Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Electrodes & Welding Equipment

Rating :
47/99

BSE: 509488 | NSE: GRAPHITE

601.05
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  614.00
  •  614.00
  •  597.00
  •  610.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  266065
  •  1602.44
  •  815.90
  •  170.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,753.80
  • 59.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,733.04
  • 0.83%
  • 2.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.34%
  • 1.25%
  • 14.56%
  • FII
  • DII
  • Others
  • 10.28%
  • 6.01%
  • 2.56%

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
  • 16.04
  • 14.30
  • 3.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • 2.66
  • 1.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.56
  • -12.90
  • -49.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
610.00
409.00
49.14%
565.00
602.00
-6.15%
499.00
643.00
-22.40%
485.00
882.00
-45.01%
Expenses
469.00
540.00
-13.15%
487.00
628.00
-22.45%
573.00
1,131.00
-49.34%
563.00
742.00
-24.12%
EBITDA
141.00
-131.00
-
78.00
-26.00
-
-74.00
-488.00
-
-78.00
140.00
-
EBIDTM
23.11%
-32.03%
13.81%
-4.32%
-14.83%
-75.89%
-16.08%
15.87%
Other Income
78.00
68.00
14.71%
56.00
23.00
143.48%
142.00
43.00
230.23%
50.00
51.00
-1.96%
Interest
1.00
2.00
-50.00%
1.00
4.00
-75.00%
1.00
4.00
-75.00%
2.00
5.00
-60.00%
Depreciation
14.00
13.00
7.69%
14.00
13.00
7.69%
12.00
12.00
0.00%
13.00
13.00
0.00%
PBT
204.00
-78.00
-
119.00
-20.00
-
55.00
-461.00
-
-43.00
173.00
-
Tax
47.00
-2.00
-
52.00
-16.00
-
29.00
-110.00
-
-4.00
-13.00
-
PAT
157.00
-76.00
-
67.00
-4.00
-
26.00
-351.00
-
-39.00
186.00
-
PATM
25.74%
-18.58%
11.86%
-0.66%
5.21%
-54.59%
-8.04%
21.09%
EPS
7.69
-4.00
-
3.28
-0.36
-
1.18
-18.10
-
-2.10
9.49
-

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
2,159.00
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
-14.87%
-36.72%
-60.63%
140.60%
122.51%
-4.21%
-10.43%
-14.86%
3.10%
1.90%
 
Cost Of Goods Sold
946.00
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
1,213.00
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
56.18%
39.32%
30.92%
81.10%
76.49%
60.25%
57.85%
55.77%
55.01%
62.11%
59.45%
Total Expenditure
2,092.00
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
67.00
-205.09
-79.08
5,023.26
1,444.15
39.55
134.59
136.75
250.11
270.89
322.94
EBITDA Margin
3.10%
-10.48%
-2.56%
63.93%
44.22%
2.69%
8.78%
7.99%
12.45%
13.90%
16.89%
Other Income
326.00
315.94
174.41
209.70
88.54
86.48
49.44
35.10
44.67
38.97
38.21
Interest
5.00
6.06
17.76
11.62
8.08
7.89
9.46
15.83
23.89
30.69
18.63
Depreciation
53.00
51.90
51.45
62.47
51.62
46.39
49.20
43.54
58.10
62.01
48.74
PBT
335.00
52.89
26.12
5,158.87
1,472.99
71.75
125.37
112.48
212.78
217.16
293.77
Tax
124.00
74.89
-25.77
1,705.43
440.99
1.29
42.55
49.29
82.90
82.75
84.70
Tax Rate
37.01%
141.60%
-98.66%
33.41%
29.94%
1.80%
33.94%
46.12%
38.96%
38.11%
28.50%
PAT
211.00
-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
211.00
-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
9.77%
-1.12%
1.68%
43.25%
31.60%
4.80%
5.41%
3.37%
6.46%
6.90%
11.11%
PAT Growth
186.12%
-
-98.47%
229.32%
1,364.66%
-14.92%
43.81%
-55.66%
-3.36%
-36.74%
 
EPS
10.80
-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
40.47
49.95
61.87
62.04
44.47
43.27
41.25
35.06
31.66
33.91
Cash Conversion Cycle
269.44
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.