Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
52/99

BSE: 532486 | NSE: POKARNA

480.60
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  488.25
  •  498.25
  •  466.70
  •  481.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42538
  •  204.26
  •  840.55
  •  312.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,491.45
  • 18.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,771.50
  • 0.12%
  • 3.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 4.47%
  • 24.15%
  • FII
  • DII
  • Others
  • 2.39%
  • 10.21%
  • 2.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • -4.29
  • -13.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.02
  • -8.62
  • -10.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.04
  • -16.63
  • -29.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.14
  • 11.83
  • 20.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.44
  • 2.70
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.18
  • 8.45
  • 9.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
204.34
92.08
121.92%
191.99
81.81
134.68%
148.42
93.83
58.18%
105.44
27.32
285.94%
Expenses
159.21
73.45
116.76%
130.64
54.55
139.49%
103.54
55.52
86.49%
82.87
29.75
178.55%
EBITDA
45.13
18.63
142.24%
61.35
27.25
125.14%
44.88
38.31
17.15%
22.57
-2.43
-
EBIDTM
22.09%
20.23%
31.95%
33.32%
30.24%
40.83%
21.41%
-8.89%
Other Income
0.89
3.54
-74.86%
0.46
0.89
-48.31%
0.59
1.26
-53.17%
0.65
0.39
66.67%
Interest
8.89
5.97
48.91%
9.03
5.02
79.88%
9.66
5.34
80.90%
8.48
4.91
72.71%
Depreciation
10.24
5.58
83.51%
9.53
5.02
89.84%
9.43
5.34
76.59%
9.38
5.45
72.11%
PBT
26.89
10.62
153.20%
43.25
18.10
138.95%
26.39
28.89
-8.65%
5.36
-12.40
-
Tax
6.79
6.83
-0.59%
9.50
5.26
80.61%
6.00
7.96
-24.62%
1.31
-3.13
-
PAT
20.11
3.79
430.61%
33.75
12.84
162.85%
20.40
20.93
-2.53%
4.04
-9.27
-
PATM
9.84%
4.12%
17.58%
15.70%
13.74%
22.30%
3.83%
-33.93%
EPS
6.49
1.22
431.97%
10.89
4.14
163.04%
6.58
6.75
-2.52%
1.30
-2.99
-

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
650.19
295.04
393.91
462.22
336.60
367.35
393.94
326.36
230.63
203.55
180.77
Net Sales Growth
120.37%
-25.10%
-14.78%
37.32%
-8.37%
-6.75%
20.71%
41.51%
13.30%
12.60%
 
