Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Ecommerce - Online Classifieds

Rating :
79/99

BSE: 532777 | NSE: NAUKRI

2423.30
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2410.00
  •  2448.10
  •  2366.00
  •  2456.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  253231
  •  6075.06
  •  3130.00
  •  1581.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,657.49
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 29,397.98
  • 0.25%
  • 12.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.48%
  • 0.38%
  • 8.76%
  • FII
  • DII
  • Others
  • 35.45%
  • 12.89%
  • 2.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.12
  • 9.46
  • 9.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.68
  • 72.01
  • 13.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.03
  • 71.73
  • 76.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.57
  • 29.69
  • 33.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.37
  • 9.59
  • 10.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.80
  • 42.45
  • 56.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
335.06
290.04
15.52%
329.54
280.01
17.69%
319.74
277.08
15.40%
303.80
0.00
0
Expenses
235.49
211.27
11.46%
237.31
205.47
15.50%
230.55
203.99
13.02%
217.44
0.00
0
EBITDA
99.56
78.77
26.39%
92.22
74.54
23.72%
89.19
73.09
22.03%
86.36
0.00
0
EBIDTM
29.72%
27.16%
27.99%
26.62%
27.90%
26.38%
28.43%
0.00%
Other Income
24.69
32.99
-25.16%
28.22
28.01
0.75%
29.56
25.86
14.31%
33.45
0.00
0
Interest
2.23
0.30
643.33%
2.21
0.21
952.38%
2.13
0.26
719.23%
0.34
0.00
0
Depreciation
12.68
5.35
137.01%
12.09
5.70
112.11%
10.35
5.85
76.92%
5.24
0.00
0
PBT
109.35
529.25
-79.34%
107.69
131.20
-17.92%
103.22
92.84
11.18%
273.11
0.00
0
Tax
23.96
34.27
-30.08%
27.89
28.33
-1.55%
40.80
23.77
71.64%
37.92
0.00
0
PAT
85.39
494.98
-82.75%
79.81
102.87
-22.42%
62.42
69.08
-9.64%
235.19
0.00
0
PATM
25.49%
170.66%
24.22%
36.74%
19.52%
24.93%
77.42%
0.00%
EPS
-4.88
27.17
-
-8.94
-3.07
-
-15.34
-1.52
-
26.85
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
1,288.14
1,150.93
988.24
887.63
747.51
732.49
567.22
472.32
391.88
322.29
237.08
Net Sales Growth
52.06%
16.46%
11.33%
18.74%
2.05%
29.14%
20.09%
20.53%
21.59%
35.94%
 
