Nifty
Sensex
:
:
15808.10
52718.45
29.65 (0.19%)
65.38 (0.12%)

Ratings

Rating :
55/99

BSE: 532835 | NSE: ICRA

3752.35
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3800.00
  •  4150.00
  •  3750.00
  •  3659.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  71679
  •  2749.03
  •  4150.00
  •  2479.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,617.67
  • 40.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,218.21
  • 0.72%
  • 4.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.87%
  • 1.20%
  • 7.02%
  • FII
  • DII
  • Others
  • 9.76%
  • 25.94%
  • 4.21%

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
  • 35.52
  • 32.36
  • 28.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 5.38
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.60
  • 20.72
  • 16.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
79.87
69.62
14.72%
82.09
87.06
-5.71%
77.35
79.36
-2.53%
72.00
77.63
-7.25%
Expenses
55.21
54.70
0.93%
58.25
54.45
6.98%
53.10
56.92
-6.71%
53.88
59.29
-9.12%
EBITDA
24.66
14.92
65.28%
23.85
32.62
-26.89%
24.25
22.43
8.11%
18.12
18.34
-1.20%
EBIDTM
30.88%
21.42%
29.05%
37.46%
31.35%
28.27%
25.17%
23.63%
Other Income
10.66
11.18
-4.65%
9.75
12.50
-22.00%
11.39
11.68
-2.48%
10.52
12.14
-13.34%
Interest
0.41
0.52
-21.15%
0.52
0.54
-3.70%
0.50
0.56
-10.71%
0.52
0.57
-8.77%
Depreciation
1.77
2.28
-22.37%
2.57
2.67
-3.75%
2.57
2.64
-2.65%
2.50
2.70
-7.41%
PBT
33.14
23.29
42.29%
30.52
41.90
-27.16%
32.57
30.91
5.37%
25.62
27.21
-5.84%
Tax
8.80
6.24
41.03%
8.01
7.04
13.78%
8.12
8.38
-3.10%
6.95
7.90
-12.03%
PAT
24.34
17.05
42.76%
22.51
34.86
-35.43%
24.45
22.52
8.57%
18.68
19.32
-3.31%
PATM
30.47%
24.49%
27.42%
40.04%
31.61%
28.38%
25.94%
24.89%
EPS
24.82
17.42
42.48%
23.01
35.84
-35.80%
25.06
23.00
8.96%
19.12
19.79
-3.39%

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
311.31
301.06
321.09
328.06
308.87
333.03
341.15
321.91
282.96
251.41
207.46
Net Sales Growth
-0.75%
-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
311.31
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
220.44
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
90.88
81.13
95.84
112.94
115.08
101.26
100.99
87.30
85.39
59.86
62.54
EBITDA Margin
29.19%
26.95%
29.85%
34.43%
37.26%
30.41%
29.60%
27.12%
30.18%
23.81%
30.15%
Other Income
42.32
42.85
47.97
44.80
49.36
39.59
27.13
28.90
19.35
17.91
21.29
Interest
1.95
2.06
2.04
0.07
0.10
0.04
0.55
1.98
0.82
0.00
0.00
Depreciation
9.41
9.92
10.29
5.62
7.53
8.54
9.58
9.65
6.01
4.83
4.65
PBT
121.85
112.01
131.48
152.04
156.80
132.28
118.00
104.57
97.91
72.94
79.17
Tax
31.88
29.32
34.24
46.09
55.62
43.50
41.57
34.85
28.98
13.23
25.31
Tax Rate
26.16%
26.18%
26.04%
30.31%
35.47%
32.88%
35.23%
34.70%
29.60%
18.36%
31.97%
PAT
89.98
81.66
96.18
105.41
100.69
88.57
76.24
65.45
68.93
59.16
54.01
PAT before Minority Interest
88.81
82.68
97.24
105.95
101.18
88.78
76.43
65.58
68.92
58.81
53.86
Minority Interest
-1.17
-1.02
-1.06
-0.54
-0.49
-0.21
-0.19
-0.13
0.01
0.35
0.15
PAT Margin
28.90%
27.12%
29.95%
32.13%
32.60%
26.60%
22.35%
20.33%
24.36%
23.53%
26.03%
PAT Growth
-4.02%
-15.10%
-8.76%
4.69%
13.68%
16.17%
16.49%
-5.05%
16.51%
9.54%
 
EPS
92.76
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
21.55
24.77
18.36
17.89
16.81
14.80
10.92
9.19
8.75
8.04
Cash Conversion Cycle
41.92
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.