Nifty
Sensex
:
:
15746.50
52574.46
63.15 (0.40%)
230.01 (0.44%)

Finance - Exchange

Rating :
50/99

BSE: 534091 | NSE: MCX

1492.40
21-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1484.90
  •  1509.75
  •  1471.30
  •  1493.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  269751
  •  4009.87
  •  1875.00
  •  1201.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,609.72
  • 33.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,850.46
  • 1.86%
  • 5.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 1.78%
  • 19.03%
  • FII
  • DII
  • Others
  • 36.23%
  • 22.51%
  • 20.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.14
  • 9.75
  • 12.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.13
  • 15.49
  • 16.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.17
  • 15.58
  • 29.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.74
  • 35.31
  • 31.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.71
  • 4.12
  • 4.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.88
  • 23.92
  • 22.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
96.97
112.19
-13.57%
100.90
94.11
7.21%
119.68
106.58
12.29%
73.01
84.97
-14.08%
Expenses
52.73
64.58
-18.35%
52.22
50.07
4.29%
53.99
52.89
2.08%
46.50
51.85
-10.32%
EBITDA
44.24
47.61
-7.08%
48.68
44.04
10.54%
65.69
53.69
22.35%
26.51
33.12
-19.96%
EBIDTM
45.62%
42.44%
48.25%
46.80%
54.89%
50.38%
36.31%
38.98%
Other Income
11.49
22.75
-49.49%
24.77
18.63
32.96%
17.84
37.95
-52.99%
49.69
25.87
92.08%
Interest
0.05
0.16
-68.75%
0.05
0.00
0
0.05
0.00
0
0.05
0.00
0
Depreciation
6.14
5.58
10.04%
5.88
4.31
36.43%
5.23
4.23
23.64%
4.80
4.03
19.11%
PBT
49.54
64.62
-23.34%
67.52
58.36
15.70%
78.25
87.41
-10.48%
71.35
54.96
29.82%
Tax
11.03
-0.92
-
-4.21
3.05
-
19.68
15.37
28.04%
15.03
11.37
32.19%
PAT
38.51
65.54
-41.24%
71.73
55.31
29.69%
58.57
72.04
-18.70%
56.32
43.59
29.20%
PATM
39.71%
58.42%
71.09%
58.77%
48.94%
67.59%
77.14%
51.30%
EPS
7.54
12.84
-41.28%
14.08
10.90
29.17%
11.48
14.07
-18.41%
11.07
8.57
29.17%

