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

Textile - Machinery

Rating :
56/99

BSE: 509692 | NSE: INDIANCARD

209.00
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 214.80
  • 215.00
  • 204.10
  • 210.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1152
  •  2.42
  •  332.00
  •  167.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 125.51
  • 0.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -43.91
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.33%
  • 1.69%
  • 29.67%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.10
  • -1.44
  • 2.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.30
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 53.03
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.99
  • 1.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.23
  • 4.79
  • 16.47

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
16.77
14.82
13.16%
18.16
17.49
3.83%
17.32
14.84
16.71%
16.63
13.78
20.68%
Expenses
16.79
14.53
15.55%
18.00
16.22
10.97%
16.74
14.17
18.14%
16.05
13.94
15.14%
EBITDA
-0.01
0.29
-
0.16
1.27
-87.40%
0.58
0.68
-14.71%
0.58
-0.16
-
EBIDTM
-0.07%
1.97%
0.90%
7.29%
3.33%
4.57%
3.48%
-1.16%
Other Income
1.78
0.26
584.62%
4.19
0.97
331.96%
0.86
1.50
-42.67%
0.38
0.27
40.74%
Interest
0.51
0.57
-10.53%
0.71
0.48
47.92%
0.39
0.31
25.81%
0.37
0.33
12.12%
Depreciation
1.14
1.04
9.62%
1.27
1.19
6.72%
1.14
1.01
12.87%
1.07
0.96
11.46%
PBT
0.12
-1.06
-
222.57
0.73
30,389.04%
0.13
0.91
-85.71%
-0.43
-1.17
-
Tax
0.21
0.18
16.67%
30.13
0.16
18,731.25%
0.00
0.20
-100.00%
0.24
0.13
84.62%
PAT
-0.09
-1.24
-
192.44
0.57
33,661.40%
0.13
0.71
-81.69%
-0.67
-1.30
-
PATM
-0.52%
-8.36%
1,059.43%
3.29%
0.74%
4.78%
-4.01%
-9.45%
EPS
-0.22
-2.09
-
324.07
0.96
33,657.29%
0.51
1.24
-58.87%
-1.12
-2.69
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
68.88
66.51
53.98
61.31
57.61
71.52
64.54
79.13
85.09
82.98
74.28
Net Sales Growth
13.05%
23.21%
-11.96%
6.42%
-19.45%
10.81%
-18.44%
-7.00%
2.54%
11.71%
 
Cost Of Goods Sold
24.84
24.27
18.26
21.69
23.01
25.60
20.95
25.43
28.34
29.06
22.79
Gross Profit
44.04
42.24
35.72
39.62
34.59
45.92
43.58
53.70
56.76
53.91
51.50
GP Margin
63.93%
63.51%
66.17%
64.62%
60.04%
64.21%
67.52%
67.86%
66.71%
64.97%
69.33%
Total Expenditure
67.58
64.90
53.41
63.30
73.48
79.18
68.72
75.51
79.45
75.63
64.74
Power & Fuel Cost
-
2.68
2.45
2.55
2.86
3.69
3.23
3.31
3.88
4.52
3.45
% Of Sales
-
4.03%
4.54%
4.16%
4.96%
5.16%
5.00%
4.18%
4.56%
5.45%
4.64%
Employee Cost
-
18.17
16.87
16.98
19.67
29.00
23.97
24.15
26.43
21.95
21.87
% Of Sales
-
27.32%
31.25%
27.70%
34.14%
40.55%
37.14%
30.52%
31.06%
26.45%
29.44%
Manufacturing Exp.
-
4.42
3.80
5.30
4.06
4.42
3.41
3.63
5.21
5.23
4.00
% Of Sales
-
6.65%
7.04%
8.64%
7.05%
6.18%
5.28%
4.59%
6.12%
6.30%
5.39%
General & Admin Exp.
-
9.67
8.37
11.14
15.19
9.61
10.61
13.72
12.00
10.94
10.76
% Of Sales
-
14.54%
15.51%
18.17%
26.37%
13.44%
16.44%
17.34%
14.10%
13.18%
14.49%
Selling & Distn. Exp.
-
3.73
2.37
3.09
4.88
2.89
3.41
3.82
3.47
2.84
1.73
% Of Sales
-
5.61%
4.39%
5.04%
8.47%
4.04%
5.28%
4.83%
4.08%
3.42%
2.33%
Miscellaneous Exp.
-
1.96
1.30
2.56
3.81
3.97
3.14
1.44
0.13
1.09
1.73
% Of Sales
-
2.95%
2.41%
4.18%
6.61%
5.55%
4.87%
1.82%
0.15%
1.31%
0.19%
EBITDA
1.31
1.61
0.57
-1.99
-15.87
-7.66
-4.18
3.62
5.64
7.35
9.54
EBITDA Margin
1.90%
2.42%
1.06%
-3.25%
-27.55%
-10.71%
-6.48%
4.57%
6.63%
8.86%
12.84%
Other Income
7.21
5.69
3.22
1.60
3.16
5.58
23.92
31.06
2.88
5.53
3.07
Interest
1.98
2.03
1.73
2.80
2.62
2.45
1.88
0.93
1.20
1.60
1.19
Depreciation
4.62
4.52
4.11
4.20
4.30
5.44
6.30
7.75
10.48
7.75
5.69
PBT
222.39
0.74
-2.05
-7.38
-19.63
-9.98
11.55
26.00
-3.16
3.53
5.72
Tax
30.58
30.55
0.62
0.96
0.87
-4.86
2.95
4.61
-0.43
0.77
2.58
Tax Rate
13.75%
13.81%
-34.07%
-23.19%
-4.43%
21.13%
25.54%
17.73%
13.61%
23.55%
49.33%
PAT
191.81
190.93
-2.30
-5.06
-20.54
-18.22
8.68
18.06
-2.86
2.59
2.71
PAT before Minority Interest
192.01
190.67
-2.44
-5.10
-20.49
-18.14
8.61
21.39
-2.74
2.50
2.65
Minority Interest
0.20
0.26
0.14
0.04
-0.05
-0.08
0.07
-3.33
-0.12
0.09
0.06
PAT Margin
278.47%
287.07%
-4.26%
-8.25%
-35.65%
-25.48%
13.45%
22.82%
-3.36%
3.12%
3.65%
PAT Growth
15,323.02%
-
-
-
-
-
-51.94%
-
-
-4.43%
 
