Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Miscellaneous

Rating :
62/99

BSE: 532468 | NSE: Not Listed

5318.10
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  5480.00
  •  5550.00
  •  5275.00
  •  5400.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86
  •  26.66
  •  6390.00
  •  3100.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,431.57
  • 6.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,973.80
  • 0.28%
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 8.84%
  • 5.80%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 10.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.17
  • 16.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.40
  • 6.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.50
  • 10.86
  • 1.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.66
  • 6.61
  • 9.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 1.20
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.01
  • 4.46
  • 4.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2,117.72
1,753.74
20.75%
1,561.61
1,786.61
-12.59%
1,869.35
1,952.22
-4.24%
1,859.78
1,823.69
1.98%
Expenses
1,536.12
1,415.16
8.55%
1,190.68
1,426.66
-16.54%
1,509.97
1,571.54
-3.92%
1,455.71
1,492.16
-2.44%
EBITDA
581.60
338.58
71.78%
370.93
359.95
3.05%
359.38
380.68
-5.60%
404.06
331.53
21.88%
EBIDTM
27.46%
19.31%
23.75%
20.15%
19.22%
19.50%
21.73%
18.18%
Other Income
2.55
17.53
-85.45%
1.47
17.23
-91.47%
3.24
11.37
-71.50%
3.65
0.67
444.78%
Interest
35.95
54.81
-34.41%
42.91
51.18
-16.16%
46.36
52.81
-12.21%
47.16
53.66
-12.11%
Depreciation
113.41
92.29
22.88%
103.54
91.82
12.76%
100.78
95.24
5.82%
101.24
91.86
10.21%
PBT
434.79
209.00
108.03%
225.95
234.18
-3.51%
215.48
244.01
-11.69%
259.30
186.68
38.90%
Tax
119.15
9.71
1,127.09%
49.71
56.16
-11.49%
24.25
62.61
-61.27%
-85.55
32.79
-
PAT
315.64
199.29
58.38%
176.25
178.02
-0.99%
191.23
181.40
5.42%
344.85
153.89
124.09%
PATM
14.90%
11.36%
11.29%
9.96%
10.23%
9.29%
18.54%
8.44%
EPS
485.60
306.60
58.38%
271.15
273.87
-0.99%
294.20
279.08
5.42%
530.54
236.76
124.08%

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
7,408.46
7,743.56
5,632.88
4,864.38
4,630.47
4,560.36
4,032.28
2,537.70
13.14
11.54
0.00
Net Sales Growth
1.26%
37.47%
15.80%
5.05%
1.54%
13.10%
58.90%
19212.79%
13.86%
0
 
Cost Of Goods Sold
3,546.79
4,359.63
3,032.01
2,418.72
2,330.36
2,548.11
2,394.83
1,393.32
0.00
0.00
0.00
Gross Profit
3,861.67
3,383.92
2,600.87
2,445.66
2,300.11
2,012.25
1,637.44
1,144.39
13.14
11.54
0.00
GP Margin
52.13%
43.70%
46.17%
50.28%
49.67%
44.12%
40.61%
45.10%
100%
100%
0
Total Expenditure
5,692.48
6,380.31
4,714.21
3,887.39
3,655.46
3,833.47
3,520.24
2,079.25
11.04
9.08
4.68
Power & Fuel Cost
-
628.63
500.79
417.80
398.07
434.15
418.85
258.84
0.38
0.40
0.09
% Of Sales
-
8.12%
8.89%
8.59%
8.60%
9.52%
10.39%
10.20%
2.89%
3.47%
0
Employee Cost
-
540.03
494.61
450.19
389.44
355.61
308.50
181.29
6.76
6.20
1.84
% Of Sales
-
6.97%
8.78%
9.25%
8.41%
7.80%
7.65%
7.14%
51.45%
53.73%
0
Manufacturing Exp.
-
569.42
488.17
364.62
317.28
297.86
228.48
147.61
0.37
0.14
1.13
% Of Sales
-
7.35%
8.67%
7.50%
6.85%
6.53%
5.67%
5.82%
2.82%
1.21%
0
General & Admin Exp.
-
142.48
107.83
103.19
91.33
90.87
77.70
56.10
2.34
1.69
0.91
% Of Sales
-
1.84%
1.91%
2.12%
1.97%
1.99%
1.93%
2.21%
17.81%
14.64%
0
Selling & Distn. Exp.
-
24.35
12.56
9.74
10.61
12.62
8.93
5.01
0.58
0.50
0.41
% Of Sales
-
0.31%
0.22%
0.20%
0.23%
0.28%
0.22%
0.20%
4.41%
4.33%
0
Miscellaneous Exp.
-
115.78
78.23
123.13
118.37
94.25
82.93
37.08
0.61
0.15
0.41
% Of Sales
-
1.50%
1.39%
2.53%
2.56%
2.07%
2.06%
1.46%
4.64%
1.30%
0
EBITDA
1,715.97
1,363.25
918.67
976.99
975.01
726.89
512.04
458.45
2.10
2.46
-4.68
EBITDA Margin
23.16%
17.60%
16.31%
20.08%
21.06%
15.94%
12.70%
18.07%
15.98%
21.32%
0
Other Income
10.91
43.81
123.20
63.65
33.55
68.40
26.42
73.36
0.42
0.21
7.68
Interest
172.38
201.35
125.53
102.69
131.14
140.42
99.02
66.25
3.95
6.61
12.10
Depreciation
418.97
383.29
332.57
297.15
290.70
246.49
225.69
143.21
0.65
0.55
0.42
PBT
1,135.52
822.42
583.77
640.80
586.72
408.38
213.76
322.34
-2.08
-4.48
-9.52
Tax
107.56
180.22
126.21
139.81
152.11
96.55
46.94
87.38
0.81
1.31
0.57
Tax Rate
9.47%
21.91%
21.62%
21.82%
25.93%
23.64%
21.96%
27.11%
-38.94%
-29.24%
-5.99%
PAT
1,027.97
338.56
243.74
321.20
256.64
202.16
120.15
180.55
-2.89
-5.78
-10.08
PAT before Minority Interest
541.35
642.20
457.56
500.99
434.61
311.83
166.82
234.97
-2.89
-5.78
-10.08
Minority Interest
-486.62
-303.64
-213.82
-179.79
-177.97
-109.67
-46.67
-54.42
0.00
0.00
0.00
PAT Margin
13.88%
4.37%
4.33%
6.60%
5.54%
4.43%
2.98%
7.11%
-21.99%
-50.09%
0
PAT Growth
44.26%
38.90%
-24.12%
25.16%
26.95%
68.26%
-33.45%
-
-
-
 
