Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Finance - Investment

Rating :
53/99

BSE: 532256 | NSE: NSIL

1805.05
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1819.05
  •  1850.00
  •  1733.65
  •  1796.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  731
  •  13.17
  •  2166.65
  •  720.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 926.51
  • 20.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 917.56
  • N/A
  • 0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 17.63%
  • 10.49%
  • FII
  • DII
  • Others
  • 5.27%
  • 0.59%
  • 10.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.62
  • 14.86
  • 17.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.43
  • -17.08
  • -2.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.82
  • 0.99
  • 19.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.24
  • 23.96
  • 17.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 0.96
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.80
  • 29.07
  • 27.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
15.77
14.75
6.92%
6.89
5.58
23.48%
7.63
13.70
-44.31%
35.86
34.56
3.76%
Expenses
0.46
3.18
-85.53%
0.67
12.68
-94.72%
5.04
10.60
-52.45%
12.52
16.61
-24.62%
EBITDA
15.31
11.57
32.32%
6.21
-7.10
-
2.59
3.10
-16.45%
23.34
17.95
30.03%
EBIDTM
97.08%
78.43%
90.21%
-127.16%
33.92%
22.61%
65.08%
51.94%
Other Income
0.00
0.02
-100.00%
0.02
0.02
0.00%
0.00
0.12
-100.00%
2.36
0.04
5,800.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.00
0
0.01
0.00
0
0.01
0.00
0
0.00
0.00
0
PBT
15.31
11.58
32.21%
6.23
-7.08
-
4.08
3.22
26.71%
25.69
17.99
42.80%
Tax
3.53
2.70
30.74%
-1.49
-9.13
-
0.59
1.12
-47.32%
2.65
-1.13
-
PAT
11.77
8.88
32.55%
7.72
2.06
274.76%
3.49
2.10
66.19%
23.04
19.12
20.50%
PATM
74.65%
60.19%
112.07%
36.85%
45.71%
15.32%
64.26%
55.32%
EPS
21.72
17.18
26.43%
15.06
3.79
297.36%
6.71
5.06
32.61%
44.79
38.67
15.83%

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
66.15
58.97
49.22
36.18
33.86
29.50
30.61
36.77
31.33
32.90
31.06
Net Sales Growth
-3.56%
19.81%
36.04%
6.85%
14.78%
-3.63%
-16.75%
17.36%
-4.77%
5.92%
 
