Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Textile - Spinning

Rating :
34/99

BSE: 514165 | NSE: INDIANACRY

12.33
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 12.25
  • 12.60
  • 12.15
  • 12.21
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  178
  •  8.24
  •  20.45
  •  11.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 165.23
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 361.10
  • N/A
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.56%
  • 0.86%
  • 34.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.07%
  • 2.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 2.12
  • -10.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.75
  • 5.07
  • 13.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.63
  • -23.10
  • -17.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.37
  • 7.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.47
  • 1.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 8.88
  • 10.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
237.02
71.67
230.71%
224.20
161.65
38.69%
152.12
188.17
-19.16%
170.13
133.98
26.98%
Expenses
220.89
76.84
187.47%
235.32
126.40
86.17%
149.30
163.36
-8.61%
179.74
127.68
40.77%
EBITDA
16.13
-5.18
-
-11.11
35.25
-
2.82
24.82
-88.64%
-9.61
6.30
-
EBIDTM
6.81%
-7.22%
-4.96%
21.81%
1.86%
13.19%
-5.65%
4.70%
Other Income
2.02
0.90
124.44%
1.15
4.49
-74.39%
1.07
0.90
18.89%
2.61
1.64
59.15%
Interest
11.36
8.55
32.87%
7.65
11.24
-31.94%
8.92
8.97
-0.56%
8.84
5.94
48.82%
Depreciation
5.80
5.84
-0.68%
6.22
6.27
-0.80%
6.73
6.34
6.15%
5.97
6.30
-5.24%
PBT
0.99
-18.67
-
-23.84
22.23
-
-11.76
10.41
-
-21.82
-4.31
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.99
-18.67
-
-23.84
22.23
-
-11.76
10.41
-
-21.82
-4.31
-
PATM
0.42%
-26.05%
-10.63%
13.75%
-7.73%
5.53%
-12.82%
-3.21%
EPS
0.07
-1.38
-
-1.76
1.64
-
-0.87
0.77
-
-1.61
-0.32
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
783.47
533.70
749.31
737.00
531.08
480.65
544.14
Net Sales Growth
41.05%
-28.77%
1.67%
38.77%
10.49%
-11.67%
 
Cost Of Goods Sold
585.19
300.93
482.01
523.67
338.93
290.99
371.53
Gross Profit
198.28
232.77
267.30
213.32
192.15
189.66
172.61
GP Margin
25.31%
43.61%
35.67%
28.94%
36.18%
39.46%
31.72%
Total Expenditure
785.25
467.51
677.81
701.12
486.41
428.95
495.77
Power & Fuel Cost
-
65.68
73.85
72.85
58.01
52.02
56.45
% Of Sales
-
12.31%
9.86%
9.88%
10.92%
10.82%
10.37%
Employee Cost
-
52.73
59.38
51.42
41.80
36.24
24.09
% Of Sales
-
9.88%
7.92%
6.98%
7.87%
7.54%
4.43%
Manufacturing Exp.
-
24.16
30.63
22.03
22.02
24.92
21.03
% Of Sales
-
4.53%
4.09%
2.99%
4.15%
5.18%
3.86%
General & Admin Exp.
-
10.14
11.79
11.09
8.60
7.82
5.95
% Of Sales
-
1.90%
1.57%
1.50%
1.62%
1.63%
1.09%
Selling & Distn. Exp.
-
10.04
14.85
11.80
10.12
10.39
12.38
% Of Sales
-
1.88%
1.98%
1.60%
1.91%
2.16%
2.28%
Miscellaneous Exp.
-
3.83
5.31
8.25
6.94
6.57
4.34
% Of Sales
-
0.72%
0.71%
1.12%
1.31%
1.37%
0.80%
EBITDA
-1.77
66.19
71.50
35.88
44.67
51.70
48.37
EBITDA Margin
-0.23%
12.40%
9.54%
4.87%
8.41%
10.76%
8.89%
Other Income
6.85
0.00
0.00
0.00
0.00
0.00
0.00
Interest
36.77
34.66
38.04
28.48
20.06
15.54
17.59
Depreciation
24.72
25.25
22.23
17.82
15.73
12.65
10.15
PBT
-56.43
6.28
11.23
-10.43
8.88
23.51
20.63
Tax
0.00
0.00
0.50
0.71
0.00
0.00
0.00
Tax Rate
0.00%
0.00%
4.45%
5.88%
0.00%
0.00%
0.00%
PAT
-56.43
6.28
10.72
11.38
8.88
23.35
20.62
PAT before Minority Interest
-56.43
6.28
10.72
11.38
8.88
23.35
20.62
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-7.20%
1.18%
1.43%
1.54%
1.67%
4.86%
3.79%
PAT Growth
-684.16%
-41.42%
-5.80%
28.15%
-61.97%
13.24%
 
