Nifty
Sensex
:
:
24398.70
80022.25
-14.80 (-0.06%)
-126.63 (-0.16%)

Electrodes & Welding Equipment

Rating :
39/99

BSE: 509488 | NSE: GRAPHITE

571.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  578.00
  •  580.95
  •  570.00
  •  578.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  700074
  •  4023.90
  •  709.40
  •  408.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,225.96
  • 12.65
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,333.01
  • 2.10%
  • 1.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.34%
  • 1.43%
  • 15.14%
  • FII
  • DII
  • Others
  • 4.39%
  • 11.36%
  • 2.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.60
  • -0.95
  • -0.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.75
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.23
  • 73.17
  • 17.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.75
  • 14.92
  • 20.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.30
  • 1.65
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.08
  • -15.15
  • 28.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
720.00
815.00
-11.66%
690.00
701.00
-1.57%
793.00
825.00
-3.88%
747.00
866.00
-13.74%
Expenses
730.00
753.00
-3.05%
703.00
629.00
11.76%
823.00
723.00
13.83%
838.00
838.00
0.00%
EBITDA
-10.00
62.00
-
-13.00
72.00
-
-30.00
102.00
-
-91.00
28.00
-
EBIDTM
-1.39%
7.61%
-1.88%
10.27%
-3.78%
12.36%
-12.18%
3.23%
Other Income
72.00
5.00
1,340.00%
63.00
33.00
90.91%
91.00
111.00
-18.02%
78.00
31.00
151.61%
Interest
3.00
4.00
-25.00%
4.00
3.00
33.33%
4.00
4.00
0.00%
6.00
2.00
200.00%
Depreciation
22.00
15.00
46.67%
21.00
13.00
61.54%
19.00
15.00
26.67%
18.00
14.00
28.57%
PBT
37.00
48.00
-22.92%
25.00
81.00
-69.14%
992.00
149.00
565.77%
-37.00
43.00
-
Tax
21.00
19.00
10.53%
8.00
28.00
-71.43%
190.00
57.00
233.33%
-7.00
19.00
-
PAT
16.00
29.00
-44.83%
17.00
53.00
-67.92%
802.00
92.00
771.74%
-30.00
24.00
-
PATM
2.22%
3.56%
2.46%
7.56%
101.13%
11.15%
-4.02%
2.77%
EPS
0.82
1.49
-44.97%
0.92
2.72
-66.18%
41.23
4.72
773.52%
-1.54
1.23
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
2,949.69
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
Net Sales Growth
-
-7.27%
5.10%
54.60%
-36.72%
-60.63%
140.60%
122.51%
-4.21%
-10.43%
 