EPS
1,581.49
520.86
374.98
494.15
394.83
311.02
184.85
277.77
-4.45
-8.89
-15.51

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
2,283.60
1,962.22
1,865.17
1,612.84
1,364.23
1,182.42
1,063.39
849.54
666.56
433.01
Share Capital
19.37
19.37
19.37
19.37
19.37
19.37
19.37
19.37
19.37
6.45
Total Reserves
2,263.65
1,942.85
1,845.80
1,593.47
1,344.86
1,163.05
1,044.02
830.17
647.19
426.56
Non-Current Liabilities
2,912.49
2,539.85
1,969.10
2,387.52
2,214.23
2,022.64
1,384.46
27.12
30.48
87.57
Secured Loans
1,755.44
1,901.45
1,427.74
1,931.15
1,560.90
1,354.66
776.88
22.91
25.87
74.98
Unsecured Loans
411.15
0.00
0.00
0.00
249.88
375.26
339.97
0.00
0.00
13.03
Long Term Provisions
38.98
32.52
33.94
19.10
17.07
17.41
17.19
4.17
4.61
0.00
Current Liabilities
3,214.25
2,533.93
2,008.82
1,439.39
1,409.28
1,401.95
1,245.06
6.60
28.79
15.14
Trade Payables
1,382.42
1,044.24
808.90
714.56
581.45
788.61
518.18
0.00
0.95
0.07
Other Current Liabilities
682.78
631.78
647.25
521.67
570.73
277.68
476.57
8.72
4.14
4.54
Short Term Borrowings
1,133.17
852.88
549.35
194.61
247.23
320.85
242.55
0.00
15.47
0.00
Short Term Provisions
15.89
5.03
3.32
8.55
9.87
14.81
7.75
-2.12
8.23
10.53
Total Liabilities
10,297.73
8,659.85
7,151.16
6,600.88
6,000.40
5,537.42
4,637.51
883.26
725.83
535.72
Net Block
5,655.11
5,140.18
4,423.61
4,150.87
3,952.44
3,575.31
2,371.12
27.94
27.85
24.41
Gross Block
9,748.00
8,820.84
7,695.04
7,163.36
6,717.04
6,145.72
4,794.64
30.93
30.19
26.20
Accumulated Depreciation
4,092.89
3,680.66
3,271.43
3,012.49
2,764.60
2,570.40
2,423.51
2.99
2.34
1.79
Non Current Assets
7,082.51
6,214.79
5,071.09
4,568.29
4,265.88
3,797.08
3,121.54
861.86
708.21
518.09
Capital Work in Progress
763.62
580.39
270.27
128.43
117.39
117.47
570.73
2.44
0.19
0.14
Non Current Investment
125.60
111.59
120.65
80.78
68.20
35.48
32.87
830.74
680.17
493.54
Long Term Loans & Adv.
512.11
329.11
236.86
203.16
122.89
63.37
145.94
0.74
0.01
0.00
Other Non Current Assets
26.06
53.52
19.69
5.05
4.96
5.45
0.87
0.00
0.00
0.00
Current Assets
3,215.24
2,445.06
2,073.09
2,022.08
1,725.32
1,731.71
1,507.64
21.40
17.62
17.64
Current Investments
87.97
107.84
169.60
157.57
94.49
26.49
145.66
16.63
1.85
0.00
Inventories
1,225.35
958.55
838.33
705.08
763.49
746.40
563.23
0.00
0.00
0.00
Sundry Debtors
1,031.36
681.42
658.07
515.44
611.39
692.20
509.07
0.07
0.01
0.00
Cash & Bank
202.01
99.99
97.85
391.37
109.26
97.21
191.76
3.38
4.49
3.05
Other Current Assets
668.55
449.03
226.25
173.03
146.69
169.40
97.93
1.32
11.26
14.58
Short Term Loans & Adv.
147.11
148.22
83.00
79.59
46.49
43.85
72.00
1.18
1.76
14.58
Net Current Assets
0.98
-88.87
64.27
582.69
316.04
329.75
262.59
14.81
-11.17
2.50
Total Assets
10,297.75
8,659.85
7,151.17
6,600.88
6,000.40
5,537.42
4,637.51
883.26
725.83
535.73

