Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Engineering - Industrial Equipments

Rating :
77/99

BSE: 500214 | NSE: IONEXCHANG

598.95
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  605.00
  •  605.00
  •  585.10
  •  590.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  629
  •  56.71
  •  1071.00
  •  360.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 865.70
  • 8.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 684.94
  • 0.76%
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.01%
  • 2.70%
  • 40.38%
  • FII
  • DII
  • Others
  • 1.45%
  • 4.55%
  • 23.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.22
  • 8.54
  • 5.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.86
  • 11.11
  • 3.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.99
  • 20.56
  • 12.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.54
  • 13.35
  • 13.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.50
  • 2.50
  • 2.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.69
  • 6.23
  • 5.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
398.23
0.00
0
409.40
0.00
0
321.11
0.00
0
431.78
0.00
0
Expenses
359.10
0.00
0
376.52
0.00
0
297.91
0.00
0
371.90
0.00
0
EBITDA
39.13
0.00
0
32.88
0.00
0
23.20
0.00
0
59.88
0.00
0
EBIDTM
9.83%
0.00%
8.03%
0.00%
7.22%
0.00%
13.87%
0.00%
Other Income
7.58
0.00
0
9.14
0.00
0
7.74
0.00
0
2.04
0.00
0
Interest
4.18
0.00
0
3.87
0.00
0
3.90
0.00
0
4.89
0.00
0
Depreciation
5.85
0.00
0
5.71
0.00
0
5.56
0.00
0
5.11
0.00
0
PBT
36.68
0.00
0
32.44
0.00
0
21.48
0.00
0
51.92
0.00
0
Tax
10.66
0.00
0
6.83
0.00
0
8.69
0.00
0
16.02
0.00
0
PAT
26.02
0.00
0
25.61
0.00
0
12.79
0.00
0
35.90
0.00
0
PATM
6.53%
0.00%
6.26%
0.00%
3.98%
0.00%
8.31%
0.00%
EPS
18.59
0.00
0
17.82
0.00
0
9.63
0.00
0
25.33
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,560.52
1,162.28
1,045.81
1,008.91
871.08
800.48
793.02
857.28
722.80
607.50
522.76
Net Sales Growth
0.00%
11.14%
3.66%
15.82%
8.82%
0.94%
-7.50%
18.61%
18.98%
16.21%
 
Cost Of Goods Sold
1,032.87
727.53
675.59
657.13
564.24
522.85
543.67
585.57
509.89
428.91
356.59
Gross Profit
527.65
434.76
370.22
351.78
306.85
277.64
249.35
271.71
212.90
178.59
166.17
GP Margin
33.81%
37.41%
35.40%
34.87%
35.23%
34.68%
31.44%
31.69%
29.45%
29.40%
31.79%
Total Expenditure
1,405.43
1,053.41
965.76
936.71
812.24
748.95
757.02
805.16
689.58
583.59
501.07
Power & Fuel Cost
-
15.79
13.37
13.35
13.45
12.10
11.43
11.53
7.95
6.61
5.82
% Of Sales
-
1.36%
1.28%
1.32%
1.54%
1.51%
1.44%
1.34%
1.10%
1.09%
1.11%
Employee Cost
-
151.02
136.97
121.76
110.17
97.50
96.50
98.00
74.84
64.30
50.66
% Of Sales
-
12.99%
13.10%
12.07%
12.65%
12.18%
12.17%
11.43%
10.35%
10.58%
9.69%
Manufacturing Exp.
-
32.23
29.10
28.39
24.36
23.67
21.64
23.57
19.58
14.80
12.43
% Of Sales
-
2.77%
2.78%
2.81%
2.80%
2.96%
2.73%
2.75%
2.71%
2.44%
2.38%
General & Admin Exp.
-
78.10
71.79
70.99
65.58
58.61
46.41
47.04
39.28
35.99
32.34
% Of Sales
-
6.72%
6.86%
7.04%
7.53%
7.32%
5.85%
5.49%
5.43%
5.92%
6.19%
Selling & Distn. Exp.
-
11.02
9.67
8.87
8.79
7.36
12.12
11.88
8.79
7.20
8.18
% Of Sales
-
0.95%
0.92%
0.88%
1.01%
0.92%
1.53%
1.39%
1.22%
1.19%
1.56%
Miscellaneous Exp.
-
37.72
29.27
36.22
25.67
26.86
25.25
27.55
29.25
25.77
8.18
% Of Sales
-
3.25%
2.80%
3.59%
2.95%
3.36%
3.18%
3.21%
4.05%
4.24%
6.70%
EBITDA
155.09
108.87
80.05
72.20
58.84
51.53
36.00
52.12
33.22
23.91
21.69
EBITDA Margin
9.94%
9.37%
7.65%
7.16%
6.75%
6.44%
4.54%
6.08%
4.60%
3.94%
4.15%
Other Income
26.50
33.34
21.09
12.21
6.53
4.42
4.83
4.70
8.82
8.65
7.75
Interest
16.84
21.35
21.74
18.88
18.13
19.99
15.50
18.51
13.36
10.19
12.61
Depreciation
22.23
19.59
13.08
11.83
12.61
12.11
10.56
12.30
8.69
6.85
6.40
PBT
142.52
101.27
66.32
53.70
34.62
23.85
14.76
26.01
19.98
15.52
10.42
Tax
42.20
35.94
26.36
24.81
17.72
12.44
9.98
11.35
8.78
7.43
5.45
Tax Rate
29.61%
35.49%
39.75%
46.20%
51.18%
52.16%
67.62%
43.64%
43.94%
47.87%
52.30%
PAT
100.32
64.69
40.28
30.46
15.20
9.79
4.57
14.27
9.13
7.90
3.45
PAT before Minority Interest
100.55
65.34
39.96
28.89
16.90
11.41
4.78
14.66
11.20
8.10
4.97
Minority Interest
0.23
-0.65
0.32
1.57
-1.70
-1.62
-0.21
-0.39
-2.07
-0.20
-1.52
PAT Margin
6.43%
5.57%
3.85%
3.02%
1.74%
1.22%
0.58%
1.66%
1.26%
1.30%
0.66%
PAT Growth
0.00%
60.60%
32.24%
100.39%
55.26%
114.22%
-67.97%
56.30%
15.57%
128.99%
 
