Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Logistics

Rating :
45/99

BSE: 532622 | NSE: GDL

87.50
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  88.80
  •  89.55
  •  86.00
  •  86.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59072
  •  51.75
  •  138.01
  •  69.06

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,092.31
  • 19.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,846.98
  • 5.00%
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.17%
  • 0.88%
  • 10.81%
  • FII
  • DII
  • Others
  • 26.9%
  • 21.39%
  • 9.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 27.21
  • 48.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 25.13
  • 30.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.15
  • 3.95
  • 36.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.90
  • 23.07
  • 17.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.31
  • 2.09
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 14.69
  • 15.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
252.78
368.91
-31.48%
299.08
119.94
149.36%
298.93
103.02
190.17%
325.09
104.54
210.97%
Expenses
182.91
251.88
-27.38%
234.69
98.01
139.46%
238.40
83.61
185.13%
253.63
85.45
196.82%
EBITDA
69.87
117.03
-40.30%
64.39
21.93
193.62%
60.53
19.41
211.85%
71.46
19.09
274.33%
EBIDTM
27.64%
31.72%
14.01%
18.28%
20.25%
18.84%
21.98%
18.26%
Other Income
1.54
3.37
-54.30%
5.10
4.19
21.72%
5.55
1.87
196.79%
3.54
2.53
39.92%
Interest
22.97
25.80
-10.97%
24.84
3.63
584.30%
26.27
3.03
767.00%
25.73
3.04
746.38%
Depreciation
33.40
32.37
3.18%
34.45
7.46
361.80%
33.53
8.35
301.56%
32.93
8.28
297.71%
PBT
15.04
62.23
-75.83%
10.21
295.51
-96.54%
14.36
9.91
44.90%
16.34
10.30
58.64%
Tax
3.92
-0.38
-
-0.91
19.18
-
-3.39
4.24
-
-1.59
3.22
-
PAT
11.13
62.61
-82.22%
11.12
276.33
-95.98%
17.75
5.67
213.05%
17.92
7.08
153.11%
PATM
4.40%
16.97%
7.11%
230.39%
5.94%
5.51%
5.51%
6.77%
EPS
1.02
5.76
-82.29%
1.02
25.42
-95.99%
1.63
0.52
213.46%
1.65
0.65
153.85%

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
1,175.88
1,292.01
430.61
395.50
393.40
387.91
1,111.32
1,012.79
954.07
821.45
602.46
Net Sales Growth
68.85%
200.04%
8.88%
0.53%
1.42%
-65.09%
9.73%
6.15%
16.14%
36.35%
 
