Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Electrodes & Welding Equipment

Rating :
30/99

BSE: 509488 | NSE: GRAPHITE

182.15
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  182.00
  •  186.90
  •  178.85
  •  182.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  513267
  •  941.48
  •  364.80
  •  103.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,577.33
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,537.09
  • 1.09%
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.34%
  • 2.60%
  • 16.76%
  • FII
  • DII
  • Others
  • 8.4%
  • 4.20%
  • 2.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.92
  • 15.09
  • -1.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.13
  • -8.93
  • -63.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.39
  • 23.36
  • 13.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.84
  • 2.40
  • 3.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.67
  • 22.23
  • 27.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
409.00
967.00
-57.70%
602.00
1,693.00
-64.44%
643.00
1,855.00
-65.34%
882.00
2,345.00
-62.39%
Expenses
540.00
672.00
-19.64%
628.00
829.00
-24.25%
1,131.00
772.00
46.50%
742.00
705.00
5.25%
EBITDA
-131.00
295.00
-
-26.00
864.00
-
-488.00
1,083.00
-
140.00
1,640.00
-91.46%
EBIDTM
-32.03%
30.51%
14.01%
51.03%
-75.89%
58.38%
15.87%
69.94%
Other Income
68.00
57.00
19.30%
23.00
70.00
-67.14%
43.00
66.00
-34.85%
51.00
44.00
15.91%
Interest
2.00
5.00
-60.00%
4.00
4.00
0.00%
4.00
3.00
33.33%
5.00
3.00
66.67%
Depreciation
13.00
13.00
0.00%
13.00
23.00
-43.48%
12.00
13.00
-7.69%
13.00
13.00
0.00%
PBT
-78.00
334.00
-
-20.00
852.00
-
-461.00
1,133.00
-
173.00
1,668.00
-89.63%
Tax
-2.00
113.00
-
-16.00
288.00
-
-110.00
368.00
-
-13.00
555.00
-
PAT
-76.00
221.00
-
-4.00
564.00
-
-351.00
765.00
-
186.00
1,113.00
-83.29%
PATM
-18.58%
22.85%
7.11%
33.31%
-54.59%
41.24%
21.09%
47.46%
EPS
-3.89
11.31
-
-0.20
28.86
-
-17.96
39.15
-
9.52
56.96
-83.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,536.00
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
1,443.89
Net Sales Growth
-63.03%
-60.63%
140.60%
122.51%
-4.21%
-10.43%
-14.86%
3.10%
1.90%
32.45%
 
