Nifty
Sensex
:
:
16031.10
53772.41
-94.05 (-0.58%)
-280.20 (-0.52%)

Finance - Investment

Rating :
44/99

BSE: 532256 | NSE: NSIL

1388.55
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1420.00
  •  1449.40
  •  1381.00
  •  1428.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1374
  •  19.34
  •  2300.00
  •  1381.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 716.55
  • 10.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 703.01
  • N/A
  • 0.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 17.75%
  • 10.59%
  • FII
  • DII
  • Others
  • 5.2%
  • 0.59%
  • 10.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.07
  • 13.97
  • 9.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.62
  • 14.79
  • 7.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.57
  • 18.08
  • -19.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.19
  • 21.29
  • 13.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.83
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.79
  • 28.21
  • 19.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
6.31
7.63
-17.30%
59.02
35.86
64.58%
15.77
14.75
6.92%
6.89
5.58
23.48%
Expenses
0.71
5.04
-85.91%
11.37
12.52
-9.19%
0.46
3.18
-85.53%
0.67
12.68
-94.72%
EBITDA
5.60
2.59
116.22%
47.64
23.34
104.11%
15.31
11.57
32.32%
6.21
-7.10
-
EBIDTM
88.83%
33.92%
80.73%
65.08%
97.08%
78.43%
90.21%
-127.16%
Other Income
3.14
0.00
0
1.13
2.36
-52.12%
0.00
0.02
-100.00%
0.02
0.02
0.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.01
-100.00%
0.01
0.01
0.00%
0.01
0.00
0
0.01
0.00
0
PBT
8.73
4.08
113.97%
48.77
25.69
89.84%
15.31
11.58
32.21%
6.23
-7.08
-
Tax
0.39
0.59
-33.90%
9.54
2.65
260.00%
3.53
2.70
30.74%
-1.49
-9.13
-
PAT
8.35
3.49
139.26%
39.24
23.04
70.31%
11.77
8.88
32.55%
7.72
2.06
274.76%
PATM
132.29%
45.71%
66.49%
64.26%
74.65%
60.19%
112.07%
36.85%
EPS
16.24
6.71
142.03%
76.09
44.79
69.88%
21.72
17.18
26.43%
15.06
3.79
297.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
87.99
65.12
58.97
49.22
36.18
33.86
29.50
30.61
36.77
31.33
32.90
Net Sales Growth
37.87%
10.43%
19.81%
36.04%
6.85%
14.78%
-3.63%
-16.75%
17.36%
-4.77%
 
