Nifty
Sensex
:
:
16951.70
57613.72
-34.00 (-0.20%)
-40.14 (-0.07%)

Electrodes & Welding Equipment

Rating :
47/99

BSE: 509488 | NSE: GRAPHITE

259.95
28-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 260.00
  • 261.65
  • 258.70
  • 259.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  352224
  •  916.51
  •  587.00
  •  256.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,075.86
  • 19.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,360.05
  • 3.85%
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.34%
  • 1.23%
  • 17.56%
  • FII
  • DII
  • Others
  • 4.93%
  • 8.39%
  • 2.55%

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
  • 21.59
  • 14.90
  • 18.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.21
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.31
  • -21.92
  • -44.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
701.00
880.00
-20.34%
825.00
692.00
19.22%
866.00
610.00
41.97%
844.00
565.00
49.38%
Expenses
629.00
743.00
-15.34%
723.00
583.00
24.01%
838.00
469.00
78.68%
756.00
487.00
55.24%
EBITDA
72.00
137.00
-47.45%
102.00
109.00
-6.42%
28.00
141.00
-80.14%
88.00
78.00
12.82%
EBIDTM
10.27%
15.57%
12.36%
15.75%
3.23%
23.11%
10.43%
13.81%
Other Income
33.00
66.00
-50.00%
111.00
79.00
40.51%
31.00
78.00
-60.26%
71.00
56.00
26.79%
Interest
3.00
2.00
50.00%
4.00
0.00
0
2.00
1.00
100.00%
2.00
1.00
100.00%
Depreciation
13.00
14.00
-7.14%
15.00
13.00
15.38%
14.00
14.00
0.00%
14.00
14.00
0.00%
PBT
81.00
187.00
-56.68%
149.00
175.00
-14.86%
43.00
204.00
-78.92%
143.00
119.00
20.17%
Tax
28.00
52.00
-46.15%
57.00
43.00
32.56%
19.00
47.00
-59.57%
46.00
52.00
-11.54%
PAT
53.00
135.00
-60.74%
92.00
132.00
-30.30%
24.00
157.00
-84.71%
97.00
67.00
44.78%
PATM
7.56%
15.34%
11.15%
19.08%
2.77%
25.74%
11.49%
11.86%
EPS
2.72
6.77
-59.82%
4.72
6.56
-28.05%
1.23
7.69
-84.01%
4.87
3.28
48.48%

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
3,236.00
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
17.80%
54.60%
-36.72%
-60.63%
140.60%
122.51%
-4.21%
-10.43%
-14.86%
3.10%
 
Cost Of Goods Sold
1,280.00
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
1,956.00
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
60.44%
61.79%
39.32%
30.92%
81.10%
76.49%
60.25%
57.85%
55.77%
55.01%
62.11%
Total Expenditure
2,946.00
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
290.00
474.55
-205.09
-79.08
5,023.26
1,444.15
39.55
134.59
136.75
250.11
270.89
EBITDA Margin
8.96%
15.68%
-10.48%
-2.56%
63.93%
44.22%
2.69%
8.78%
7.99%
12.45%
13.90%
Other Income
246.00
293.83
315.94
174.41
209.70
88.54
86.48
49.44
35.10
44.67
38.97
Interest
11.00
4.57
6.06
17.76
11.62
8.08
7.89
9.46
15.83
23.89
30.69
Depreciation
56.00
55.12
51.90
51.45
62.47
51.62
46.39
49.20
43.54
58.10
62.01
PBT
416.00
708.69
52.89
26.12
5,158.87
1,472.99
71.75
125.37
112.48
212.78
217.16
Tax
150.00
188.08
74.89
-25.77
1,705.43
440.99
1.29
42.55
49.29
82.90
82.75
Tax Rate
36.06%
26.54%
141.60%
-98.66%
33.41%
29.94%
1.80%
33.94%
46.12%
38.96%
38.11%
PAT
266.00
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
266.00
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
8.22%
17.20%
-1.12%
1.68%
43.25%
31.60%
4.80%
5.41%
3.37%
6.46%
6.90%
PAT Growth
-45.82%
-
-
-98.47%
229.32%
1,364.66%
-14.92%
43.81%
-55.66%
-3.36%
 
EPS
13.61
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.