Nifty
Sensex
:
:
12926.45
44077.15
67.40 (0.52%)
194.90 (0.44%)

Finance - Investment

Rating :
52/99

BSE: 532256 | NSE: NSIL

843.45
23-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  810.00
  •  860.00
  •  809.95
  •  822.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2646
  •  22.21
  •  860.00
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 424.86
  • 11.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 425.31
  • N/A
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 16.60%
  • 9.99%
  • FII
  • DII
  • Others
  • 5.46%
  • 0.59%
  • 11.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 7.17
  • 8.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 12.88
  • 2.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.26
  • 45.06
  • 60.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.18
  • 24.99
  • 34.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.13
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.06
  • 29.54
  • 34.51

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
35.86
34.56
3.76%
14.75
5.13
187.52%
5.58
5.28
5.68%
13.70
13.74
-0.29%
Expenses
12.52
16.61
-24.62%
3.18
9.90
-67.88%
12.68
1.14
1,012.28%
10.60
14.94
-29.05%
EBITDA
23.34
17.95
30.03%
11.57
-4.78
-
-7.10
4.14
-
3.10
-1.20
-
EBIDTM
65.08%
51.94%
78.44%
-93.16%
-127.12%
78.48%
22.61%
-8.74%
Other Income
2.36
0.04
5,800.00%
0.02
0.00
0
0.02
0.00
0
0.12
6.09
-98.03%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.03
-100.00%
0.00
0.00
0
Depreciation
0.00
0.00
0
0.01
0.02
-50.00%
0.00
0.01
-100.00%
0.00
0.00
0
PBT
25.69
17.99
42.80%
11.58
-4.80
-
-7.08
44.88
-
3.22
4.88
-34.02%
Tax
2.65
-1.13
-
2.70
-1.05
-
-9.13
1.08
-
1.12
1.26
-11.11%
PAT
23.04
19.12
20.50%
8.88
-3.75
-
2.06
43.80
-95.30%
2.10
3.62
-41.99%
PATM
64.26%
55.32%
60.19%
-73.15%
36.85%
829.53%
15.32%
26.36%
EPS
45.18
37.49
20.51%
17.41
-7.35
-
4.03
85.88
-95.31%
4.12
7.10
-41.97%

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
69.89
43.27
36.18
33.86
29.50
30.61
36.77
31.33
32.90
31.06
23.66
Net Sales Growth
19.04%
19.60%
6.85%
14.78%
-3.63%
-16.75%
17.36%
-4.77%
5.92%
31.28%
 
