Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Textile - Spinning

Rating :
47/99

BSE: 514165 | NSE: INDIANACRY

13.29
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  13.54
  •  13.60
  •  13.20
  •  13.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  189
  •  4.97
  •  19.40
  •  9.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 179.84
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 346.11
  • N/A
  • 3.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.56%
  • 0.92%
  • 34.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.07%
  • 2.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.72
  • 4.30
  • 19.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.76
  • 14.98
  • 1.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.43
  • 11.34
  • 45.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.03
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.58
  • 1.70
  • 2.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.17
  • 10.98
  • 13.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
130.22
192.36
-32.30%
171.59
245.81
-30.19%
138.02
237.02
-41.77%
227.18
224.20
1.33%
Expenses
127.12
176.74
-28.08%
184.58
232.66
-20.67%
138.94
220.89
-37.10%
207.36
235.32
-11.88%
EBITDA
3.10
15.62
-80.15%
-12.99
13.14
-
-0.93
16.13
-
19.82
-11.11
-
EBIDTM
2.38%
8.12%
-7.57%
5.35%
-0.67%
6.81%
8.72%
-4.96%
Other Income
1.60
1.12
42.86%
1.21
1.79
-32.40%
3.89
2.02
92.57%
2.47
1.15
114.78%
Interest
8.43
9.76
-13.63%
9.14
10.72
-14.74%
3.81
11.36
-66.46%
5.02
7.65
-34.38%
Depreciation
3.91
5.93
-34.06%
3.81
5.82
-34.54%
8.48
5.80
46.21%
-1.76
6.22
-
PBT
-7.65
1.05
-
-24.74
-1.61
-
-9.33
0.99
-
19.03
-23.84
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-7.65
1.05
-
-24.74
-1.61
-
-9.33
0.99
-
19.03
-23.84
-
PATM
-5.87%
0.55%
-14.42%
-0.66%
-6.76%
0.42%
8.38%
-10.63%
EPS
-0.56
0.08
-
-1.83
-0.12
-
-0.69
0.07
-
1.41
-1.76
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
667.01
909.77
623.84
533.70
749.31
737.00
531.08
480.65
544.14
Net Sales Growth
-25.84%
45.83%
16.89%
-28.77%
1.67%
38.77%
10.49%
-11.67%
 
Cost Of Goods Sold
449.27
595.32
473.51
300.93
482.01
523.67
338.93
290.99
371.53
Gross Profit
217.74
314.45
150.33
232.77
267.30
213.32
192.15
189.66
172.61
GP Margin
32.64%
34.56%
24.10%
43.61%
35.67%
28.94%
36.18%
39.46%
31.72%
Total Expenditure
658.00
837.65
641.20
467.51
677.81
701.12
486.41
428.95
495.77
Power & Fuel Cost
-
100.68
64.16
65.68
73.85
72.85
58.01
52.02
56.45
% Of Sales
-
11.07%
10.28%
12.31%
9.86%
9.88%
10.92%
10.82%
10.37%
Employee Cost
-
69.09
56.72
52.73
59.38
51.42
41.80
36.24
24.09
% Of Sales
-
7.59%
9.09%
9.88%
7.92%
6.98%
7.87%
7.54%
4.43%
Manufacturing Exp.
-
32.11
21.63
24.16
30.63
22.03
22.02
24.92
21.03
% Of Sales
-
3.53%
3.47%
4.53%
4.09%
2.99%
4.15%
5.18%
3.86%
General & Admin Exp.
-
11.67
10.61
10.14
11.79
11.09
8.60
7.82
5.95
% Of Sales
-
1.28%
1.70%
1.90%
1.57%
1.50%
1.62%
1.63%
1.09%
Selling & Distn. Exp.
-
24.74
10.34
10.04
14.85
11.80
10.12
10.39
12.38
% Of Sales
-
2.72%
1.66%
1.88%
1.98%
1.60%
1.91%
2.16%
2.28%
Miscellaneous Exp.
-
4.04
4.23
3.83
5.31
8.25
6.94
6.57
4.34
% Of Sales
-
0.44%
0.68%
0.72%
0.71%
1.12%
1.31%
1.37%
0.80%
EBITDA
9.00
72.12
-17.36
66.19
71.50
35.88
44.67
51.70
48.37
EBITDA Margin
1.35%
7.93%
-2.78%
12.40%
9.54%
4.87%
8.41%
10.76%
8.89%
Other Income
9.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
26.40
36.86
33.96
34.66
38.04
28.48
20.06
15.54
17.59
Depreciation
14.44
15.79
24.75
25.25
22.23
17.82
15.73
12.65
10.15
PBT
-22.69
19.47
-76.08
6.28
11.23
-10.43
8.88
23.51
20.63
Tax
0.00
0.00
0.00
0.00
0.50
0.71
0.00
0.00
0.00
Tax Rate
0.00%
0.00%
0.00%
0.00%
4.45%
5.88%
0.00%
0.00%
0.00%
PAT
-22.69
19.47
-76.08
6.28
10.72
11.38
8.88
23.35
20.62
PAT before Minority Interest
-22.69
19.47
-76.08
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
0.00
0.00
PAT Margin
-3.40%
2.14%
-12.20%
1.18%
1.43%
1.54%
1.67%
4.86%
3.79%
PAT Growth
0.00%
-
-
-41.42%
-5.80%
28.15%
-61.97%
13.24%
 
