55
2.06
2.62
4.38
3.66
3.45
Receivable days
105.13
49.47
47.94
45.07
20.59
15.46
12.35
9.41
13.34
13.02
Inventory Days
81.32
69.74
68.76
71.25
85.95
103.87
94.92
69.81
87.37
87.31
Payable days
83.24
57.42
52.35
65.87
62.49
59.05
54.96
46.92
43.88
26.89
Cash Conversion Cycle
103.21
61.80
64.35
50.45
44.05
60.28
52.31
32.29
56.83
73.44
Total Debt/Equity
1.81
1.68
1.50
1.43
1.45
0.91
1.92
2.26
2.58
1.63
Interest Cover
0.42
1.22
1.10
1.10
1.12
1.24
1.14
1.29
1.46
1.35

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.