Cost Of Goods Sold
9.91
8.33
8.22
10.46
10.47
3.05
0.00
0.00
0.00
0.00
-0.67
Gross Profit
56.24
50.64
41.00
25.73
23.39
26.45
30.61
36.77
31.33
32.90
31.73
GP Margin
85.01%
85.87%
83.30%
71.12%
69.08%
89.66%
100%
100%
100%
100%
102.16%
Total Expenditure
18.69
49.72
18.16
25.75
11.93
5.90
17.38
0.69
2.53
5.08
-0.07
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
1.08
0.85
0.70
0.64
0.41
0.16
0.16
0.16
0.12
% Of Sales
-
1.83%
2.19%
2.35%
2.07%
2.17%
1.34%
0.44%
0.51%
0.49%
0.39%
Manufacturing Exp.
-
0.19
0.23
0.07
0.04
0.03
0.04
0.02
0.01
0.05
0.06
% Of Sales
-
0.32%
0.47%
0.19%
0.12%
0.10%
0.13%
0.05%
0.03%
0.15%
0.19%
General & Admin Exp.
-
1.29
0.90
0.35
0.34
0.54
0.76
0.50
0.40
0.52
0.41
% Of Sales
-
2.19%
1.83%
0.97%
1.00%
1.83%
2.48%
1.36%
1.28%
1.58%
1.32%
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.
-
38.81
7.72
14.02
0.39
1.65
16.18
0.01
1.96
4.36
0.00
% Of Sales
-
65.81%
15.68%
38.75%
1.15%
5.59%
52.86%
0.03%
6.26%
13.25%
0.03%
EBITDA
47.45
9.25
31.06
10.43
21.93
23.60
13.23
36.08
28.80
27.82
31.13
EBITDA Margin
71.73%
15.69%
63.10%
28.83%
64.77%
80.0%
43.22%
98.12%
91.92%
84.56%
100.23%
Other Income
2.38
0.11
19.74
0.11
0.24
0.73
0.11
0.03
0.01
0.00
0.13
Interest
0.00
0.01
0.03
0.03
0.03
0.02
0.02
0.03
0.01
0.01
0.01
Depreciation
0.03
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
51.31
9.34
50.76
10.51
22.13
24.30
13.32
36.07
28.79
27.82
31.25
Tax
5.28
-10.19
6.77
2.03
4.08
5.56
1.20
7.05
5.39
5.03
4.35
Tax Rate
10.29%
-109.10%
7.40%
19.31%
18.44%
22.88%
9.01%
19.55%
18.72%
18.08%
13.78%
PAT
46.02
19.71
82.70
11.41
18.73
18.76
12.10
28.50
22.97
0.94
26.23
PAT before Minority Interest
45.80
19.53
84.76
8.48
18.05
18.74
12.12
29.01
23.41
22.78
27.21
Minority Interest
-0.22
0.18
-2.06
2.93
0.68
0.02
-0.02
-0.51
-0.44
-21.84
-0.98
PAT Margin
69.57%
33.42%
168.02%
31.54%
55.32%
63.59%
39.53%
77.51%
73.32%
2.86%
84.45%
PAT Growth
43.10%
-76.17%
624.80%
-39.08%
-0.16%
55.04%
-57.54%
24.07%
2,343.62%
-96.42%
 
EPS
90.24
38.65
162.16
22.37
36.73
36.78
23.73
55.88
45.04
1.84
51.43

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
3,187.28
3,620.20
370.11
358.83
339.14
322.76
312.25
373.88
352.98
356.62
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
3,182.14
3,615.06
364.97
353.69
334.01
317.62
307.12
368.74
347.85
351.49
Non-Current Liabilities
183.37
275.84
23.55
24.34
24.95
22.98
27.03
24.45
23.37
20.18
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.20
Unsecured Loans
1.52
1.39
32.68
32.44
33.08
31.13
29.70
26.83
25.16
0.67
Long Term Provisions
0.00
0.05
0.03
0.01
0.01
0.05
0.06
0.06
0.05
0.04
Current Liabilities
0.31
0.28
11.94
12.04
12.48
11.69
11.25
10.11
9.66
8.41
Trade Payables
0.05
0.10
9.49
9.46
9.68
9.09
8.72
7.89
7.43
6.52
Other Current Liabilities
0.15
0.16
2.15
2.20
2.33
2.15
2.09
1.84
1.89
1.86
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
Short Term Provisions
0.12
0.02
0.29
0.38
0.48
0.45
0.42
0.37
0.35
0.03
Total Liabilities
3,397.00
3,923.27
433.50
426.04
408.08
388.96
382.04
419.47
396.60
373.96
Net Block
0.12
0.13
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
Gross Block
0.18
0.18
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
Accumulated Depreciation
0.06
0.04
0.03
0.02
0.02
0.02
0.01
0.01
0.01
0.01
Non Current Assets
3,141.25
3,703.84
305.87
299.14
237.86
170.90
180.70
216.62
216.65
217.12
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
3,141.13
3,703.70
235.20
232.15
196.13
167.49
146.30
216.61
216.64
217.11
Long Term Loans & Adv.
0.00
0.00
70.66
66.98
41.73
3.40
34.40
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
255.75
219.42
127.62
126.91
170.22
218.05
201.34
202.85
179.96
156.85
Current Investments
0.16
0.27
0.00
0.00
0.50
0.00
4.50
0.00
0.00
0.00
Inventories
31.21
29.83
1.97
4.22
5.65
5.65
5.65
7.27
7.27
7.27
Sundry Debtors
0.01
0.00
2.53
2.80
7.37
2.28
3.12
4.74
3.77
2.17
Cash & Bank
10.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
Other Current Assets
213.89
13.05
6.24
4.74
153.64
208.08
186.57
190.37
164.44
147.03
Short Term Loans & Adv.
189.89
175.33
106.29
114.23
149.39
204.31
186.57
190.36
159.03
147.03
Net Current Assets
255.43
219.14
115.69
114.87
157.74
206.36
190.09
192.75
170.30
148.44
Total Assets
3,397.00
3,923.26
433.49
426.05
408.08
388.95
382.04
419.47
396.61
373.97

