Nifty
Sensex
:
:
15849.15
52927.53
-391.15 (-2.41%)
-1281.00 (-2.36%)

Electrodes & Welding Equipment

Rating :
35/99

BSE: 509488 | NSE: GRAPHITE

468.70
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  481.80
  •  483.05
  •  466.00
  •  479.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  358096
  •  1699.07
  •  815.90
  •  396.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,147.49
  • 19.25
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,126.73
  • 1.07%
  • 1.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.34%
  • 1.40%
  • 16.55%
  • FII
  • DII
  • Others
  • 5.1%
  • 9.09%
  • 2.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 5.93
  • -37.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -25.67
  • -26.68
  • -67.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.75
  • 12.16
  • -58.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.79
  • 14.57
  • 3.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.09
  • 2.78
  • 1.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.79
  • -12.27
  • -47.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
880.00
499.00
76.35%
692.00
485.00
42.68%
610.00
409.00
49.14%
565.00
602.00
-6.15%
Expenses
743.00
573.00
29.67%
583.00
563.00
3.55%
469.00
540.00
-13.15%
487.00
628.00
-22.45%
EBITDA
137.00
-74.00
-
109.00
-78.00
-
141.00
-131.00
-
78.00
-26.00
-
EBIDTM
15.57%
-14.83%
15.75%
-16.08%
23.11%
-32.03%
13.81%
-4.32%
Other Income
66.00
142.00
-53.52%
79.00
50.00
58.00%
78.00
68.00
14.71%
56.00
23.00
143.48%
Interest
2.00
1.00
100.00%
0.00
2.00
-100.00%
1.00
2.00
-50.00%
1.00
4.00
-75.00%
Depreciation
14.00
12.00
16.67%
13.00
13.00
0.00%
14.00
13.00
7.69%
14.00
13.00
7.69%
PBT
187.00
55.00
240.00%
175.00
-43.00
-
204.00
-78.00
-
119.00
-20.00
-
Tax
52.00
29.00
79.31%
43.00
-4.00
-
47.00
-2.00
-
52.00
-16.00
-
PAT
135.00
26.00
419.23%
132.00
-39.00
-
157.00
-76.00
-
67.00
-4.00
-
PATM
15.34%
5.21%
19.08%
-8.04%
25.74%
-18.58%
11.86%
-0.66%
EPS
6.77
1.18
473.73%
6.56
-2.10
-
7.69
-4.00
-
3.28
-0.36
-

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
2,747.00
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
1,912.45
Net Sales Growth
37.69%
-36.72%
-60.63%
140.60%
122.51%
-4.21%
-10.43%
-14.86%
3.10%
1.90%
 