EPS
-4.17
0.46
0.79
0.84
0.66
1.73
1.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
148.48
141.72
131.64
120.26
97.99
75.58
Share Capital
135.32
135.32
135.32
135.32
135.32
135.32
Total Reserves
13.16
6.40
-3.68
-15.06
-37.34
-59.74
Non-Current Liabilities
188.00
176.91
181.25
170.16
125.70
70.96
Secured Loans
100.00
92.26
59.10
76.04
58.16
18.09
Unsecured Loans
70.59
66.22
113.94
86.52
60.95
0.00
Long Term Provisions
9.88
9.27
8.21
7.59
6.59
3.80
Current Liabilities
238.48
299.21
264.21
206.07
198.25
180.80
Trade Payables
172.84
218.89
203.12
142.42
138.81
140.75
Other Current Liabilities
54.24
49.02
43.58
32.77
40.57
19.33
Short Term Borrowings
9.42
29.22
15.26
29.13
15.33
18.84
Short Term Provisions
1.98
2.08
2.25
1.74
3.53
1.88
Total Liabilities
574.96
617.84
577.10
496.49
421.94
327.34
Net Block
273.11
287.59
218.35
227.85
193.30
96.10
Gross Block
716.65
707.73
616.28
607.96
557.69
447.83
Accumulated Depreciation
443.55
420.15
397.93
380.11
364.39
351.74
Non Current Assets
281.33
301.73
281.18
241.77
197.51
153.31
Capital Work in Progress
3.11
10.84
57.61
10.99
1.34
55.98
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.12
3.31
5.21
2.94
2.87
1.24
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
293.63
316.12
295.93
254.72
224.42
174.04
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
227.91
230.69
202.02
174.88
125.31
100.84
Sundry Debtors
17.04
26.03
37.19
36.81
48.28
28.63
Cash & Bank
10.91
15.43
11.11
10.16
26.04
22.35
Other Current Assets
37.77
1.50
1.62
1.23
24.78
22.21
Short Term Loans & Adv.
36.22
42.46
43.99
31.64
24.22
18.20
Net Current Assets
55.15
16.91
31.72
48.65
26.17
-6.77
Total Assets
574.96
617.85
577.11
496.49
421.93
327.35

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
11.23
100.65
75.67
4.42
14.99
45.73
PBT
6.28
11.23
-10.43
8.88
22.42
20.63
Adjustment
59.91
59.77
45.59
35.79
28.18
27.74
Changes in Working Capital
-54.96
29.65
40.50
-40.24
-35.45
-2.63
Cash after chg. in Working capital
11.23
100.65
75.67
4.42
15.15
45.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-0.16
-0.01
Cash From Investing Activity
-4.77
-42.53
-57.10
-59.99
-56.85
-58.18
Net Fixed Assets
-1.19
-44.68
-54.94
-59.92
-55.22
Net Investments
0.11
-0.03
-0.49
0.00
-0.02
Others
-3.69
2.18
-1.67
-0.07
-1.61
Cash from Financing Activity
-10.98
-53.79
-17.62
39.68
45.56
22.71
Net Cash Inflow / Outflow
-4.52
4.32
0.95
-15.88
3.69
10.26
Opening Cash & Equivalents
15.43
11.11
10.16
26.04
22.35
12.09
Closing Cash & Equivalent
10.91
15.43
11.11
10.16
26.04
22.35

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
10.97
10.47
9.73
8.89
7.24
5.59
ROA
1.05%
1.79%
2.12%
1.93%
6.23%
6.30%
ROE
4.33%
7.85%
9.04%
8.13%
26.90%
27.28%
ROCE
11.70%
14.47%
12.28%
10.17%
21.56%
32.96%
Fixed Asset Turnover
0.75
1.13
1.20
0.92
1.03
1.30
Receivable days
14.73
15.40
18.32
29.00
27.15
18.01
Inventory Days
156.82
105.39
93.33
102.30
79.82
63.44
Payable days
237.57
104.97
93.42
99.35
113.62
106.30
Cash Conversion Cycle
-66.02
15.82
18.24
31.94
-6.65
-24.85
Total Debt/Equity
1.39
1.43
1.55
1.70
1.50
0.53
Interest Cover
1.18
1.30
1.42
1.44
2.50
2.17

News Update:


  • Indian Acrylics - Quarterly Results
    19th Jul 2022, 17:54 PM

    Read More

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.