EPS
-1.68
1.44
-5.62
0.46
0.79
0.84
0.66
1.73
1.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
92.19
72.57
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
135.32
135.32
Total Reserves
-43.13
-62.75
13.16
6.40
-3.68
-15.06
-37.34
-59.74
Non-Current Liabilities
150.03
182.17
188.00
176.91
181.25
170.16
125.70
70.96
Secured Loans
43.67
71.28
100.00
92.26
59.10
76.04
58.16
18.09
Unsecured Loans
90.87
94.33
70.59
66.22
113.94
86.52
60.95
0.00
Long Term Provisions
12.24
11.05
9.88
9.27
8.21
7.59
6.59
3.80
Current Liabilities
315.14
344.61
238.48
299.21
264.21
206.07
198.25
180.80
Trade Payables
239.29
261.17
172.84
218.89
203.12
142.42
138.81
140.75
Other Current Liabilities
52.59
65.60
54.24
49.02
43.58
32.77
40.57
19.33
Short Term Borrowings
21.16
14.55
9.42
29.22
15.26
29.13
15.33
18.84
Short Term Provisions
2.11
3.29
1.98
2.08
2.25
1.74
3.53
1.88
Total Liabilities
557.36
599.35
574.96
617.84
577.10
496.49
421.94
327.34
Net Block
241.60
254.38
273.11
287.59
218.35
227.85
193.30
96.10
Gross Block
722.46
719.45
714.76
707.73
616.28
607.96
557.69
447.83
Accumulated Depreciation
480.86
465.07
441.66
420.15
397.93
380.11
364.39
351.74
Non Current Assets
245.82
260.40
281.33
301.73
281.18
241.77
197.51
153.31
Capital Work in Progress
0.90
1.69
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
0.00
0.00
Long Term Loans & Adv.
3.32
4.34
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
0.00
0.00
Current Assets
311.55
338.94
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
0.00
0.00
Inventories
207.93
213.29
227.91
230.69
202.02
174.88
125.31
100.84
Sundry Debtors
27.29
24.12
17.04
26.03
37.19
36.81
48.28
28.63
Cash & Bank
35.85
57.67
10.91
15.43
11.11
10.16
26.04
22.35
Other Current Assets
40.48
1.12
1.55
1.50
45.61
32.87
24.78
22.21
Short Term Loans & Adv.
39.54
42.74
36.22
42.46
43.99
31.64
24.22
18.20
Net Current Assets
-3.60
-5.66
55.15
16.91
31.72
48.65
26.17
-6.77
Total Assets
557.37
599.34
574.96
617.85
577.11
496.49
421.93
327.35

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
53.69
87.36
11.23
100.65
75.67
4.42
14.99
45.73
PBT
19.47
-76.08
6.28
11.23
-10.43
8.88
22.42
20.63
Adjustment
52.65
58.72
59.91
59.77
45.59
35.79
28.18
27.74
Changes in Working Capital
-18.43
104.72
-54.96
29.65
40.50
-40.24
-35.45
-2.63
Cash after chg. in Working capital
53.69
87.36
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
0.00
0.00
Tax Paid
0.00
0.00
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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
-0.16
-0.01
Cash From Investing Activity
-1.11
-3.72
-4.77
-42.53
-57.10
-59.99
-56.85
-58.18
Net Fixed Assets
-2.22
-3.27
0.70
-44.68
-54.94
-59.92
-55.22
Net Investments
0.24
0.01
0.11
-0.03
-0.49
0.00
-0.02
Others
0.87
-0.46
-5.58
2.18
-1.67
-0.07
-1.61
Cash from Financing Activity
-74.40
-36.87
-10.98
-53.79
-17.62
39.68
45.56
22.71
Net Cash Inflow / Outflow
-21.83
46.77
-4.52
4.32
0.95
-15.88
3.69
10.26
Opening Cash & Equivalents
57.67
10.91
15.43
11.11
10.16
26.04
22.35
12.09
Closing Cash & Equivalent
35.85
57.67
10.91
15.43
11.11
10.16
26.04
22.35

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
6.81
5.36
10.97
10.47
9.73
8.89
7.24
5.59
ROA
3.37%
-12.96%
1.05%
1.79%
2.12%
1.93%
6.23%
6.30%
ROE
23.63%
-68.83%
4.33%
7.85%
9.04%
8.13%
26.90%
27.28%
ROCE
20.42%
-13.23%
11.70%
14.47%
12.28%
10.17%
21.56%
32.96%
Fixed Asset Turnover
1.26
0.87
0.75
1.13
1.20
0.92
1.03
1.30
Receivable days
10.31
12.04
14.73
15.40
18.32
29.00
27.15
18.01
Inventory Days
84.50
129.07
156.82
105.39
93.33
102.30
79.82
63.44
Payable days
153.42
167.28
237.57
104.97
93.42
99.35
113.62
106.30
Cash Conversion Cycle
-58.61
-26.17
-66.02
15.82
18.24
31.94
-6.65
-24.85
Total Debt/Equity
1.93
2.88
1.39
1.43
1.55
1.70
1.50
0.53
Interest Cover
1.53
-1.24
1.18
1.30
1.42
1.44
2.50
2.17

News Update:


  • Indian Acrylics - Quarterly Results
    14th Feb 2024, 14:26 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.