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
390.56
374.15
300.03
259.84
259.44
234.93
222.49
340.67
523.96
545.11
368.89
Net Sales Growth
-1.83%
24.70%
15.47%
0.15%
10.43%
5.59%
-34.69%
-34.98%
-3.88%
47.77%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
390.56
374.15
300.03
259.84
259.44
234.93
222.49
340.67
523.96
545.11
368.89
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
205.44
219.48
212.74
187.98
179.81
159.66
142.85
194.94
210.22
193.66
177.15
Power & Fuel Cost
-
3.33
2.95
3.25
3.18
3.02
2.60
3.33
0.00
0.00
0.00
% Of Sales
-
0.89%
0.98%
1.25%
1.23%
1.29%
1.17%
0.98%
0%
0%
0%
Employee Cost
-
77.33
72.46
68.21
64.42
41.93
34.92
31.35
28.93
27.98
26.43
% Of Sales
-
20.67%
24.15%
26.25%
24.83%
17.85%
15.70%
9.20%
5.52%
5.13%
7.16%
Manufacturing Exp.
-
79.97
74.11
70.97
67.02
58.29
58.10
88.05
95.31
93.14
75.14
% Of Sales
-
21.37%
24.70%
27.31%
25.83%
24.81%
26.11%
25.85%
18.19%
17.09%
20.37%
General & Admin Exp.
-
45.74
45.84
40.34
41.51
51.92
42.50
52.06
67.45
60.24
64.04
% Of Sales
-
12.23%
15.28%
15.52%
16.00%
22.10%
19.10%
15.28%
12.87%
11.05%
17.36%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
16.44
20.33
8.46
6.86
7.53
7.33
23.48
18.53
12.30
0.00
% Of Sales
-
4.39%
6.78%
3.26%
2.64%
3.21%
3.29%
6.89%
3.54%
2.26%
3.13%
EBITDA
185.12
154.67
87.29
71.86
79.63
75.27
79.64
145.73
313.74
351.45
191.74
EBITDA Margin
47.40%
41.34%
29.09%
27.66%
30.69%
32.04%
35.79%
42.78%
59.88%
64.47%
51.98%
Other Income
103.79
128.96
105.22
92.02
116.90
116.91
118.09
99.65
122.66
86.28
78.67
Interest
0.20
0.16
0.01
0.04
0.20
0.30
1.37
1.06
0.03
0.00
0.03
Depreciation
22.05
18.14
15.45
16.66
18.57
24.59
25.93
34.30
30.75
27.17
24.66
PBT
266.66
265.33
177.05
147.18
177.76
167.29
170.42
210.02
405.62
410.55
245.73
Tax
41.53
28.87
7.45
38.82
51.17
47.03
45.01
56.89
106.49
109.78
72.63
Tax Rate
15.57%
10.88%
4.86%
26.38%
28.79%
29.09%
26.41%
27.09%
26.25%
27.70%
29.56%
PAT
225.13
236.46
145.81
108.36
126.59
114.63
125.41
153.13
299.13
286.55
173.10
PAT before Minority Interest
225.13
236.46
145.81
108.36
126.59
114.63
125.41
153.13
299.13
286.54
173.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
PAT Margin
57.64%
63.20%
48.60%
41.70%
48.79%
48.79%
56.37%
44.95%
57.09%
52.57%
46.92%
PAT Growth
-4.80%
62.17%
34.56%
-14.40%
10.43%
-8.60%
-18.10%
-48.81%
4.39%
65.54%
 
EPS
44.14
46.36
28.59
21.25
24.82
22.48
24.59
30.03
58.65
56.19
33.94

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
1,769.15
1,580.70
1,561.08
1,532.88
1,481.65
1,391.82
1,317.91
1,158.15
997.78
846.13
Share Capital
51.00
51.00
51.00
51.00
51.00
51.00
51.00
51.00
50.77
50.34
Total Reserves
1,718.15
1,528.19
1,505.53
1,477.89
1,427.81
1,340.82
1,266.91
1,107.15
947.01
806.26
Non-Current Liabilities
814.46
781.44
734.72
712.41
639.35
606.07
553.60
462.91
340.19
40.97
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
771.07
745.26
714.21
671.71
623.78
572.80
509.46
406.91
297.86
1.67
Current Liabilities
939.26
456.30
405.01
331.79
401.49
441.74
419.30
655.10
931.13
613.00
Trade Payables
31.03
33.23
41.63
30.08
18.79
9.51
34.37
10.02
7.97
6.97
Other Current Liabilities
866.65
389.90
332.31
258.49
333.76
318.81
302.70
470.14
669.52
570.91
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
41.58
33.17
31.07
43.22
48.94
113.41
82.23
174.93
253.63
35.13
Total Liabilities
3,522.87
2,818.44
2,700.81
2,577.08
2,522.49
2,439.68
2,290.86
2,276.21
2,269.14
1,500.10
Net Block
158.34
158.01
156.23
151.78
136.98
142.82
173.28
203.44
187.57
195.30
Gross Block
250.41
232.42
215.57
194.83
161.55
357.28
354.11
354.17
309.92
291.65
Accumulated Depreciation
92.07
74.41
59.34
43.05
24.57
214.47
180.83
150.72
122.35
96.36
Non Current Assets
1,991.71
1,597.99
1,624.32
1,667.26
1,043.60
762.29
716.26
806.40
840.20
446.56
Capital Work in Progress
23.67
18.95
5.54
0.36
3.13
2.28
0.24
0.98
0.14
0.01
Non Current Investment
594.33
483.92
422.38
435.84
249.98
7.18
7.18
142.84
215.53
176.58
Long Term Loans & Adv.
839.97
812.25
751.43
708.81
651.49
604.37
532.24
447.55
358.78
66.60
Other Non Current Assets
375.40
124.86
288.74
370.47
2.02
5.63
3.31
11.59
78.18
8.09
Current Assets
1,531.16
1,220.45
1,076.49
909.82
1,478.89
1,677.39
1,574.58
1,469.81
1,428.94
1,053.54
Current Investments
661.81
582.35
899.67
762.63
864.35
1,287.94
1,084.36
926.76
935.59
647.16
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.46
6.01
6.31
2.81
4.19
10.65
8.99
6.93
49.22
48.87
Cash & Bank
759.26
534.59
59.66
19.27
500.31
265.63
341.87
347.63
312.44
325.91
Other Current Assets
103.63
75.43
72.18
70.99
110.02
113.16
139.37
188.50
131.70
31.60
Short Term Loans & Adv.
34.67
22.07
38.67
54.12
58.81
76.72
96.30
121.25
120.60
22.95
Net Current Assets
591.90
764.15
671.48
578.03
1,077.40
1,235.65
1,155.29
814.72
497.82
440.54
Total Assets
3,522.87
2,818.44
2,700.81
2,577.08
2,522.49
2,439.68
2,290.84
2,276.21
2,269.14
1,500.10