Cost Of Goods Sold
992.00
1,187.92
2,137.14
1,485.37
767.93
583.47
645.83
756.59
903.93
738.42
775.57
Gross Profit
1,755.00
769.70
956.44
6,372.53
2,498.05
884.29
886.44
954.07
1,105.35
1,210.39
1,136.87
GP Margin
63.89%
39.32%
30.92%
81.10%
76.49%
60.25%
57.85%
55.77%
55.01%
62.11%
59.45%
Total Expenditure
2,282.00
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
1,589.51
Power & Fuel Cost
-
267.25
279.48
386.64
333.91
266.19
218.83
258.34
277.45
358.95
309.81
% Of Sales
-
13.65%
9.03%
4.92%
10.22%
18.14%
14.28%
15.10%
13.81%
18.42%
16.20%
Employee Cost
-
256.99
282.93
311.49
252.11
222.54
201.16
208.04
202.77
186.05
155.98
% Of Sales
-
13.13%
9.15%
3.96%
7.72%
15.16%
13.13%
12.16%
10.09%
9.55%
8.16%
Manufacturing Exp.
-
220.11
275.73
367.77
261.76
205.27
187.61
204.44
189.59
222.26
199.88
% Of Sales
-
11.24%
8.91%
4.68%
8.01%
13.99%
12.24%
11.95%
9.44%
11.40%
10.45%
General & Admin Exp.
-
20.09
28.85
50.33
34.21
25.46
28.07
28.60
31.18
23.77
22.87
% Of Sales
-
1.03%
0.93%
0.64%
1.05%
1.73%
1.83%
1.67%
1.55%
1.22%
1.20%
Selling & Distn. Exp.
-
77.49
84.51
157.79
116.95
80.85
73.67
79.08
101.63
98.09
83.58
% Of Sales
-
3.96%
2.73%
2.01%
3.58%
5.51%
4.81%
4.62%
5.06%
5.03%
4.37%
Miscellaneous Exp.
-
132.86
84.02
75.25
54.96
44.43
42.51
38.81
52.63
50.37
83.58
% Of Sales
-
6.79%
2.72%
0.96%
1.68%
3.03%
2.77%
2.27%
2.62%
2.58%
2.19%
EBITDA
465.00
-205.09
-79.08
5,023.26
1,444.15
39.55
134.59
136.75
250.11
270.89
322.94
EBITDA Margin
16.93%
-10.48%
-2.56%
63.93%
44.22%
2.69%
8.78%
7.99%
12.45%
13.90%
16.89%
Other Income
279.00
315.94
174.41
209.70
88.54
86.48
49.44
35.10
44.67
38.97
38.21
Interest
4.00
6.06
17.76
11.62
8.08
7.89
9.46
15.83
23.89
30.69
18.63
Depreciation
55.00
51.90
51.45
62.47
51.62
46.39
49.20
43.54
58.10
62.01
48.74
PBT
685.00
52.89
26.12
5,158.87
1,472.99
71.75
125.37
112.48
212.78
217.16
293.77
Tax
194.00
74.89
-25.77
1,705.43
440.99
1.29
42.55
49.29
82.90
82.75
84.70
Tax Rate
28.32%
141.60%
-98.66%
33.41%
29.94%
1.80%
33.94%
46.12%
38.96%
38.11%
28.50%
PAT
491.00
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
134.41
212.48
PAT before Minority Interest
491.00
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
134.41
212.48
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
17.87%
-1.12%
1.68%
43.25%
31.60%
4.80%
5.41%
3.37%
6.46%
6.90%
11.11%
PAT Growth
627.96%
-
-98.47%
229.32%
1,364.66%
-14.92%
43.81%
-55.66%
-3.36%
-36.74%
 
EPS
25.13
-1.13
2.66
173.93
52.81
3.61
4.24
2.95
6.65
6.88
10.87

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
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
1,655.72
Share Capital
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
Total Reserves
4,502.67
4,515.19
5,311.50
2,692.74
1,818.48
1,748.90
1,707.30
1,720.20
1,672.78
1,616.64
Non-Current Liabilities
94.79
80.75
112.31
48.18
86.68
90.75
127.00
193.31
226.08
230.51
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
41.72
100.23
126.91
157.63
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
3.66
3.80
3.07
3.07
2.80
3.15
3.15
2.94
2.39
1.83
Current Liabilities
890.82
943.12
1,438.65
950.86
616.11
2,005.58
721.68
843.86
1,013.87
829.47
Trade Payables
229.97
191.45
646.87
411.90
216.62
171.17
209.35
241.60
182.26
186.89
Other Current Liabilities
153.57
77.50
165.98
175.21
85.46
98.79
147.05
138.77
118.51
80.40
Short Term Borrowings
223.40
415.61
359.59
272.18
259.23
302.34
262.39
322.88
575.89
435.74
Short Term Provisions
283.88
258.56
266.21
91.57
54.80
1,433.28
102.90
140.61
137.20
126.44
Total Liabilities
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
2,715.70
Net Block
640.40
637.32
663.93
701.57
667.39
591.20
639.78
696.32
712.69
603.07
Gross Block
944.37
899.11
872.94
849.33
762.38
640.49
1,389.42
1,407.18
1,351.93
1,181.39
Accumulated Depreciation
303.97
261.79
209.01
147.76
94.99
49.29
749.64
710.86
639.24
578.32
Non Current Assets
1,674.97
1,353.66
1,303.08
906.73
791.77
723.40
776.21
763.18
761.73
864.50
Capital Work in Progress
79.51
34.68
16.77
8.12
32.06
65.49
9.59
3.38
2.67
126.66
Non Current Investment
913.21
655.10
598.05
174.98
65.58
45.36
102.30
42.08
28.40
121.19
Long Term Loans & Adv.
13.70
25.96
23.49
21.65
26.51
21.19
24.31
21.36
17.76
13.37
Other Non Current Assets
28.15
0.60
0.84
0.41
0.23
0.16
0.23
0.04
0.20
0.21
Current Assets
3,852.39
4,224.48
5,598.46
2,824.13
1,768.58
3,160.91
1,818.84
2,033.27
2,190.08
1,851.20
Current Investments
1,891.08
1,411.70
1,991.47
1,032.84
565.43
429.77
267.01
342.66
236.41
128.41
Inventories
1,016.47
1,565.65
2,160.37
786.44
602.09
748.51
991.72
1,035.43
1,220.71
1,037.45
Sundry Debtors
339.59
402.60
857.82
823.52
441.46
474.24
432.61
472.26
515.63
457.39
Cash & Bank
244.16
455.85
407.85
55.58
51.54
21.05
31.49
30.49
16.75
18.96
Other Current Assets
361.09
52.22
61.18
39.98
108.06
1,487.34
96.02
152.43
200.58
208.99
Short Term Loans & Adv.
272.56
336.46
119.77
85.77
87.50
1,462.27
15.20
14.71
8.76
16.00
Net Current Assets
2,961.57
3,281.36
4,159.81
1,873.27
1,152.47
1,155.33
1,097.16
1,189.41
1,176.21
1,021.73
Total Assets
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
2,715.70

