Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Retailing

Rating :
29/99

BSE: 523574 | NSE: FEL

8.90
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  8.75
  •  9.10
  •  8.65
  •  8.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  611673
  •  54.64
  •  14.00
  •  7.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 393.97
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,357.42
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.61%
  • 41.50%
  • 29.91%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.90%
  • 6.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -20.22
  • -38.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -29.96
  • -35.19

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.88
  • 24.72
  • 6.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.31
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 7.65
  • 9.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
435.97
179.39
143.03%
545.63
783.28
-30.34%
459.23
1,467.81
-68.71%
237.88
1,699.84
-86.01%
Expenses
389.54
167.26
132.89%
451.76
696.39
-35.13%
418.41
1,047.39
-60.05%
217.22
1,255.05
-82.69%
EBITDA
46.43
12.13
282.77%
93.87
86.89
8.03%
40.82
420.42
-90.29%
20.66
444.79
-95.36%
EBIDTM
10.65%
6.76%
17.20%
11.09%
8.89%
28.64%
8.69%
26.17%
Other Income
12.15
125.00
-90.28%
6.40
30.55
-79.05%
22.13
16.05
37.88%
15.02
11.53
30.27%
Interest
202.15
200.13
1.01%
206.71
206.10
0.30%
210.07
173.41
21.14%
199.83
171.84
16.29%
Depreciation
176.68
271.88
-35.02%
170.86
272.28
-37.25%
174.38
255.87
-31.85%
163.76
262.49
-37.61%
PBT
-320.25
-334.88
-
-277.30
-435.85
-
-321.50
10.72
-
-327.91
21.99
-
Tax
0.00
0.00
0
-17.89
-39.04
-
0.00
1.25
-100.00%
0.00
7.67
-100.00%
PAT
-320.25
-334.88
-
-259.41
-396.81
-
-321.50
9.47
-
-327.91
14.32
-
PATM
-73.46%
-186.68%
-47.54%
-50.66%
-70.01%
0.65%
-137.85%
0.84%
EPS
-5.97
-5.94
-
-5.50
-7.15
-
-5.51
0.32
-
-5.74
0.34
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Net Sales
1,678.71
1,450.43
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
Net Sales Growth
-59.36%
-73.82%
-10.24%
17.45%
17.12%
-52.00%
-20.16%
-19.87%
-31.40%
65.29%
 
