Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Finance - Investment

Rating :
45/99

BSE: 532256 | NSE: NSIL

1601.20
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1628.00
  • 1631.95
  • 1600.05
  • 1603.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  399
  •  6.43
  •  2300.00
  •  1230.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 809.25
  • 13.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 794.54
  • N/A
  • 0.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 17.78%
  • 10.77%
  • FII
  • DII
  • Others
  • 5%
  • 0.59%
  • 10.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.50
  • 20.80
  • 16.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.20
  • 48.80
  • 52.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 42.08
  • 49.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.18
  • 19.18
  • 12.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 0.73
  • 0.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.65
  • 27.03
  • 14.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
7.61
15.77
-51.74%
11.98
6.89
73.88%
6.31
7.63
-17.30%
59.02
35.86
64.58%
Expenses
-5.00
0.46
-
4.45
0.67
564.18%
0.71
5.04
-85.91%
11.37
12.52
-9.19%
EBITDA
12.61
15.31
-17.64%
7.53
6.21
21.26%
5.60
2.59
116.22%
47.64
23.34
104.11%
EBIDTM
165.72%
97.08%
62.88%
90.21%
88.83%
33.92%
80.73%
65.08%
Other Income
0.00
0.00
0
0.02
0.02
0.00%
3.14
0.00
0
1.13
2.36
-52.12%
Interest
0.22
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
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
12.39
15.31
-19.07%
7.54
6.23
21.03%
8.73
4.08
113.97%
48.77
25.69
89.84%
Tax
3.15
3.53
-10.76%
0.55
-1.49
-
0.39
0.59
-33.90%
9.54
2.65
260.00%
PAT
9.24
11.77
-21.50%
6.99
7.72
-9.46%
8.35
3.49
139.26%
39.24
23.04
70.31%
PATM
121.40%
74.65%
58.39%
112.07%
132.29%
45.71%
66.49%
64.26%
EPS
13.78
21.72
-36.56%
14.59
15.06
-3.12%
16.24
6.71
142.03%
76.09
44.79
69.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
84.92
93.07
65.12
58.97
49.22
36.18
33.86
29.50
30.61
36.77
31.33
Net Sales Growth
28.37%
42.92%
10.43%
19.81%
36.04%
6.85%
14.78%
-3.63%
-16.75%
17.36%
 