Cost Of Goods Sold
4,644.10
0.41
0.44
0.40
0.52
0.51
0.43
0.92
2.06
1.56
1.15
Gross Profit
-3,468.22
1,291.60
430.18
395.10
392.88
387.40
1,110.89
1,011.87
952.01
819.89
601.30
GP Margin
-294.95%
99.97%
99.90%
99.90%
99.87%
99.87%
99.96%
99.91%
99.78%
99.81%
99.81%
Total Expenditure
909.63
977.82
351.86
311.28
301.84
285.49
785.47
755.68
708.45
580.35
439.59
Power & Fuel Cost
-
18.54
8.42
9.01
10.90
9.91
26.19
28.36
23.44
18.10
13.68
% Of Sales
-
1.43%
1.96%
2.28%
2.77%
2.55%
2.36%
2.80%
2.46%
2.20%
2.27%
Employee Cost
-
59.77
23.64
20.30
19.80
17.48
42.06
48.28
46.42
38.51
28.19
% Of Sales
-
4.63%
5.49%
5.13%
5.03%
4.51%
3.78%
4.77%
4.87%
4.69%
4.68%
Manufacturing Exp.
-
789.68
192.31
168.80
159.58
145.04
643.59
599.05
567.79
450.05
349.36
% Of Sales
-
61.12%
44.66%
42.68%
40.56%
37.39%
57.91%
59.15%
59.51%
54.79%
57.99%
General & Admin Exp.
-
48.13
49.92
41.17
39.95
39.09
62.46
68.71
58.23
49.60
35.16
% Of Sales
-
3.73%
11.59%
10.41%
10.16%
10.08%
5.62%
6.78%
6.10%
6.04%
5.84%
Selling & Distn. Exp.
-
51.08
64.49
66.13
67.40
68.28
1.96
2.29
3.45
2.38
2.26
% Of Sales
-
3.95%
14.98%
16.72%
17.13%
17.60%
0.18%
0.23%
0.36%
0.29%
0.38%
Miscellaneous Exp.
-
10.21
12.65
5.47
3.69
5.18
8.78
8.07
7.06
20.15
2.26
% Of Sales
-
0.79%
2.94%
1.38%
0.94%
1.34%
0.79%
0.80%
0.74%
2.45%
1.62%
EBITDA
266.25
314.19
78.75
84.22
91.56
102.42
325.85
257.11
245.62
241.10
162.87
EBITDA Margin
22.64%
24.32%
18.29%
21.29%
23.27%
26.40%
29.32%
25.39%
25.74%
29.35%
27.03%
Other Income
15.73
17.56
16.24
13.76
12.28
16.89
15.06
18.69
16.26
23.06
11.39
Interest
99.81
103.41
12.96
11.03
5.78
5.42
25.40
29.43
18.68
14.90
19.90
Depreciation
134.31
133.29
32.21
30.00
26.51
27.52
88.93
80.14
69.85
62.81
50.24
PBT
55.95
95.05
49.82
56.94
71.54
86.37
226.59
166.23
173.35
186.45
104.12
Tax
-1.97
-6.27
29.95
13.94
15.04
29.66
44.05
18.97
37.33
50.82
4.41
Tax Rate
-3.52%
-6.08%
9.07%
24.48%
21.02%
25.06%
19.44%
11.41%
21.53%
27.26%
4.24%
PAT
57.92
108.51
300.27
42.56
56.75
89.42
178.86
135.83
126.69
132.03
96.76
PAT before Minority Interest
57.75
109.40
300.34
43.00
56.51
88.72
182.54
147.25
136.02
135.62
99.72
Minority Interest
-0.17
-0.89
-0.07
-0.44
0.24
0.70
-3.68
-11.42
-9.33
-3.59
-2.96
PAT Margin
4.93%
8.40%
69.73%
10.76%
14.43%
23.05%
16.09%
13.41%
13.28%
16.07%
16.06%
PAT Growth
-83.53%
-63.86%
605.52%
-25.00%
-36.54%
-50.01%
31.68%
7.21%
-4.04%
36.45%
 
EPS
5.33
9.98
27.62
3.92
5.22
8.23
16.45
12.50
11.66
12.15
8.90

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
1,316.71
1,321.80
1,009.24
1,017.87
1,018.94
1,219.09
1,132.50
1,084.49
1,043.58
687.94
Share Capital
108.73
108.73
108.73
108.73
108.73
404.53
404.41
404.30
404.08
108.00
Total Reserves
1,207.98
1,213.08
900.51
909.14
910.22
814.56
727.81
679.70
638.72
578.94
Non-Current Liabilities
788.04
757.54
91.66
111.87
36.12
278.73
350.75
305.86
209.88
170.35
Secured Loans
647.71
741.61
103.88
104.32
44.11
137.03
222.24
195.26
103.66
114.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.44
11.88
4.65
25.98
4.59
126.73
124.54
101.84
92.17
42.18
Current Liabilities
289.17
217.64
88.51
55.45
41.17
153.52
225.28
136.62
114.90
107.89
Trade Payables
91.48
74.36
28.61
16.35
16.19
32.48
33.92
27.36
22.20
26.31
Other Current Liabilities
130.94
94.24
44.70
28.79
20.28
75.50
97.33
93.23
52.93
41.96
Short Term Borrowings
50.70
26.25
9.61
4.81
0.00
6.44
53.91
14.03
0.00
0.00
Short Term Provisions
16.05
22.79
5.60
5.50
4.71
39.10
40.12
2.01
39.77
39.62
Total Liabilities
2,404.56
2,306.74
1,198.26
1,193.61
1,104.88
1,677.28
1,834.26
1,607.61
1,434.67
1,322.96
Net Block
1,959.88
1,841.60
322.80
278.79
241.14
996.39
1,258.09
1,170.50
960.03
932.93
Gross Block
2,156.44
1,953.98
403.37
332.14
268.36
1,407.40
1,658.62
1,509.56
1,230.30
1,143.24
Accumulated Depreciation
196.57
112.38
80.57
53.36
27.22
411.01
400.53
339.06
270.27
210.31
Non Current Assets
2,189.08
2,073.69
960.23
1,100.86
1,012.49
1,386.61
1,548.32
1,389.77
1,172.16
1,074.35
Capital Work in Progress
5.42
1.60
0.47
37.45
18.84
29.86
75.99
56.48
56.46
38.20
Non Current Investment
0.00
146.48
565.96
686.34
659.41
144.29
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
56.37
46.47
34.10
59.24
36.48
201.57
200.46
146.47
140.00
89.63
Other Non Current Assets
167.41
37.54
36.90
39.04
56.63
14.50
13.78
16.31
15.67
13.59
Current Assets
215.48
233.05
238.03
92.74
92.40
290.61
285.89
217.79
261.91
248.60
Current Investments
59.73
39.76
163.55
21.11
15.04
81.00
34.03
0.06
0.00
13.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.00
Sundry Debtors
129.76
127.37
53.65
45.53
42.38
106.39
113.55
96.38
66.37
62.40
Cash & Bank
8.57
29.98
9.33
8.36
22.79
74.37
114.90
92.71
160.03
137.70
Other Current Assets
17.41
26.61
9.84
12.83
12.20
28.84
23.41
28.63
35.46
35.50
Short Term Loans & Adv.
3.38
9.33
1.66
4.90
6.26
10.14
15.05
21.24
27.82
31.41
Net Current Assets
-73.69
15.41
149.52
37.29
51.23
137.08
60.61
81.17
147.01
140.71
Total Assets
2,404.56
2,306.74
1,198.26
1,193.60
1,104.89
1,677.29
1,834.27
1,607.61
1,434.67
1,322.96