Cost Of Goods Sold
1,208.01
994.32
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
Gross Profit
470.70
456.11
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
GP Margin
28.04%
31.45%
35.00%
33.71%
32.11%
29.50%
32.00%
34.61%
32.24%
38.94%
36.38%
Total Expenditure
1,476.93
1,282.93
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
Power & Fuel Cost
-
16.11
23.78
24.23
13.59
11.54
122.20
182.64
188.10
321.83
189.07
% Of Sales
-
1.11%
0.43%
0.39%
0.26%
0.26%
1.31%
1.56%
1.29%
1.51%
1.47%
Employee Cost
-
137.99
215.82
234.13
179.58
138.28
349.87
469.34
620.83
1,131.43
684.80
% Of Sales
-
9.51%
3.90%
3.79%
3.42%
3.08%
3.74%
4.01%
4.25%
5.31%
5.31%
Manufacturing Exp.
-
10.41
12.38
14.88
12.29
12.47
29.75
41.89
50.11
96.68
74.59
% Of Sales
-
0.72%
0.22%
0.24%
0.23%
0.28%
0.32%
0.36%
0.34%
0.45%
0.58%
General & Admin Exp.
-
10.80
24.92
38.22
32.06
36.69
383.28
607.60
684.30
1,963.33
1,181.63
% Of Sales
-
0.74%
0.45%
0.62%
0.61%
0.82%
4.10%
5.19%
4.68%
9.22%
9.17%
Selling & Distn. Exp.
-
28.39
175.57
190.39
154.31
9.57
601.96
844.70
874.69
1,471.11
939.62
% Of Sales
-
1.96%
3.17%
3.08%
2.94%
0.21%
6.44%
7.21%
5.99%
6.91%
7.29%
Miscellaneous Exp.
-
84.91
149.90
114.92
122.82
121.66
421.82
782.38
1,349.50
1,067.87
939.62
% Of Sales
-
5.85%
2.71%
1.86%
2.34%
2.71%
4.51%
6.68%
9.24%
5.01%
4.55%
EBITDA
201.78
167.50
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
EBITDA Margin
12.02%
11.55%
24.12%
23.72%
22.32%
22.14%
11.58%
9.60%
6.46%
10.53%
8.01%
Other Income
55.70
168.54
67.40
81.82
185.13
237.14
59.27
94.60
307.76
130.01
64.09
Interest
818.76
816.73
719.03
597.62
577.79
521.80
506.97
679.18
725.95
1,647.12
614.89
Depreciation
685.68
780.88
1,033.72
815.58
725.21
654.31
573.35
541.69
451.88
632.26
307.70
PBT
-1,246.96
-1,261.57
-348.68
133.03
55.27
54.53
61.84
-1.63
73.57
93.32
174.09
Tax
-17.89
-17.89
-37.00
-21.78
24.89
11.43
20.75
2.11
4.41
130.90
139.16
Tax Rate
1.43%
1.42%
8.81%
-16.37%
45.03%
20.96%
33.55%
1.30%
4.44%
27.70%
49.50%
PAT
-1,229.07
-1,145.30
-344.88
124.33
-2.46
23.27
32.20
152.88
80.30
279.29
143.91
PAT before Minority Interest
-1,137.13
-1,243.68
-383.06
154.81
30.38
43.10
41.09
160.26
94.99
341.74
141.97
Minority Interest
91.94
98.38
38.18
-30.48
-32.84
-19.83
-8.89
-7.38
-14.69
-62.45
1.94
PAT Margin
-73.22%
-78.96%
-6.22%
2.01%
-0.05%
0.52%
0.34%
1.31%
0.55%
1.31%
1.12%
PAT Growth
0.00%
-
-
-
-
-27.73%
-78.94%
90.39%
-71.25%
94.07%
 
