Nifty
Sensex
:
:
11247.55
38067.93
25.15 (0.22%)
94.71 (0.25%)

Ratings

Rating :
61/99

BSE: 532835 | NSE: ICRA

2823.50
30-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2816.05
  •  2828.90
  •  2800.00
  •  2816.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  317
  •  8.92
  •  3224.00
  •  1950.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,695.44
  • 29.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,168.66
  • 0.97%
  • 3.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.87%
  • 1.18%
  • 6.11%
  • FII
  • DII
  • Others
  • 9.62%
  • 28.69%
  • 2.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.22
  • -1.20
  • 1.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.86
  • -1.04
  • -3.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.17
  • 4.76
  • -1.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.18
  • 38.74
  • 29.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.97
  • 6.12
  • 4.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.13
  • 22.61
  • 18.39

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
69.62
77.04
-9.63%
87.06
83.65
4.08%
79.36
84.67
-6.27%
77.63
81.07
-4.24%
Expenses
54.70
54.32
0.70%
54.45
55.86
-2.52%
56.92
54.34
4.75%
59.29
53.93
9.94%
EBITDA
14.92
22.72
-34.33%
32.62
27.79
17.38%
22.43
30.33
-26.05%
18.34
27.13
-32.40%
EBIDTM
21.42%
29.49%
37.46%
33.23%
28.27%
35.82%
23.63%
33.47%
Other Income
11.18
11.66
-4.12%
12.50
11.64
7.39%
11.68
10.98
6.38%
12.14
11.92
1.85%
Interest
0.52
0.64
-18.75%
0.54
0.48
12.50%
0.56
0.01
5,500.00%
0.57
0.01
5,600.00%
Depreciation
2.28
2.28
0.00%
2.67
1.63
63.80%
2.64
1.40
88.57%
2.70
1.35
100.00%
PBT
23.29
31.45
-25.95%
41.90
37.32
12.27%
30.91
39.91
-22.55%
27.21
37.69
-27.81%
Tax
6.24
11.10
-43.78%
7.04
11.22
-37.25%
8.38
13.20
-36.52%
7.90
10.86
-27.26%
PAT
17.05
20.35
-16.22%
34.86
26.11
33.51%
22.52
26.71
-15.69%
19.32
26.84
-28.02%
PATM
24.49%
26.42%
40.04%
31.21%
28.38%
31.54%
24.89%
33.10%
EPS
17.58
20.98
-16.21%
35.94
26.91
33.56%
23.22
27.53
-15.66%
19.92
27.66
-27.98%

