Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Electrodes & Welding Equipment

Rating :
60/99

BSE: 509488 | NSE: GRAPHITE

644.55
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  636.60
  •  661.75
  •  634.10
  •  648.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1447774
  •  9461.43
  •  694.75
  •  267.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,671.08
  • 15.43
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,896.08
  • 1.31%
  • 2.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.34%
  • 1.57%
  • 15.82%
  • FII
  • DII
  • Others
  • 4.27%
  • 10.62%
  • 2.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.70
  • -16.55
  • 17.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.24
  • -42.63
  • 90.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.38
  • -43.29
  • 20.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.83
  • 14.61
  • 20.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.26
  • 1.62
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.05
  • -19.12
  • -10.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
690.00
701.00
-1.57%
793.00
825.00
-3.88%
747.00
866.00
-13.74%
815.00
844.00
-3.44%
Expenses
703.00
629.00
11.76%
823.00
723.00
13.83%
838.00
838.00
0.00%
753.00
756.00
-0.40%
EBITDA
-13.00
72.00
-
-30.00
102.00
-
-91.00
28.00
-
62.00
88.00
-29.55%
EBIDTM
-1.88%
10.27%
-3.78%
12.36%
-12.18%
3.23%
7.61%
10.43%
Other Income
63.00
33.00
90.91%
91.00
111.00
-18.02%
78.00
31.00
151.61%
5.00
71.00
-92.96%
Interest
4.00
3.00
33.33%
4.00
4.00
0.00%
6.00
2.00
200.00%
4.00
2.00
100.00%
Depreciation
21.00
13.00
61.54%
19.00
15.00
26.67%
18.00
14.00
28.57%
15.00
14.00
7.14%
PBT
25.00
81.00
-69.14%
992.00
149.00
565.77%
-37.00
43.00
-
48.00
143.00
-66.43%
Tax
8.00
28.00
-71.43%
190.00
57.00
233.33%
-7.00
19.00
-
19.00
46.00
-58.70%
PAT
17.00
53.00
-67.92%
802.00
92.00
771.74%
-30.00
24.00
-
29.00
97.00
-70.10%
PATM
2.46%
7.56%
101.13%
11.15%
-4.02%
2.77%
3.56%
11.49%
EPS
0.92
2.72
-66.18%
41.23
4.72
773.52%
-1.54
1.23
-
1.49
4.87
-69.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,045.00
3,180.92
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
Net Sales Growth
-5.90%
5.10%
54.60%
-36.72%
-60.63%
140.60%
122.51%
-4.21%
-10.43%
-14.86%
 
