Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Finance - Capital Markets

Rating :
61/99

BSE: 532285 | NSE: GEOJITFSL

108.03
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  108.90
  •  109.53
  •  105.53
  •  108.06
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1165118
  •  1259.02
  •  116.10
  •  45.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,583.24
  • 17.83
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,860.44
  • 1.39%
  • 3.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.59%
  • 0.68%
  • 32.84%
  • FII
  • DII
  • Others
  • 2.41%
  • 0.00%
  • 9.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.26
  • 14.99
  • 7.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.69
  • 17.70
  • -0.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.97
  • 23.97
  • -1.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.25
  • 13.35
  • 11.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.36
  • 1.96
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.13
  • 3.98
  • 3.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
208.13
110.82
87.81%
152.22
114.40
33.06%
143.94
112.20
28.29%
109.85
101.88
7.82%
Expenses
127.40
77.77
63.82%
94.02
76.76
22.49%
87.18
72.29
20.60%
77.55
64.96
19.38%
EBITDA
80.73
33.05
144.27%
58.20
37.64
54.62%
56.77
39.91
42.25%
32.30
36.92
-12.51%
EBIDTM
38.79%
29.82%
38.24%
32.90%
39.44%
35.57%
29.40%
36.24%
Other Income
0.44
6.01
-92.68%
1.70
2.14
-20.56%
1.56
0.05
3,020.00%
6.13
0.14
4,278.57%
Interest
7.27
2.60
179.62%
4.73
2.23
112.11%
2.81
1.48
89.86%
2.07
1.76
17.61%
Depreciation
7.52
7.53
-0.13%
7.04
7.23
-2.63%
7.20
7.31
-1.50%
7.22
6.77
6.65%
PBT
66.38
28.93
129.45%
48.14
30.33
58.72%
48.32
31.16
55.07%
29.14
28.52
2.17%
Tax
16.66
0.29
5,644.83%
11.73
6.43
82.43%
12.10
8.47
42.86%
8.27
7.29
13.44%
PAT
49.72
28.64
73.60%
36.40
23.89
52.37%
36.22
22.69
59.63%
20.87
21.23
-1.70%
PATM
23.89%
25.84%
23.92%
20.89%
25.16%
20.23%
19.00%
20.84%
EPS
2.12
1.19
78.15%
1.54
1.01
52.48%
1.52
0.97
56.70%
0.88
0.89
-1.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
614.13
439.29
500.29
424.99
305.43
308.08
334.19
273.72
245.95
304.67
Net Sales Growth
-
39.80%
-12.19%
17.72%
39.14%
-0.86%
-7.81%
22.09%
11.29%
-19.27%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
614.13
439.29
500.29
424.99
305.43
308.08
334.19
273.72
245.95
304.67
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
386.13
291.78
268.93
235.26
204.50
221.32
237.76
199.50
196.01
195.94
Power & Fuel Cost
-
4.78
4.38
3.62
3.46
4.45
4.73
4.52
4.36
4.44
4.20
% Of Sales
-
0.78%
1.00%
0.72%
0.81%
1.46%
1.54%
1.35%
1.59%
1.81%
1.38%
Employee Cost
-
220.78
160.40
139.99
119.09
109.83
115.22
111.17
96.50
92.63
91.30
% Of Sales
-
35.95%
36.51%
27.98%
28.02%
35.96%
37.40%
33.27%
35.26%
37.66%
29.97%
Manufacturing Exp.
-
100.49
74.42
77.61
71.96
51.88
57.49
75.83
63.58
57.36
60.98
% Of Sales
-
16.36%
16.94%
15.51%
16.93%
16.99%
18.66%
22.69%
23.23%
23.32%
20.02%
General & Admin Exp.
-
56.79
46.18
44.29
37.50
34.87
38.96
40.96
29.52
31.36
35.94
% Of Sales
-
9.25%
10.51%
8.85%
8.82%
11.42%
12.65%
12.26%
10.78%
12.75%
11.80%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
8.07
10.78
7.05
6.70
7.92
9.65
9.80
9.90
14.65
0.00
% Of Sales
-
1.31%
2.45%
1.41%
1.58%
2.59%
3.13%
2.93%
3.62%
5.96%
2.53%
EBITDA
-
228.00
147.51
231.36
189.73
100.93
86.76
96.43
74.22
49.94
108.73
EBITDA Margin
-
37.13%
33.58%
46.25%
44.64%
33.05%
28.16%
28.85%
27.12%
20.30%
35.69%
Other Income
-
9.84
8.34
0.84
1.82
1.03
1.92
33.76
32.04
26.01
21.72
Interest
-
16.89
8.07
5.19
3.09
2.89
2.48
0.73
0.61
0.84
1.12
Depreciation
-
28.97
28.84
24.70
23.29
24.96
20.89
14.25
14.19
12.95
9.77
PBT
-
191.97
118.94
202.31
165.18
74.11
65.31
115.21
91.45
62.16
119.55
Tax
-
48.76
22.48
51.61
41.99
18.72
27.86
37.60
30.20
17.92
37.43
Tax Rate
-
25.40%
18.90%
25.51%
25.42%
26.89%
48.19%
32.64%
33.02%
28.83%
31.31%
PAT
-
138.69
92.67
146.89
119.84
47.36
25.33
73.12
56.00
37.73
77.64
PAT before Minority Interest
-
143.22
96.46
150.70
123.19
50.91
29.95
77.61
61.26
44.24
82.13
Minority Interest
-
-4.53
-3.79
-3.81
-3.35
-3.55
-4.62
-4.49
-5.26
-6.51
-4.49
PAT Margin
-
22.58%
21.10%
29.36%
28.20%
15.51%
8.22%
21.88%
20.46%
15.34%
25.48%
PAT Growth
-
49.66%
-36.91%
22.57%
153.04%
86.97%
-65.36%
30.57%
48.42%
-51.40%
 