Cost Of Goods Sold
6,369.10
2,137.14
1,485.37
767.93
583.47
645.83
756.59
903.93
738.42
775.57
533.35
Gross Profit
-3,833.10
956.44
6,372.53
2,498.05
884.29
886.44
954.07
1,105.35
1,210.39
1,136.87
910.53
GP Margin
-151.15%
30.92%
81.10%
76.49%
60.25%
57.85%
55.77%
55.01%
62.11%
59.45%
63.06%
Total Expenditure
3,041.00
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
1,135.00
Power & Fuel Cost
-
279.48
386.64
333.91
266.19
218.83
258.34
277.45
358.95
309.81
216.96
% Of Sales
-
9.03%
4.92%
10.22%
18.14%
14.28%
15.10%
13.81%
18.42%
16.20%
15.03%
Employee Cost
-
282.93
311.49
252.11
222.54
201.16
208.04
202.77
186.05
155.98
130.68
% Of Sales
-
9.15%
3.96%
7.72%
15.16%
13.13%
12.16%
10.09%
9.55%
8.16%
9.05%
Manufacturing Exp.
-
275.73
367.77
261.76
205.27
187.61
204.44
189.59
222.26
199.88
142.67
% Of Sales
-
8.91%
4.68%
8.01%
13.99%
12.24%
11.95%
9.44%
11.40%
10.45%
9.88%
General & Admin Exp.
-
29.58
49.60
34.21
25.46
28.07
28.60
31.18
23.77
22.87
20.82
% Of Sales
-
0.96%
0.63%
1.05%
1.73%
1.83%
1.67%
1.55%
1.22%
1.20%
1.44%
Selling & Distn. Exp.
-
84.51
157.79
116.95
80.85
73.67
79.08
101.63
98.09
83.58
54.62
% Of Sales
-
2.73%
2.01%
3.58%
5.51%
4.81%
4.62%
5.06%
5.03%
4.37%
3.78%
Miscellaneous Exp.
-
83.29
75.98
54.96
44.43
42.51
38.81
52.63
50.37
41.82
54.62
% Of Sales
-
2.69%
0.97%
1.68%
3.03%
2.77%
2.27%
2.62%
2.58%
2.19%
2.49%
EBITDA
-505.00
-79.08
5,023.26
1,444.15
39.55
134.59
136.75
250.11
270.89
322.94
308.89
EBITDA Margin
-19.91%
-2.56%
63.93%
44.22%
2.69%
8.78%
7.99%
12.45%
13.90%
16.89%
21.39%
Other Income
185.00
174.41
209.70
88.54
86.48
49.44
35.10
44.67
38.97
38.21
34.78
Interest
15.00
17.76
11.62
8.08
7.89
9.46
15.83
23.89
30.69
18.63
8.65
Depreciation
51.00
51.45
62.47
51.62
46.39
49.20
43.54
58.10
62.01
48.74
48.62
PBT
-386.00
26.12
5,158.87
1,472.99
71.75
125.37
112.48
212.78
217.16
293.77
286.40
Tax
-141.00
-25.77
1,705.43
440.99
1.29
42.55
49.29
82.90
82.75
84.70
84.56
Tax Rate
36.53%
-98.66%
33.41%
29.94%
1.80%
33.94%
46.12%
38.96%
38.11%
28.50%
30.90%
PAT
-245.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
134.41
212.48
189.11
PAT before Minority Interest
-245.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
134.41
212.48
189.11
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
-9.66%
1.68%
43.25%
31.60%
4.80%
5.41%
3.37%
6.46%
6.90%
11.11%
13.10%
PAT Growth
-109.20%
-98.47%
229.32%
1,364.66%
-14.92%
43.81%
-55.66%
-3.36%
-36.74%
12.36%
 