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
19.55
-8.82
22.40
24.45
18.34
17.44
11.62
-5.65
0.81
-1.12
PBT
9.34
91.53
10.51
22.13
24.30
13.32
36.07
28.79
23.70
31.25
Adjustment
-12.03
-93.45
13.32
0.86
-25.32
-11.57
-34.87
-27.31
-28.67
-23.32
Changes in Working Capital
-2.13
-33.10
2.44
5.55
-4.35
1.26
-13.23
-33.37
-18.12
-28.07
Cash after chg. in Working capital
-4.82
-35.02
26.27
28.54
-5.37
3.02
-12.04
-31.88
-23.08
-20.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.74
-2.41
-3.87
-4.09
-5.37
-6.54
-7.61
-6.26
-5.01
-4.56
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
27.11
28.62
0.00
0.00
29.08
20.96
31.27
32.49
28.90
23.58
Cash From Investing Activity
-20.14
-0.79
-12.94
-25.94
-19.24
-18.32
-13.43
0.00
0.00
0.00
Net Fixed Assets
0.00
-0.15
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
Net Investments
529.37
-3,460.14
-3.05
-52.32
-26.86
-16.71
-20.56
0.00
0.00
0.00
Others
-549.51
3,459.50
-9.89
26.38
7.62
-1.60
7.13
0.00
0.00
0.00
Cash from Financing Activity
0.12
-0.03
0.21
-0.67
1.93
1.42
2.84
1.66
3.29
-0.18
Net Cash Inflow / Outflow
-0.48
-9.64
9.68
-2.16
1.03
0.54
1.03
-4.00
4.10
-1.31
Opening Cash & Equivalents
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
Closing Cash & Equivalent
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37

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.)
6205.52
7048.40
720.58
698.62
660.30
628.40
607.95
727.93
687.24
694.33
ROA
0.53%
3.89%
1.97%
4.33%
4.70%
3.14%
7.24%
5.74%
5.91%
7.54%
ROE
0.57%
4.25%
2.33%
5.17%
5.66%
3.82%
8.46%
6.44%
6.42%
7.92%
ROCE
0.27%
4.55%
2.66%
5.80%
6.70%
3.83%
9.72%
7.40%
7.35%
8.64%
Fixed Asset Turnover
331.28
481.37
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
2122.74
2003.64
Receivable days
0.06
0.00
26.88
54.81
59.71
32.22
39.02
49.58
32.99
46.38
Inventory Days
188.93
117.92
31.23
53.19
69.88
67.33
64.13
84.72
80.67
81.52
Payable days
2.46
44.41
378.81
356.88
918.96
5248.18
9029.32
8521.88
7220.03
7646.06
Cash Conversion Cycle
186.53
73.51
-320.70
-248.87
-789.37
-5148.63
-8926.18
-8387.58
-7106.38
-7518.17
Total Debt/Equity
0.00
0.00
0.09
0.09
0.10
0.10
0.10
0.07
0.07
0.06
Interest Cover
994.32
2934.59
307.36
879.35
997.00
823.45
1046.40
3310.70
4880.84
3255.12

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.