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
313.67
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
207.46
193.03
Net Sales Growth
-3.91%
-2.12%
6.21%
-7.25%
-2.38%
5.98%
13.77%
12.55%
21.18%
7.48%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Gross Profit
313.67
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
207.46
193.00
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
99.98%
Total Expenditure
225.36
225.25
214.69
193.79
231.77
240.16
234.61
197.57
191.55
144.92
127.39
Power & Fuel Cost
-
1.97
2.12
2.18
2.55
3.03
2.55
2.62
2.43
1.88
1.65
% Of Sales
-
0.61%
0.65%
0.71%
0.77%
0.89%
0.79%
0.93%
0.97%
0.91%
0.85%
Employee Cost
-
161.67
160.36
142.53
156.41
158.87
147.43
134.20
127.85
106.59
88.50
% Of Sales
-
50.35%
48.88%
46.15%
46.97%
46.57%
45.80%
47.43%
50.85%
51.38%
45.85%
Manufacturing Exp.
-
16.06
10.91
10.86
21.52
27.25
24.15
16.76
3.73
3.24
2.58
% Of Sales
-
5.00%
3.33%
3.52%
6.46%
7.99%
7.50%
5.92%
1.48%
1.56%
1.34%
General & Admin Exp.
-
39.23
32.48
29.55
38.13
36.42
40.97
40.22
50.95
31.10
30.04
% Of Sales
-
12.22%
9.90%
9.57%
11.45%
10.68%
12.73%
14.21%
20.27%
14.99%
15.56%
Selling & Distn. Exp.
-
0.10
0.08
0.10
0.15
0.04
0.11
0.12
0.18
0.39
0.60
% Of Sales
-
0.03%
0.02%
0.03%
0.05%
0.01%
0.03%
0.04%
0.07%
0.19%
0.31%
Miscellaneous Exp.
-
6.22
8.73
8.57
13.00
14.56
19.40
3.67
6.41
1.72
0.60
% Of Sales
-
1.94%
2.66%
2.77%
3.90%
4.27%
6.03%
1.30%
2.55%
0.83%
2.07%
EBITDA
88.31
95.84
113.37
115.08
101.26
100.99
87.30
85.39
59.86
62.54
65.64
EBITDA Margin
28.15%
29.85%
34.56%
37.26%
30.41%
29.60%
27.12%
30.18%
23.81%
30.15%
34.01%
Other Income
47.50
47.97
44.80
49.36
39.59
27.13
28.90
19.35
17.91
21.29
12.84
Interest
2.19
2.04
0.51
0.10
0.04
0.55
1.98
0.82
0.00
0.00
0.00
Depreciation
10.29
10.29
5.62
7.53
8.54
9.58
9.65
6.01
4.83
4.65
4.53
PBT
123.31
131.48
152.04
156.80
132.28
118.00
104.57
97.91
72.94
79.17
73.95
Tax
29.56
34.24
47.46
55.62
43.50
41.57
34.85
28.98
13.23
25.31
25.89
Tax Rate
23.97%
26.04%
31.22%
35.47%
32.88%
35.23%
34.70%
29.60%
18.36%
31.97%
35.00%
PAT
93.75
96.18
104.04
100.69
88.57
76.24
65.45
68.93
59.16
54.01
48.11
PAT before Minority Interest
92.70
97.24
104.58
101.18
88.78
76.43
65.58
68.92
58.81
53.86
48.08
Minority Interest
-1.05
-1.06
-0.54
-0.49
-0.21
-0.19
-0.13
0.01
0.35
0.15
0.03
PAT Margin
29.89%
29.95%
31.71%
32.60%
26.60%
22.35%
20.33%
24.36%
23.53%
26.03%
24.92%
PAT Growth
-6.26%
-7.55%
3.33%
13.68%
16.17%
16.49%
-5.05%
16.51%
9.54%
12.26%
 
EPS
96.65
99.15
107.26
103.80
91.31
78.60
67.47
71.06
60.99
55.68
49.60

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
701.61
637.90
655.02
548.99
476.24
428.78
387.94
339.24
301.61
257.05
Share Capital
9.65
9.65
9.90
9.90
10.00
10.00
10.00
10.00
10.00
10.00
Total Reserves
691.96
628.25
644.14
536.97
461.46
413.05
370.72
315.69
275.46
239.54
Non-Current Liabilities
19.89
5.84
4.13
1.40
7.13
19.56
23.55
6.67
5.10
4.17
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
9.60
15.82
0.00
0.00
0.00
Long Term Provisions
7.08
5.90
5.37
5.03
12.21
12.39
9.49
8.51
7.45
5.88
Current Liabilities
115.02
120.33
106.79
104.81
136.99
129.55
99.26
88.24
74.98
69.75
Trade Payables
15.52
10.46
7.71
8.39
9.14
7.08
4.00
4.09
2.62
2.56
Other Current Liabilities
72.80
79.24
72.80
69.98
75.62
68.01
48.01
39.97
32.87
29.08
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
26.69
30.62
26.29
26.44
52.23
54.47
47.24
44.18
39.49
38.11
Total Liabilities
839.11
765.80
767.27
656.15
621.16
578.51
511.23
438.69
381.60
331.01
Net Block
54.50
33.84
36.48
36.55
91.94
91.16
89.18
64.80
33.46
33.83
Gross Block
82.37
52.20
50.02
43.12
143.96
137.66
127.93
99.73
64.56
61.62
Accumulated Depreciation
27.88
18.36
13.54
6.57
52.01
46.50
38.75
34.93
31.10
27.78
Non Current Assets
118.95
202.10
365.55
212.26
302.30
277.21
194.13
279.83
244.35
245.56
Capital Work in Progress
2.04
1.40
0.20
0.81
0.71
0.36
7.12
1.08
0.46
0.00
Non Current Investment
24.27
104.02
239.45
133.30
167.44
148.50
59.93
192.65
192.12
190.44
Long Term Loans & Adv.
16.25
17.03
18.15
20.52
23.41
26.20
26.22
21.30
18.32
21.29
Other Non Current Assets
21.89
45.81
71.27
21.08
18.80
11.00
11.68
0.00
0.00
0.00
Current Assets
720.16
563.70
401.73
443.90
318.85
301.29
317.09
158.85
137.25
85.44
Current Investments
79.70
77.48
99.03
177.30
17.31
108.81
216.82
36.59
44.05
0.81
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
57.19
33.81
40.60
33.95
47.83
53.70
42.89
47.25
36.99
32.44
Cash & Bank
526.79
407.49
230.59
202.59
225.89
119.63
42.84
47.35
40.85
42.04
Other Current Assets
56.48
42.53
25.18
25.71
27.82
19.14
14.54
27.67
15.35
10.16
Short Term Loans & Adv.
2.59
2.41
6.33
4.35
6.58
7.53
8.82
25.78
13.40
7.70
Net Current Assets
605.14
443.38
294.93
339.08
181.86
171.74
217.84
70.61
62.28
15.70
Total Assets
839.11
765.80
767.28
656.16
621.15
578.50
511.22
438.68
381.60
331.00

