Nifty
Sensex
:
:
17015.20
57827.33
63.50 (0.37%)
213.61 (0.37%)

Ratings

Rating :
72/99

BSE: 532835 | NSE: ICRA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,253.15
  • 31.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,943.02
  • 0.64%
  • 4.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.87%
  • 1.49%
  • 11.32%
  • FII
  • DII
  • Others
  • 7.71%
  • 22.28%
  • 5.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.15
  • 2.11
  • 2.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 0.94
  • 4.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.62
  • 2.20
  • 5.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.79
  • 32.28
  • 34.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.80
  • 4.44
  • 4.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.86
  • 18.80
  • 19.73

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
103.03
86.55
19.04%
98.59
82.68
19.24%
92.52
79.87
15.84%
93.71
82.09
14.16%
Expenses
66.79
51.93
28.62%
63.10
60.01
5.15%
60.82
55.21
10.16%
55.07
58.25
-5.46%
EBITDA
36.25
34.62
4.71%
35.49
22.66
56.62%
31.70
24.66
28.55%
38.64
23.85
62.01%
EBIDTM
35.18%
40.00%
36.00%
27.41%
34.26%
30.88%
41.23%
29.05%
Other Income
14.73
9.00
63.67%
13.25
10.63
24.65%
7.11
10.66
-33.30%
10.60
9.75
8.72%
Interest
0.39
0.38
2.63%
0.35
0.40
-12.50%
0.34
0.41
-17.07%
0.38
0.52
-26.92%
Depreciation
2.69
1.93
39.38%
2.42
1.80
34.44%
1.99
1.77
12.43%
2.31
2.57
-10.12%
PBT
47.89
41.31
15.93%
45.98
31.09
47.89%
36.47
33.14
10.05%
46.54
30.52
52.49%
Tax
8.65
10.22
-15.36%
8.77
6.72
30.51%
14.83
8.80
68.52%
12.81
8.01
59.93%
PAT
39.24
31.09
26.21%
37.21
24.37
52.69%
21.65
24.34
-11.05%
33.73
22.51
49.84%
PATM
38.08%
35.92%
37.74%
29.48%
23.40%
30.47%
36.00%
27.42%
EPS
40.29
31.99
25.95%
38.06
24.93
52.67%
22.02
24.82
-11.28%
34.61
23.01
50.41%