EPS
-12.54
2.66
173.93
52.81
3.61
4.24
2.95
6.65
6.88
10.87
9.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,521.88
Share Capital
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
Total Reserves
4,515.19
5,311.50
2,692.74
1,818.48
1,748.90
1,707.30
1,720.20
1,672.78
1,616.64
1,482.80
Non-Current Liabilities
80.75
112.31
48.18
86.68
90.75
127.00
193.31
226.08
230.51
137.99
Secured Loans
0.00
0.00
0.00
0.00
0.00
41.72
100.23
126.91
157.63
74.57
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
3.80
3.07
3.07
2.80
3.15
3.15
2.94
2.39
1.83
1.37
Current Liabilities
943.12
1,438.65
950.86
616.11
2,005.58
721.68
843.86
1,013.87
829.47
628.75
Trade Payables
191.45
646.87
411.90
216.62
171.17
209.35
241.60
182.26
186.89
170.12
Other Current Liabilities
77.50
165.98
175.21
85.46
98.79
147.05
138.77
118.51
80.40
72.53
Short Term Borrowings
415.61
359.59
272.18
259.23
302.34
262.39
322.88
575.89
435.74
262.67
Short Term Provisions
258.56
266.21
91.57
54.80
1,433.28
102.90
140.61
137.20
126.44
123.42
Total Liabilities
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
2,288.62
Net Block
637.32
663.93
701.57
667.39
591.20
639.78
696.32
712.69
603.07
503.14
Gross Block
899.11
872.94
849.33
762.38
640.49
1,389.42
1,407.18
1,351.93
1,181.39
1,030.86
Accumulated Depreciation
261.79
209.01
147.76
94.99
49.29
749.64
710.86
639.24
578.32
527.73
Non Current Assets
1,353.66
1,303.08
906.73
791.77
723.40
776.21
763.18
761.73
864.50
668.26
Capital Work in Progress
34.68
16.77
8.12
32.06
65.49
9.59
3.38
2.67
126.66
95.03
Non Current Investment
655.10
598.05
174.98
65.58
45.36
102.30
42.08
28.40
121.19
44.28
Long Term Loans & Adv.
25.96
23.49
21.65
26.51
21.19
24.31
21.36
17.76
13.37
25.55
Other Non Current Assets
0.60
0.84
0.41
0.23
0.16
0.23
0.04
0.20
0.21
0.26
Current Assets
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
1,620.36
Current Investments
1,411.70
1,991.47
1,032.84
565.43
429.77
267.01
342.66
236.41
128.41
180.93
Inventories
1,565.65
2,160.37
786.44
602.09
748.51
991.72
1,035.43
1,220.71
1,037.45
905.75
Sundry Debtors
402.60
857.82
823.52
441.46
474.24
432.61
472.26
515.63
457.39
338.98
Cash & Bank
455.85
407.85
55.58
51.54
21.05
31.49
30.49
16.75
18.96
48.07
Other Current Assets
388.68
61.18
39.98
20.56
1,487.34
96.02
152.43
200.58
208.99
146.62
Short Term Loans & Adv.
336.46
119.77
85.77
87.50
1,462.27
15.20
14.71
8.76
16.00
9.01
Net Current Assets
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
991.61
Total Assets
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
2,288.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
253.09
2,322.52
759.61
260.22
268.25
170.74
579.88
30.31
-27.25
20.05
PBT
19.19
5,101.01
1,472.99
71.75
125.37
106.88
212.78
217.16
297.18
273.67
Adjustment
557.57
-89.68
-6.86
1.35
46.27
41.01
75.55
81.20
39.06
38.62
Changes in Working Capital
-185.37
-1,227.59
-265.76
229.61
148.14
75.35
383.48
-219.22
-284.29
-215.32
Cash after chg. in Working capital
391.39
3,783.74
1,200.37
302.71
319.78
223.24
671.82
79.15
51.96
96.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-138.30
-1,461.22
-440.76
-42.49
-51.53
-52.50
-91.94
-48.84
-79.20
-76.92
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
526.29
-1,271.20
-554.12
-225.45
-89.70
7.19
-114.64
-47.82
-132.66
-119.87
Net Fixed Assets
-31.77
-28.36
-48.96
-83.81
612.54
-12.17
-30.70
-40.55
-171.70
-88.58
Net Investments
567.63
-1,325.27
-577.18
-126.57
-57.28
20.15
-154.48
-12.26
-60.70
-20.02
Others
-9.57
82.43
72.02
-15.07
-644.96
-0.79
70.54
4.99
99.74
-11.27
Cash from Financing Activity
-838.53
-675.89
-178.85
-39.19
-192.07
-173.43
-453.44
15.35
129.18
67.45
Net Cash Inflow / Outflow
-59.15
375.43
26.64
-4.42
-13.52
4.50
11.81
-2.16
-30.72
-32.37
Opening Cash & Equivalents
400.39
40.54
11.36
16.73
28.16
30.41
16.65
18.69
48.04
80.20
Closing Cash & Equivalent
363.86
400.39
40.54
11.36
16.73
31.49
30.41
16.65
18.69
48.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
233.07
273.83
139.81
95.06
91.50
89.39
90.05
87.62
84.75
77.89
ROA
0.83%
63.93%
32.81%
2.19%
2.56%
2.14%
4.52%
4.74%
8.49%
8.85%
ROE
1.05%
84.10%
44.97%
3.87%
4.69%
3.29%
7.48%
7.98%
13.37%
13.49%
ROCE
0.82%
117.41%
57.85%
3.79%
6.42%
5.66%
10.12%
10.53%
15.34%
16.27%
Fixed Asset Turnover
3.49
9.13
4.08
2.22
1.59
1.28
1.51
1.59
1.79
1.48
Receivable days
74.36
39.05
70.14
107.56
102.78
92.53
86.42
87.90
73.27
76.61
Inventory Days
219.81
68.44
77.00
158.64
197.23
207.28
197.38
204.00
178.78
198.67
Payable days
49.95
61.87
62.04
44.47
43.27
41.25
35.06
31.66
33.91
45.02
Cash Conversion Cycle
244.22
45.62
85.10
221.72
256.75
258.56
248.74
260.24
218.14
230.25
Total Debt/Equity
0.09
0.07
0.10
0.14
0.17
0.21
0.26
0.43
0.36
0.22
Interest Cover
2.47
440.24
183.30
10.09
14.25
7.75
9.91
8.08
16.95
32.65

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.