Nifty
Sensex
:
:
22198.35
73095.22
76.30 (0.34%)
305.09 (0.42%)

Finance - Investment

Rating :
53/99

BSE: 532256 | NSE: NSIL

3493.30
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3465.95
  •  3575.15
  •  3442.10
  •  3414.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14333
  •  503.13
  •  3710.45
  •  1999.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,792.50
  • 29.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,772.94
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.62%
  • 16.77%
  • 12.01%
  • FII
  • DII
  • Others
  • 4.83%
  • 0.58%
  • 10.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.58
  • 21.70
  • 26.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 31.70
  • 23.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.30
  • 1.91
  • 28.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.60
  • 13.30
  • 13.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.72
  • 0.31
  • 0.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.06
  • 17.93
  • 13.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
25.66
18.11
41.69%
26.65
96.96
-72.51%
25.17
7.61
230.75%
8.70
11.98
-27.38%
Expenses
5.29
11.58
-54.32%
1.09
0.53
105.66%
1.33
-5.00
-
1.21
4.45
-72.81%
EBITDA
20.38
6.53
212.10%
25.56
96.43
-73.49%
23.85
12.61
89.14%
7.49
7.53
-0.53%
EBIDTM
79.39%
36.07%
95.92%
99.45%
94.73%
165.72%
86.12%
62.88%
Other Income
0.00
0.81
-100.00%
0.06
0.49
-87.76%
0.00
0.00
0
0.89
0.02
4,350.00%
Interest
0.00
0.06
-100.00%
0.00
0.19
-100.00%
0.15
0.22
-31.82%
0.41
0.00
0
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.00
0.01
-100.00%
0.01
0.01
0.00%
PBT
20.37
7.28
179.81%
25.61
96.72
-73.52%
23.69
12.39
91.20%
7.96
7.54
5.57%
Tax
3.39
1.73
95.95%
5.43
24.49
-77.83%
7.40
3.15
134.92%
2.40
0.55
336.36%
PAT
16.98
5.55
205.95%
20.19
72.23
-72.05%
16.29
9.24
76.30%
5.56
6.99
-20.46%
PATM
66.16%
30.66%
75.76%
74.49%
64.70%
121.40%
63.99%
58.39%
EPS
33.55
11.41
194.04%
38.88
140.54
-72.34%
33.87
13.78
145.79%
11.29
14.59
-22.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
86.18
131.38
93.07
65.12
58.97
49.22
36.18
33.86
29.50
30.61
36.77
Net Sales Growth
-36.00%
41.16%
42.92%
10.43%
19.81%
36.04%
6.85%
14.78%
-3.63%
-16.75%
 