Cost Of Goods Sold
18.22
10.19
10.46
10.47
3.05
0.00
0.00
0.00
0.00
-0.67
-0.18
Gross Profit
51.67
33.08
25.73
23.39
26.45
30.61
36.77
31.33
32.90
31.73
23.85
GP Margin
73.93%
76.45%
71.12%
69.08%
89.66%
100%
100%
100%
100%
102.16%
100.80%
Total Expenditure
38.98
19.02
25.75
11.93
5.90
17.38
0.69
2.53
5.08
-0.07
0.62
Power & Fuel Cost
-
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%
Employee Cost
-
1.08
0.85
0.70
0.64
0.41
0.16
0.16
0.16
0.12
0.10
% Of Sales
-
2.50%
2.35%
2.07%
2.17%
1.34%
0.44%
0.51%
0.49%
0.39%
0.42%
Manufacturing Exp.
-
0.07
0.07
0.04
0.02
0.03
0.02
0.01
0.05
0.06
0.05
% Of Sales
-
0.16%
0.19%
0.12%
0.07%
0.10%
0.05%
0.03%
0.15%
0.19%
0.21%
General & Admin Exp.
-
0.84
0.35
0.34
0.54
0.76
0.51
0.40
0.52
0.41
0.63
% Of Sales
-
1.94%
0.97%
1.00%
1.83%
2.48%
1.39%
1.28%
1.58%
1.32%
2.66%
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.
-
6.84
14.02
0.39
1.65
16.18
0.01
1.96
4.36
0.01
0.00
% Of Sales
-
15.81%
38.75%
1.15%
5.59%
52.86%
0.03%
6.26%
13.25%
0.03%
0.13%
EBITDA
30.91
24.25
10.43
21.93
23.60
13.23
36.08
28.80
27.82
31.13
23.04
EBITDA Margin
44.23%
56.04%
28.83%
64.77%
80.0%
43.22%
98.12%
91.92%
84.56%
100.23%
97.38%
Other Income
2.52
19.50
0.11
0.24
0.73
0.11
0.03
0.01
0.00
0.13
0.04
Interest
0.00
0.03
0.03
0.03
0.02
0.02
0.03
0.01
0.01
0.01
0.00
Depreciation
0.01
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
33.41
43.70
10.51
22.13
24.30
13.32
36.07
28.79
27.82
31.25
23.08
Tax
-2.66
5.73
2.03
4.08
5.56
1.20
7.05
5.39
5.03
4.35
4.01
Tax Rate
-7.96%
6.78%
19.31%
18.44%
22.88%
9.01%
19.55%
18.72%
18.08%
13.78%
17.37%
PAT
36.08
77.72
11.41
18.73
18.76
12.10
28.50
22.97
0.94
26.23
15.81
PAT before Minority Interest
36.44
78.75
8.48
18.05
18.74
12.12
29.01
23.41
22.78
27.21
19.06
Minority Interest
0.36
-1.03
2.93
0.68
0.02
-0.02
-0.51
-0.44
-21.84
-0.98
-3.25
PAT Margin
51.62%
179.62%
31.54%
55.32%
63.59%
39.53%
77.51%
73.32%
2.86%
84.45%
66.82%
PAT Growth
-42.54%
581.16%
-39.08%
-0.16%
55.04%
-57.54%
24.07%
2,343.62%
-96.42%
65.91%
 
EPS
70.75
152.39
22.37
36.73
36.78
23.73
55.88
45.04
1.84
51.43
31.00

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
448.08
370.11
358.83
339.14
322.76
312.25
373.88
352.98
356.62
330.40
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
442.95
364.97
353.69
334.01
317.62
307.12
368.74
347.85
351.49
325.27
Non-Current Liabilities
-4.19
23.55
24.34
24.95
22.98
27.03
24.45
23.37
20.18
20.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.20
21.44
Unsecured Loans
1.39
32.68
32.44
33.08
31.13
29.70
26.83
25.16
0.67
0.56
Long Term Provisions
0.05
0.03
0.01
0.01
0.05
0.06
0.06
0.05
0.04
0.00
Current Liabilities
0.57
11.94
12.04
12.48
11.69
11.25
10.11
9.66
8.41
9.05
Trade Payables
0.00
9.49
9.46
9.68
9.09
8.72
7.89
7.43
6.52
6.60
Other Current Liabilities
0.26
2.15
2.20
2.33
2.15
2.09
1.84
1.89
1.86
2.42
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
Short Term Provisions
0.31
0.29
0.38
0.48
0.45
0.42
0.37
0.35
0.03
0.03
Total Liabilities
473.39
433.50
426.04
408.08
388.96
382.04
419.47
396.60
373.96
347.41
Net Block
0.13
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Gross Block
0.18
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
Accumulated Depreciation
0.04
0.03
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
Non Current Assets
328.46
305.87
299.14
237.86
170.90
180.70
216.62
216.65
217.12
217.13
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
253.47
235.20
232.15
196.13
167.49
146.30
216.61
216.64
217.11
217.12
Long Term Loans & Adv.
74.86
70.66
66.98
41.73
3.40
34.40
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
144.93
127.62
126.91
170.22
218.05
201.34
202.85
179.96
156.85
130.28
Current Investments
0.27
0.00
0.00
0.50
0.00
4.50
0.00
0.00
0.00
0.00
Inventories
29.91
1.97
4.22
5.65
5.65
5.65
7.27
7.27
7.27
6.60
Sundry Debtors
0.00
2.53
2.80
7.37
2.28
3.12
4.74
3.77
2.17
5.72
Cash & Bank
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
Other Current Assets
113.81
6.24
4.74
4.25
208.08
186.57
190.37
164.44
147.03
116.29
Short Term Loans & Adv.
100.76
106.29
114.23
149.39
201.56
186.57
190.36
159.03
147.03
116.29
Net Current Assets
144.36
115.69
114.87
157.74
206.36
190.09
192.75
170.30
148.44
121.23
Total Assets
473.39
433.49
426.05
408.08
388.95
382.04
419.47
396.61
373.97
347.41

