Nifty
Sensex
:
:
14529.15
49099.99
-568.20 (-3.76%)
-1939.32 (-3.80%)

Engineering - Industrial Equipments

Rating :
69/99

BSE: 500214 | NSE: IONEXCHANG

1214.00
26-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1199.00
  •  1244.00
  •  1187.00
  •  1201.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9425
  •  886.93
  •  1282.25
  •  502.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,780.53
  • 17.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,522.87
  • 0.49%
  • 4.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.01%
  • 2.79%
  • 39.40%
  • FII
  • DII
  • Others
  • 0.67%
  • 4.42%
  • 25.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 11.18
  • 12.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.15
  • 18.56
  • 11.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.97
  • 43.67
  • 32.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.58
  • 16.70
  • 14.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 3.23
  • 3.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.66
  • 6.66
  • 5.50

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
349.15
398.23
-12.32%
389.97
409.40
-4.75%
265.25
321.11
-17.40%
351.09
431.78
-18.69%
Expenses
304.66
359.10
-15.16%
348.98
376.52
-7.31%
234.07
297.91
-21.43%
311.73
371.90
-16.18%
EBITDA
44.49
39.13
13.70%
40.99
32.88
24.67%
31.18
23.20
34.40%
39.36
59.88
-34.27%
EBIDTM
12.74%
9.83%
10.51%
8.03%
11.75%
7.22%
11.21%
13.87%
Other Income
6.42
7.58
-15.30%
7.37
9.14
-19.37%
5.51
7.74
-28.81%
10.90
2.04
434.31%
Interest
2.72
4.18
-34.93%
2.92
3.87
-24.55%
4.17
3.90
6.92%
4.02
4.89
-17.79%
Depreciation
6.99
5.85
19.49%
7.25
5.71
26.97%
6.85
5.56
23.20%
6.54
5.11
27.98%
PBT
41.20
36.68
12.32%
38.19
32.44
17.73%
25.67
21.48
19.51%
39.70
51.92
-23.54%
Tax
12.43
10.66
16.60%
11.91
6.83
74.38%
8.05
8.69
-7.36%
10.55
16.02
-34.14%
PAT
28.77
26.02
10.57%
26.28
25.61
2.62%
17.62
12.79
37.76%
29.15
35.90
-18.80%
PATM
8.24%
6.53%
6.74%
6.26%
6.64%
3.98%
8.30%
8.31%
EPS
20.48
18.59
10.17%
18.94
17.82
6.29%
12.44
9.63
29.18%
19.65
24.91
-21.12%

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
1,355.46
1,479.83
1,162.28
1,045.81
1,008.91
871.08
800.48
793.02
857.28
722.80
607.50
Net Sales Growth
-13.14%
27.32%
11.14%
3.66%
15.82%
8.82%
0.94%
-7.50%
18.61%
18.98%
 