Cost Of Goods Sold
235.07
87.51
120.02
145.52
79.40
76.16
91.22
90.29
51.28
45.17
48.08
Gross Profit
415.12
207.53
273.89
316.70
257.20
291.19
302.72
236.07
179.36
158.38
132.69
GP Margin
63.85%
70.34%
69.53%
68.52%
76.41%
79.27%
76.84%
72.33%
77.77%
77.81%
73.40%
Total Expenditure
476.26
212.39
262.21
317.89
241.68
237.67
259.52
241.40
183.01
168.17
151.72
Power & Fuel Cost
-
14.04
15.77
22.89
23.47
21.20
22.81
21.54
21.35
20.82
16.19
% Of Sales
-
4.76%
4.00%
4.95%
6.97%
5.77%
5.79%
6.60%
9.26%
10.23%
8.96%
Employee Cost
-
35.90
43.45
42.24
38.19
33.05
37.05
32.34
25.00
22.14
21.48
% Of Sales
-
12.17%
11.03%
9.14%
11.35%
9.00%
9.40%
9.91%
10.84%
10.88%
11.88%
Manufacturing Exp.
-
41.65
43.47
62.32
58.85
61.72
67.09
58.21
52.90
47.21
39.28
% Of Sales
-
14.12%
11.04%
13.48%
17.48%
16.80%
17.03%
17.84%
22.94%
23.19%
21.73%
General & Admin Exp.
-
6.94
10.58
11.81
12.01
10.14
12.29
10.42
9.56
11.02
10.13
% Of Sales
-
2.35%
2.69%
2.56%
3.57%
2.76%
3.12%
3.19%
4.15%
5.41%
5.60%
Selling & Distn. Exp.
-
14.01
23.34
26.52
24.96
24.22
25.11
25.29
20.73
20.07
14.88
% Of Sales
-
4.75%
5.93%
5.74%
7.42%
6.59%
6.37%
7.75%
8.99%
9.86%
8.23%
Miscellaneous Exp.
-
12.33
5.58
6.59
4.80
11.18
3.94
3.32
2.19
1.74
14.88
% Of Sales
-
4.18%
1.42%
1.43%
1.43%
3.04%
1.00%
1.02%
0.95%
0.85%
0.93%
EBITDA
173.93
82.65
131.70
144.33
94.92
129.68
134.42
84.96
47.62
35.38
29.05
EBITDA Margin
26.75%
28.01%
33.43%
31.23%
28.20%
35.30%
34.12%
26.03%
20.65%
17.38%
16.07%
Other Income
2.59
6.06
5.49
9.08
5.90
10.01
5.77
7.15
1.07
5.55
3.56
Interest
36.06
22.12
23.19
26.64
29.80
33.11
38.43
33.62
33.02
35.36
44.47
Depreciation
38.58
21.38
23.21
25.54
19.88
17.25
18.27
23.08
20.41
22.30
18.58
PBT
101.89
45.21
90.79
101.24
51.15
89.34
83.48
35.41
-4.73
-16.74
-30.45
Tax
23.60
16.92
20.06
20.56
8.90
19.09
14.75
11.97
-8.93
1.49
0.49
Tax Rate
23.16%
37.43%
22.09%
20.31%
17.40%
21.37%
22.36%
27.63%
-324.73%
-28.93%
-1.61%
PAT
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
-30.94
PAT before Minority Interest
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
-30.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.04%
9.59%
17.96%
17.45%
12.55%
19.13%
13.00%
9.61%
5.06%
-3.26%
-17.12%
PAT Growth
176.78%
-60.00%
-12.33%
91.00%
-39.88%
37.20%
63.30%
168.49%
-
-
 
EPS
25.26
9.13
22.82
26.03
13.63
22.66
16.52
10.12
3.77
-2.14
-9.98

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
365.57
338.70
270.46
191.44
150.91
96.79
53.04
25.76
15.54
22.18
Share Capital
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
Total Reserves
359.37
332.50
264.26
185.24
144.71
90.59
46.84
19.56
9.33
15.98
Non-Current Liabilities
430.26
423.22
154.46
169.02
193.02
196.13
217.57
217.56
214.10
201.74
Secured Loans
114.22
121.63
57.07
63.78
88.80
101.14
113.61
125.89
118.43
111.80
Unsecured Loans
112.03
102.03
94.58
98.11
93.48
78.01
87.17
80.61
76.65
73.16
Long Term Provisions
6.66
5.80
4.18
3.75
3.48
19.69
1.19
0.73
0.82
0.57
Current Liabilities
207.62
164.98
190.34
155.60
164.08
172.15
151.94
176.31
184.60
197.89
Trade Payables
46.01
33.63
38.88
29.80
27.92
24.26
31.16
28.47
22.28
24.10
Other Current Liabilities
79.09
54.54
63.83
51.14
60.82
57.17
47.53
65.69
82.81
93.21
Short Term Borrowings
62.46
49.95
56.18
58.78
52.77
65.41
58.99
70.53
56.86
52.29
Short Term Provisions
20.06
26.86
31.45
15.87
22.58
25.31
14.26
11.61
22.65
28.29
Total Liabilities
1,003.45
926.90
615.26
516.06
508.01
465.07
422.55
419.63
414.24
421.81
Net Block
699.19
269.07
258.90
269.86
259.56
238.78
240.56
258.66
279.94
294.89
Gross Block
957.10
509.88
477.70
467.37
444.47
408.50
392.65
386.78
388.99
385.98
Accumulated Depreciation
257.91
240.81
218.80
197.51
184.91
169.73
152.09
128.12
109.04
91.09
Non Current Assets
794.60
741.44
377.65
304.33
296.44
277.27
255.47
272.94
290.18
306.27
Capital Work in Progress
64.81
430.51
55.23
2.65
2.83
20.05
5.60
2.63
2.25
3.79
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
14.47
18.86
51.72
21.44
23.35
15.70
8.70
11.07
7.96
6.73
Other Non Current Assets
16.13
23.00
11.81
10.37
10.70
2.74
0.61
0.57
0.03
0.86
Current Assets
208.85
185.46
237.60
211.73
211.57
187.80
167.08
146.69
124.05
115.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
110.93
89.59
99.95
101.46
97.60
88.59
77.18
79.90
68.95
64.31
Sundry Debtors
43.41
33.79
68.37
69.32
66.52
78.50
69.29
53.27
35.68
37.85
Cash & Bank
26.48
32.07
36.82
21.16
27.57
13.18
12.03
6.53
10.92
7.16
Other Current Assets
28.02
15.06
6.00
4.90
19.89
7.54
8.58
6.99
8.49
6.23
Short Term Loans & Adv.
8.85
14.96
26.46
14.88
16.76
4.35
6.63
5.53
7.10
4.67
Net Current Assets
1.22
20.48
47.26
56.13
47.49
15.65
15.14
-29.62
-60.55
-82.35
Total Assets
1,003.45
926.90
615.25
516.06
508.01
465.07
422.55
419.63
414.23
421.81