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
449.15
258.21
99.34
-32.08
77.52
69.61
38.48
52.92
355.19
269.96
PBT
265.37
153.69
147.18
177.76
167.29
170.42
210.02
405.62
396.32
245.73
Adjustment
-104.19
-81.25
-74.32
-89.33
-85.21
-80.55
-42.96
-80.48
-51.65
-29.16
Changes in Working Capital
340.24
215.29
56.12
-69.58
56.88
20.64
-90.20
-194.05
116.03
107.97
Cash after chg. in Working capital
501.42
287.73
128.98
18.85
138.96
110.51
76.86
131.09
460.69
324.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.27
-29.52
-29.64
-50.93
-55.81
-40.90
-38.39
-78.17
-105.51
-54.57
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
-5.63
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-27.17
-92.66
36.05
55.27
-30.42
-68.39
52.72
144.84
-297.28
-232.67
Net Fixed Assets
-22.01
-28.75
-25.92
-30.51
194.88
-5.21
0.80
-45.09
-18.40
-23.51
Net Investments
-168.70
164.12
-221.33
-83.85
181.71
-202.84
-21.59
81.98
-326.65
-206.32
Others
163.54
-228.03
283.30
169.63
-407.01
139.66
73.51
107.95
47.77
-2.84
Cash from Financing Activity
-123.43
-104.53
-92.12
-39.90
-61.42
-19.27
-113.27
-213.41
-29.59
-23.81
Net Cash Inflow / Outflow
298.55
61.02
43.27
-16.71
-14.32
-18.05
-22.08
-15.65
28.31
13.48
Opening Cash & Equivalents
108.36
47.34
4.07
20.78
35.10
53.15
75.22
90.87
62.56
49.10
Closing Cash & Equivalent
406.91
108.36
47.34
4.07
20.78
35.10
53.15
75.22
90.87
62.58

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.)
346.89
309.65
305.20
299.78
289.97
272.91
258.42
227.09
196.54
170.15
ROA
7.46%
5.28%
4.11%
4.96%
4.62%
5.30%
6.71%
13.16%
15.20%
12.69%
ROE
14.12%
9.30%
7.02%
8.97%
7.99%
9.26%
12.37%
27.75%
30.90%
22.28%
ROCE
15.85%
9.76%
9.52%
12.59%
11.27%
12.68%
17.05%
37.63%
42.99%
31.85%
Fixed Asset Turnover
1.55
1.34
1.27
1.46
0.91
0.63
0.96
1.58
1.81
1.32
Receivable days
6.08
7.49
6.41
4.92
11.53
16.11
8.53
19.56
32.84
39.21
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
64.38
81.50
81.61
57.67
40.02
65.45
51.19
21.00
18.29
47.55
Cash Conversion Cycle
-58.29
-74.00
-75.21
-52.74
-28.49
-49.34
-42.67
-1.45
14.55
-8.35
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
1659.31
0.00
3680.50
889.80
539.69
125.12
199.13
0.00
0.00
9452.04

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.