Cost Of Goods Sold
848.82
965.33
727.53
675.59
657.13
564.24
522.85
543.67
585.57
509.89
428.91
Gross Profit
506.64
514.50
434.76
370.22
351.78
306.85
277.64
249.35
271.71
212.90
178.59
GP Margin
37.38%
34.77%
37.41%
35.40%
34.87%
35.23%
34.68%
31.44%
31.69%
29.45%
29.40%
Total Expenditure
1,199.44
1,341.97
1,053.41
965.76
936.71
812.24
748.95
757.02
805.16
689.58
583.59
Power & Fuel Cost
-
16.11
15.79
13.37
13.35
13.45
12.10
11.43
11.53
7.95
6.61
% Of Sales
-
1.09%
1.36%
1.28%
1.32%
1.54%
1.51%
1.44%
1.34%
1.10%
1.09%
Employee Cost
-
180.75
151.02
136.97
121.76
110.17
97.50
96.50
98.00
74.84
64.30
% Of Sales
-
12.21%
12.99%
13.10%
12.07%
12.65%
12.18%
12.17%
11.43%
10.35%
10.58%
Manufacturing Exp.
-
40.31
32.23
29.10
28.39
24.36
23.67
21.64
23.57
19.58
14.80
% Of Sales
-
2.72%
2.77%
2.78%
2.81%
2.80%
2.96%
2.73%
2.75%
2.71%
2.44%
General & Admin Exp.
-
83.25
78.10
71.79
70.99
65.58
58.61
46.41
47.04
39.28
35.99
% Of Sales
-
5.63%
6.72%
6.86%
7.04%
7.53%
7.32%
5.85%
5.49%
5.43%
5.92%
Selling & Distn. Exp.
-
12.13
11.02
9.67
8.87
8.79
7.36
12.12
11.88
8.79
7.20
% Of Sales
-
0.82%
0.95%
0.92%
0.88%
1.01%
0.92%
1.53%
1.39%
1.22%
1.19%
Miscellaneous Exp.
-
44.10
37.72
29.27
36.22
25.67
26.86
25.25
27.55
29.25
7.20
% Of Sales
-
2.98%
3.25%
2.80%
3.59%
2.95%
3.36%
3.18%
3.21%
4.05%
4.24%
EBITDA
156.02
137.86
108.87
80.05
72.20
58.84
51.53
36.00
52.12
33.22
23.91
EBITDA Margin
11.51%
9.32%
9.37%
7.65%
7.16%
6.75%
6.44%
4.54%
6.08%
4.60%
3.94%
Other Income
30.20
35.37
33.34
21.09
12.21
6.53
4.42
4.83
4.70
8.82
8.65
Interest
13.83
19.25
21.35
21.74
18.88
18.13
19.99
15.50
18.51
13.36
10.19
Depreciation
27.63
23.66
19.59
13.08
11.83
12.61
12.11
10.56
12.30
8.69
6.85
PBT
144.76
130.30
101.27
66.32
53.70
34.62
23.85
14.76
26.01
19.98
15.52
Tax
42.94
36.73
35.94
26.36
24.81
17.72
12.44
9.98
11.35
8.78
7.43
Tax Rate
29.66%
28.19%
35.49%
39.75%
46.20%
51.18%
52.16%
67.62%
43.64%
43.94%
47.87%
PAT
101.82
93.04
64.69
40.28
30.46
15.20
9.79
4.57
14.27
9.13
7.90
PAT before Minority Interest
102.00
93.57
65.34
39.96
28.89
16.90
11.41
4.78
14.66
11.20
8.10
Minority Interest
0.18
-0.53
-0.65
0.32
1.57
-1.70
-1.62
-0.21
-0.39
-2.07
-0.20
PAT Margin
7.51%
6.29%
5.57%
3.85%
3.02%
1.74%
1.22%
0.58%
1.66%
1.26%
1.30%
PAT Growth
1.50%
43.82%
60.60%
32.24%
100.39%
55.26%
114.22%
-67.97%
56.30%
15.57%
 
EPS
69.27
63.29
44.01
27.40
20.72
10.34
6.66
3.11
9.71
6.21
5.37

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
363.05
260.03
200.11
166.74
170.13
156.06
152.22
150.72
137.19
131.64
Share Capital
14.23
14.23
14.23
14.23
14.12
14.09
14.09
12.98
13.23
13.10
Total Reserves
348.83
245.80
185.88
152.51
154.54
140.39
136.51
134.40
121.71
115.74
Non-Current Liabilities
54.47
49.69
56.76
48.72
52.31
46.73
31.29
31.04
26.98
25.90
Secured Loans
18.75
26.10
33.40
29.69
23.02
19.73
9.68
9.79
9.39
5.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.50
1.41
1.60
1.68
3.21
Long Term Provisions
17.58
14.84
13.04
11.74
12.89
11.66
6.07
5.46
4.87
5.23
Current Liabilities
961.15
852.29
804.37
745.42
486.64
468.07
463.43
493.04
467.34
353.81
Trade Payables
479.99
415.10
363.89
391.25
331.40
316.21
315.45
347.84
307.89
242.75
Other Current Liabilities
372.52
350.60
311.46
265.67
78.09
78.23
54.77
69.74
97.44
65.40
Short Term Borrowings
85.82
66.73
112.54
68.36
56.73
56.72
77.95
58.97
44.99
35.78
Short Term Provisions
22.82
19.87
16.48
20.15
20.43
16.90
15.27
16.49
17.02
9.88
Total Liabilities
1,380.70
1,164.20
1,064.08
964.74
715.29
679.35
654.75
682.40
638.74
515.82
Net Block
193.95
160.67
144.87
98.96
102.95
84.54
93.64
101.08
74.65
60.54
Gross Block
252.95
203.68
169.36
110.52
239.67
211.92
205.80
203.31
162.12
137.43
Accumulated Depreciation
59.01
43.02
24.49
11.56
136.72
127.38
112.16
102.23
87.48
76.90
Non Current Assets
251.40
225.48
202.05
185.16
188.05
175.19
166.26
177.16
167.78
156.90
Capital Work in Progress
11.51
12.28
6.58
33.55
2.08
14.39
1.17
1.46
15.16
9.04
Non Current Investment
4.46
4.14
3.68
2.90
2.41
2.38
2.46
2.53
4.71
4.49
Long Term Loans & Adv.
35.00
41.35
39.38
41.71
80.58
73.74
68.41
72.02
72.85
80.76
Other Non Current Assets
6.49
7.03
7.54
8.04
0.02
0.14
0.59
0.07
0.41
2.08
Current Assets
1,129.30
938.72
862.03
779.58
527.26
504.16
488.49
505.24
470.97
358.92
Current Investments
0.11
0.37
0.40
0.32
0.05
0.05
0.09
0.17
0.17
0.17
Inventories
134.50
129.76
101.19
128.95
81.35
79.33
75.46
72.44
66.00
56.10
Sundry Debtors
501.87
424.17
437.10
416.17
363.02
358.24
348.38
357.85
352.24
249.14
Cash & Bank
373.08
290.41
263.17
167.68
33.42
26.16
23.79
26.01
18.83
30.71
Other Current Assets
119.73
30.04
19.56
17.98
49.42
40.37
40.78
48.77
33.73
22.79
Short Term Loans & Adv.
78.88
63.97
40.60
48.48
40.87
34.37
33.93
42.99
26.41
17.17
Net Current Assets
168.15
86.42
57.66
34.16
40.62
36.09
25.06
12.20
3.63
5.11
Total Assets
1,380.70
1,164.20
1,064.08
964.74
715.31
679.35
654.75
682.40
638.75
515.82

