Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Logistics

Rating :
65/99

BSE: 532622 | NSE: GDL

261.30
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  266.50
  •  275.45
  •  259.05
  •  265.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1001460
  •  2661.72
  •  325.00
  •  87.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,271.32
  • 19.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,722.84
  • 1.53%
  • 2.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.14%
  • 1.93%
  • 11.46%
  • FII
  • DII
  • Others
  • 24.69%
  • 26.92%
  • 2.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 24.56
  • 39.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 27.92
  • 30.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.31
  • 10.70
  • -32.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.34
  • 23.64
  • 17.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.32
  • 1.73
  • 1.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.93
  • 14.35
  • 10.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
335.74
262.51
27.90%
329.59
252.78
30.39%
350.25
299.08
17.11%
313.80
298.93
4.97%
Expenses
244.74
197.28
24.06%
240.43
182.87
31.48%
254.97
234.69
8.64%
231.23
238.40
-3.01%
EBITDA
91.00
65.24
39.48%
89.17
69.91
27.55%
95.28
64.39
47.97%
82.57
60.53
36.41%
EBIDTM
27.10%
24.85%
27.05%
27.66%
27.20%
21.53%
26.31%
20.25%
Other Income
5.76
4.44
29.73%
2.65
1.54
72.08%
2.86
5.10
-43.92%
2.49
5.55
-55.14%
Interest
16.41
21.48
-23.60%
15.97
22.97
-30.47%
32.17
24.84
29.51%
17.68
26.27
-32.70%
Depreciation
32.91
33.04
-0.39%
32.48
33.44
-2.87%
17.35
34.45
-49.64%
32.77
33.53
-2.27%
PBT
47.44
15.15
213.14%
43.37
15.04
188.36%
48.62
10.21
376.20%
34.62
14.36
141.09%
Tax
0.74
10.89
-93.20%
0.04
3.92
-98.98%
2.18
-0.91
-
1.99
-3.39
-
PAT
46.70
4.26
996.24%
43.33
11.13
289.31%
46.44
11.12
317.63%
32.62
17.75
83.77%
PATM
13.91%
1.62%
13.15%
4.40%
13.26%
3.72%
10.40%
5.94%
EPS
3.76
0.27
1,292.59%
3.49
1.04
235.58%
3.69
0.99
272.73%
2.62
1.48
77.03%

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
Mar 13
Mar 12
Net Sales
1,329.38
1,179.35
1,292.01
430.61
395.50
393.40
387.91
1,111.32
1,012.79
954.07
821.45
Net Sales Growth
19.41%
-8.72%
200.04%
8.88%
0.53%
1.42%
-65.09%
9.73%
6.15%
16.14%
 