Cost Of Goods Sold
8.80
14.44
9.91
8.33
8.22
10.46
10.47
3.05
0.00
0.00
0.00
Gross Profit
76.12
78.63
55.21
50.64
41.00
25.73
23.39
26.45
30.61
36.77
31.33
GP Margin
89.64%
84.48%
84.78%
85.87%
83.30%
71.12%
69.08%
89.66%
100%
100%
100%
Total Expenditure
11.53
16.98
21.41
49.72
18.16
25.75
11.93
5.90
17.38
0.69
2.53
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
-
1.28
1.38
1.08
1.08
0.85
0.70
0.64
0.41
0.16
0.16
% Of Sales
-
1.38%
2.12%
1.83%
2.19%
2.35%
2.07%
2.17%
1.34%
0.44%
0.51%
Manufacturing Exp.
-
0.10
0.17
0.19
0.23
0.07
0.04
0.03
0.04
0.02
0.01
% Of Sales
-
0.11%
0.26%
0.32%
0.47%
0.19%
0.12%
0.10%
0.13%
0.05%
0.03%
General & Admin Exp.
-
0.53
0.62
1.29
0.90
0.35
0.34
0.54
0.76
0.50
0.40
% Of Sales
-
0.57%
0.95%
2.19%
1.83%
0.97%
1.00%
1.83%
2.48%
1.36%
1.28%
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.
-
0.63
9.33
38.81
7.72
14.02
0.39
1.65
16.18
0.01
0.00
% Of Sales
-
0.68%
14.33%
65.81%
15.68%
38.75%
1.15%
5.59%
52.86%
0.03%
6.26%
EBITDA
73.38
76.09
43.71
9.25
31.06
10.43
21.93
23.60
13.23
36.08
28.80
EBITDA Margin
86.41%
81.76%
67.12%
15.69%
63.10%
28.83%
64.77%
80.0%
43.22%
98.12%
91.92%
Other Income
4.29
4.28
2.39
0.11
19.74
0.11
0.24
0.73
0.11
0.03
0.01
Interest
0.22
0.00
0.01
0.01
0.03
0.03
0.03
0.02
0.02
0.03
0.01
Depreciation
0.03
0.02
0.02
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.00
PBT
77.43
80.36
46.08
9.34
50.76
10.51
22.13
24.30
13.32
36.07
28.79
Tax
13.63
14.01
4.45
-10.19
6.77
2.03
4.08
5.56
1.20
7.05
5.39
Tax Rate
17.60%
17.43%
9.35%
-109.10%
7.40%
19.31%
18.44%
22.88%
9.01%
19.55%
18.72%
PAT
63.82
66.06
43.01
19.71
82.70
11.41
18.73
18.76
12.10
28.50
22.97
PAT before Minority Interest
61.99
65.86
43.14
19.53
84.76
8.48
18.05
18.74
12.12
29.01
23.41
Minority Interest
-1.83
0.20
-0.13
0.18
-2.06
2.93
0.68
0.02
-0.02
-0.51
-0.44
PAT Margin
75.15%
70.98%
66.05%
33.42%
168.02%
31.54%
55.32%
63.59%
39.53%
77.51%
73.32%
PAT Growth
38.68%
53.59%
118.21%
-76.17%
624.80%
-39.08%
-0.16%
55.04%
-57.54%
24.07%
 
