Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Ratings

Rating :
58/99

BSE: 532835 | NSE: ICRA

3296.25
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3286.00
  •  3439.80
  •  3253.35
  •  3284.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9254
  •  308.32
  •  3984.70
  •  2109.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,181.82
  • 33.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,655.03
  • 0.82%
  • 4.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.87%
  • 1.28%
  • 6.47%
  • FII
  • DII
  • Others
  • 9.76%
  • 26.31%
  • 4.31%

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
  • 34.70
  • 32.36
  • 28.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.97
  • 5.64
  • 4.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.25
  • 21.22
  • 16.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
77.35
79.36
-2.53%
72.00
77.63
-7.25%
69.62
77.04
-9.63%
87.06
83.65
4.08%
Expenses
53.10
56.92
-6.71%
53.88
59.29
-9.12%
54.70
54.59
0.20%
54.45
56.29
-3.27%
EBITDA
24.25
22.43
8.11%
18.12
18.34
-1.20%
14.92
22.45
-33.54%
32.62
27.36
19.23%
EBIDTM
31.35%
28.27%
25.17%
23.63%
21.42%
29.14%
37.46%
32.71%
Other Income
11.39
11.68
-2.48%
10.52
12.14
-13.34%
11.18
11.66
-4.12%
12.50
11.64
7.39%
Interest
0.50
0.56
-10.71%
0.52
0.57
-8.77%
0.52
0.38
36.84%
0.54
0.05
980.00%
Depreciation
2.57
2.64
-2.65%
2.50
2.70
-7.41%
2.28
2.28
0.00%
2.67
1.63
63.80%
PBT
32.57
30.91
5.37%
25.62
27.21
-5.84%
23.29
31.45
-25.95%
41.90
37.32
12.27%
Tax
8.12
8.38
-3.10%
6.95
7.90
-12.03%
6.24
10.91
-42.80%
7.04
10.91
-35.47%
PAT
24.45
22.52
8.57%
18.68
19.32
-3.31%
17.05
20.54
-16.99%
34.86
26.41
32.00%
PATM
31.61%
28.38%
25.94%
24.89%
24.49%
26.66%
40.04%
31.58%
EPS
25.06
23.00
8.96%
19.12
19.79
-3.39%
17.42
21.03
-17.17%
35.84
27.10
32.25%

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
306.03
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
207.46
193.03
Net Sales Growth
-3.67%
-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
306.03
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
216.13
225.25
215.12
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
160.80
142.53
156.41
158.87
147.43
134.20
127.85
106.59
88.50
% Of Sales
-
50.35%
49.02%
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
89.91
95.84
112.94
115.08
101.26
100.99
87.30
85.39
59.86
62.54
65.64
EBITDA Margin
29.38%
29.85%
34.43%
37.26%
30.41%
29.60%
27.12%
30.18%
23.81%
30.15%
34.01%
Other Income
45.59
47.97
44.80
49.36
39.59
27.13
28.90
19.35
17.91
21.29
12.84
Interest
2.08
2.04
0.07
0.10
0.04
0.55
1.98
0.82
0.00
0.00
0.00
Depreciation
10.02
10.29
5.62
7.53
8.54
9.58
9.65
6.01
4.83
4.65
4.53
PBT
123.38
131.48
152.04
156.80
132.28
118.00
104.57
97.91
72.94
79.17
73.95
Tax
28.35
34.24
46.09
55.62
43.50
41.57
34.85
28.98
13.23
25.31
25.89
Tax Rate
22.98%
26.04%
30.31%
35.47%
32.88%
35.23%
34.70%
29.60%
18.36%
31.97%
35.00%
PAT
95.04
96.18
105.41
100.69
88.57
76.24
65.45
68.93
59.16
54.01
48.11
PAT before Minority Interest
94.05
97.24
105.95
101.18
88.78
76.43
65.58
68.92
58.81
53.86
48.08
Minority Interest
-0.99
-1.06
-0.54
-0.49
-0.21
-0.19
-0.13
0.01
0.35
0.15
0.03
PAT Margin
31.06%
29.95%
32.13%
32.60%
26.60%
22.35%
20.33%
24.36%
23.53%
26.03%
24.92%
PAT Growth
7.04%
-8.76%
4.69%
13.68%
16.17%
16.49%
-5.05%
16.51%
9.54%
12.26%
 
EPS
97.98
99.15
108.67
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
640.87
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
631.22
644.14
536.97
461.46
413.05
370.72
315.69
275.46
239.54
Non-Current Liabilities
19.89
4.13
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
118.60
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
28.90
26.29
26.44
52.23
54.47
47.24
44.18
39.49
38.11
Total Liabilities
839.11
765.33
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
201.63
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
16.58
18.15
20.52
23.41
26.20
26.22
21.30
18.32
21.29
Other Non Current Assets
21.89
45.80
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
38.37
25.18
25.71
27.82
19.14
14.54
27.67
15.35
10.16
Short Term Loans & Adv.
2.59
6.56
6.33
4.35
6.58
7.53
8.82
25.78
13.40
7.70
Net Current Assets
605.14
445.10
294.93
339.08
181.86
171.74
217.84
70.61
62.28
15.70
Total Assets
839.11
765.33
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
-36.30
-36.08
-20.99
-6.40
-4.99
-1.34
-11.71
-5.39
14.51
Changes in Working Capital
-41.21
6.88
-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
664.04
660.43
552.21
471.46
423.05
380.72
325.69
285.46
249.54
ROA
12.12%
13.83%
14.22%
13.90%
12.74%
12.04%
14.51%
14.34%
15.12%
14.32%
ROE
14.49%
16.36%
16.85%
17.44%
17.09%
16.32%
19.51%
19.24%
20.13%
20.41%
ROCE
19.89%
23.48%
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
18.36
17.89
16.81
14.80
10.92
9.19
8.75
8.04
11.47
Cash Conversion Cycle
26.95
23.03
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
2033.59
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.