EPS
325.10
323.61
-3.90
-8.58
-34.81
-30.88
14.71
30.61
-4.85
4.39
4.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
262.45
71.50
58.86
63.79
84.55
104.25
101.24
91.07
95.36
94.15
Share Capital
5.94
5.94
4.55
4.55
4.55
4.55
4.55
4.55
4.55
4.55
Total Reserves
256.51
65.56
54.31
59.24
80.00
99.70
96.69
86.51
90.81
89.60
Non-Current Liabilities
19.77
18.80
7.80
8.56
7.72
11.08
11.62
14.46
17.45
17.54
Secured Loans
19.08
18.43
7.78
2.28
0.91
0.28
0.95
2.03
2.90
2.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.39
1.24
1.68
1.93
2.41
2.87
1.10
1.14
0.63
0.57
Current Liabilities
12.50
16.06
24.65
28.51
47.99
27.34
30.70
24.98
26.93
30.45
Trade Payables
7.77
7.36
9.11
10.70
15.21
10.19
8.97
4.16
6.33
7.71
Other Current Liabilities
4.35
5.17
5.42
7.84
18.47
7.23
7.39
7.70
8.83
7.66
Short Term Borrowings
0.11
3.23
9.79
9.73
11.08
9.39
5.94
11.57
9.72
12.31
Short Term Provisions
0.28
0.30
0.33
0.24
3.23
0.52
8.39
1.54
2.05
2.76
Total Liabilities
299.66
111.56
96.65
106.24
145.59
147.92
149.30
133.07
142.27
144.58
Net Block
50.54
41.96
32.64
34.29
37.14
41.93
46.04
60.91
67.97
59.94
Gross Block
128.26
128.67
117.44
119.32
118.01
117.63
116.50
126.46
124.06
108.69
Accumulated Depreciation
77.72
86.72
84.80
85.04
80.87
75.70
70.46
65.55
56.09
48.75
Non Current Assets
83.44
56.87
49.19
54.04
55.27
57.09
86.10
86.95
89.23
107.72
Capital Work in Progress
0.04
0.36
0.61
0.39
0.56
1.62
3.27
3.30
4.05
17.72
Non Current Investment
30.42
6.12
5.15
10.57
12.64
7.35
30.92
16.72
12.22
25.75
Long Term Loans & Adv.
1.94
8.42
10.75
8.70
4.91
6.19
5.87
6.02
4.98
4.31
Other Non Current Assets
0.51
0.02
0.03
0.09
0.02
0.00
0.00
0.00
0.00
0.00
Current Assets
216.23
54.69
47.46
52.19
90.32
90.83
63.19
46.11
53.04
36.86
Current Investments
0.00
1.65
9.93
16.43
51.90
55.67
19.42
8.38
14.93
0.62
Inventories
10.26
11.86
13.75
16.62
18.58
16.78
13.48
16.79
16.66
19.31
Sundry Debtors
13.66
11.64
11.20
11.03
13.10
11.83
11.93
12.79
16.02
13.03
Cash & Bank
188.61
26.52
8.55
4.56
4.19
4.38
15.67
6.76
3.62
1.88
Other Current Assets
3.71
0.90
1.17
0.90
2.55
2.17
2.70
1.40
1.80
2.01
Short Term Loans & Adv.
2.56
2.12
2.85
2.65
1.40
0.38
0.89
0.56
1.18
0.86
Net Current Assets
203.73
38.63
22.81
23.68
42.34
63.49
32.50
21.13
26.11
6.41
Total Assets
299.67
111.56
96.65
106.23
145.59
147.92
149.29
133.06
142.27
144.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-0.09
-2.04
-11.47
-34.54
0.16
-9.04
23.65
6.22
6.07
3.84
PBT
221.22