Cost Of Goods Sold
6.32
5.97
14.44
9.91
8.33
8.22
10.46
10.47
3.05
0.00
0.00
Gross Profit
79.86
125.42
78.63
55.21
50.64
41.00
25.73
23.39
26.45
30.61
36.77
GP Margin
92.66%
95.46%
84.48%
84.78%
85.87%
83.30%
71.12%
69.08%
89.66%
100%
100%
Total Expenditure
8.92
8.31
16.98
21.41
49.72
18.16
25.75
11.93
5.90
17.38
0.69
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
-
1.30
1.28
1.38
1.08
1.08
0.85
0.70
0.64
0.41
0.16
% Of Sales
-
0.99%
1.38%
2.12%
1.83%
2.19%
2.35%
2.07%
2.17%
1.34%
0.44%
Manufacturing Exp.
-
0.13
0.10
0.17
0.19
0.23
0.07
0.04
0.03
0.04
0.02
% Of Sales
-
0.10%
0.11%
0.26%
0.32%
0.47%
0.19%
0.12%
0.10%
0.13%
0.05%
General & Admin Exp.
-
0.44
0.53
0.62
1.29
0.90
0.35
0.34
0.54
0.76
0.50
% Of Sales
-
0.33%
0.57%
0.95%
2.19%
1.83%
0.97%
1.00%
1.83%
2.48%
1.36%
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.
-
0.48
0.63
9.33
38.81
7.72
14.02
0.39
1.65
16.18
0.00
% Of Sales
-
0.37%
0.68%
14.33%
65.81%
15.68%
38.75%
1.15%
5.59%
52.86%
0.03%
EBITDA
77.28
123.07
76.09
43.71
9.25
31.06
10.43
21.93
23.60
13.23
36.08
EBITDA Margin
89.67%
93.67%
81.76%
67.12%
15.69%
63.10%
28.83%
64.77%
80.0%
43.22%
98.12%
Other Income
0.95
2.18
4.28
2.39
0.11
19.74
0.11
0.24
0.73
0.11
0.03
Interest
0.56
0.88
0.00
0.01
0.01
0.03
0.03
0.03
0.02
0.02
0.03
Depreciation
0.03
0.02
0.02
0.02
0.02
0.02
0.00
0.00
0.00
0.00
0.00
PBT
77.63
124.35
80.36
46.08
9.34
50.76
10.51
22.13
24.30
13.32
36.07
Tax
18.62
31.76
14.01
4.45
-10.19
6.77
2.03
4.08
5.56
1.20
7.05
Tax Rate
23.99%
25.54%
17.43%
9.35%
-109.10%
7.40%
19.31%
18.44%
22.88%
9.01%
19.55%
PAT
59.02
90.92
66.06
43.01
19.71
82.70
11.41
18.73
18.76
12.10
28.50
PAT before Minority Interest
59.32
92.58
65.86
43.14
19.53
84.76
8.48
18.05
18.74
12.12
29.01
Minority Interest
0.30
-1.66
0.20
-0.13
0.18
-2.06
2.93
0.68
0.02
-0.02
-0.51
PAT Margin
68.48%
69.20%
70.98%
66.05%
33.42%
168.02%
31.54%
55.32%
63.59%
39.53%
77.51%
PAT Growth
-37.22%
37.63%
53.59%
118.21%
-76.17%
624.80%
-39.08%
-0.16%
55.04%
-57.54%
 