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
584.02
253.09
2,322.52
759.61
260.22
268.25
170.74
579.88
30.31
-27.25
PBT
42.81
19.19
5,101.01
1,472.99
71.75
125.37
106.88
212.78
217.16
297.18
Adjustment
-89.65
-26.25
-89.68
-6.86
1.35
46.27
41.01
75.55
81.20
39.06
Changes in Working Capital
682.90
398.45
-1,227.59
-265.76
229.61
148.14
75.35
383.48
-219.22
-284.29
Cash after chg. in Working capital
636.06
391.39
3,783.74
1,200.37
302.71
319.78
223.24
671.82
79.15
51.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.04
-138.30
-1,461.22
-440.76
-42.49
-51.53
-52.50
-91.94
-48.84
-79.20
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
-534.06
526.29
-1,271.20
-554.12
-225.45
-89.70
7.19
-114.64
-47.82
-132.66
Net Fixed Assets
-69.09
-31.77
-28.36
-48.96
-83.81
612.54
-12.17
-30.70
-40.55
-171.70
Net Investments
-515.53
567.63
-1,325.27
-577.18
-126.57
-57.28
20.15
-154.48
-12.26
-60.70
Others
50.56
-9.57
82.43
72.02
-15.07
-644.96
-0.79
70.54
4.99
99.74
Cash from Financing Activity
-198.97
-838.53
-675.89
-178.85
-39.19
-192.07
-173.43
-453.44
15.35
129.18
Net Cash Inflow / Outflow
-149.01
-59.15
375.43
26.64
-4.42
-13.52
4.50
11.81
-2.16
-30.72
Opening Cash & Equivalents
363.86
400.39
40.54
11.36
16.73
28.16
30.41
16.65
18.69
48.04
Closing Cash & Equivalent
229.97
363.86
400.39
40.54
11.36
16.73
31.49
30.41
16.65
18.69

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.)
232.43
233.07
273.83
139.81
95.06
91.50
89.39
90.05
87.62
84.75
ROA
-0.40%
0.83%
63.93%
32.81%
2.19%
2.56%
2.14%
4.52%
4.74%
8.49%
ROE
-0.48%
1.05%
84.10%
44.97%
3.87%
4.69%
3.29%
7.48%
7.98%
13.37%
ROCE
1.21%
0.82%
117.41%
57.85%
3.79%
6.42%
5.66%
10.12%
10.53%
15.34%
Fixed Asset Turnover
2.12
3.49
9.13
4.08
2.22
1.59
1.28
1.51
1.59
1.79
Receivable days
69.19
74.36
39.05
70.14
107.56
102.78
92.53
86.42
87.90
73.27
Inventory Days
240.72
219.81
68.44
77.00
158.64
197.23
207.28
197.38
204.00
178.78
Payable days
64.74
49.95
61.87
62.04
44.47
43.27
41.25
35.06
31.66
33.91
Cash Conversion Cycle
245.17
244.22
45.62
85.10
221.72
256.75
258.56
248.74
260.24
218.14
Total Debt/Equity
0.05
0.09
0.07
0.10
0.14
0.17
0.21
0.26
0.43
0.36
Interest Cover
9.73
2.47
440.24
183.30
10.09
14.25
7.75
9.91
8.08
16.95

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.