Nifty
Sensex
:
:
22368.00
73738.45
31.60 (0.14%)
650.12 (0.89%)

Finance - NBFC

Rating :
42/99

BSE: 542351 | NSE: Not Listed

860.00
22-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  860.00
  •  898.00
  •  858.25
  •  850.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  107
  •  46.13
  •  998.70
  •  615.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 941.12
  • 37.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,001.61
  • 8.14%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.63%
  • 1.22%
  • 9.98%
  • FII
  • DII
  • Others
  • 0%
  • 14.49%
  • 1.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 91.51
  • 7.21
  • 12.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 63.32
  • -0.14
  • 4.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.22
  • 3.89
  • 9.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.33
  • 12.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.54
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.46
  • 6.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
136.95
158.19
-13.43%
162.43
194.65
-16.55%
162.05
179.04
-9.49%
178.30
178.30
0.00%
Expenses
125.94
136.17
-7.51%
144.63
165.16
-12.43%
146.06
163.21
-10.51%
162.45
163.36
-0.56%
EBITDA
11.01
22.02
-50.00%
17.79
29.49
-39.67%
15.98
15.84
0.88%
15.84
14.93
6.10%
EBIDTM
8.04%
13.92%
10.95%
15.15%
9.86%
8.84%
8.89%
8.38%
Other Income
3.96
3.84
3.12%
2.40
5.04
-52.38%
5.04
13.57
-62.86%
3.46
11.42
-69.70%
Interest
0.79
0.54
46.30%
0.33
0.18
83.33%
0.21
0.70
-70.00%
0.68
0.55
23.64%
Depreciation
9.40
8.87
5.98%
9.85
8.82
11.68%
9.20
8.77
4.90%
9.14
8.66
5.54%
PBT
4.77
16.44
-70.99%
10.00
25.53
-60.83%
11.62
19.94
-41.73%
9.48
17.14
-44.69%
Tax
2.59
3.99
-35.09%
3.31
6.87
-51.82%
3.82
5.02
-23.90%
1.13
6.37
-82.26%
PAT
2.18
12.45
-82.49%
6.69
18.66
-64.15%
7.80
14.92
-47.72%
8.36
10.77
-22.38%
PATM
1.59%
7.87%
4.12%
9.59%
4.81%
8.33%
4.69%
6.04%
EPS
1.99
11.38
-82.51%
6.12
17.05
-64.11%
7.13
13.63
-47.69%
7.64
9.84
-22.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
639.73
710.18
733.82
493.09
494.91
501.38
463.16
503.73
Net Sales Growth
-9.92%
-3.22%
48.82%
-0.37%
-1.29%
8.25%
-8.05%
 
Cost Of Goods Sold
340.46
390.59
409.11
251.68
246.47
245.21
212.32
264.26
Gross Profit
299.27
319.59
324.71
241.41
248.44
256.17
250.84
239.48
GP Margin
46.78%
45.00%
44.25%
48.96%
50.20%
51.09%
54.16%
47.54%
Total Expenditure
579.08
626.99
638.12
424.71
428.31
417.59
379.66
434.22
Power & Fuel Cost
-
19.52
19.22
16.84
20.48
21.02
20.60
20.35
% Of Sales
-
2.75%
2.62%
3.42%
4.14%
4.19%
4.45%
4.04%
Employee Cost
-
115.06
109.69
87.18
89.59
86.41
84.54
83.89
% Of Sales
-
16.20%
14.95%
17.68%
18.10%
17.23%
18.25%
16.65%
Manufacturing Exp.
-
62.79
60.80
40.54
45.34
42.15
38.54
36.39
% Of Sales
-
8.84%
8.29%
8.22%
9.16%
8.41%
8.32%
7.22%
General & Admin Exp.
-
4.26
3.72
4.48
3.93
4.10
3.22
8.96
% Of Sales
-
0.60%
0.51%
0.91%
0.79%
0.82%
0.70%
1.78%
Selling & Distn. Exp.
-
14.07
22.03
11.16
8.63
8.45
7.33
7.27
% Of Sales
-
1.98%
3.00%
2.26%
1.74%
1.69%
1.58%
1.44%
Miscellaneous Exp.
-
20.72
13.54
12.84
13.87
10.24
13.11
13.11
% Of Sales
-
2.92%
1.85%
2.60%
2.80%
2.04%
2.83%
2.60%
EBITDA
60.62
83.19
95.70
68.38
66.60
83.79
83.50
69.51
EBITDA Margin
9.48%
11.71%
13.04%
13.87%
13.46%
16.71%
18.03%
13.80%
Other Income
14.86
25.91
37.06
24.08
11.11
17.07
15.75
17.76
Interest
2.01
2.10
1.34
1.99
2.89
1.41
1.19
3.58
Depreciation
37.59
35.61
34.36
32.66
31.21
30.92
31.76
31.28
PBT
35.87
71.39
97.06
57.80
43.62
68.54
66.29
52.41
Tax
10.85
17.00
43.28
20.04
9.04
23.58
24.12
17.46
Tax Rate
30.25%
23.81%
39.87%
32.69%
31.59%
34.40%
36.39%
33.31%
PAT
25.03
54.39
65.28
41.26
19.57
44.95
42.17
34.94
PAT before Minority Interest
25.03
54.39
65.28
41.26
19.57
44.95
42.17
34.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.91%
7.66%
8.90%
8.37%
3.95%
8.97%
9.10%
6.94%
PAT Growth
-55.93%
-16.68%
58.22%
110.83%
-56.46%
6.59%
20.69%
 
