Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Engineering - Industrial Equipments

Rating :
60/99

BSE: 500214 | NSE: IONEXCHANG

484.50
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  494.45
  •  498.80
  •  482.00
  •  492.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  206663
  •  1003.51
  •  686.95
  •  303.01

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,110.40
  • 34.70
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,650.68
  • 0.26%
  • 7.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.46%
  • 2.61%
  • 30.57%
  • FII
  • DII
  • Others
  • 5.2%
  • 9.78%
  • 25.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 11.35
  • 11.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.76
  • 18.82
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.68
  • 24.92
  • 10.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.98
  • 18.13
  • 22.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.39
  • 5.11
  • 6.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 10.86
  • 14.31

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
553.85
512.12
8.15%
532.97
447.61
19.07%
479.22
382.40
25.32%
647.48
496.36
30.45%
Expenses
483.27
449.72
7.46%
472.58
394.30
19.85%
430.44
349.49
23.16%
541.11
401.36
34.82%
EBITDA
70.58
62.40
13.11%
60.39
53.31
13.28%
48.78
32.91
48.22%
106.37
95.00
11.97%
EBIDTM
12.74%
12.18%
11.33%
11.91%
10.18%
8.61%
16.43%
19.14%
Other Income
8.81
12.57
-29.91%
9.56
8.13
17.59%
8.66
14.88
-41.80%
5.49
21.18
-74.08%
Interest
3.22
2.35
37.02%
3.56
2.30
54.78%
2.05
2.24
-8.48%
2.31
2.45
-5.71%
Depreciation
9.62
7.45
29.13%
8.50
7.23
17.57%
7.87
7.05
11.63%
7.36
7.06
4.25%
PBT
66.55
65.17
2.12%
57.89
51.91
11.52%
47.52
38.50
23.43%
102.19
106.67
-4.20%
Tax
19.94
17.72
12.53%
16.63
13.33
24.76%
14.23
11.57
22.99%
21.12
23.28
-9.28%
PAT
46.61
47.45
-1.77%
41.26
38.58
6.95%
33.29
26.93
23.62%
81.07
83.39
-2.78%
PATM
8.42%
9.27%
7.74%
8.62%
6.95%
7.04%
12.52%
16.80%
EPS
3.34
3.38
-1.18%
2.99
2.74
9.12%
2.34
1.97
18.78%
5.74
5.84
-1.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,213.52
1,989.61
1,576.87
1,449.52
1,479.83
1,162.28
1,045.81
1,008.91
871.08
800.48
793.02
Net Sales Growth
20.40%
26.17%
8.79%
-2.05%
27.32%
11.14%
3.66%
15.82%
8.82%
0.94%
 
