Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Electrodes & Welding Equipment

Rating :
52/99

BSE: 509488 | NSE: GRAPHITE

356.10
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 357.05
  • 363.50
  • 354.05
  • 357.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  560414
  •  2004.76
  •  634.35
  •  348.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,942.67
  • 18.32
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,226.86
  • 2.81%
  • 1.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.34%
  • 1.31%
  • 16.14%
  • FII
  • DII
  • Others
  • 5.3%
  • 9.49%
  • 2.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.50
  • -1.51
  • -0.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.77
  • -19.96
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.50
  • -12.79
  • 115.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.72
  • 14.80
  • 5.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.11
  • 2.73
  • 1.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.63
  • -13.41
  • -45.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
866.00
610.00
41.97%
844.00
565.00
49.38%
880.00
499.00
76.35%
692.00
485.00
42.68%
Expenses
838.00
469.00
78.68%
756.00
487.00
55.24%
743.00
573.00
29.67%
583.00
563.00
3.55%
EBITDA
28.00
141.00
-80.14%
88.00
78.00
12.82%
137.00
-74.00
-
109.00
-78.00
-
EBIDTM
3.23%
23.11%
10.43%
13.81%
15.57%
-14.83%
15.75%
-16.08%
Other Income
31.00
78.00
-60.26%
71.00
56.00
26.79%
66.00
142.00
-53.52%
79.00
50.00
58.00%
Interest
2.00
1.00
100.00%
2.00
1.00
100.00%
2.00
1.00
100.00%
0.00
2.00
-100.00%
Depreciation
14.00
14.00
0.00%
14.00
14.00
0.00%
14.00
12.00
16.67%
13.00
13.00
0.00%
PBT
43.00
204.00
-78.92%
143.00
119.00
20.17%
187.00
55.00
240.00%
175.00
-43.00
-
Tax
19.00
47.00
-59.57%
46.00
52.00
-11.54%
52.00
29.00
79.31%
43.00
-4.00
-
PAT
24.00
157.00
-84.71%
97.00
67.00
44.78%
135.00
26.00
419.23%
132.00
-39.00
-
PATM
2.77%
25.74%
11.49%
11.86%
15.34%
5.21%
19.08%
-8.04%
EPS
1.23
7.69
-84.01%
4.87
3.28
48.48%
6.77
1.18
473.73%
6.56
-2.10
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,282.00
3,026.51
1,957.62
3,093.58
7,857.90
3,265.98
1,467.76
1,532.27
1,710.66
2,009.28
1,948.81
Net Sales Growth
52.01%
54.60%
-36.72%
-60.63%
140.60%
122.51%
-4.21%
-10.43%
-14.86%
3.10%
 