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
98.31
379.27
108.35
77.14
111.03
105.50
60.78
-15.35
7.79
43.21
PBT
45.21
90.79
101.24
51.15
97.13
83.48
35.41
-4.73
-16.74
-30.45
Adjustment
40.34
46.42
51.92
49.45
48.92
57.21
57.41
55.38
60.01
69.68
Changes in Working Capital
22.59
257.58
-22.39
-3.08
-9.05
-22.99
-28.72
-63.71
-34.92
4.01
Cash after chg. in Working capital
108.14
394.80
130.77
97.51
137.01
117.70
64.10
-13.06
8.36
43.24
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
-15.53
-22.42
-20.37
-23.80
-12.19
-3.32
-2.29
-0.56
-0.04
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
0.00
-2.17
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-86.00
-390.46
-66.77
-29.70
-32.01
-30.67
-15.12
-4.66
-8.90
-2.97
Net Fixed Assets
3.76
-6.62
1.60
-3.59
-23.64
-21.82
-12.78
-3.08
-5.15
-0.38
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-89.76
-383.84
-68.37
-26.11
-8.37
-8.85
-2.34
-1.58
-3.75
-2.59
Cash from Financing Activity
-12.50
-0.73
-43.83
-51.58
-64.66
-75.15
-40.61
16.03
3.15
-38.37
Net Cash Inflow / Outflow
-0.20
-11.92
-2.25
-4.14
14.36
-0.33
5.05
-3.98
2.04
1.87
Opening Cash & Equivalents
-4.68
2.45
1.60
4.19
-11.51
8.02
2.87
6.99
4.76
2.77
Closing Cash & Equivalent
-3.28
-4.68
2.45
1.60
4.19
7.92
8.02
2.87
6.99
4.76

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.)
117.91
109.24
87.23
61.75
48.67
31.22
17.11
8.31
5.01
7.15
ROA
2.93%
9.17%
14.26%
8.25%
14.44%
11.54%
7.45%
2.80%
-1.59%
-7.25%
ROE
8.03%
23.22%
34.93%
24.68%
56.73%
68.36%
79.59%
56.55%
-35.23%
-82.70%
ROCE
10.37%
20.09%
26.92%
18.76%
31.00%
29.34%
22.66%
11.44%
10.72%
4.89%
Fixed Asset Turnover
0.40
0.80
0.98
0.74
0.87
0.99
0.86
0.61
0.54
0.48
Receivable days
47.75
47.33
54.37
73.46
71.55
67.67
67.03
69.06
64.51
75.02
Inventory Days
124.03
87.81
79.53
107.65
91.86
75.91
85.91
115.57
116.90
120.71
Payable days
166.08
48.86
39.82
40.86
39.69
37.66
44.31
46.93
45.64
56.47
Cash Conversion Cycle
5.71
86.28
94.07
140.25
123.72
105.92
108.63
137.69
135.76
139.26
Total Debt/Equity
0.84
0.85
0.88
1.30
1.79
2.81
5.47
12.04
17.64
11.36
Interest Cover
3.04
4.92
4.80
2.72
3.70
2.72
2.29
1.08
0.85
0.32

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.