Cost Of Goods Sold
1,881.00
1,353.78
1,156.45
1,187.92
2,137.14
1,485.37
767.93
583.47
645.83
756.59
903.93
Gross Profit
1,164.00
1,827.14
1,870.06
769.70
956.44
6,372.53
2,498.05
884.29
886.44
954.07
1,105.35
GP Margin
38.23%
57.44%
61.79%
39.32%
30.92%
81.10%
76.49%
60.25%
57.85%
55.77%
55.01%
Total Expenditure
3,117.00
2,868.72
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
Power & Fuel Cost
-
562.89
439.43
267.25
279.48
386.64
333.91
266.19
218.83
258.34
277.45
% Of Sales
-
17.70%
14.52%
13.65%
9.03%
4.92%
10.22%
18.14%
14.28%
15.10%
13.81%
Employee Cost
-
315.15
310.48
256.99
282.93
311.49
252.11
222.54
201.16
208.04
202.77
% Of Sales
-
9.91%
10.26%
13.13%
9.15%
3.96%
7.72%
15.16%
13.13%
12.16%
10.09%
Manufacturing Exp.
-
406.75
381.71
220.11
275.73
367.77
261.76
205.27
187.61
204.44
189.59
% Of Sales
-
12.79%
12.61%
11.24%
8.91%
4.68%
8.01%
13.99%
12.24%
11.95%
9.44%
General & Admin Exp.
-
73.33
34.28
20.94
28.85
50.33
34.21
25.46
28.07
28.60
31.18
% Of Sales
-
2.31%
1.13%
1.07%
0.93%
0.64%
1.05%
1.73%
1.83%
1.67%
1.55%
Selling & Distn. Exp.
-
112.10
154.44
77.49
84.51
157.79
116.95
80.85
73.67
79.08
101.63
% Of Sales
-
3.52%
5.10%
3.96%
2.73%
2.01%
3.58%
5.51%
4.81%
4.62%
5.06%
Miscellaneous Exp.
-
44.72
75.17
132.01
84.02
75.25
54.96
44.43
42.51
38.81
101.63
% Of Sales
-
1.41%
2.48%
6.74%
2.72%
0.96%
1.68%
3.03%
2.77%
2.27%
2.62%
EBITDA
-72.00
312.20
474.55
-205.09
-79.08
5,023.26
1,444.15
39.55
134.59
136.75
250.11
EBITDA Margin
-2.36%
9.81%
15.68%
-10.48%
-2.56%
63.93%
44.22%
2.69%
8.78%
7.99%
12.45%
Other Income
237.00
132.95
293.83
315.94
174.41
209.70
88.54
86.48
49.44
35.10
44.67
Interest
18.00
13.19
4.57
6.06
17.76
11.62
8.08
7.89
9.46
15.83
23.89
Depreciation
73.00
57.04
55.12
51.90
51.45
62.47
51.62
46.39
49.20
43.54
58.10
PBT
1,028.00
374.92
708.69
52.89
26.12
5,158.87
1,472.99
71.75
125.37
112.48
212.78
Tax
210.00
122.84
188.08
74.89
-25.77
1,705.43
440.99
1.29
42.55
49.29
82.90
Tax Rate
20.43%
38.16%
26.54%
141.60%
-98.66%
33.41%
29.94%
1.80%
33.94%
46.12%
38.96%
PAT
818.00
199.35
504.51
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
PAT before Minority Interest
821.00
199.05
504.51
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
129.89
Minority Interest
3.00
0.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
26.86%
6.27%
16.67%
-1.12%
1.68%
43.25%
31.60%
4.80%
5.41%
3.37%
6.46%
PAT Growth
207.52%
-60.49%
-
-
-98.47%
229.32%
1,364.66%
-14.92%
43.81%
-55.66%
 
