Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Ratings

Rating :
67/99

BSE: 532835 | NSE: ICRA

3689.55
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3696.85
  • 3730.00
  • 3652.00
  • 3696.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2836
  •  104.92
  •  4530.45
  •  3240.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,546.78
  • 31.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,147.33
  • 0.76%
  • 4.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.87%
  • 1.48%
  • 8.49%
  • FII
  • DII
  • Others
  • 7.55%
  • 25.90%
  • 4.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.79
  • -2.00
  • -2.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.64
  • -4.34
  • -6.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.22
  • -1.61
  • -8.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.26
  • 32.34
  • 30.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.03
  • 4.74
  • 4.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.34
  • 19.55
  • 18.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
93.71
82.09
14.16%
86.55
77.35
11.89%
82.68
72.00
14.83%
79.87
69.62
14.72%
Expenses
55.07
58.25
-5.46%
51.93
53.10
-2.20%
60.01
53.88
11.38%
55.21
54.70
0.93%
EBITDA
38.64
23.85
62.01%
34.62
24.25
42.76%
22.66
18.12
25.06%
24.66
14.92
65.28%
EBIDTM
41.23%
29.05%
40.00%
31.35%
27.41%
25.17%
30.88%
21.42%
Other Income
10.60
9.75
8.72%
9.00
11.39
-20.98%
10.63
10.52
1.05%
10.66
11.18
-4.65%
Interest
0.38
0.52
-26.92%
0.38
0.50
-24.00%
0.40
0.52
-23.08%
0.41
0.52
-21.15%
Depreciation
2.31
2.57
-10.12%
1.93
2.57
-24.90%
1.80
2.50
-28.00%
1.77
2.28
-22.37%
PBT
46.54
30.52
52.49%
41.31
32.57
26.83%
31.09
25.62
21.35%
33.14
23.29
42.29%
Tax
12.81
8.01
59.93%
10.22
8.12
25.86%
6.72
6.95
-3.31%
8.80
6.24
41.03%
PAT
33.73
22.51
49.84%
31.09
24.45
27.16%
24.37
18.68
30.46%
24.34
17.05
42.76%
PATM
36.00%
27.42%
35.92%
31.61%
29.48%
25.94%
30.47%
24.49%
EPS
34.61
23.01
50.41%
31.99
25.06
27.65%
24.93
19.12
30.39%
24.82
17.42
42.48%