Cost Of Goods Sold
1,357.41
1,242.56
945.74
891.90
965.33
727.53
675.59
657.13
564.24
522.85
543.67
Gross Profit
856.11
747.04
631.13
557.62
514.50
434.76
370.22
351.78
306.85
277.64
249.35
GP Margin
38.68%
37.55%
40.02%
38.47%
34.77%
37.41%
35.40%
34.87%
35.23%
34.68%
31.44%
Total Expenditure
1,927.40
1,731.77
1,361.74
1,245.11
1,341.97
1,053.41
965.76
936.71
812.24
748.95
757.02
Power & Fuel Cost
-
24.94
21.45
15.66
16.11
15.79
13.37
13.35
13.45
12.10
11.43
% Of Sales
-
1.25%
1.36%
1.08%
1.09%
1.36%
1.28%
1.32%
1.54%
1.51%
1.44%
Employee Cost
-
236.26
199.04
173.63
180.75
151.02
136.97
121.76
110.17
97.50
96.50
% Of Sales
-
11.87%
12.62%
11.98%
12.21%
12.99%
13.10%
12.07%
12.65%
12.18%
12.17%
Manufacturing Exp.
-
55.24
53.71
40.54
40.31
32.23
29.10
28.39
24.36
23.67
21.64
% Of Sales
-
2.78%
3.41%
2.80%
2.72%
2.77%
2.78%
2.81%
2.80%
2.96%
2.73%
General & Admin Exp.
-
101.28
84.64
66.17
83.25
78.10
71.79
70.99
65.58
58.61
46.41
% Of Sales
-
5.09%
5.37%
4.56%
5.63%
6.72%
6.86%
7.04%
7.53%
7.32%
5.85%
Selling & Distn. Exp.
-
16.40
10.84
6.10
12.13
11.02
9.67
8.87
8.79
7.36
12.12
% Of Sales
-
0.82%
0.69%
0.42%
0.82%
0.95%
0.92%
0.88%
1.01%
0.92%
1.53%
Miscellaneous Exp.
-
55.08
46.33
51.11
44.10
37.72
29.27
36.22
25.67
26.86
12.12
% Of Sales
-
2.77%
2.94%
3.53%
2.98%
3.25%
2.80%
3.59%
2.95%
3.36%
3.18%
EBITDA
286.12
257.84
215.13
204.41
137.86
108.87
80.05
72.20
58.84
51.53
36.00
EBITDA Margin
12.93%
12.96%
13.64%
14.10%
9.32%
9.37%
7.65%
7.16%
6.75%
6.44%
4.54%
Other Income
32.52
41.07
42.50
33.09
35.37
33.34
21.09
12.21
6.53
4.42
4.83
Interest
11.14
12.05
12.67
14.72
19.25
21.35
21.74
18.88
18.13
19.99
15.50
Depreciation
33.35
29.09
28.04
27.67
23.53
19.59
13.08
11.83
12.61
12.11
10.56
PBT
274.15
257.77
216.91
195.11
130.44
101.27
66.32
53.70
34.62
23.85
14.76
Tax
71.92
63.74
55.64
51.71
36.73
35.94
26.36
24.81
17.72
12.44
9.98
Tax Rate
26.23%
24.73%
25.65%
26.50%
28.16%
35.49%
39.75%
46.20%
51.18%
52.16%
67.62%
PAT
202.23
196.75
162.78
144.00
93.18
64.69
40.28
30.46
15.20
9.79
4.57
PAT before Minority Interest
203.04
194.97
161.69
143.39
93.71
65.34
39.96
28.89
16.90
11.41
4.78
Minority Interest
0.81
1.78
1.09
0.61
-0.53
-0.65
0.32
1.57
-1.70
-1.62
-0.21
PAT Margin
9.14%
9.89%
10.32%
9.93%
6.30%
5.57%
3.85%
3.02%
1.74%
1.22%
0.58%
PAT Growth
2.99%
20.87%
13.04%
54.54%
44.04%
60.60%
32.24%
100.39%
55.26%
114.22%
 