Cost Of Goods Sold
-0.01
0.17
0.41
0.44
0.40
0.52
0.51
0.43
0.92
2.06
1.56
Gross Profit
1,329.39
1,179.18
1,291.60
430.18
395.10
392.88
387.40
1,110.89
1,011.87
952.01
819.89
GP Margin
100.00%
99.99%
99.97%
99.90%
99.90%
99.87%
99.87%
99.96%
99.91%
99.78%
99.81%
Total Expenditure
971.37
865.78
977.65
348.05
311.28
301.84
285.49
785.47
755.68
708.45
580.35
Power & Fuel Cost
-
19.31
18.54
8.42
9.01
10.90
9.91
26.19
28.36
23.44
18.10
% Of Sales
-
1.64%
1.43%
1.96%
2.28%
2.77%
2.55%
2.36%
2.80%
2.46%
2.20%
Employee Cost
-
67.60
59.77
23.64
20.30
19.80
17.48
42.06
48.28
46.42
38.51
% Of Sales
-
5.73%
4.63%
5.49%
5.13%
5.03%
4.51%
3.78%
4.77%
4.87%
4.69%
Manufacturing Exp.
-
679.24
789.68
192.31
168.80
159.58
145.04
643.59
599.05
567.79
450.05
% Of Sales
-
57.59%
61.12%
44.66%
42.68%
40.56%
37.39%
57.91%
59.15%
59.51%
54.79%
General & Admin Exp.
-
41.37
47.97
49.92
41.17
39.95
39.09
62.46
68.71
58.23
49.60
% Of Sales
-
3.51%
3.71%
11.59%
10.41%
10.16%
10.08%
5.62%
6.78%
6.10%
6.04%
Selling & Distn. Exp.
-
53.26
51.08
64.49
66.13
67.40
68.28
1.96
2.29
3.45
2.38
% Of Sales
-
4.52%
3.95%
14.98%
16.72%
17.13%
17.60%
0.18%
0.23%
0.36%
0.29%
Miscellaneous Exp.
-
4.82
10.20
8.84
5.47
3.69
5.18
8.78
8.07
7.06
2.38
% Of Sales
-
0.41%
0.79%
2.05%
1.38%
0.94%
1.34%
0.79%
0.80%
0.74%
2.45%
EBITDA
358.02
313.57
314.36
82.56
84.22
91.56
102.42
325.85
257.11
245.62
241.10
EBITDA Margin
26.93%
26.59%
24.33%
19.17%
21.29%
23.27%
26.40%
29.32%
25.39%
25.74%
29.35%
Other Income
13.76
11.33
17.56
12.78
13.76
12.28
16.89
15.06
18.69
16.26
23.06
Interest
82.23
80.04
103.41
12.96
11.03
5.78
5.42
25.40
29.43
18.68
14.90
Depreciation
115.51
131.42
133.46
32.56
30.00
26.51
27.52
88.93
80.14
69.85
62.81
PBT
174.05
113.44
95.05
49.82
56.94
71.54
86.37
226.59
166.23
173.35
186.45
Tax
4.95
18.98
-6.27
29.95
13.94
15.04
29.66
44.05
18.97
37.33
50.82
Tax Rate
2.84%
16.73%
-6.08%
9.07%
24.48%
21.02%
25.06%
19.44%
11.41%
21.53%
27.26%
PAT
169.09
94.33
108.51
300.27
42.56
56.75
89.42
178.86
135.83
126.69
132.03
PAT before Minority Interest
168.81
94.45
109.40
300.34
43.00
56.51
88.72
182.54
147.25
136.02
135.62
Minority Interest
-0.28
-0.12
-0.89
-0.07
-0.44
0.24
0.70
-3.68
-11.42
-9.33
-3.59
PAT Margin
12.72%
8.00%
8.40%
69.73%
10.76%
14.43%
23.05%
16.09%
13.41%
13.28%
16.07%
PAT Growth
282.04%
-13.07%
-63.86%
605.52%
-25.00%
-36.54%
-50.01%
31.68%
7.21%
-4.04%
 
EPS
13.55
7.56
8.69
24.06
3.41
4.55
7.17
14.33
10.88
10.15
10.58

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
Mar 13
Mar 12
Shareholder's Funds
1,474.52
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
Share Capital
124.84
108.73
108.73
108.73
108.73
108.73
404.53
404.41
404.30
404.08
Total Reserves
1,349.68
1,207.98
1,213.08
900.51
909.14
910.22
814.56
727.81
679.70
638.72
Non-Current Liabilities
534.06
786.34
757.54
91.66
111.87
36.12
278.73
350.75
305.86
209.88
Secured Loans
448.80
647.71
741.61
103.88
104.32
44.11
137.03
222.24
195.26
103.66
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
13.71
12.44
11.88
4.65
25.98
4.59
126.73
124.54
101.84
92.17
Current Liabilities
330.12
290.87
217.64
88.51
55.45
41.17
153.52
225.28
136.62
114.90
Trade Payables
96.46
91.48
74.36
28.61
16.35
16.19
32.48
33.92
27.36
22.20
Other Current Liabilities
166.25
132.64
94.24
44.70
28.79
20.28
75.50
97.33
93.23
52.93
Short Term Borrowings
32.65
50.70
26.25
9.61
4.81
0.00
6.44
53.91
14.03
0.00
Short Term Provisions
34.75
16.05
22.79
5.60
5.50
4.71
39.10
40.12
2.01
39.77
Total Liabilities
2,349.47
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
Net Block
1,845.12
1,963.35
1,841.60
322.80
278.79
241.14
996.39
1,258.09
1,170.50
960.03
Gross Block
2,125.26
2,159.92
1,953.98
403.37
332.14
268.36
1,407.40
1,658.62
1,509.56
1,230.30
Accumulated Depreciation
280.13
196.57
112.38
80.57
53.36
27.22
411.01
400.53
339.06
270.27
Non Current Assets
2,082.96
2,189.25
2,073.69
960.23
1,100.86
1,012.49
1,386.61
1,548.32
1,389.77
1,172.16
Capital Work in Progress
29.06
5.42
1.60
0.47
37.45
18.84
29.86
75.99
56.48
56.46
Non Current Investment
0.00
0.00
146.48
565.96
686.34
659.41
144.29
0.00
0.00
0.00
Long Term Loans & Adv.
56.10
56.37
46.47
34.10
59.24
36.48
201.57
200.46
146.47
140.00
Other Non Current Assets
152.67
164.11
37.54
36.90
39.04
56.63
14.50
13.78
16.31
15.67
Current Assets
266.50
215.31
233.05
238.03
92.74
92.40
290.61
285.89
217.79
261.91
Current Investments
0.00
59.73
39.76
163.55
21.11
15.04
81.00
34.03
0.06
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Sundry Debtors
129.95
129.76
127.37
53.65
45.53
42.38
106.39
113.55
96.38
66.37
Cash & Bank
112.96
8.57
29.98
9.33
8.36
22.79
74.37
114.90
92.71
160.03
Other Current Assets
23.59
13.86
25.83
9.84
17.73
12.20
28.84
23.41
28.63
35.46
Short Term Loans & Adv.
9.64
3.38
10.11
1.66
4.90
6.26
10.14
15.05
21.24
27.82
Net Current Assets
-63.61
-75.56
15.41
149.52
37.29
51.23
137.08
60.61
81.17
147.01
Total Assets
2,349.46
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