EPS
-
5.80
3.88
6.14
5.01
1.98
1.06
3.06
2.34
1.58
3.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
831.77
722.78
696.94
591.98
504.08
528.41
557.81
512.49
490.42
468.52
Share Capital
23.91
23.91
23.90
23.84
23.83
23.83
23.79
23.55
23.49
23.14
Total Reserves
807.51
698.38
671.29
562.97
474.68
499.36
534.00
488.85
466.88
445.38
Non-Current Liabilities
-4.18
-3.74
-2.66
-1.97
-2.21
-3.76
1.32
4.81
0.94
143.89
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
3.17
2.82
2.54
2.35
2.86
1.15
4.61
6.74
2.64
146.53
Current Liabilities
1,104.84
520.07
644.36
505.68
337.48
316.61
233.04
244.40
164.12
208.78
Trade Payables
47.30
19.63
20.16
23.45
12.18
10.30
13.74
10.44
11.07
23.67
Other Current Liabilities
706.89
422.77
575.79
466.85
324.83
305.70
218.24
226.82
152.31
128.59
Short Term Borrowings
350.22
77.52
48.25
15.00
0.00
0.00
0.00
5.50
0.00
4.54
Short Term Provisions
0.42
0.16
0.16
0.38
0.46
0.61
1.07
1.64
0.74
51.98
Total Liabilities
2,012.21
1,313.87
1,409.42
1,162.37
902.68
900.97
847.12
814.92
703.45
861.58
Net Block
111.94
99.20
84.61
73.23
82.73
89.64
59.56
60.37
97.26
95.33
Gross Block
213.53
179.35
142.47
116.22
112.57
103.46
157.65
156.16
184.52
174.79
Accumulated Depreciation
101.58
80.16
57.86
42.99
29.84
13.82
98.10
95.79
87.26
79.46
Non Current Assets
742.65
444.03
381.97
233.90
199.97
278.46
210.02
168.96
222.82
365.14
Capital Work in Progress
3.90
4.51
0.00
0.00
0.00
0.00
0.00
0.00
0.33
0.00
Non Current Investment
13.96
11.03
11.40
10.51
7.18
14.63
2.46
2.86
1.71
1.88
Long Term Loans & Adv.
87.08
37.76
37.14
32.11
88.33
115.85
146.17
105.36
123.10
267.50
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.10
1.83
0.37
0.43
0.43
Current Assets
1,269.55
869.85
1,027.45
928.46
702.71
622.51
637.11
645.96
480.64
496.45
Current Investments
0.09
0.00
0.61
2.43
97.43
72.01
183.38
161.90
76.39
103.32
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
114.22
98.84
126.59
112.62
76.11
130.81
136.74
145.89
108.16
124.54
Cash & Bank
1,073.03
717.10
844.62
744.18
510.92
335.86
260.58
252.49
208.97
204.52
Other Current Assets
82.22
46.15
53.91
67.26
18.25
83.83
56.40
85.67
87.12
64.07
Short Term Loans & Adv.
6.36
7.75
1.72
1.97
0.85
0.94
28.90
31.57
28.32
26.56
Net Current Assets
164.71
349.78
383.09
422.79
365.23