EPS
13.79
13.41
11.10
9.82
6.35
4.41
2.75
2.08
1.04
0.67
0.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
833.49
655.66
505.84
363.15
260.03
200.11
166.74
170.13
156.06
152.22
Share Capital
14.23
14.23
14.23
14.23
14.23
14.23
14.23
14.12
14.09
14.09
Total Reserves
819.26
641.43
491.61
348.92
245.80
185.88
152.51
154.54
140.39
136.51
Non-Current Liabilities
41.39
33.92
33.47
54.47
49.69
56.76
48.72
52.31
46.73
31.29
Secured Loans
15.68
11.72
7.95
18.75
26.10
33.40
29.69
23.02
19.73
9.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
1.41
Long Term Provisions
23.89
18.98
17.05
17.58
14.84
13.04
11.74
12.89
11.66
6.07
Current Liabilities
1,051.35
927.31
898.77
961.15
852.29
804.37
745.42
486.64
468.07
463.43
Trade Payables
551.25
523.49
535.32
493.56
415.10
363.89
391.25
331.40
316.21
315.45
Other Current Liabilities
460.07
354.58
299.85
372.52
350.60
311.46
265.67
78.09
78.23
54.77
Short Term Borrowings
27.49
26.90
32.59
72.25
66.73
112.54
68.36
56.73
56.72
77.95
Short Term Provisions
12.54
22.35
31.01
22.82
19.87
16.48
20.15
20.43
16.90
15.27
Total Liabilities
1,928.54
1,616.06
1,437.96
1,380.80
1,164.20
1,064.08
964.74
715.29
679.35
654.75
Net Block
215.41
192.10
189.74
194.04
160.67
144.87
98.96
102.95
84.54
93.64
Gross Block
354.05
303.34
276.31
252.95
203.68
169.36
110.52
239.67
211.92
205.80
Accumulated Depreciation
138.63
111.24
86.58
58.91
43.02
24.49
11.56
136.72
127.38
112.16
Non Current Assets
300.64
269.20
244.98
251.49
225.48
202.05
185.16
188.05
175.19
166.26
Capital Work in Progress
41.95
20.04
14.60
11.51
12.28
6.58
33.55
2.08
14.39
1.17
Non Current Investment
9.52
8.34
4.27
4.46
4.14
3.68
2.90
2.41
2.38
2.46
Long Term Loans & Adv.
29.15
43.43
30.47
35.00
41.35
39.38
41.71
80.58
73.74
68.41
Other Non Current Assets
4.61
5.29
5.91
6.49
7.03
7.54
8.04
0.02
0.14
0.59
Current Assets
1,627.91
1,346.88
1,192.98
1,129.30
938.72
862.03
779.58
527.26
504.16
488.49
Current Investments
0.32
0.32
0.24
0.11
0.37
0.40
0.32
0.05
0.05
0.09
Inventories
222.26
180.96
127.59
134.50
129.76
101.19
128.95
81.35
79.33
75.46
Sundry Debtors
696.79
507.70
448.96
501.87
424.17
437.10
416.17
363.02
358.24
348.38
Cash & Bank
547.97
535.90
505.38
373.08
290.41
263.17
167.68
33.42
26.16
23.79
Other Current Assets
160.57
40.51
28.84
40.85
94.01
60.16
66.46
49.42
40.37
40.78
Short Term Loans & Adv.
122.45
81.49
81.96
78.88
63.97
40.60
48.48
40.87
34.37
33.93
Net Current Assets
576.55
419.56
294.21
168.15
86.42
57.66
34.16
40.62
36.09
25.06
Total Assets
1,928.55
1,616.08
1,437.96
1,380.79
1,164.20
1,064.08
964.74
715.31
679.35
654.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
62.73
91.38
197.05
101.79
126.61
86.13
176.32
49.79
45.33
5.22
PBT
257.77
216.91
195.11
130.44
101.27
66.32
53.70
34.62
23.85
14.76
Adjustment
14.00
21.60
27.79
18.94
24.78
12.81
28.67
27.36
32.81
24.07
Changes in Working Capital
-134.37
-75.77
24.05
-11.12
34.44
35.57
118.07
2.25
-1.62
-21.70
Cash after chg. in Working capital
137.41
162.75
246.95
138.26
160.49
114.71
200.44
64.23
55.04
17.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.68
-71.37
-49.90
-36.48
-33.87
-28.58
-24.12
-14.44
-9.71
-11.92
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
-40.41
-92.00
-29.24
-17.94
-70.40
-166.22
-71.75
-25.17
-17.35
-0.86
Net Fixed Assets
-71.12
-31.90
-26.31
-46.36
-30.93
-30.95
62.83
-13.74
-8.95
-0.97
Net Investments
-3.96
-1.57
-0.56
-1.03
-3.18
-1.11
-1.55
0.00
-3.12
-0.01
Others
34.67
-58.53
-2.37
29.45
-36.29
-134.16
-133.03
-11.43
-5.28
0.12
Cash from Financing Activity
-15.31
-26.86
-74.70
-28.17
-78.97
31.14
-3.29
-16.66
-28.63
-6.62
Net Cash Inflow / Outflow
7.01
-27.48
93.11
55.68
-22.75
-48.95
101.28
7.95
-0.65
-2.27
Opening Cash & Equivalents
169.08
197.23
101.46
45.17
67.25
117.10
19.44
11.18
11.83
14.09
Closing Cash & Equivalent
175.36
169.08
197.23
101.46
45.17
67.25
117.10
19.14
11.18
11.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
58.58
46.08
355.50
255.22
182.75
140.63
117.18
119.38
109.54
106.79
ROA
11.00%
10.59%
10.17%
7.36%
5.86%
3.94%
3.44%
2.42%
1.71%
0.72%
ROE
26.18%
27.84%
33.00%
30.08%
28.40%
21.79%
17.23%
10.47%
7.48%
3.21%
ROCE
34.06%
36.48%
41.05%
35.87%
33.39%
27.42%
27.03%
21.02%
17.89%
12.50%
Fixed Asset Turnover
6.05
5.44
5.48
6.48
6.23
7.54
5.98
4.00
3.98
4.00
Receivable days
110.48
110.72
119.71
114.20
135.23
147.62
135.79
145.62
155.28
157.65
Inventory Days
36.99
35.71
33.00
32.59
36.26
39.82
36.65
32.44
34.01
33.02
Payable days
157.85
204.32
210.53
133.47
146.67
157.06
155.07
161.81
168.78
172.72
Cash Conversion Cycle
-10.38
-57.89
-57.82
13.32
24.83
30.38
17.37
16.25
20.51
17.94
Total Debt/Equity
0.06
0.07
0.10
0.28
0.42
0.82
0.66
0.53
0.56
0.64
Interest Cover
22.47
18.15
14.26
7.78
5.74
4.05
3.84
2.91
2.19
1.95

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.