Cost Of Goods Sold
10.70
9.91
8.33
8.22
10.46
10.47
3.05
0.00
0.00
0.00
0.00
Gross Profit
77.29
55.21
50.64
41.00
25.73
23.39
26.45
30.61
36.77
31.33
32.90
GP Margin
87.84%
84.78%
85.87%
83.30%
71.12%
69.08%
89.66%
100%
100%
100%
100%
Total Expenditure
13.21
21.41
49.72
18.16
25.75
11.93
5.90
17.38
0.69
2.53
5.08
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
-
1.38
1.08
1.08
0.85
0.70
0.64
0.41
0.16
0.16
0.16
% Of Sales
-
2.12%
1.83%
2.19%
2.35%
2.07%
2.17%
1.34%
0.44%
0.51%
0.49%
Manufacturing Exp.
-
0.17
0.19
0.23
0.07
0.04
0.03
0.04
0.02
0.01
0.05
% Of Sales
-
0.26%
0.32%
0.47%
0.19%
0.12%
0.10%
0.13%
0.05%
0.03%
0.15%
General & Admin Exp.
-
0.62
1.29
0.90
0.35
0.34
0.54
0.76
0.50
0.40
0.52
% Of Sales
-
0.95%
2.19%
1.83%
0.97%
1.00%
1.83%
2.48%
1.36%
1.28%
1.58%
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.
-
9.33
38.81
7.72
14.02
0.39
1.65
16.18
0.01
1.96
0.00
% Of Sales
-
14.33%
65.81%
15.68%
38.75%
1.15%
5.59%
52.86%
0.03%
6.26%
13.25%
EBITDA
74.76
43.71
9.25
31.06
10.43
21.93
23.60
13.23
36.08
28.80
27.82
EBITDA Margin
84.96%
67.12%
15.69%
63.10%
28.83%
64.77%
80.0%
43.22%
98.12%
91.92%
84.56%
Other Income
4.29
2.39
0.11
19.74
0.11
0.24
0.73
0.11
0.03
0.01
0.00
Interest
0.00
0.01
0.01
0.03
0.03
0.03
0.02
0.02
0.03
0.01
0.01
Depreciation
0.03
0.02
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
79.04
46.08
9.34
50.76
10.51
22.13
24.30
13.32
36.07
28.79
27.82
Tax
11.97
4.45
-10.19
6.77
2.03
4.08
5.56
1.20
7.05
5.39
5.03
Tax Rate
15.14%
9.35%
-109.10%
7.40%
19.31%
18.44%
22.88%
9.01%
19.55%
18.72%
18.08%
PAT
67.08
43.00
19.71
82.70
11.41
18.73
18.76
12.10
28.50
22.97
0.94
PAT before Minority Interest
66.75
43.13
19.53
84.76
8.48
18.05
18.74
12.12
29.01
23.41
22.78
Minority Interest
-0.33
-0.13
0.18
-2.06
2.93
0.68
0.02
-0.02
-0.51
-0.44
-21.84
PAT Margin
76.24%
66.03%
33.42%
168.02%
31.54%
55.32%
63.59%
39.53%
77.51%
73.32%
2.86%
PAT Growth
79.02%
118.16%
-76.17%
624.80%
-39.08%
-0.16%
55.04%
-57.54%
24.07%
2,343.62%
 