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
898.73
706.30
635.29
1,091.16
532.09
352.28
384.54
-0.87
-32.89
0.82
PBT
822.42
583.77
640.80
586.72
408.38
213.76
322.34
-2.08
-42.81
-9.52
Adjustment
563.10
439.39
405.54
406.92
343.65
301.03
182.51
4.29
2.20
12.23
Changes in Working Capital
-335.37
-190.64
-292.69
210.36
-132.77
-119.75
-67.46
-2.25
8.48
-1.94
Cash after chg. in Working capital
1,050.15
832.52
753.66
1,204.00
619.26
395.04
437.39
-0.04
-32.14
0.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-151.42
-126.22
-118.37
-112.84
-87.17
-42.77
-52.85
-0.81
-0.79
0.04
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
-1,089.94
-1,289.31
-645.44
-643.89
-563.53
-671.20
-568.78
19.06
53.93
34.14
Net Fixed Assets
-0.16
0.00
0.00
0.00
0.02
0.00
0.03
0.00
0.00
0.15
Net Investments
0.00
0.00
0.00
-6.73
-10.86
-11.54
-1.15
-18.85
-302.07
-2.06
Others
-1,089.78
-1,289.31
-645.44
-637.16
-552.69
-659.66
-567.66
37.91
356.00
36.05
Cash from Financing Activity
293.34
575.23
-242.69
-165.16
43.41
224.37
295.05
-19.31
-19.36
-36.60
Net Cash Inflow / Outflow
102.14
-7.78
-252.84
282.11
11.97
-94.55
110.81
-1.12
1.68
-1.64
Opening Cash & Equivalents
90.06
97.85
341.99
109.26
97.29
191.76
80.96
4.49
3.06
4.69
Closing Cash & Equivalent
192.20
90.06
89.16
391.37
109.26
97.21
191.76
3.38
4.49
3.05

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.)
3518.12
3020.95
2859.72
2464.20
2080.79
1799.07
1615.08
1296.56
1012.99
671.06
ROA
6.78%
5.79%
7.29%
6.90%
5.41%
3.28%
8.51%
-0.36%
-0.92%
-2.09%
ROE
30.44%
24.12%
29.17%
29.65%
24.92%
15.14%
25.01%
-0.39%
-1.06%
-2.74%
ROCE
18.39%
15.16%
17.76%
18.07%
15.25%
10.17%
21.25%
0.24%
0.35%
0.55%
Fixed Asset Turnover
0.83
0.69
0.70
0.71
0.76
0.79
1.13
0.43
0.41
0.00
Receivable days
40.37
42.67
41.35
41.66
48.68
50.58
34.07
1.22
0.41
0.00
Inventory Days
51.47
57.24
54.39
54.30
56.38
55.15
75.37
0.00
0.00
0.00
Payable days
67.47
68.97
56.07
33.89
28.34
28.59
20.75
19.48
23.43
23.99
Cash Conversion Cycle
24.37
30.94
39.67
62.07
76.73
77.14
88.68
-18.26
-23.03
-23.99
Total Debt/Equity
1.64
1.60
1.29
1.57
1.82
1.87
1.64
0.03
0.06
0.20
Interest Cover
5.08
5.65
7.24
5.47
3.91
3.16
5.87
0.47
0.32
0.21

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.