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
387.85
342.81
301.06
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
Net Sales Growth
17.11%
13.87%
-6.24%
-2.12%
6.21%
-7.25%
-2.38%
5.98%
13.77%
12.55%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
387.86
342.81
301.06
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
245.78
222.22
219.93
225.25
215.12
193.79
231.77
240.16
234.61
197.57
191.55
Power & Fuel Cost
-
0.90
0.89
1.97
2.12
2.18
2.55
3.03
2.55
2.62
2.43
% Of Sales
-
0.26%
0.30%
0.61%
0.65%
0.71%
0.77%
0.89%
0.79%
0.93%
0.97%
Employee Cost
-
179.25
171.70
161.67
160.80
142.53
156.41
158.87
147.43
134.20
127.85
% Of Sales
-
52.29%
57.03%
50.35%
49.02%
46.15%
46.97%
46.57%
45.80%
47.43%
50.85%
Manufacturing Exp.
-
13.95
13.18
16.06
10.91
10.86
21.52
27.25
24.15
16.76
3.73
% Of Sales
-
4.07%
4.38%
5.00%
3.33%
3.52%
6.46%
7.99%
7.50%
5.92%
1.48%
General & Admin Exp.
-
22.38
24.51
39.23
32.48
29.55
38.13
36.42
40.97
40.22
50.95
% Of Sales
-
6.53%
8.14%
12.22%
9.90%
9.57%
11.45%
10.68%
12.73%
14.21%
20.27%
Selling & Distn. Exp.
-
0.23
0.19
0.10
0.08
0.10
0.15
0.04
0.11
0.12
0.18
% Of Sales
-
0.07%
0.06%
0.03%
0.02%
0.03%
0.05%
0.01%
0.03%
0.04%
0.07%
Miscellaneous Exp.
-
5.52
9.46
6.22
8.73
8.57
13.00
14.56
19.40
3.67
0.18
% Of Sales
-
1.61%
3.14%
1.94%
2.66%
2.77%
3.90%
4.27%
6.03%
1.30%
2.55%
EBITDA
142.08
120.59
81.13
95.84
112.94
115.08
101.26
100.99
87.30
85.39
59.86
EBITDA Margin
36.63%
35.18%
26.95%
29.85%
34.43%
37.26%
30.41%
29.60%
27.12%
30.18%
23.81%
Other Income
45.69
40.88
42.85
47.97
44.80
49.36
39.59
27.13
28.90
19.35
17.91
Interest
1.46
1.56
2.06
2.04
0.07
0.10
0.04
0.55
1.98
0.82
0.00
Depreciation
9.41
7.81
9.92
10.29
5.62
7.53
8.54
9.58
9.65
6.01
4.83
PBT
176.88
152.09
112.01
131.48
152.04
156.80
132.28
118.00
104.57
97.91
72.94
Tax
45.06
38.55
29.32
34.24
46.09
55.62
43.50
41.57
34.85
28.98
13.23
Tax Rate
25.47%
25.35%
26.18%
26.04%
30.31%
35.47%
32.88%
35.23%
34.70%
29.60%
18.36%
PAT
131.83
112.29
81.66
96.18
105.41
100.69
88.57
76.24
65.45
68.93
59.16
PAT before Minority Interest
130.26
113.53
82.68
97.24
105.95
101.18
88.78
76.43
65.58
68.92
58.81
Minority Interest
-1.57
-1.24
-1.02
-1.06
-0.54
-0.49
-0.21
-0.19
-0.13
0.01
0.35
PAT Margin
33.99%
32.76%
27.12%
29.95%
32.13%
32.60%
26.60%
22.35%
20.33%
24.36%
23.53%
PAT Growth
28.85%
37.51%
-15.10%
-8.76%
4.69%
13.68%
16.17%
16.49%
-5.05%
16.51%
 
EPS
135.91
115.76
84.19
99.15
108.67
103.80
91.31
78.60
67.47
71.06
60.99

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
843.61
757.73
701.61
640.87
655.02
548.99
476.24
428.78
387.94
339.24
Share Capital
9.65
9.65
9.65
9.65
9.90
9.90
10.00
10.00
10.00
10.00
Total Reserves
833.96
748.08
691.96
631.22
644.14
536.97
461.46
413.05
370.72
315.69
Non-Current Liabilities
10.63
13.11
19.89
4.13
4.13
1.40
7.13
19.56
23.55
6.67
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
0.00
9.60
15.82
0.00
Long Term Provisions
3.11
3.40
7.08
5.90
5.37
5.03
12.21
12.39
9.49
8.51
Current Liabilities
115.49
116.11
115.02
118.60
106.79
104.81
136.99
129.55
99.26
88.24
Trade Payables
9.24
7.80
15.52
10.46
7.71
8.39
9.14
7.08
4.00
4.09
Other Current Liabilities
68.99
78.14
72.80
79.24
72.80
69.98
75.62
68.01
48.01
39.97
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
37.26
30.17
26.69
28.90
26.29
26.44
52.23
54.47
47.24
44.18
Total Liabilities
973.84
890.24
839.11
765.33
767.27
656.15
621.16
578.51
511.23
438.69
Net Block
45.60
46.45
54.50
33.84
36.48
36.55
91.94
91.16
89.18
64.80
Gross Block
85.38
79.62
82.37
52.20
50.02
43.12
143.96
137.66
127.93
99.73
Accumulated Depreciation
39.78
33.17
27.88
18.36
13.54
6.57
52.01
46.50
38.75
34.93
Non Current Assets
537.90
395.25
118.95
201.63
365.55
212.26
302.30
277.21
194.13
279.83
Capital Work in Progress
1.55
3.41
2.04
1.40
0.20
0.81
0.71
0.36
7.12
1.08
Non Current Investment
391.66
157.76
24.27
104.02
239.45
133.30
167.44
148.50
59.93
192.65
Long Term Loans & Adv.
20.14
15.51
16.25
16.58
18.15
20.52
23.41
26.20
26.22
21.30
Other Non Current Assets
78.95
172.12
21.89
45.80
71.27
21.08
18.80
11.00
11.68
0.00
Current Assets
435.95
494.99
720.16
563.70
401.73
443.90
318.85
301.29
317.09
158.85
Current Investments
62.15
19.00
79.70
77.48
99.03
177.30
17.31
108.81
216.82
36.59
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
26.50
47.51
57.19
33.81
40.60
33.95
47.83
53.70
42.89
47.25
Cash & Bank
310.13
399.45
526.79
407.49
230.59
202.59
225.89
119.63
42.84
47.35
Other Current Assets
37.16
21.50
42.79
38.37
31.51
30.06
27.82
19.14
14.54
27.67
Short Term Loans & Adv.
6.44
7.54
13.68
6.56
6.33
4.35
6.58
7.53
8.82
25.78
Net Current Assets
320.45
378.88
605.14
445.10
294.93
339.08
181.86
171.74
217.84
70.61
Total Assets
973.85
890.24
839.11
765.33
767.28
656.16
621.15
578.50
511.22
438.68