EPS
131.53
84.31
38.65
162.16
22.37
36.73
36.78
23.73
55.88
45.04
1.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
5,105.64
3,187.28
3,620.20
370.11
358.83
339.14
322.76
312.25
373.88
352.98
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
5,100.51
3,182.14
3,615.06
364.97
353.69
334.01
317.62
307.12
368.74
347.85
Non-Current Liabilities
634.40
183.37
275.84
23.55
24.34
24.95
22.98
27.03
24.45
23.37
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
1.52
1.39
32.68
32.44
33.08
31.13
29.70
26.83
25.16
Long Term Provisions
0.00
0.00
0.05
0.03
0.01
0.01
0.05
0.06
0.06
0.05
Current Liabilities
0.31
0.31
0.28
11.94
12.04
12.48
11.69
11.25
10.11
9.66
Trade Payables
0.06
0.05
0.10
9.49
9.46
9.68
9.09
8.72
7.89
7.43
Other Current Liabilities
0.11
0.15
0.16
2.15
2.20
2.33
2.15
2.09
1.84
1.89
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Short Term Provisions
0.14
0.12
0.02
0.29
0.38
0.48
0.45
0.42
0.37
0.35
Total Liabilities
5,768.53
3,397.00
3,923.27
433.50
426.04
408.08
388.96
382.04
419.47
396.60
Net Block
0.10
0.12
0.13
0.00
0.00
0.01
0.01
0.01
0.01
0.01
Gross Block
0.18
0.18
0.18
0.03
0.03
0.03
0.03
0.02
0.02
0.02
Accumulated Depreciation
0.08
0.06
0.04
0.03
0.02
0.02
0.02
0.01
0.01
0.01
Non Current Assets
5,491.75
3,141.25
3,703.84
305.87
299.14
237.86
170.90
180.70
216.62
216.65
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
5,491.65
3,141.13
3,703.70
235.20
232.15
196.13
167.49
146.30
216.61
216.64
Long Term Loans & Adv.
0.00
0.00
0.00
70.66
66.98
41.73
3.40
34.40
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
276.79
255.75
219.42
127.62
126.91
170.22
218.05
201.34
202.85
179.96
Current Investments
0.00
0.16
0.27
0.00
0.00
0.50
0.00
4.50
0.00
0.00
Inventories
33.98
31.21
29.83
1.97
4.22
5.65
5.65
5.65
7.27
7.27
Sundry Debtors
0.00
0.01
0.00
2.53
2.80
7.37
2.28
3.12
4.74
3.77
Cash & Bank
13.54
10.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
Other Current Assets
229.27
24.00
13.05
6.24
118.97
153.64
208.08
186.57
190.37
164.44
Short Term Loans & Adv.
220.52
189.89
175.33
106.29
114.23
149.39
204.31
186.57
190.36
159.03
Net Current Assets
276.48
255.43
219.14
115.69
114.87
157.74
206.36
190.09
192.75
170.30
Total Assets
5,768.54
3,397.00
3,923.26
433.49
426.05
408.08
388.95
382.04
419.47
396.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
49.62
19.55
-8.82
22.40
24.45
18.34
17.44
11.62
-5.65
0.81
PBT
47.57
9.34
91.53
10.51
22.13
24.30
13.32
36.07
28.79
23.70
Adjustment
-46.11
-12.03
-93.45
13.32
0.86
-25.32
-11.57
-34.87
-27.31
-28.67
Changes in Working Capital
-3.87
-2.13
-33.10
2.44
5.55
-4.35
1.26
-13.23
-33.37
-18.12
Cash after chg. in Working capital
-2.41
-4.82
-35.02
26.27
28.54
-5.37
3.02
-12.04
-31.88
-23.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.16
-2.74
-2.41
-3.87
-4.09
-5.37
-6.54
-7.61
-6.26
-5.01
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
54.19
27.11
28.62
0.00
0.00
29.08
20.96
31.27
32.49
28.90
Cash From Investing Activity
-47.72
-20.15
-0.79
-12.94
-25.94
-19.24
-18.32
-13.43
0.00
0.00
Net Fixed Assets
0.00
0.00
-0.15
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
Net Investments
-2,313.25
529.37
-3,460.14
-3.05
-52.32
-26.86
-16.71
-20.56
0.00
0.00
Others
2,265.53
-549.52
3,459.50
-9.89
26.38
7.62
-1.60
7.13
0.00
0.00
Cash from Financing Activity
-1.52
0.12
-0.03
0.21
-0.67
1.93
1.42
2.84
1.66
3.29
Net Cash Inflow / Outflow
0.38
-0.48
-9.64
9.68
-2.16
1.03
0.54
1.03
-4.00
4.10
Opening Cash & Equivalents
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
Closing Cash & Equivalent
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
9940.51
6205.52
7048.40
720.58
698.62
660.30
628.40
607.95
727.93
687.24
ROA
0.94%
0.53%
3.89%
1.97%
4.33%
4.70%
3.14%
7.24%
5.74%
5.91%
ROE
1.04%
0.57%
4.25%
2.33%
5.17%
5.66%
3.82%
8.46%
6.44%
6.42%
ROCE
1.15%
0.27%
4.55%
2.66%
5.80%
6.70%
3.83%
9.72%
7.40%
7.35%
Fixed Asset Turnover
365.76
331.28
481.37
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
2122.74
Receivable days
0.00
0.06
0.00
26.88
54.81
59.71
32.22
39.02
49.58
32.99
Inventory Days
182.70
188.93
117.92
31.23
53.19
69.88
67.33
64.13
84.72
80.67
Payable days
2.02
2.46
44.41
378.81
356.88
918.96
5248.18
9029.32
8521.88
7220.03
Cash Conversion Cycle
180.69
186.53
73.51
-320.70
-248.87
-789.37
-5148.63
-8926.18
-8387.58
-7106.38
Total Debt/Equity
0.00
0.00
0.00
0.09
0.09
0.10
0.10
0.10
0.07
0.07
Interest Cover
4665.13
994.32
2934.59
307.36
879.35
997.00
823.45
1046.40
3310.70
4880.84

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.