Cost Of Goods Sold
1,285.00
1,156.45
1,187.92
2,137.14
1,485.37
767.93
583.47
645.83
756.59
903.93
738.42
Gross Profit
1,997.00
1,870.06
769.70
956.44
6,372.53
2,498.05
884.29
886.44
954.07
1,105.35
1,210.39
GP Margin
60.85%
61.79%
39.32%
30.92%
81.10%
76.49%
60.25%
57.85%
55.77%
55.01%
62.11%
Total Expenditure
2,920.00
2,551.96
2,162.71
3,172.66
2,834.64
1,821.83
1,428.21
1,397.68
1,573.91
1,759.17
1,677.92
Power & Fuel Cost
-
439.43
267.25
279.48
386.64
333.91
266.19
218.83
258.34
277.45
358.95
% Of Sales
-
14.52%
13.65%
9.03%
4.92%
10.22%
18.14%
14.28%
15.10%
13.81%
18.42%
Employee Cost
-
310.48
256.99
282.93
311.49
252.11
222.54
201.16
208.04
202.77
186.05
% Of Sales
-
10.26%
13.13%
9.15%
3.96%
7.72%
15.16%
13.13%
12.16%
10.09%
9.55%
Manufacturing Exp.
-
381.71
220.11
275.73
367.77
261.76
205.27
187.61
204.44
189.59
222.26
% Of Sales
-
12.61%
11.24%
8.91%
4.68%
8.01%
13.99%
12.24%
11.95%
9.44%
11.40%
General & Admin Exp.
-
22.21
20.94
28.85
50.33
34.21
25.46
28.07
28.60
31.18
23.77
% Of Sales
-
0.73%
1.07%
0.93%
0.64%
1.05%
1.73%
1.83%
1.67%
1.55%
1.22%
Selling & Distn. Exp.
-
154.44
77.49
84.51
157.79
116.95
80.85
73.67
79.08
101.63
98.09
% Of Sales
-
5.10%
3.96%
2.73%
2.01%
3.58%
5.51%
4.81%
4.62%
5.06%
5.03%
Miscellaneous Exp.
-
87.24
132.01
84.02
75.25
54.96
44.43
42.51
38.81
52.63
98.09
% Of Sales
-
2.88%
6.74%
2.72%
0.96%
1.68%
3.03%
2.77%
2.27%
2.62%
2.58%
EBITDA
362.00
474.55
-205.09
-79.08
5,023.26
1,444.15
39.55
134.59
136.75
250.11
270.89
EBITDA Margin
11.03%
15.68%
-10.48%
-2.56%
63.93%
44.22%
2.69%
8.78%
7.99%
12.45%
13.90%
Other Income
247.00
293.83
315.94
174.41
209.70
88.54
86.48
49.44
35.10
44.67
38.97
Interest
6.00
4.57
6.06
17.76
11.62
8.08
7.89
9.46
15.83
23.89
30.69
Depreciation
55.00
55.12
51.90
51.45
62.47
51.62
46.39
49.20
43.54
58.10
62.01
PBT
548.00
708.69
52.89
26.12
5,158.87
1,472.99
71.75
125.37
112.48
212.78
217.16
Tax
160.00
188.08
74.89
-25.77
1,705.43
440.99
1.29
42.55
49.29
82.90
82.75
Tax Rate
29.20%
26.54%
141.60%
-98.66%
33.41%
29.94%
1.80%
33.94%
46.12%
38.96%
38.11%
PAT
388.00
520.61
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
134.41
PAT before Minority Interest
388.00
520.61
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
134.41
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.82%
17.20%
-1.12%
1.68%
43.25%
31.60%
4.80%
5.41%
3.37%
6.46%
6.90%
PAT Growth
83.89%
-
-
-98.47%
229.32%
1,364.66%
-14.92%
43.81%
-55.66%
-3.36%
 