Unadjusted EPS
71.37
56.99
34.46
24.97
10.86
6.92
3.23
10.00
7.31
6.46
3.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
260.03
200.11
166.74
170.13
156.06
152.22
150.72
137.19
131.64
120.82
Share Capital
14.23
14.23
14.23
14.12
14.09
14.09
12.98
13.23
13.10
12.40
Total Reserves
245.80
185.88
152.51
154.54
140.39
136.51
134.40
121.71
115.74
104.10
Non-Current Liabilities
49.69
56.76
48.72
52.31
46.73
31.29
31.04
26.98
25.90
62.75
Secured Loans
26.10
33.40
29.69
23.02
19.73
9.68
9.79
9.39
5.14
46.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.50
1.41
1.60
1.68
3.21
13.06
Long Term Provisions
14.84
13.04
11.74
12.89
11.66
6.07
5.46
4.87
5.23
0.00
Current Liabilities
852.29
804.37
745.42
486.64
468.07
463.43
493.04
467.34
353.81
305.34
Trade Payables
415.10
363.89
391.25
331.40
316.21
315.45
347.84
307.89
242.75
205.38
Other Current Liabilities
350.60
311.46
265.67
78.09
78.23
54.77
69.74
97.44
65.40
62.89
Short Term Borrowings
66.73
112.54
68.36
56.73
56.72
77.95
58.97
44.99
35.78
0.00
Short Term Provisions
19.87
16.48
20.15
20.43
16.90
15.27
16.49
17.02
9.88
37.06
Total Liabilities
1,164.20
1,064.08
964.74
715.29
679.35
654.75
682.40
638.74
515.82
493.37
Net Block
160.67
144.87
98.96
102.95
84.54
93.64
101.08
74.65
60.54
62.22
Gross Block
203.68
169.36
110.52
239.67
211.92
205.80
203.31
162.12
137.43
133.58
Accumulated Depreciation
43.02
24.49
11.56
136.72
127.38
112.16
102.23
87.48
76.90
71.36
Non Current Assets
225.48
202.05
185.16
188.05
175.19
166.26
177.16
167.78
156.90
72.89
Capital Work in Progress
12.28
6.58
33.55
2.08
14.39
1.17
1.46
15.16
9.04
6.33
Non Current Investment
4.14
3.68
2.90
2.41
2.38
2.46
2.53
4.71
4.49
4.34
Long Term Loans & Adv.
41.35
39.38
41.71
80.58
73.74
68.41
72.02
72.85
80.76
0.00
Other Non Current Assets
7.03
7.54
8.04
0.02
0.14
0.59
0.07
0.41
2.08
0.00
Current Assets
938.72
862.03
779.58
527.26
504.16
488.49
505.24
470.97
358.92
420.48
Current Investments
0.37
0.40
0.32
0.05
0.05
0.09
0.17
0.17
0.17
0.00
Inventories
129.76
101.19
128.95
81.35
79.33
75.46
72.44
66.00
56.10
48.50
Sundry Debtors
424.17
437.10
416.17
363.02
358.24
348.38
357.85
352.24
249.14
247.77
Cash & Bank
290.41
263.17
167.68
33.42
26.16
23.79
26.01
18.83
30.71
17.98
Other Current Assets
94.01
19.56
17.98
8.55
40.37
40.78
48.77
33.73
22.79
106.22
Short Term Loans & Adv.
63.97
40.60
48.48
40.87
34.37
33.93