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
342.81
301.06
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
207.46
Net Sales Growth
13.87%
-6.24%
-2.12%
6.21%
-7.25%
-2.38%
5.98%
13.77%
12.55%
21.18%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
342.81
301.06
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
207.46
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
222.22
219.93
225.25
215.12
193.79
231.77
240.16
234.61
197.57
191.55
144.92
Power & Fuel Cost
-
0.89
1.97
2.12
2.18
2.55
3.03
2.55
2.62
2.43
1.88
% Of Sales
-
0.30%
0.61%
0.65%
0.71%
0.77%
0.89%
0.79%
0.93%
0.97%
0.91%
Employee Cost
-
171.70
161.67
160.80
142.53
156.41
158.87
147.43
134.20
127.85
106.59
% Of Sales
-
57.03%
50.35%
49.02%
46.15%
46.97%
46.57%
45.80%
47.43%
50.85%
51.38%
Manufacturing Exp.
-
13.18
16.06
10.91
10.86
21.52
27.25
24.15
16.76
3.73
3.24
% Of Sales
-
4.38%
5.00%
3.33%
3.52%
6.46%
7.99%
7.50%
5.92%
1.48%
1.56%
General & Admin Exp.
-
24.51
39.23
32.48
29.55
38.13
36.42
40.97
40.22
50.95
31.10
% Of Sales
-
8.14%
12.22%
9.90%
9.57%
11.45%
10.68%
12.73%
14.21%
20.27%
14.99%
Selling & Distn. Exp.
-
0.19
0.10
0.08
0.10
0.15
0.04
0.11
0.12
0.18
0.39
% Of Sales
-
0.06%
0.03%
0.02%
0.03%
0.05%
0.01%
0.03%
0.04%
0.07%
0.19%
Miscellaneous Exp.
-
9.46
6.22
8.73
8.57
13.00
14.56
19.40
3.67
6.41
0.39
% Of Sales
-
3.14%
1.94%
2.66%
2.77%
3.90%
4.27%
6.03%
1.30%
2.55%
0.83%
EBITDA
120.58
81.13
95.84
112.94
115.08
101.26
100.99
87.30
85.39
59.86
62.54
EBITDA Margin
35.17%
26.95%
29.85%
34.43%
37.26%
30.41%
29.60%
27.12%
30.18%
23.81%
30.15%
Other Income
40.89
42.85
47.97
44.80
49.36
39.59
27.13
28.90
19.35
17.91
21.29
Interest
1.57
2.06
2.04
0.07
0.10
0.04
0.55
1.98
0.82
0.00
0.00
Depreciation
7.81
9.92
10.29
5.62
7.53
8.54
9.58
9.65
6.01
4.83
4.65
PBT
152.08
112.01
131.48
152.04
156.80
132.28
118.00
104.57
97.91
72.94
79.17
Tax
38.55
29.32
34.24
46.09
55.62
43.50
41.57
34.85
28.98
13.23
25.31
Tax Rate
25.35%
26.18%
26.04%
30.31%
35.47%
32.88%
35.23%
34.70%
29.60%
18.36%
31.97%
PAT
113.53
81.66
96.18
105.41
100.69
88.57
76.24
65.45
68.93
59.16
54.01
PAT before Minority Interest
112.29
82.68
97.24
105.95
101.18
88.78
76.43
65.58
68.92
58.81
53.86
Minority Interest
-1.24
-1.02
-1.06
-0.54
-0.49
-0.21
-0.19
-0.13
0.01
0.35
0.15
PAT Margin
33.12%
27.12%
29.95%
32.13%
32.60%
26.60%
22.35%
20.33%
24.36%
23.53%
26.03%
PAT Growth
37.30%
-15.10%
-8.76%
4.69%
13.68%
16.17%
16.49%
-5.05%
16.51%
9.54%
 
EPS
117.04
84.19
99.15
108.67
103.80
91.31
78.60
67.47
71.06
60.99
55.68

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
757.73
701.61
640.87
655.02
548.99
476.24
428.78
387.94
339.24
301.61
Share Capital
9.65
9.65
9.65
9.90
9.90
10.00
10.00
10.00
10.00
10.00
Total Reserves
748.08
691.96
631.22
644.14
536.97
461.46
413.05
370.72
315.69
275.46
Non-Current Liabilities
13.11
19.89
4.13
4.13
1.40
7.13
19.56
23.55
6.67
5.10
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
9.60
15.82
0.00
0.00
Long Term Provisions
3.40
7.08
5.90
5.37
5.03
12.21
12.39
9.49
8.51
7.45
Current Liabilities
116.11
115.02
118.60
106.79
104.81
136.99
129.55
99.26
88.24
74.98
Trade Payables
7.80
15.52
10.46
7.71
8.39
9.14
7.08
4.00
4.09
2.62
Other Current Liabilities
78.14
72.80
79.24
72.80
69.98
75.62
68.01
48.01
39.97
32.87
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
30.17
26.69
28.90
26.29
26.44
52.23
54.47
47.24
44.18
39.49
Total Liabilities
890.24
839.11
765.33
767.27
656.15
621.16
578.51
511.23
438.69
381.60
Net Block
46.45
54.50
33.84
36.48
36.55
91.94
91.16
89.18
64.80
33.46
Gross Block
79.62
82.37
52.20
50.02
43.12
143.96
137.66
127.93
99.73
64.56
Accumulated Depreciation
33.17
27.88
18.36
13.54
6.57
52.01
46.50
38.75
34.93
31.10
Non Current Assets
395.25
118.95
201.63
365.55
212.26
302.30
277.21
194.13
279.83
244.35
Capital Work in Progress
3.41
2.04
1.40
0.20
0.81
0.71
0.36
7.12
1.08
0.46
Non Current Investment
157.76
24.27
104.02
239.45
133.30
167.44
148.50
59.93
192.65
192.12
Long Term Loans & Adv.
15.51
16.25
16.58
18.15
20.52
23.41
26.20
26.22
21.30
18.32
Other Non Current Assets
172.12
21.89
45.80
71.27
21.08
18.80
11.00
11.68
0.00
0.00
Current Assets
494.99
720.16
563.70
401.73
443.90
318.85
301.29
317.09
158.85
137.25
Current Investments
19.00
79.70
77.48
99.03
177.30
17.31
108.81
216.82
36.59
44.05
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
47.51
57.19
33.81
40.60
33.95
47.83
53.70
42.89
47.25
36.99
Cash & Bank
399.45
526.79
407.49
230.59
202.59
225.89
119.63
42.84
47.35
40.85
Other Current Assets
29.03
42.79
38.37
25.18
30.06
27.82
19.14
14.54
27.67
15.35
Short Term Loans & Adv.
7.52
13.68
6.56
6.33
4.35
6.58
7.53
8.82
25.78
13.40
Net Current Assets
378.88
605.14
445.10
294.93
339.08
181.86
171.74
217.84
70.61
62.28
Total Assets
890.24
839.11
765.33
767.28
656.16
621.15
578.50
511.22
438.68
381.60