Cost Of Goods Sold
-
1,958.37
1,353.78
1,156.45
1,187.92
2,137.14
1,485.37
767.93
583.47
645.83
756.59
Gross Profit
-
991.32
1,827.14
1,870.06
769.70
956.44
6,372.53
2,498.05
884.29
886.44
954.07
GP Margin
-
33.61%
57.44%
61.79%
39.32%
30.92%
81.10%
76.49%
60.25%
57.85%
55.77%
Total Expenditure
-
3,093.78
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
Power & Fuel Cost
-
328.01
562.89
439.43
267.25
279.48
386.64
333.91
266.19
218.83
258.34
% Of Sales
-
11.12%
17.70%
14.52%
13.65%
9.03%
4.92%
10.22%
18.14%
14.28%
15.10%
Employee Cost
-
280.75
315.15
310.48
256.99
282.93
311.49
252.11
222.54
201.16
208.04
% Of Sales
-
9.52%
9.91%
10.26%
13.13%
9.15%
3.96%
7.72%
15.16%
13.13%
12.16%
Manufacturing Exp.
-
336.41
406.75
381.71
220.11
275.73
367.77
261.76
205.27
187.61
204.44
% Of Sales
-
11.40%
12.79%
12.61%
11.24%
8.91%
4.68%
8.01%
13.99%
12.24%
11.95%
General & Admin Exp.
-
48.10
73.33
34.28
20.94
28.85
50.33
34.21
25.46
28.07
28.60
% Of Sales
-
1.63%
2.31%
1.13%
1.07%
0.93%
0.64%
1.05%
1.73%
1.83%
1.67%
Selling & Distn. Exp.
-
96.21
112.10
154.44
77.49
84.51
157.79
116.95
80.85
73.67
79.08
% Of Sales
-
3.26%
3.52%
5.10%
3.96%
2.73%
2.01%
3.58%
5.51%
4.81%
4.62%
Miscellaneous Exp.
-
45.93
44.72
75.17
132.01
84.02
75.25
54.96
44.43
42.51
79.08
% Of Sales
-
1.56%
1.41%
2.48%
6.74%
2.72%
0.96%
1.68%
3.03%
2.77%
2.27%
EBITDA
-
-144.09
312.20
474.55
-205.09
-79.08
5,023.26
1,444.15
39.55
134.59
136.75
EBITDA Margin
-
-4.88%
9.81%
15.68%
-10.48%
-2.56%
63.93%
44.22%
2.69%
8.78%
7.99%
Other Income
-
304.37
132.95
293.83
315.94
174.41
209.70
88.54
86.48
49.44
35.10
Interest
-
17.14
13.19
4.57
6.06
17.76
11.62
8.08
7.89
9.46
15.83
Depreciation
-
80.44
57.04
55.12
51.90
51.45
62.47
51.62
46.39
49.20
43.54
PBT
-
62.70
374.92
708.69
52.89
26.12
5,158.87
1,472.99
71.75
125.37
112.48
Tax
-
211.76
122.84
188.08
74.89
-25.77
1,705.43
440.99
1.29
42.55
49.29
Tax Rate
-
20.83%
38.16%
26.54%
141.60%
-98.66%
33.41%
29.94%
1.80%
33.94%
46.12%
PAT
-
808.10
199.35
504.51
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
PAT before Minority Interest
-
804.83
199.05
504.51
-22.00
51.89
3,398.58
1,032.00
70.46
82.82
57.59
Minority Interest
-
3.27
0.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
27.40%
6.27%
16.67%
-1.12%
1.68%
43.25%
31.60%
4.80%
5.41%
3.37%
PAT Growth
-
305.37%
-60.49%
-
-
-98.47%
229.32%
1,364.66%
-14.92%
43.81%
 