42.99
26.41
17.17
105.91
Net Current Assets
86.42
57.66
34.16
40.62
36.09
25.06
12.20
3.63
5.11
115.14
Total Assets
1,164.20
1,064.08
964.74
715.31
679.35
654.75
682.40
638.75
515.82
493.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
126.61
86.13
176.32
49.79
45.33
5.22
31.02
14.51
34.16
47.01
PBT
101.27
66.32
53.70
34.62
23.85
14.76
26.01
20.50
16.00
11.09
Adjustment
23.95
12.81
28.67
27.36
32.81
24.07
27.67
22.31
21.46
32.27
Changes in Working Capital
35.26
35.57
118.07
2.25
-1.62
-21.70
-11.97
-21.35
0.36
7.80
Cash after chg. in Working capital
160.49
114.71
200.44
64.23
55.04
17.14
41.72
21.46
37.81
51.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.87
-28.58
-24.12
-14.44
-9.71
-11.92
-10.70
-6.95
-3.65
-4.15
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
-70.40
-166.22
-71.75
-25.17
-17.35
-0.86
-17.06
-12.07
-10.01
-9.73
Net Fixed Assets
-30.93
-30.95
62.83
-13.74
-8.95
-0.97
-22.85
-19.38
-3.74
-0.19
Net Investments
-3.18
-1.11
-1.55
0.00
-3.12
-0.01
-16.82
-5.39
-4.50
-15.20
Others
-36.29
-134.16
-133.03
-11.43
-5.28
0.12
22.61
12.70
-1.77
5.66
Cash from Financing Activity
-78.97
31.14
-3.29
-16.66
-28.63
-6.62
-10.42
-9.18
-16.76
-34.91
Net Cash Inflow / Outflow
-22.75
-48.95
101.28
7.95
-0.65
-2.27
3.54
-6.74
7.38
2.36
Opening Cash & Equivalents
67.25
117.10
19.44
11.18
11.83
14.09
10.26
17.00
9.61
7.25
Closing Cash & Equivalent
45.17
67.25
117.10
19.14
11.18
11.83
14.09
10.26
17.00
9.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
182.75
140.63
117.18
119.38
109.54
106.79
113.49
101.88
98.28
93.87
ROA
5.86%
3.94%
3.44%
2.42%
1.71%
0.72%
2.22%
1.94%
1.60%
1.04%
ROE
28.40%
21.79%
17.23%
10.47%
7.48%
3.21%
10.39%
8.50%
6.61%
4.31%
ROCE
33.39%
27.42%
27.03%
21.02%
17.89%
12.50%
20.13%
17.33%
14.34%
12.12%
Fixed Asset Turnover
6.23
7.54
5.98
4.00
3.98
4.00
4.86
4.97
4.63
4.04
Receivable days
135.23
147.62
135.79
145.62
155.28
157.65
146.05
147.52
144.56
162.96
Inventory Days
36.26
39.82
36.65
32.44
34.01
33.02
28.48
29.95
30.43
31.47
Payable days
146.67
157.06
155.07
161.81
168.78
172.72
161.36
158.22
147.82
143.36
Cash Conversion Cycle
24.83
30.38
17.37
16.25
20.51
17.94
13.17
19.26
27.17
51.07
Total Debt/Equity
0.42
0.82
0.66
0.53
0.56
0.64
0.58
0.51
0.37
0.51
Interest Cover
5.74
4.05
3.84
2.91
2.19
1.95
2.41
2.49
2.52
1.83

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.