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
97.38
76.38
21.32
80.85
61.90
63.40
71.19
68.06
99.69
23.97
PBT
152.09
112.01
131.48
152.04
156.80
132.28
118.00
100.43
97.91
72.04
Adjustment
-30.00
-26.47
-33.51
-36.30
-36.08
-20.99
-6.40
-4.99
-1.34
-11.71
Changes in Working Capital
16.74
20.91
-41.21
6.88
-7.81
-5.19
3.25
4.31
30.31
-21.11
Cash after chg. in Working capital
138.83
106.45
56.76
122.62
112.92
106.11
114.85
99.76
126.88
39.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.45
-30.06
-35.44
-41.77
-51.02
-42.71
-43.66
-31.70
-27.18
-15.25
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
-71.86
-32.11
11.15
44.71
-53.77
10.21
-41.48
-32.23
-72.49
-6.28
Net Fixed Assets
-4.06
-0.88
-23.81
-1.75
-1.25
23.61
0.61
-2.72
-2.87
-1.53
Net Investments
-277.05
-72.79
77.53
156.67
-27.88
-66.18
72.56
28.40
-50.71
-43.14
Others
209.25
41.56
-42.57
-110.21
-24.64
52.78
-114.65
-57.91
-18.91
38.39
Cash from Financing Activity
-32.03
-32.03
-40.68
-120.94
4.14
-68.89
-39.57
-28.89
-26.55
-11.19
Net Cash Inflow / Outflow
-6.52
12.24
-8.21
4.62
12.27
4.72
-9.86
6.95
0.66
6.50
Opening Cash & Equivalents
28.45
16.21
24.42
19.80
7.53
24.54
33.22
26.53
25.88
40.85
Closing Cash & Equivalent
21.92
28.45
16.21
24.42
19.80
7.53
24.46
33.48
26.53
47.35

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.)
874.10
785.11
726.97
664.04
660.43
552.21
471.46
423.05
380.72
325.69
ROA
12.18%
9.56%
12.12%
13.83%
14.22%
13.90%
12.74%
12.04%
14.51%
14.34%
ROE
14.18%
11.33%
14.49%
16.36%
16.85%
17.44%
17.09%
16.32%
19.51%
19.24%
ROCE
19.19%
15.63%
19.89%
23.48%
26.06%
25.81%
25.91%
24.29%
26.55%
22.48%
Fixed Asset Turnover
4.16
3.72
4.77
6.42
6.63
3.56
2.42
2.42
2.49
3.06
Receivable days
39.40
63.47
51.72
41.39
44.05
44.81
54.31
54.76
58.13
61.15
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
0.00
24.77
18.36
17.89
16.81
14.80
10.92
9.19
8.75
Cash Conversion Cycle
39.40
63.47
26.95
23.03
26.16
28.01
39.51
43.84
48.94
52.40
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.04
0.00
Interest Cover
98.40
55.45
65.30
2033.59
1514.56
3401.48
214.96
51.65
120.72
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.