EPS
-27.02
-25.18
-7.58
2.73
-0.05
0.51
0.71
3.36
1.77
6.14
3.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Shareholder's Funds
2,630.38
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
Share Capital
114.02
114.02
114.11
114.07
118.10
157.66
131.64
120.97
121.16
181.75
Total Reserves
2,502.11
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
Non-Current Liabilities
4,269.98
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
Secured Loans
3,753.00
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
Unsecured Loans
179.47
335.37
40.90
0.00
0.00
0.00
150.00
413.90
1,553.85
1,261.74
Long Term Provisions
13.12
14.91
12.94
12.56
8.25
4.52
21.03
17.74
17.53
75.34
Current Liabilities
4,659.96
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
Trade Payables
1,118.81
1,305.37
985.73
755.64
641.77
802.75
2,029.56
1,254.92
2,383.07
2,111.98
Other Current Liabilities
1,930.26
3,331.70
582.63
303.89
404.13
560.98
985.65
1,194.23
1,443.24
1,062.14
Short Term Borrowings
1,608.99
1,380.14
392.10
354.56
125.43
53.89
1,158.61
1,419.85
1,871.90
2,266.97
Short Term Provisions
1.90
2.22
8.05
4.33
2.45
6.40
42.63
160.59
158.70
109.41
Total Liabilities
11,855.61
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
Net Block
4,772.60
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
Gross Block
7,080.11
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
Accumulated Depreciation
2,307.51
3,612.83
2,760.78
1,947.55
1,097.00
609.87
1,030.18
845.64
1,141.28
673.10
Non Current Assets
6,698.28
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
Capital Work in Progress
92.10
629.91
597.48
585.20
456.17
421.94
276.94
393.62
552.65
344.55
Non Current Investment
1,057.58
1,090.75
956.69
855.90
1,125.06
1,128.21
1,621.93
1,431.50
1,331.23
951.63
Long Term Loans & Adv.
751.27
786.49
706.91
437.29
357.37
175.48
511.22
451.91
1,751.46
2,975.47
Other Non Current Assets
24.73
56.08
56.08
0.39
0.34
312.69
35.05
0.86
0.13
36.68
Current Assets
5,157.33
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
Current Investments
0.00
0.01
0.01
9.55
10.01
0.00
0.00
20.92
59.98
418.02
Inventories
1,086.59
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
Sundry Debtors
2,766.89
2,295.55
896.15
777.21
603.37
504.76
549.77
441.97
547.16
550.81
Cash & Bank
55.79
30.02
167.46
132.45
110.85
127.04
130.86
168.23
200.56
521.28
Other Current Assets
1,248.06
427.44
4.40
14.02
1,021.56
977.07
1,792.58
1,588.78
1,492.55
1,569.09
Short Term Loans & Adv.
1,007.22
741.05
1,012.56
788.42
1,018.59
885.25
1,761.85
1,479.52
1,475.31
1,503.56
Net Current Assets
497.37
-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
Total Assets
11,855.61
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Cash From Operating Activity
-3,005.91
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
PBT
-1,261.57
-348.68
133.03
55.27
66.26
61.84
162.37
99.40
472.64
281.63
Adjustment
1,461.95
1,741.58
1,354.58
1,164.30
985.90
1,061.28
1,083.97
1,184.06
1,952.58
825.87
Changes in Working Capital
-3,022.75
1,189.85
-275.88
-181.29
-170.32
-89.73
-5.00
901.60
1,405.61
-2,467.13
Cash after chg. in Working capital
-2,822.37
2,582.75
1,211.73
1,038.28
881.84
1,033.39
1,241.34
2,185.06
3,830.83
-1,359.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-108.42
-63.11
-72.71
-10.17
56.05
-47.98
-32.30
-16.01
-73.64
-85.87
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
-75.12
-61.92
-14.17
85.47
37.52
-4.66
63.05
64.99
-338.60
-7.97
Cash From Investing Activity
3,587.68
-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
Net Fixed Assets
5,383.25
-1,482.93
-1,269.42
-1,481.71
-1,156.38
-244.83
-598.39
-2,262.09
-1,146.16
-501.08
Net Investments
52.93
-81.09
-31.80
283.89
12.89
-122.18
54.36
930.71
-29.71
-247.61
Others
-1,848.50
-211.42
-129.70
9.14
381.78
-810.13
-495.43
1,087.47
-903.79
-584.36
Cash from Financing Activity
-554.94
-816.28
345.19
93.75
-197.48
347.15
-270.00
-1,902.06
-1,659.65
3,021.35
Net Cash Inflow / Outflow
26.83
-134.00
39.12
18.65
16.22
150.76
-37.37
88.07
-320.72
234.83
Opening Cash & Equivalents
7.41
141.41
102.29
83.64
67.42
47.38
168.23
200.56
521.28
286.45
Closing Cash & Equivalent
34.24
7.41
141.41
102.29
83.64
67.42
130.86
168.23
200.56
521.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Book Value (Rs.)
52.62
75.45
80.71
77.61
77.63
77.55
128.39
139.61
139.39
129.96
ROA
-9.04%
-2.66%
1.26%
0.28%
0.42%
0.35%
1.25%
0.70%
2.33%
1.18%
ROE
-39.29%
-9.93%
3.96%
0.81%
1.23%
0.95%
3.74%
2.92%
11.21%
5.21%
ROCE
-4.41%
2.81%
7.18%
6.81%
6.67%
6.12%
8.41%
8.00%
19.51%
9.92%
Fixed Asset Turnover
0.15
0.50
0.65
0.67
0.68
1.55
2.06
2.62
4.38
3.66
Receivable days
636.98
105.13
49.47
47.94
45.07
20.59
15.46
12.35
9.41
13.34
Inventory Days
288.62
81.32
69.74
68.76
71.25
85.95
103.87
94.92
69.81
87.37
Payable days
238.48
83.24
57.42
52.35
65.87
62.49
59.05
54.96
46.92
43.88
Cash Conversion Cycle
687.12
103.21
61.80
64.35
50.45
44.05
60.28
52.31
32.29
56.83
Total Debt/Equity
2.68
1.81
1.68
1.50
1.43
1.45
0.91
1.92
2.26
2.58
Interest Cover
-0.54
0.42
1.22
1.10
1.10
1.12
1.24
1.14
1.29
1.46

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.