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
21.32
80.85
61.90
63.40
71.19
68.06
99.69
23.97
39.19
47.72
PBT
131.48
152.04
156.80
132.28
118.00
100.43
97.91
72.04
79.17
73.98
Adjustment
-33.51
-35.87
-36.08
-20.99
-6.40
-4.99
-1.34
-11.71
-5.39
14.51
Changes in Working Capital
-41.21
6.45
-7.81
-5.19
3.25
4.31
30.31
-21.11
-4.33
-16.07
Cash after chg. in Working capital
56.76
122.62
112.92
106.11
114.85
99.76
126.88
39.22
69.46
72.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.44
-41.77
-51.02
-42.71
-43.66
-31.70
-27.18
-15.25
-30.26
-24.70
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
11.15
44.71
-53.77
10.21
-41.48
-32.23
-72.49
-6.28
-24.33
-102.31
Net Fixed Assets
-23.81
-1.75
-1.25
23.61
0.61
-2.72
-2.87
-1.53
0.14
-1.15
Net Investments
77.53
156.67
-27.88
-66.18
72.56
28.40
-50.71
-43.14
-48.18
-118.16
Others
-42.57
-110.21
-24.64
52.78
-114.65
-57.91
-18.91
38.39
23.71
17.00
Cash from Financing Activity
-40.68
-120.94
4.14
-68.89
-39.57
-28.89
-26.55
-11.19
-16.05
-19.86
Net Cash Inflow / Outflow
-8.21
4.62
12.27
4.72
-9.86
6.95
0.66
6.50
-1.19
-74.45
Opening Cash & Equivalents
24.42
19.80
7.53
24.54
33.22
26.53
25.88
40.85
42.04
116.49
Closing Cash & Equivalent
16.21
24.42
19.80
7.53
24.46
33.48
26.53
47.35
40.85
42.04

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.)
726.97
660.96
660.43
552.21
471.46
423.05
380.72
325.69
285.46
249.54
ROA
12.12%
13.64%
14.22%
13.90%
12.74%
12.04%
14.51%
14.34%
15.12%
14.32%
ROE
14.49%
16.19%
16.85%
17.44%
17.09%
16.32%
19.51%
19.24%
20.13%
20.41%
ROCE
19.89%
23.60%
26.06%
25.81%
25.91%
24.29%
26.55%
22.48%
28.35%
30.90%
Fixed Asset Turnover
4.77
6.42
6.63
3.56
2.42
2.42
2.49
3.06
3.29
3.26
Receivable days
51.72
41.39
44.05
44.81
54.31
54.76
58.13
61.15
61.07
65.28
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
24.77
18.41
17.89
16.81
14.80
10.92
9.19
8.75
8.04
11.47
Cash Conversion Cycle
26.95
22.99
26.16
28.01
39.51
43.84
48.94
52.40
53.04
53.81
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.02
0.04
0.00
0.00
0.00
Interest Cover
65.30
300.88
1514.56
3401.48
214.96
51.65
120.72
0.00
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.