-1.82
-4.14
-19.62
-23.00
11.55
26.00
-3.16
3.27
5.24
Adjustment
-219.03
3.17
1.98
3.64
3.47
-15.48
-20.92
9.36
5.58
1.67
Changes in Working Capital
-2.28
-3.94
-8.75
-18.12
20.76
-5.07
14.32
1.03
-3.01
-0.07
Cash after chg. in Working capital
-0.09
-2.59
-10.91
-34.11
1.24
-9.00
19.40
7.23
5.84
6.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.55
-0.56
-0.43
-1.08
-0.04
4.25
-1.01
0.23
-3.00
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
166.77
-1.94
13.02
36.07
1.88
10.88
0.57
-1.30
2.25
-10.75
Net Fixed Assets
1.01
-10.91
1.89
-1.05
-0.07
1.24
7.09
-1.29
-1.58
-18.17
Net Investments
-24.15
6.81
11.92
37.54
-1.52
-12.68
-25.24
2.05
-0.78
2.80
Others
189.91
2.16
-0.79
-0.42
3.47
22.32
18.72
-2.06
4.61
4.62
Cash from Financing Activity
-4.59
17.07
2.38
-0.88
-1.73
-14.08
-15.32
-3.99
-6.58
6.84
Net Cash Inflow / Outflow
162.09
13.08
3.94
0.65
0.30
-12.24
8.91
0.93
1.74
-0.07
Opening Cash & Equivalents
19.96
6.88
2.94
2.29
1.99
14.23
6.76
1.24
1.88
1.95
Closing Cash & Equivalent
182.04
19.96
6.88
2.94
2.29
1.99
15.67
2.17
3.62
1.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
441.76
120.35
129.33
140.16
185.78
229.07
222.45
200.09
209.53
206.87
ROA
92.73%
-2.35%
-5.03%
-16.28%
-12.36%
5.79%
15.15%
-1.99%
1.74%
1.90%
ROE
114.19%
-3.75%
-8.32%
-27.63%
-19.22%
8.38%
22.24%
-2.94%
2.64%
2.84%
ROCE
119.10%
-0.11%
-1.75%
-19.64%
-19.44%
11.91%
24.70%
-1.79%
4.37%
5.98%
Fixed Asset Turnover
0.52
0.44
0.52
0.49
0.62
0.59
0.70
0.72
0.77
0.75
Receivable days
69.42
77.22
66.18
76.45
62.66
62.64
53.30
57.97
59.13
61.05
Inventory Days
60.68
86.60
90.43
111.52
88.86
79.77
65.26
67.30
73.23
81.34
Payable days
113.72
164.59
166.73
81.52
65.61
55.74
35.93
23.77
36.08
39.10
Cash Conversion Cycle
16.38
-0.77
-10.12
106.45
85.91
86.66
82.63
101.50
96.29
103.30
Total Debt/Equity
0.07
0.30
0.30
0.20
0.14
0.10
0.09
0.18
0.18
0.18
Interest Cover
109.71
-0.05
-0.48
-6.50
-8.41
7.15
29.03
-1.63
3.04
5.39

Top Investors:

News Update:


  • Indian Card Clothing Company acquires balance 40% stake in Garnett Wire
    22nd Aug 2022, 14:30 PM

    Garnett Wire, UK has become wholly owned subsidiary of the company

    Read More
  • Indian Card Clothing Company gets nod to acquire 40% stake in Garnett Wire, UK
    27th Jun 2022, 14:05 PM

    The Board of Directors of the Company in its meeting held on June 27, 2022 has considered and approved the same

    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.