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
302.62
121.24
84.67
61.28
53.88
237.46
209.82
193.28
207.25
33.47
PBT
97.65
382.50
56.94
71.54
152.19
226.59
166.23
173.35
186.45
104.12
Adjustment
217.10
-243.63
28.26
19.70
-48.33
102.69
97.36
74.76
72.79
69.19
Changes in Working Capital
21.13
-6.43
15.84
-9.02
-6.05
-30.36
-13.25
-26.37
-8.36
-116.88
Cash after chg. in Working capital
335.88
132.44
101.05
82.23
97.80
298.92
250.34
221.73
250.88
56.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.26
-11.20
-16.38
-20.95
-43.93
-61.46
-40.51
-28.46
-43.63
-22.97
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
-18.52
-562.78
0.71
-55.95
36.47
-182.25
-200.52
-193.18
-85.96
-160.22
Net Fixed Assets
-68.58
-7.25
-29.39
-71.05
139.10
-36.35
11.55
-42.30
4.88
71.77
Net Investments
165.40
-561.31
15.85
-18.45
-62.62
-43.43
-43.97
-2.79
-116.07
-4.00
Others
-115.34
5.78
14.25
33.55
-40.01
-102.47
-168.10
-148.09
25.23
-227.99
Cash from Financing Activity
-336.25
450.32
-89.19
-12.08
-114.33
-69.95
-9.15
-14.60
-94.02
121.89
Net Cash Inflow / Outflow
-52.15
8.78
-3.81
-6.75
-23.98
-14.74
0.15
-14.50
27.27
-4.86
Opening Cash & Equivalents
7.94
-0.84
2.97
9.71
33.70
69.78
69.63
84.13
56.86
61.72
Closing Cash & Equivalent
-44.21
7.94
-0.84
2.97
9.71
41.55
69.78
69.63
84.13
56.86

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.)
117.80
121.57
92.82
93.62
93.71
84.91
77.01
72.64
68.93
63.60
ROA
4.64%
17.14%
3.60%
4.92%
6.38%
10.40%
8.56%
8.94%
9.84%
8.15%
ROE
8.29%
25.77%
4.24%
5.55%
9.14%
20.75%
18.13%
17.73%
18.92%
14.77%
ROCE
9.76%
20.74%
5.90%
6.97%
10.00%
17.64%
14.01%
15.32%
20.23%
14.64%
Fixed Asset Turnover
0.63
0.37
1.08
1.31
0.46
0.72
0.64
0.70
0.69
0.56
Receivable days
36.32
76.72
45.76
40.78
69.99
36.12
37.83
31.13
28.61
39.56
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
Payable days
28.50
57.86
27.59
20.66
32.72
15.00
14.63
12.61
15.35
46.76
Cash Conversion Cycle
7.82
18.86
18.17
20.12
37.26
21.12
23.19
18.52
13.29
-7.20
Total Debt/Equity
0.58
0.63
0.15
0.13
0.05
0.15
0.29
0.23
0.12
0.19
Interest Cover
2.00
26.48
6.16
13.38
22.84
9.92
6.65
10.28
13.52
6.23

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.