Cost Of Goods Sold
0.01
8.83
12.16
11.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,288.13
1,142.11
976.08
875.87
747.51
732.49
567.22
472.32
391.88
322.29
237.08
GP Margin
100.00%
99.23%
98.77%
98.68%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
920.79
832.27
725.24
716.58
667.50
711.33
470.58
351.32
273.62
238.97
174.54
Power & Fuel Cost
-
9.19
9.39
10.13
8.51
7.95
6.65
5.27
3.18
2.99
2.35
% Of Sales
-
0.80%
0.95%
1.14%
1.14%
1.09%
1.17%
1.12%
0.81%
0.93%
0.99%
Employee Cost
-
509.94
458.64
456.55
382.32
408.91
260.04
193.55
143.37
123.19
88.21
% Of Sales
-
44.31%
46.41%
51.43%
51.15%
55.82%
45.84%
40.98%
36.59%
38.22%
37.21%
Manufacturing Exp.
-
14.29
12.95
13.14
9.80
11.38
7.45
5.26
4.66
4.97
2.99
% Of Sales
-
1.24%
1.31%
1.48%
1.31%
1.55%
1.31%
1.11%
1.19%
1.54%
1.26%
General & Admin Exp.
-
85.13
81.95
90.49
86.15
139.26
90.11
61.20
39.60
39.74
34.48
% Of Sales
-
7.40%
8.29%
10.19%
11.52%
19.01%
15.89%
12.96%
10.11%
12.33%
14.54%
Selling & Distn. Exp.
-
176.89
119.30
92.61
137.53
111.39
86.13
75.03
56.32
50.59
39.44
% Of Sales
-
15.37%
12.07%
10.43%
18.40%
15.21%
15.18%
15.89%
14.37%
15.70%
16.64%
Miscellaneous Exp.
-
28.00
30.86
41.89
43.19
32.44
20.20
11.01
26.49
17.49
39.44
% Of Sales
-
2.43%
3.12%
4.72%
5.78%
4.43%
3.56%
2.33%
6.76%
5.43%
2.98%
EBITDA
367.33
318.66
263.00
171.05
80.01
21.16
96.64
121.00
118.26
83.32
62.54
EBITDA Margin
28.52%
27.69%
26.61%
19.27%
10.70%
2.89%
17.04%
25.62%
30.18%
25.85%
26.38%
Other Income
115.92
120.31
88.79
92.70
456.09
94.64
50.19
47.53
39.47
27.38
30.68
Interest
6.91
7.01
5.14
3.94
3.35
3.79
2.98
2.79
2.18
2.26
1.96
Depreciation
40.36
22.14
29.63
32.76
23.82
46.94
21.16
11.78
8.32
8.00
6.49
PBT
593.37
409.82
317.01
227.05
508.93
65.07
122.69
153.96
147.23
100.43
84.77
Tax
130.57
124.28
84.50
47.80
57.35
74.00
59.10
52.85
52.88
40.04
31.75
Tax Rate
22.00%
12.11%
13.42%
24.56%
12.03%
124.27%
49.21%
40.57%
36.12%
37.92%
39.20%
PAT
462.81
913.57
556.15
165.90
437.09
61.17
90.16
92.67
94.89
63.28
52.63
PAT before Minority Interest
473.58
902.12
545.12
146.87
419.36
-14.44
60.98
77.42
93.52
65.56
49.24
Minority Interest
10.77
11.45
11.03
19.03
17.73
75.61
29.18
15.25
1.37
-2.28
3.39
PAT Margin
35.93%
79.38%
56.28%
18.69%
58.47%
8.35%
15.90%
19.62%
24.21%
19.63%
22.20%
PAT Growth
-30.61%
64.27%
235.23%
-62.04%
614.55%
-32.15%
-2.71%
-2.34%
49.95%
20.24%
 
Unadjusted EPS
-2.31
49.53
42.22
-1.95
11.27
2.09
8.21
8.39
9.46
11.57
9.54

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
2,542.59
2,045.03
1,592.45
1,542.61
1,415.11
671.99
608.46
527.24
435.13
374.65
Share Capital
122.01
121.59
121.08
120.72
120.22
109.18
109.18
54.59
54.59
27.30
Total Reserves
2,398.02
1,844.43
1,373.36
1,388.50
1,260.58
552.26
492.97
468.58
377.44
344.57
Non-Current Liabilities
697.13
564.90
477.21
416.66
7.37
0.82
-3.60
-3.80
-5.55
-2.76
Secured Loans
0.37
0.28
0.37
0.38
0.28
0.44
0.48
0.28
0.29
0.61
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
727.39
604.03
496.12
457.63
2.09
0.78
0.40
0.09
0.05
0.00
Current Liabilities
645.09
555.41
467.63
391.95
756.96
555.50
458.19
384.61
293.07
191.83
Trade Payables
67.04
61.58
52.50
32.78
99.41
48.94
55.67
38.20
35.15
20.95
Other Current Liabilities
528.11
447.73
370.45
313.42
212.66
162.48
126.21
123.60
95.39
60.25
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
49.93
46.10
44.69
45.76
444.89
344.09
276.31
222.81
162.53
110.64
Total Liabilities
3,871.34
3,150.09
2,521.90
2,333.50
2,598.27
1,367.53
1,073.53
905.54
724.23
563.72
Net Block
60.02
59.25
128.08
82.07
575.57
148.55
151.90
54.75
58.65
29.41
Gross Block
185.81
194.12
182.02
105.44
680.80
211.68
200.74
94.15
91.88
58.14
Accumulated Depreciation
125.79
134.87
53.94
23.38
105.23
63.13
48.84
39.40
33.23
28.73
Non Current Assets
1,938.20
1,361.37
1,084.53
1,254.75
724.53
289.41
336.01
366.85
218.30
43.11
Capital Work in Progress
2.14
0.00
1.00
0.34
12.27
10.28
10.14
9.44
8.92
6.93
Non Current Investment
892.28
448.05
363.95
530.09
112.96
108.50
127.06
220.99
59.29
6.77
Long Term Loans & Adv.
858.55
706.76
572.39
484.43
17.91
21.23
18.50
12.82
12.07
0.00
Other Non Current Assets
125.20
147.31
19.11
157.83
5.82
0.84
28.41
68.85
79.36
0.00
Current Assets
1,933.13
1,788.72
1,437.38
1,078.75
1,873.74
1,078.13
737.50
538.68
505.93
520.61
Current Investments
339.95
1,145.57
216.21
37.44
1,061.56
429.50
134.31
94.22
203.47
107.36
Inventories
0.04
0.75
0.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.75
5.82
8.52
12.57
23.73
9.17
9.52
8.10
14.88
7.95
Cash & Bank
260.33
159.92
303.22
154.13
358.23
307.17
321.42
221.63
131.90
279.07
Other Current Assets
1,326.07
333.23
47.45
35.35
430.22
332.29
272.26
214.73
155.68
126.22
Short Term Loans & Adv.
1,285.07
143.44
861.11
839.26
418.49
324.61
264.94
208.42
152.34
120.34
Net Current Assets
1,288.05
1,233.31
969.74
686.80
1,116.79
522.63
279.32
154.07
212.86
328.78
Total Assets
3,871.33
3,150.09
2,521.91
2,333.50
2,598.27
1,367.54
1,073.51
905.53
724.23
563.72