EPS
-
41.36
10.20
25.82
-1.13
2.66
173.93
52.81
3.61
4.24
2.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
5,610.77
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
Share Capital
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
39.08
Total Reserves
5,571.69
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
Non-Current Liabilities
961.90
944.13
820.44
94.79
80.75
112.31
48.18
86.68
90.75
127.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41.72
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
819.59
823.89
694.61
3.66
3.80
3.07
3.07
2.80
3.15
3.15
Current Liabilities
2,918.47
3,143.33
3,318.67
890.82
943.12
1,438.65
950.86
616.11
2,005.58
721.68
Trade Payables
160.56
302.56
448.23
229.97
191.45
646.87
411.90
216.62
171.17
209.35
Other Current Liabilities
154.84
180.47
197.35
153.57
77.50
165.98
175.21
85.46
98.79
147.05
Short Term Borrowings
176.61
424.66
427.85
223.40
415.61
359.59
272.18
259.23
302.34
262.39
Short Term Provisions
2,426.46
2,235.64
2,245.24
283.88
258.56
266.21
91.57
54.80
1,433.28
102.90
Total Liabilities
9,495.53
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
Net Block
947.95
789.12
690.66
640.40
637.32
663.93
701.57
667.39
591.20
639.78
Gross Block
1,476.73
1,241.78
1,056.85
944.37
899.11
872.94
849.33
762.38
640.49
1,389.42
Accumulated Depreciation
528.78
452.66
366.19
303.97
261.79
209.01
147.76
94.99
49.29
749.64
Non Current Assets
2,908.59
2,755.30
2,523.39
1,818.27
1,353.66
1,303.08
906.73
791.77
723.40
776.21
Capital Work in Progress
144.99
127.13
142.00
79.51
34.68
16.77
8.12
32.06
65.49
9.59
Non Current Investment
922.19
933.80
845.37
913.21
655.10
598.05
174.98
65.58
45.36
102.30
Long Term Loans & Adv.
887.70
904.70
844.85
157.00
25.96
23.49
21.65
26.51
21.19
24.31
Other Non Current Assets
5.76
0.55
0.51
28.15
0.60
0.84
0.41
0.23
0.16
0.23
Current Assets
6,586.94
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
Current Investments
2,647.10
1,387.93
1,648.49
1,891.08
1,411.70
1,991.47
1,032.84
565.43
429.77
267.01
Inventories
1,353.90
2,328.42
1,713.38
1,016.47
1,565.65
2,160.37
786.44
602.09
748.51
991.72
Sundry Debtors
521.84
545.92
540.05
339.59
402.60
857.82
823.52
441.46
474.24
432.61
Cash & Bank
69.56
90.76
143.66
244.16
455.85
407.85
55.58
51.54
21.05
31.49
Other Current Assets
1,994.54
46.89
304.70
88.53
388.68
180.95
125.75
108.06
1,487.34
96.02
Short Term Loans & Adv.
1,949.15
1,897.10
2,212.51
129.26
336.46
119.77
85.77
87.50
1,462.27
15.20
Net Current Assets
3,668.47
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
Total Assets
9,495.53
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
680.26
-160.36
-488.17
584.02
253.09
2,322.52
759.61
260.22
268.25
170.74
PBT
1,016.59
321.89
692.59
42.81
19.19
5,101.01
1,472.99
71.75
125.37
106.88
Adjustment
-1,140.39
20.70
-194.31
-89.65
-26.25
-89.68
-6.86
1.35
46.27
41.01
Changes in Working Capital
965.50
-819.08
-705.01
682.90
398.45
-1,227.59
-265.76
229.61
148.14
75.35
Cash after chg. in Working capital
841.70
-476.49
-206.73
636.06
391.39
3,783.74
1,200.37
302.71
319.78
223.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-161.44
316.13
-281.44
-52.04
-138.30
-1,461.22
-440.76
-42.49
-51.53
-52.50
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
-239.10
329.54
213.30
-534.06
526.29
-1,271.20
-554.12
-225.45
-89.70
7.19
Net Fixed Assets
-245.68
-152.45
-70.59
-69.09
-31.77
-28.36
-48.96
-83.81
612.54
-12.17
Net Investments
-1,287.53
147.81
198.92
-515.53
567.63
-1,325.27
-577.18
-126.57
-57.28
20.15
Others
1,294.11
334.18
84.97
50.56
-9.57
82.43
72.02
-15.07
-644.96
-0.79
Cash from Financing Activity
-427.42
-213.37
104.54
-198.97
-838.53
-675.89
-178.85
-39.19
-192.07
-173.43
Net Cash Inflow / Outflow
13.74
-44.19
-170.33
-149.01
-59.15
375.43
26.64
-4.42
-13.52
4.50
Opening Cash & Equivalents
23.11
68.45
0.00
363.86
400.39
40.54
11.36
16.73
28.16
30.41
Closing Cash & Equivalent
36.99
23.11
68.45
229.97
363.86
400.39
40.54
11.36
16.73
31.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
287.14
254.03
253.16
232.43
233.07
273.83
139.81
95.06
91.50
89.39
ROA
8.68%
2.19%
6.90%
-0.40%
0.83%
63.93%
32.81%
2.19%
2.56%
2.14%
ROE
15.22%
4.02%
10.63%
-0.48%
1.05%
84.10%
44.97%
3.87%
4.69%
3.29%
ROCE
18.50%
6.23%
13.75%
1.21%
0.82%
117.41%
57.85%
3.79%
6.42%
5.66%
Fixed Asset Turnover
2.17
2.77
3.02
2.12
3.49
9.13
4.08
2.22
1.59
1.28
Receivable days
66.06
62.31
53.04
69.19
74.36
39.05
70.14
107.56
102.78
92.53
Inventory Days
227.83
231.89
164.61
240.72
219.81
68.44
77.00
158.64
197.23
207.28
Payable days
43.16
101.21
107.03
64.74
49.95
61.87
62.04
44.47
43.27
41.25
Cash Conversion Cycle
250.73
192.99
110.63
245.17
244.22
45.62
85.10
221.72
256.75
258.56
Total Debt/Equity
0.03
0.09
0.09
0.05
0.09
0.07
0.10
0.14
0.17
0.21
Interest Cover
60.31
25.40
152.55
9.73
2.47
440.24
183.30
10.09
14.25
7.75

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.