305.90
404.07
401.56
316.52
287.66
Total Assets
2,012.20
1,313.88
1,409.42
1,162.36
902.68
900.97
847.13
814.92
703.46
861.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-124.05
37.69
83.06
-120.27
136.80
-24.17
58.84
112.30
47.78
45.52
PBT
191.97
118.94
202.31
165.18
69.62
57.81
115.21
91.45
62.16
119.55
Adjustment
44.67
39.21
30.94
26.88
28.97
25.85
-7.87
-7.11
-7.44
-6.25
Changes in Working Capital
-320.86
-89.77
-96.60
-276.07
59.73
-83.35
-8.66
52.00
10.38
-29.01
Cash after chg. in Working capital
-84.22
68.37
136.66
-84.02
158.32
0.31
98.68
136.34
65.10
84.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.84
-30.68
-53.60
-36.26
-21.52
-24.48
-39.84
-24.04
-17.32
-38.78
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
-14.76
-16.59
-14.85
88.73
-30.41
98.96
-8.69
-74.22
-31.41
14.27
Net Fixed Assets
-32.20
-40.50
-22.09
-4.34
-9.68
40.99
-2.84
-4.65
-7.67
-9.29
Net Investments
-0.77
-1.38
-3.91
50.78
-16.92
68.63
-14.22
-62.21
0.00
0.00
Others
18.21
25.29
11.15
42.29
-3.81
-10.66
8.37
-7.36
-23.74
23.56
Cash from Financing Activity
209.83
-60.58
-26.05
-31.38
-82.08
-63.55
-36.96
6.05
-74.84
-7.53
Net Cash Inflow / Outflow
71.01
-39.48
42.16
-62.93
24.32
11.25
13.19
44.12
-58.46
52.26
Opening Cash & Equivalents
76.09
115.31
73.11
136.00
111.61
100.28
107.17
63.63
118.20
64.47
Closing Cash & Equivalent
147.19
76.09
115.31
73.11
136.00
111.61
120.46
107.17
63.63
118.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
34.77
30.21
29.09
24.62
20.92
21.96
23.45
21.75
20.88
20.25
ROA
8.61%
7.08%
11.72%
11.93%
5.64%
3.43%
9.34%
8.07%
5.65%
9.67%
ROE
18.44%
13.61%
23.51%
22.70%
9.97%
5.54%
14.50%
12.22%
9.23%
18.22%
ROCE
21.07%
16.44%
30.69%
30.29%
14.05%
11.10%
21.56%
18.26%
13.08%
26.16%
Fixed Asset Turnover
3.13
2.73
3.87
3.72
2.83
2.36
2.13
1.61
1.37
1.80
Receivable days
63.31
93.65
87.26
81.04
123.64
158.50
154.34
169.39
172.67
142.77
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
21.45
22.10
21.43
21.95
37.84
43.22
Cash Conversion Cycle
63.31
93.65
87.26
81.04
102.19
136.39
132.92
147.44
134.83
99.56
Total Debt/Equity
0.42
0.11
0.07
0.03
0.00
0.00
0.00
0.01
0.00
0.01
Interest Cover
12.37
15.74
39.97
54.43
25.11
24.31
158.09
151.29
74.72
107.79

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.