EPS
22.96
49.90
59.89
37.85
17.95
41.24
38.69
32.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,078.96
1,070.58
994.31
931.26
943.68
910.93
861.68
Share Capital
10.94
5.47
5.47
5.47
5.47
2.00
2.00
Total Reserves
1,068.02
1,065.11
988.84
925.79
938.21
123.99
74.75
Non-Current Liabilities
141.50
99.07
75.93
67.80
56.10
42.65
30.52
Secured Loans
46.86
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
1.20
1.70
1.28
0.00
Long Term Provisions
11.90
5.92
12.19
16.02
4.99
0.02
0.02
Current Liabilities
156.59
172.30
197.77
183.42
165.07
146.58
158.06
Trade Payables
8.96
10.65
6.97
9.86
6.73
8.27
4.31
Other Current Liabilities
38.76
39.07
39.19
31.23
23.26
24.10
29.04
Short Term Borrowings
26.36
10.36
23.12
26.22
22.56
15.48
35.37
Short Term Provisions
82.51
112.22
128.49
116.10
112.52
98.73
89.34
Total Liabilities
1,377.05
1,341.95
1,268.01
1,182.48
1,164.85
1,100.16
1,050.26
Net Block
690.75
709.39
709.46
660.86
639.49
658.78
684.34
Gross Block
917.72
901.55
867.37
786.54
734.40
722.93
715.62
Accumulated Depreciation
225.87
191.05
156.80
124.58
93.81
63.05
31.28
Non Current Assets
1,030.57
909.98
840.81
783.27
754.46
762.85
777.64
Capital Work in Progress
201.51
59.51
17.19
12.23
5.98
5.35
2.08
Non Current Investment
121.22
119.96
101.40
93.36
105.05
96.97
89.48
Long Term Loans & Adv.
17.09
21.13
12.76
16.82
3.95
1.75
1.75
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
346.49
431.93
427.20
399.21
410.38
337.30
272.63
Current Investments
17.53
10.05
10.12
23.28
72.76
52.68
27.19
Inventories
147.78
141.46
152.11
116.14
95.41
87.49
80.34
Sundry Debtors
38.21
29.79
30.90
28.94
33.76
24.49
20.67
Cash & Bank
29.88
68.95
31.28
38.61
9.79
10.98
2.80
Other Current Assets
113.10
8.97
6.60
2.08
198.67
161.67
141.63
Short Term Loans & Adv.
107.61
172.70
196.18
190.16
192.99
159.25
138.84
Net Current Assets
189.89
259.63
229.43
215.79
245.32
190.72
114.57
Total Assets
1,377.06
1,341.91
1,268.01
1,182.48
1,164.84
1,100.15
1,050.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
66.93
125.65
43.15
8.56
37.08
56.44
87.78
PBT
71.39
108.56
61.31
28.62
68.54
66.29
52.41
Adjustment
25.32
12.39
17.83
41.24
18.71
23.51
22.17
Changes in Working Capital
-24.62
28.72
-27.76
-54.54
-32.09
-14.83
36.64
Cash after chg. in Working capital
72.09
149.67
51.38
15.32
55.15
74.97
111.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.16
-24.02
-8.23
-6.76
-18.07
-18.53
-23.44
Other Direct Exp. Paid
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
Cash From Investing Activity
-77.29
-95.82
-51.17
19.94
-39.55
-25.18
-26.71
Net Fixed Assets
-21.11
-21.08
-15.56
-21.40
-12.10
-10.58
Net Investments
-9.47
-183.42
-43.48
44.36
-28.02
-33.07
Others
-46.71
108.68
7.87
-3.02
0.57
18.47
Cash from Financing Activity
14.89
-28.95
-14.48
-6.03
0.37
-26.85
-62.74
Net Cash Inflow / Outflow
4.52
0.87
-22.50
22.47
-2.10
4.41
-1.68
Opening Cash & Equivalents
5.31
4.43
26.93
4.47
6.56
2.15
3.83
Closing Cash & Equivalent
9.83
5.31
4.43
26.93
4.47
6.56
2.15

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
985.96
978.31
908.61
1701.99
1724.69
629.97
383.74
ROA
4.00%
5.00%
3.37%
1.67%
3.97%
3.92%
3.33%
ROE
5.06%
6.32%
4.29%
2.09%
8.40%
41.60%
45.53%
ROCE
6.58%
10.47%
6.40%
3.27%
7.38%
7.39%
6.23%
Fixed Asset Turnover
0.78
0.83
0.60
0.65
0.69
0.65
0.71
Receivable days
17.47
15.09
22.15
23.12
21.20
17.76
14.87
Inventory Days
74.33
73.01
99.28
78.01
66.57
66.01
57.79
Payable days
9.16
7.86
12.20
6.71
6.39
5.75
3.52
Cash Conversion Cycle
82.64
80.25
109.23
94.42
81.38
78.03
69.15
Total Debt/Equity
0.07
0.01
0.02
0.03
0.03
0.13
0.48
Interest Cover
35.01
81.81
31.74
10.91
49.72
56.55
15.64

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.