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
24.65
22.40
24.45
18.34
15.83
11.62
-5.65
0.81
-1.12
17.52
PBT
84.47
10.51
22.13
24.30
13.32
36.07
28.79
23.70
31.25
23.08
Adjustment
-13.85
13.32
0.86
-25.32
-11.57
-34.87
-27.31
-28.67
-23.32
-8.76
Changes in Working Capital
-43.56
2.44
5.55
-4.35
-5.50
-13.23
-33.37
-18.12
-28.07
-5.18
Cash after chg. in Working capital
27.06
26.27
28.54
-5.37
-3.75
-12.04
-31.88
-23.08
-20.14
9.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.41
-3.87
-4.09
-5.37
-6.54
-7.61
-6.26
-5.01
-4.56
-3.75
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.31
Extra & Other Items
0.00
0.00
0.00
29.08
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.98
-12.94
-25.94
-19.24
-16.71
-13.43
0.00
0.00
0.00
-13.50
Net Fixed Assets
-0.15
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
Net Investments
-13.94
-3.05
-52.32
-26.86
-16.71
-20.56
0.00
0.00
0.00
0.00
Others
11.11
-9.89
26.38
7.62
0.01
7.13
0.00
0.00
0.00
-13.50
Cash from Financing Activity
-31.31
0.21
-0.67
1.93
1.42
2.84
1.66
3.29
-0.18
-2.69
Net Cash Inflow / Outflow
-9.64
9.68
-2.16
1.03
0.54
1.03
-4.00
4.10
-1.31
1.34
Opening Cash & Equivalents
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
0.34
Closing Cash & Equivalent
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68

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.)
872.40
720.58
698.62
660.30
628.40
607.95
727.93
687.24
694.33
643.28
ROA
17.37%
1.97%
4.33%
4.70%
3.14%
7.24%
5.74%
5.91%
7.54%
3.72%
ROE
19.25%
2.33%
5.17%
5.66%
3.82%
8.46%
6.44%
6.42%
7.92%
3.85%
ROCE
19.83%
2.66%
5.80%
6.70%
3.83%
9.72%
7.40%
7.35%
8.64%
4.45%
Fixed Asset Turnover
423.39
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
2122.74
2003.64
1526.74
Receivable days
0.00
26.88
54.81
59.71
32.22
39.02
49.58
32.99
46.38
86.65
Inventory Days
134.45
31.23
53.19
69.88
67.33
64.13
84.72
80.67
81.52
100.39
Payable days
0.00
378.81
356.88
919.87
5273.73
9086.13
8521.88
7220.03
7646.06
9912.52
Cash Conversion Cycle
134.45
-320.70
-248.87
-790.29
-5174.17
-8982.98
-8387.58
-7106.38
-7518.17
-9725.48
Total Debt/Equity
0.00
0.09
0.09
0.10
0.10
0.10
0.07
0.07
0.06
0.07
Interest Cover
2699.74
307.36
879.35
997.00
823.45
1046.40
3310.70
4880.84
3255.12
0.00

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.