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
Mar 13
Mar 12
Cash From Operating Activity
307.63
302.62
121.24
84.67
61.28
53.88
237.46
209.82
193.28
207.25
PBT
113.44
97.65
395.15
56.94
71.54
152.19
226.59
166.23
173.35
186.45
Adjustment
202.29
217.10
-256.27
28.26
19.70
-48.33
102.69
97.36
74.76
72.79
Changes in Working Capital
14.94
21.13
-6.43
15.84
-9.02
-6.05
-30.36
-13.25
-26.37
-8.36
Cash after chg. in Working capital
330.67
335.88
132.44
101.05
82.23
97.80
298.92
250.34
221.73
250.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.04
-33.26
-11.20
-16.38
-20.95
-43.93
-61.46
-40.51
-28.46
-43.63
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
24.04
-18.52
-562.78
0.71
-55.95
36.47
-182.25
-200.52
-193.18
-85.96
Net Fixed Assets
-12.16
-49.98
-7.25
-29.39
-71.05
139.10
-36.35
11.55
-42.30
4.88
Net Investments
-1.48
165.40
-561.31
15.85
-18.45
-62.62
-43.43
-43.97
-2.79
-116.07
Others
37.68
-133.94
5.78
14.25
33.55
-40.01
-102.47
-168.10
-148.09
25.23
Cash from Financing Activity
-228.42
-336.25
450.32
-89.19
-12.08
-114.33
-69.95
-9.15
-14.60
-94.02
Net Cash Inflow / Outflow
103.25
-52.15
8.78
-3.81
-6.75
-23.98
-14.74
0.15
-14.50
27.27
Opening Cash & Equivalents
-44.21
7.94
-0.84
2.97
9.71
33.70
69.78
69.63
84.13
56.86
Closing Cash & Equivalent
59.04
-44.21
7.94
-0.84
2.97
9.71
41.55
69.78
69.63
84.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
118.12
117.80
118.26
90.30
91.07
91.16
82.60
74.91
70.66
67.06
ROA
3.97%
4.64%
17.14%
3.60%
4.92%
6.38%
10.40%
8.56%
8.94%
9.84%
ROE
6.77%
8.29%
25.77%
4.24%
5.55%
9.14%
20.75%
18.13%
17.73%
18.92%
ROCE
9.39%
9.76%
20.74%
5.90%
6.97%
10.00%
17.64%
14.01%
15.32%
20.23%
Fixed Asset Turnover
0.55
0.63
0.37
1.08
1.31
0.46
0.72
0.64
0.70
0.69
Receivable days
40.19
36.32
76.72
45.76
40.78
69.99
36.12
37.83
31.13
28.61
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Payable days
35.72
28.49
57.80
27.59
20.66
32.72
15.00
14.63
12.61
15.35
Cash Conversion Cycle
4.47
7.83
18.92
18.17
20.12
37.26
21.12
23.19
18.52
13.29
Total Debt/Equity
0.38
0.58
0.63
0.15
0.13
0.05
0.15
0.29
0.23
0.12
Interest Cover
2.42
2.00
26.48
6.16
13.38
22.84
9.92
6.65
10.28
13.52

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.