EPS
41.86
10.20
25.82
-1.13
2.66
173.93
52.81
3.61
4.24
2.95
6.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
4,963.84
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
Share Capital
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
Total Reserves
4,924.76
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
Non-Current Liabilities
944.13
820.44
94.79
80.75
112.31
48.18
86.68
90.75
127.00
193.31
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41.72
100.23
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
823.89
694.61
3.66
3.80
3.07
3.07
2.80
3.15
3.15
2.94
Current Liabilities
3,143.33
3,318.67
890.82
943.12
1,438.65
950.86
616.11
2,005.58
721.68
843.86
Trade Payables
302.56
448.23
229.97
191.45
646.87
411.90
216.62
171.17
209.35
241.60
Other Current Liabilities
180.47
197.35
153.57
77.50
165.98
175.21
85.46
98.79
147.05
138.77
Short Term Borrowings
424.66
427.85
223.40
415.61
359.59
272.18
259.23
302.34
262.39
322.88
Short Term Provisions
2,235.64
2,245.24
283.88
258.56
266.21
91.57
54.80
1,433.28
102.90
140.61
Total Liabilities
9,052.32
9,086.18
5,527.36
5,578.14
6,901.54
3,730.86
2,560.35
3,884.31
2,595.06
2,796.45
Net Block
789.12
690.66
640.40
637.32
663.93
701.57
667.39
591.20
639.78
696.32
Gross Block
1,241.78
1,056.85
944.37
899.11
872.94
849.33
762.38
640.49
1,389.42
1,407.18
Accumulated Depreciation
423.21
366.19
303.97
261.79
209.01
147.76
94.99
49.29
749.64
710.86
Non Current Assets
2,755.30
2,523.39
1,818.27
1,353.66
1,303.08
906.73
791.77
723.40
776.21
763.18
Capital Work in Progress
127.13
142.00
79.51
34.68
16.77
8.12
32.06
65.49
9.59
3.38
Non Current Investment
933.80
845.37
913.21
655.10
598.05
174.98
65.58
45.36
102.30
42.08
Long Term Loans & Adv.
904.70
844.85
157.00
25.96
23.49
21.65
26.51
21.19
24.31
21.36
Other Non Current Assets
0.55
0.51
28.15
0.60
0.84
0.41
0.23
0.16
0.23
0.04
Current Assets
6,297.02
6,562.79
3,709.09
4,224.48
5,598.46
2,824.13
1,768.58
3,160.91
1,818.84
2,033.27
Current Investments
1,387.93
1,648.49
1,891.08
1,411.70
1,991.47
1,032.84
565.43
429.77
267.01
342.66
Inventories
2,328.42
1,713.38
1,016.47
1,565.65
2,160.37
786.44
602.09
748.51
991.72
1,035.43
Sundry Debtors
545.92
540.05
339.59
402.60
857.82
823.52
441.46
474.24
432.61
472.26
Cash & Bank
90.76
143.66
244.16
455.85
407.85
55.58
51.54
21.05
31.49
30.49
Other Current Assets
1,943.99
304.70
88.53
52.22
180.95
125.75
108.06
1,487.34
96.02
152.43
Short Term Loans & Adv.
1,897.10
2,212.51
129.26
336.46
119.77
85.77
87.50
1,462.27
15.20
14.71
Net Current Assets
3,153.69
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
Total Assets
9,052.32
9,086.18
5,527.36
5,578.14
6,901.54
3,730.86
2,560.35
3,884.31
2,595.05
2,796.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-160.36
-488.17
584.02
253.09
2,322.52
759.61
260.22
268.25
170.74
579.88
PBT
321.89
692.59
42.81
19.19
5,101.01
1,472.99
71.75
125.37
106.88
212.78
Adjustment
20.70
-194.31
-89.65
-26.25
-89.68
-6.86
1.35
46.27
41.01
75.55
Changes in Working Capital
-819.08
-705.01
682.90
398.45
-1,227.59
-265.76
229.61
148.14
75.35
383.48
Cash after chg. in Working capital
-476.49
-206.73
636.06
391.39
3,783.74
1,200.37
302.71
319.78
223.24
671.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
316.13
-281.44
-52.04
-138.30
-1,461.22
-440.76
-42.49
-51.53
-52.50
-91.94
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
329.54
213.30
-534.06
526.29
-1,271.20
-554.12
-225.45
-89.70
7.19
-114.64
Net Fixed Assets
-152.45
-70.59
-69.09
-31.77
-28.36
-48.96
-83.81
612.54
-12.17
-30.70
Net Investments
147.81
198.92
-515.53
567.63
-1,325.27
-577.18
-126.57
-57.28
20.15
-154.48
Others
334.18
84.97
50.56
-9.57
82.43
72.02
-15.07
-644.96
-0.79
70.54
Cash from Financing Activity
-213.37
104.54
-198.97
-838.53
-675.89
-178.85
-39.19
-192.07
-173.43
-453.44
Net Cash Inflow / Outflow
-44.19
-170.33
-149.01
-59.15
375.43
26.64
-4.42
-13.52
4.50
11.81
Opening Cash & Equivalents
0.00
0.00
363.86
400.39
40.54
11.36
16.73
28.16
30.41
16.65
Closing Cash & Equivalent
23.11
68.45
229.97
363.86
400.39
40.54
11.36
16.73
31.49
30.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
254.03
253.16
232.43
233.07
273.83
139.81
95.06
91.50
89.39
90.05
ROA
2.19%
6.90%
-0.40%
0.83%
63.93%
32.81%
2.19%
2.56%
2.14%
4.52%
ROE
4.02%
10.63%
-0.48%
1.05%
84.10%
44.97%
3.87%
4.69%
3.29%
7.48%
ROCE
6.23%
13.75%
1.21%
0.82%
117.41%
57.85%
3.79%
6.42%
5.66%
10.12%
Fixed Asset Turnover
2.77
3.02
2.12
3.49
9.13
4.08
2.22
1.59
1.28
1.51
Receivable days
62.31
53.04
69.19
74.36
39.05
70.14
107.56
102.78
92.53
86.42
Inventory Days
231.89
164.61
240.72
219.81
68.44
77.00
158.64
197.23
207.28
197.38
Payable days
101.21
107.03
64.74
49.95
61.87
62.04
44.47
43.27
41.25
35.06
Cash Conversion Cycle
192.98
110.63
245.17
244.22
45.62
85.10
221.72
256.75
258.56
248.74
Total Debt/Equity
0.09
0.09
0.05
0.09
0.07
0.10
0.14
0.17
0.21
0.26
Interest Cover
25.40
152.55
9.73
2.47
440.24
183.30
10.09
14.25
7.75
9.91

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.