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
76.38
21.32
80.85
61.90
63.40
71.19
68.06
99.69
23.97
39.19
PBT
112.01
131.48
152.04
156.80
132.28
118.00
100.43
97.91
72.04
79.17
Adjustment
-25.97
-33.51
-36.30
-36.08
-20.99
-6.40
-4.99
-1.34
-11.71
-5.39
Changes in Working Capital
20.41
-41.21
6.88
-7.81
-5.19
3.25
4.31
30.31
-21.11
-4.33
Cash after chg. in Working capital
106.45
56.76
122.62
112.92
106.11
114.85
99.76
126.88
39.22
69.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.06
-35.44
-41.77
-51.02
-42.71
-43.66
-31.70
-27.18
-15.25
-30.26
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
-32.11
11.15
44.71
-53.77
10.21
-41.48
-32.23
-72.49
-6.28
-24.33
Net Fixed Assets
-0.88
-23.81
-1.75
-1.25
23.61
0.61
-2.72
-2.87
-1.53
0.14
Net Investments
-72.79
77.53
156.67
-27.88
-66.18
72.56
28.40
-50.71
-43.14
-48.18
Others
41.56
-42.57
-110.21
-24.64
52.78
-114.65
-57.91
-18.91
38.39
23.71
Cash from Financing Activity
-32.03
-40.68
-120.94
4.14
-68.89
-39.57
-28.89
-26.55
-11.19
-16.05
Net Cash Inflow / Outflow
12.24
-8.21
4.62
12.27
4.72
-9.86
6.95
0.66
6.50
-1.19
Opening Cash & Equivalents
16.21
24.42
19.80
7.53
24.54
33.22
26.53
25.88
40.85
42.04
Closing Cash & Equivalent
28.45
16.21
24.42
19.80
7.53
24.46
33.48
26.53
47.35
40.85

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.)
785.11
726.97
664.04
660.43
552.21
471.46
423.05
380.72
325.69
285.46
ROA
9.56%
12.12%
13.83%
14.22%
13.90%
12.74%
12.04%
14.51%
14.34%
15.12%
ROE
11.33%
14.49%
16.36%
16.85%
17.44%
17.09%
16.32%
19.51%
19.24%
20.13%
ROCE
15.63%
19.89%
23.48%
26.06%
25.81%
25.91%
24.29%
26.55%
22.48%
28.35%
Fixed Asset Turnover
3.72
4.77
6.42
6.63
3.56
2.42
2.42
2.49
3.06
3.29
Receivable days
63.47
51.72
41.39
44.05
44.81
54.31
54.76
58.13
61.15
61.07
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
24.77
18.36
17.89
16.81
14.80
10.92
9.19
8.75
8.04
Cash Conversion Cycle
63.47
26.95
23.03
26.16
28.01
39.51
43.84
48.94
52.40
53.04
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.04
0.00
0.00
Interest Cover
55.45
65.30
2033.59
1514.56
3401.48
214.96
51.65
120.72
0.00
0.00

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.