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
275.67
253.45
213.45
78.17
51.03
80.79
75.17
100.81
103.79
37.60
PBT
99.90
272.83
37.49
207.43
65.07
122.69
153.96
147.23
100.43
84.77
Adjustment
246.70
13.05
205.31
-95.11
-13.06
-38.71
-61.57
-52.76
-30.10
-34.46
Changes in Working Capital
78.70
93.47
59.27
49.68
78.18
29.82
11.88
40.21
54.00
2.15
Cash after chg. in Working capital
425.30
379.35
302.07
161.99
130.19
113.80
104.28
134.69
124.33
52.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-149.63
-125.90
-88.63
-83.82
-79.15
-33.01
-29.11
-33.87
-20.54
-14.86
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
-59.12
-149.41
-164.98
-1.52
-1,038.49
-203.50
-54.85
-73.31
-172.81
-78.43
Net Fixed Assets
-23.32
-12.34
-8.96
66.06
-11.18
-5.14
-45.19
-5.42
-30.55
-3.01
Net Investments
598.61
-1,014.80
-275.43
756.65
-823.10
-190.49
-43.31
-84.51
-169.25
-108.11
Others
-634.41
877.73
119.41
-824.23
-204.21
-7.87
33.65
16.62
26.99
32.69
Cash from Financing Activity
-78.09
-74.78
-41.95
-66.11
1,024.98
129.71
-12.49
-4.86
-2.41
-2.20
Net Cash Inflow / Outflow
138.46
29.26
6.52
10.54
37.53
6.99
7.83
22.65
-71.43
-43.03
Opening Cash & Equivalents
84.86
55.60
49.09
38.55
58.47
51.48
35.27
12.61
279.07
322.10
Closing Cash & Equivalent
223.32
84.86
55.60
49.09
83.45
58.47
51.48
35.27
207.64
279.07

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.)
206.55
161.69
123.42
125.02
114.86
60.58
55.15
47.92
39.57
34.06
ROA
25.70%
19.22%
6.05%
17.01%
-0.73%
5.00%
7.82%
11.48%
10.18%
9.50%
ROE
40.22%
31.51%
9.78%
29.02%
-1.41%
9.65%
13.76%
19.58%
16.31%
14.18%
ROCE
45.04%
34.88%
12.66%
32.44%
6.07%
19.19%
23.40%
30.84%
26.60%
23.67%
Fixed Asset Turnover
6.06
5.25
6.18
1.90
1.64
2.75
3.20
4.21
4.30
4.27
Receivable days
1.99
2.65
4.34
8.86
8.20
6.01
6.81
10.70
12.93
8.78
Inventory Days
0.12
0.30
0.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
31.65
32.41
25.21
42.90
45.69
49.31
57.89
60.60
52.62
46.47
Cash Conversion Cycle
-29.54
-29.46
-20.52
-34.04
-37.49
-43.30
-51.08
-49.90
-39.69
-37.69
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
147.40
123.49
50.44
143.34
16.71
41.23
47.78
68.03
47.75
42.40

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.