EPS
125.14
129.53
84.33
38.65
162.16
22.37
36.73
36.78
23.73
55.88
45.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
7,939.15
5,105.64
3,187.28
3,620.20
370.11
358.83
339.14
322.76
312.25
373.88
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
7,934.02
5,100.51
3,182.14
3,615.06
364.97
353.69
334.01
317.62
307.12
368.74
Non-Current Liabilities
1,444.47
634.40
183.37
275.84
23.55
24.34
24.95
22.98
27.03
24.45
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
1.52
1.39
32.68
32.44
33.08
31.13
29.70
26.83
Long Term Provisions
0.00
0.00
0.00
0.05
0.03
0.01
0.01
0.05
0.06
0.06
Current Liabilities
1.66
0.31
0.31
0.28
11.94
12.04
12.48
11.69
11.25
10.11
Trade Payables
0.05
0.06
0.05
0.10
9.49
9.46
9.68
9.09
8.72
7.89
Other Current Liabilities
0.11
0.11
0.15
0.16
2.15
2.20
2.33
2.15
2.09
1.84
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
Short Term Provisions
1.50
0.14
0.12
0.02
0.29
0.38
0.48
0.45
0.42
0.37
Total Liabilities
9,416.54
5,768.53
3,397.00
3,923.27
433.50
426.04
408.08
388.96
382.04
419.47
Net Block
0.08
0.10
0.12
0.13
0.00
0.00
0.01
0.01
0.01
0.01
Gross Block
0.15
0.18
0.18
0.18
0.03
0.03
0.03
0.03
0.02
0.02
Accumulated Depreciation
0.07
0.08
0.06
0.04
0.03
0.02
0.02
0.02
0.01
0.01
Non Current Assets
9,078.87
5,491.75
3,141.25
3,703.84
305.87
299.14
237.86
170.90
180.70
216.62
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
9,078.79
5,491.65
3,141.13
3,703.70
235.20
232.15
196.13
167.49
146.30
216.61
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
70.66
66.98
41.73
3.40
34.40
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
337.67
276.79
255.75
219.42
127.62
126.91
170.22
218.05
201.34
202.85
Current Investments
0.07
0.00
0.16
0.27
0.00
0.00
0.50
0.00
4.50
0.00
Inventories
30.22
33.98
31.21
29.83
1.97
4.22
5.65
5.65
5.65
7.27
Sundry Debtors
0.00
0.00
0.01
0.00
2.53
2.80
7.37
2.28
3.12
4.74
Cash & Bank
14.71
13.54
10.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
Other Current Assets
292.67
8.75
24.00
13.05
112.53
118.97
153.64
208.08
186.57
190.37
Short Term Loans & Adv.
274.69
220.52
189.89
175.33
106.29
114.23
149.39
204.31
186.57
190.36
Net Current Assets
336.01
276.48
255.43
219.14
115.69
114.87
157.74
206.36
190.09
192.75
Total Assets
9,416.54
5,768.54
3,397.00
3,923.26
433.49
426.05
408.08
388.95
382.04
419.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
41.73
49.62
19.55
-8.82
22.40
24.45
18.34
17.44
11.62
-5.65
PBT
79.87
47.59
9.34
91.53
10.51
22.13
24.30
13.32
36.07
28.79
Adjustment
-27.90
8.06
-12.03
-93.45
13.32
0.86
-25.32
-11.57
-34.87
-27.31
Changes in Working Capital
-0.41
-3.87
-2.13
-33.10
2.44
5.55
-4.35
1.26
-13.23
-33.37
Cash after chg. in Working capital
51.56
51.78
-4.82
-35.02
26.27
28.54
-5.37
3.02
-12.04
-31.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.83
-2.16
-2.74
-2.41
-3.87
-4.09
-5.37
-6.54
-7.61
-6.26
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
27.11
28.62
0.00
0.00
29.08
20.96
31.27
32.49
Cash From Investing Activity
-41.22
-47.72
-20.15
-0.79
-12.94
-25.94
-19.24
-18.32
-13.43
0.00
Net Fixed Assets
0.03
0.00
0.00
-0.15
0.00
0.00
0.00
-0.01
0.00
0.00
Net Investments
-3,513.77
-2,313.25
529.37
-3,460.14
-3.05
-52.32
-26.86
-16.71
-20.56
0.00
Others
3,472.52
2,265.53
-549.52
3,459.50
-9.89
26.38
7.62
-1.60
7.13
0.00
Cash from Financing Activity
0.00
-1.52
0.12
-0.03
0.21
-0.67
1.93
1.42
2.84
1.66
Net Cash Inflow / Outflow
0.52
0.38
-0.48
-9.64
9.68
-2.16
1.03
0.54
1.03
-4.00
Opening Cash & Equivalents
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
Closing Cash & Equivalent
1.37
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50
0.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
15457.25
9940.51
6205.52
7048.40
720.58
698.62
660.30
628.40
607.95
727.93
ROA
0.87%
0.94%
0.53%
3.89%
1.97%
4.33%
4.70%
3.14%
7.24%
5.74%
ROE
1.01%
1.04%
0.57%
4.25%
2.33%
5.17%
5.66%
3.82%
8.46%
6.44%
ROCE
1.22%
1.15%
0.27%
4.55%
2.66%
5.80%
6.70%
3.83%
9.72%
7.40%
Fixed Asset Turnover
564.60
365.76
331.28
481.37
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
Receivable days
0.00
0.00
0.06
0.00
26.88
54.81
59.71
32.22
39.02
49.58
Inventory Days
125.88
182.70
188.93
117.92
31.23
53.19
69.88
67.33
64.13
84.72
Payable days
1.37
2.02
2.46
44.41
378.81
356.88
918.96
5248.18
9029.32
8521.88
Cash Conversion Cycle
124.51
180.69
186.53
73.51
-320.70
-248.87
-789.37
-5148.63
-8926.18
-8387.58
Total Debt/Equity
0.00
0.00
0.00
0.00
0.09
0.09
0.10
0.10
0.10
0.07
Interest Cover
0.00
4666.55
994.32
2934.59
307.36
879.35
997.00
823.45
1046.40
3310.70

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.