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
97.92
126.61
86.13
176.32
49.79
45.33
5.22
31.02
14.51
34.16
PBT
130.30
101.27
66.32
53.70
34.62
23.85
14.76
26.01
20.50
16.00
Adjustment
19.08
24.78
12.81
28.67
27.36
32.81
24.07
27.67
22.31
21.46
Changes in Working Capital
-14.99
34.44
35.57
118.07
2.25
-1.62
-21.70
-11.97
-21.35
0.36
Cash after chg. in Working capital
134.40
160.49
114.71
200.44
64.23
55.04
17.14
41.72
21.46
37.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.48
-33.87
-28.58
-24.12
-14.44
-9.71
-11.92
-10.70
-6.95
-3.65
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
-17.94
-70.40
-166.22
-71.75
-25.17
-17.35
-0.86
-17.06
-12.07
-10.01
Net Fixed Assets
-46.36
-30.93
-30.95
62.83
-13.74
-8.95
-0.97
-22.85
-19.38
-3.74
Net Investments
-1.03
-3.18
-1.11
-1.55
0.00
-3.12
-0.01
-16.82
-5.39
-4.50
Others
29.45
-36.29
-134.16
-133.03
-11.43
-5.28
0.12
22.61
12.70
-1.77
Cash from Financing Activity
-24.30
-78.97
31.14
-3.29
-16.66
-28.63
-6.62
-10.42
-9.18
-16.76
Net Cash Inflow / Outflow
55.68
-22.75
-48.95
101.28
7.95
-0.65
-2.27
3.54
-6.74
7.38
Opening Cash & Equivalents
45.17
67.25
117.10
19.44
11.18
11.83
14.09
10.26
17.00
9.61
Closing Cash & Equivalent
101.46
45.17
67.25
117.10
19.14
11.18
11.83
14.09
10.26
17.00

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.)
255.15
182.75
140.63
117.18
119.38
109.54
106.79
113.49
101.88
98.28
ROA
7.35%
5.86%
3.94%
3.44%
2.42%
1.71%
0.72%
2.22%
1.94%
1.60%
ROE
30.04%
28.40%
21.79%
17.23%
10.47%
7.48%
3.21%
10.39%
8.50%
6.61%
ROCE
35.27%
33.39%
27.42%
27.03%
21.02%
17.89%
12.50%
20.13%
17.33%
14.34%
Fixed Asset Turnover
6.48
6.23
7.54
5.98
4.00
3.98
4.00
4.86
4.97
4.63
Receivable days
114.20
135.23
147.62
135.79
145.62
155.28
157.65
146.05
147.52
144.56
Inventory Days
32.59
36.26
39.82
36.65
32.44
34.01
33.02
28.48
29.95
30.43
Payable days
131.46
146.67
157.06
155.07
161.81
168.78
172.72
161.36
158.22
147.82
Cash Conversion Cycle
15.33
24.83
30.38
17.37
16.25
20.51
17.94
13.17
19.26
27.17
Total Debt/Equity
0.32
0.42
0.82
0.66
0.53
0.56
0.64
0.58
0.51
0.37
Interest Cover
7.77
5.74
4.05
3.84
2.91
2.19
1.95
2.41
2.49
2.52

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.