EPS
19.86
26.64
-1.13
2.66
173.93
52.81
3.61
4.24
2.95
6.65
6.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
4,946.80
4,541.75
4,554.27
5,350.58
2,731.82
1,857.56
1,787.98
1,746.38
1,759.28
1,711.86
Share Capital
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
Total Reserves
4,907.72
4,502.67
4,515.19
5,311.50
2,692.74
1,818.48
1,748.90
1,707.30
1,720.20
1,672.78
Non-Current Liabilities
128.70
94.79
80.75
112.31
48.18
86.68
90.75
127.00
193.31
226.08
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41.72
100.23
126.91
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
2.88
3.66
3.80
3.07
3.07
2.80
3.15
3.15
2.94
2.39
Current Liabilities
1,221.38
890.82
943.12
1,438.65
950.86
616.11
2,005.58
721.68
843.86
1,013.87
Trade Payables
448.23
229.97
191.45
646.87
411.90
216.62
171.17
209.35
241.60
182.26
Other Current Liabilities
197.35
153.57
77.50
165.98
175.21
85.46
98.79
147.05
138.77
118.51
Short Term Borrowings
427.85
223.40
415.61
359.59
272.18
259.23
302.34
262.39
322.88
575.89
Short Term Provisions
147.95
283.88
258.56
266.21
91.57
54.80
1,433.28
102.90
140.61
137.20
Total Liabilities
6,297.15
5,527.36
5,578.14
6,901.54
3,730.86
2,560.35
3,884.31
2,595.06
2,796.45
2,951.81
Net Block
690.66
640.40
637.32
663.93
701.57
667.39
591.20
639.78
696.32
712.69
Gross Block
1,056.85
944.37
899.11
872.94
849.33
762.38
640.49
1,389.42
1,407.18
1,351.93
Accumulated Depreciation
366.19
303.97
261.79
209.01
147.76
94.99
49.29
749.64
710.86
639.24
Non Current Assets
1,831.65
1,818.27
1,353.66
1,303.08
906.73
791.77
723.40
776.21
763.18
761.73
Capital Work in Progress
142.00
79.51
34.68
16.77
8.12
32.06
65.49
9.59
3.38
2.67
Non Current Investment
845.37
913.21
655.10
598.05
174.98
65.58
45.36
102.30
42.08
28.40
Long Term Loans & Adv.
153.11
157.00
25.96
23.49
21.65
26.51
21.19
24.31
21.36
17.76
Other Non Current Assets
0.51
28.15
0.60
0.84
0.41
0.23
0.16
0.23
0.04
0.20
Current Assets
4,465.50
3,709.09
4,224.48
5,598.46
2,824.13
1,768.58
3,160.91
1,818.84
2,033.27
2,190.08
Current Investments
1,648.49
1,891.08
1,411.70
1,991.47
1,032.84
565.43
429.77
267.01
342.66
236.41
Inventories
1,713.38
1,016.47
1,565.65
2,160.37
786.44
602.09
748.51
991.72
1,035.43
1,220.71
Sundry Debtors
540.05
339.59
402.60
857.82
823.52
441.46
474.24
432.61
472.26
515.63
Cash & Bank
143.66
244.16
455.85
407.85
55.58
51.54
21.05
31.49
30.49
16.75
Other Current Assets
419.92
88.53
52.22
61.18
125.75
108.06
1,487.34
96.02
152.43
200.58
Short Term Loans & Adv.
115.22
129.26
336.46
119.77
85.77
87.50
1,462.27
15.20
14.71
8.76
Net Current Assets
3,244.12
2,818.27
3,281.36
4,159.81
1,873.27
1,152.47
1,155.33
1,097.16
1,189.41
1,176.21
Total Assets
6,297.15
5,527.36
5,578.14
6,901.54
3,730.86
2,560.35
3,884.31
2,595.05
2,796.45
2,951.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-489.06
584.02
253.09
2,322.52
759.61
260.22
268.25
170.74
579.88
30.31
PBT
692.59
42.81
19.19
5,101.01
1,472.99
71.75
125.37
106.88
212.78
217.16
Adjustment
-194.31
-89.65
-26.25
-89.68
-6.86
1.35
46.27
41.01
75.55
81.20
Changes in Working Capital
-705.90
682.90
398.45
-1,227.59
-265.76
229.61
148.14
75.35
383.48
-219.22
Cash after chg. in Working capital
-207.62
636.06
391.39
3,783.74
1,200.37
302.71
319.78
223.24
671.82
79.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-281.44
-52.04
-138.30
-1,461.22
-440.76
-42.49
-51.53
-52.50
-91.94
-48.84
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
213.30
-534.06
526.29
-1,271.20
-554.12
-225.45
-89.70
7.19
-114.64
-47.82
Net Fixed Assets
-70.59
-69.09
-31.77
-28.36
-48.96
-83.81
612.54
-12.17
-30.70
-40.55
Net Investments
198.92
-515.53
567.63
-1,325.27
-577.18
-126.57
-57.28
20.15
-154.48
-12.26
Others
84.97
50.56
-9.57
82.43
72.02
-15.07
-644.96
-0.79
70.54
4.99
Cash from Financing Activity
105.43
-198.97
-838.53
-675.89
-178.85
-39.19
-192.07
-173.43
-453.44
15.35
Net Cash Inflow / Outflow
-170.33
-149.01
-59.15
375.43
26.64
-4.42
-13.52
4.50
11.81
-2.16
Opening Cash & Equivalents
229.97
363.86
400.39
40.54
11.36
16.73
28.16
30.41
16.65
18.69
Closing Cash & Equivalent
68.45
229.97
363.86
400.39
40.54
11.36
16.73
31.49
30.41
16.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
253.16
232.43
233.07
273.83
139.81
95.06
91.50
89.39
90.05
87.62
ROA
8.81%
-0.40%
0.83%
63.93%
32.81%
2.19%
2.56%
2.14%
4.52%
4.74%
ROE
10.97%
-0.48%
1.05%
84.10%
44.97%
3.87%
4.69%
3.29%
7.48%
7.98%
ROCE
14.07%
1.21%
0.82%
117.41%
57.85%
3.79%
6.42%
5.66%
10.12%
10.53%
Fixed Asset Turnover
3.02
2.12
3.49
9.13
4.08
2.22
1.59
1.28
1.51
1.59
Receivable days
53.04
69.19
74.36
39.05
70.14
107.56
102.78
92.53
86.42
87.90
Inventory Days
164.61
240.72
219.81
68.44
77.00
158.64
197.23
207.28
197.38
204.00
Payable days
107.03
64.74
49.95
61.87
62.04
44.47
43.27
41.25
35.06
31.66
Cash Conversion Cycle
110.63
245.17
244.22
45.62
85.10
221.72
256.75
258.56
248.74
260.24
Total Debt/Equity
0.09
0.05
0.09
0.07
0.10
0.14
0.17
0.21
0.26
0.43
Interest Cover
156.07
9.73
2.47
440.24
183.30
10.09
14.25
7.75
9.91
8.08

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.