EPS
115.73
178.27
129.53
84.33
38.65
162.16
22.37
36.73
36.78
23.73
55.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
7,993.50
7,939.15
5,105.64
3,187.28
3,620.20
370.11
358.83
339.14
322.76
312.25
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
7,988.37
7,934.02
5,100.51
3,182.14
3,615.06
364.97
353.69
334.01
317.62
307.12
Non-Current Liabilities
1,412.33
1,444.47
634.40
183.37
275.84
23.55
24.34
24.95
22.98
27.03
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
1.52
1.39
32.68
32.44
33.08
31.13
29.70
Long Term Provisions
0.00
0.00
0.00
0.00
0.05
0.03
0.01
0.01
0.05
0.06
Current Liabilities
0.35
1.66
0.31
0.31
0.28
11.94
12.04
12.48
11.69
11.25
Trade Payables
0.06
0.05
0.06
0.05
0.10
9.49
9.46
9.68
9.09
8.72
Other Current Liabilities
0.05
0.11
0.11
0.15
0.16
2.15
2.20
2.33
2.15
2.09
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Short Term Provisions
0.24
1.50
0.14
0.12
0.02
0.29
0.38
0.48
0.45
0.42
Total Liabilities
9,441.84
9,416.54
5,768.53
3,397.00
3,923.27
433.50
426.04
408.08
388.96
382.04
Net Block
0.06
0.08
0.10
0.12
0.13
0.00
0.00
0.01
0.01
0.01
Gross Block
0.15
0.15
0.18
0.18
0.18
0.03
0.03
0.03
0.03
0.02
Accumulated Depreciation
0.09
0.07
0.08
0.06
0.04
0.03
0.02
0.02
0.02
0.01
Non Current Assets
9,025.21
9,078.87
5,491.75
3,141.25
3,703.84
305.87
299.14
237.86
170.90
180.70
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
9,025.14
9,078.79
5,491.65
3,141.13
3,703.70
235.20
232.15
196.13
167.49
146.30
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
70.66
66.98
41.73
3.40
34.40
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
416.64
337.67
276.79
255.75
219.42
127.62
126.91
170.22
218.05
201.34
Current Investments
55.76
0.07
0.00
0.16
0.27
0.00
0.00
0.50
0.00
4.50
Inventories
34.84
30.22
33.98
31.21
29.83
1.97
4.22
5.65
5.65
5.65
Sundry Debtors
0.00
0.00
0.00
0.01
0.00
2.53
2.80
7.37
2.28
3.12
Cash & Bank
19.17
14.71
13.54
10.47
0.95
10.59
0.91
3.07
2.04
1.50
Other Current Assets
306.88
17.98
8.75
24.00
188.38
112.53
118.97
153.64
208.08
186.57
Short Term Loans & Adv.
300.31
274.69
220.52
189.89
175.33
106.29
114.23
149.39
204.31
186.57
Net Current Assets
416.29
336.01
276.48
255.43
219.14
115.69
114.87
157.74
206.36
190.09
Total Assets
9,441.85
9,416.54
5,768.54
3,397.00
3,923.26
433.49
426.05
408.08
388.95
382.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
72.17
41.73
49.62
19.55
-8.82
22.40
24.45
18.34
17.44
11.62
PBT
124.34
79.87
47.59
9.34
91.53
10.51
22.13
24.30
13.32
36.07
Adjustment
-20.66
-27.90
8.06
-12.03
-93.45
13.32
0.86
-25.32
-11.57
-34.87
Changes in Working Capital
-2.61
-0.41
-3.87
-2.13
-33.10
2.44
5.55
-4.35
1.26
-13.23
Cash after chg. in Working capital
101.07
51.56
51.78
-4.82
-35.02
26.27
28.54
-5.37
3.02
-12.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.91
-9.83
-2.16
-2.74
-2.41
-3.87
-4.09
-5.37
-6.54
-7.61
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
27.11
28.62
0.00
0.00
29.08
20.96
31.27
Cash From Investing Activity
-67.67
-41.22
-47.72
-20.15
-0.79
-12.94
-25.94
-19.24
-18.32
-13.43
Net Fixed Assets
0.00
0.03
0.00
0.00
-0.15
0.00
0.00
0.00
-0.01
0.00
Net Investments
46.56
-3,513.77
-2,313.25
529.37
-3,460.14
-3.05
-52.32
-26.86
-16.71
-20.56
Others
-114.23
3,472.52
2,265.53
-549.52
3,459.50
-9.89
26.38
7.62
-1.60
7.13
Cash from Financing Activity
-0.88
0.00
-1.52
0.12
-0.03
0.21
-0.67
1.93
1.42
2.84
Net Cash Inflow / Outflow
3.61
0.52
0.38
-0.48
-9.64
9.68
-2.16
1.03
0.54
1.03
Opening Cash & Equivalents
1.37
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
Closing Cash & Equivalent
4.98
1.37
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
15563.07
15457.25
9940.51
6205.52
7048.40
720.58
698.62
660.30
628.40
607.95
ROA
0.98%
0.87%
0.94%
0.53%
3.89%
1.97%
4.33%
4.70%
3.14%
7.24%
ROE
1.16%
1.01%
1.04%
0.57%
4.25%
2.33%
5.17%
5.66%
3.82%
8.46%
ROCE
1.57%
1.22%
1.15%
0.27%
4.55%
2.66%
5.80%
6.70%
3.83%
9.72%
Fixed Asset Turnover
866.64
564.60
365.76
331.28
481.37
1365.45
1277.70
1113.07
1457.77
2372.14
Receivable days
0.00
0.00
0.00
0.06
0.00
26.88
54.81
59.71
32.22
39.02
Inventory Days
90.36
125.88
182.70
188.93
117.92
31.23
53.19
69.88
67.33
64.13
Payable days
3.30
1.37
2.02
2.46
44.41
378.81
356.88
918.96
5248.18
9029.32
Cash Conversion Cycle
87.06
124.51
180.69
186.53
73.51
-320.70
-248.87
-789.37
-5148.63
-8926.18
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.09
0.09
0.10
0.10
0.10
Interest Cover
142.17
0.00
4666.55
994.32
2934.59
307.36
879.35
997.00
823.45
1046.40

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.