Nifty
Sensex
:
:
19523.55
65508.32
-192.90 (-0.98%)
-610.37 (-0.92%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
45/99

BSE: 532486 | NSE: POKARNA

474.90
28-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  494.20
  •  496.95
  •  470.75
  •  489.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  99644
  •  481.82
  •  595.60
  •  233.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,520.44
  • 27.78
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,943.93
  • 0.12%
  • 2.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 5.32%
  • 21.72%
  • FII
  • DII
  • Others
  • 3.66%
  • 9.01%
  • 3.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.18
  • 9.51
  • 35.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.63
  • 3.44
  • 15.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.87
  • -3.99
  • 32.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.03
  • 14.01
  • 24.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.29
  • 2.47
  • 3.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.16
  • 8.93
  • 11.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
162.29
240.09
-32.40%
161.64
204.34
-20.90%
112.91
191.99
-41.19%
213.35
148.42
43.75%
Expenses
116.22
179.51
-35.26%
130.02
158.90
-18.17%
88.83
130.64
-32.00%
160.56
103.54
55.07%
EBITDA
46.07
60.58
-23.95%
31.63
45.44
-30.39%
24.09
61.35
-60.73%
52.78
44.88
17.60%
EBIDTM
28.39%
25.23%
19.57%
22.24%
21.33%
31.95%
24.74%
30.24%
Other Income
2.46
1.49
65.10%
3.65
4.71
-22.51%
0.58
0.46
26.09%
0.78
0.59
32.20%
Interest
9.89
12.32
-19.72%
11.49
13.01
-11.68%
9.70
9.03
7.42%
9.34
9.66
-3.31%
Depreciation
11.55
10.34
11.70%
10.44
10.24
1.95%
10.56
9.53
10.81%
10.46
9.43
10.92%
PBT
27.08
39.40
-31.27%
13.34
26.89
-50.39%
4.41
43.25
-89.80%
33.77
26.39
27.97%
Tax
9.16
10.91
-16.04%
2.66
6.79
-60.82%
1.78
9.50
-81.26%
9.76
6.00
62.67%
PAT
17.92
28.49
-37.10%
10.69
20.11
-46.84%
2.63
33.75
-92.21%
24.01
20.40
17.70%
PATM
11.04%
11.87%
6.61%
9.84%
2.32%
17.58%
11.25%
13.74%
EPS
5.78
9.19
-37.11%
3.45
6.49
-46.84%
0.85
10.89
-92.19%
7.74
6.58
17.63%

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
650.19
727.99
650.19
295.04
393.91
462.22
336.60
367.35
393.94
326.36
230.63
Net Sales Growth
-17.16%
11.97%
120.37%
-25.10%
-14.78%
37.32%
-8.37%
-6.75%
20.71%
41.51%
 
Cost Of Goods Sold
263.53
305.23
235.07
87.51
120.02
145.52
79.40
76.16
91.22
90.29
51.28
Gross Profit
386.66
422.76
415.12
207.53
273.89
316.70
257.20
291.19
302.72
236.07
179.36
GP Margin
59.47%
58.07%
63.85%
70.34%
69.53%
68.52%
76.41%
79.27%
76.84%
72.33%
77.77%
Total Expenditure
495.63
557.03
473.84
212.39
262.21
317.89
241.68
237.67
259.52
241.40
183.01
Power & Fuel Cost
-
22.56
22.44
14.04
15.77
22.89
23.47
21.20
22.81
21.54
21.35
% Of Sales
-
3.10%
3.45%
4.76%
4.00%
4.95%
6.97%
5.77%
5.79%
6.60%
9.26%
Employee Cost
-
58.61
52.86
35.90
43.45
42.24
38.19
33.05
37.05
32.34
25.00
% Of Sales
-
8.05%
8.13%
12.17%
11.03%
9.14%
11.35%
9.00%
9.40%
9.91%
10.84%
Manufacturing Exp.
-
83.13
79.17
41.65
43.47
62.32
58.85
61.72
67.09
58.21
52.90
% Of Sales
-
11.42%
12.18%
14.12%
11.04%
13.48%
17.48%
16.80%
17.03%
17.84%
22.94%
General & Admin Exp.
-
12.76
10.67
6.94
10.58
11.81
12.01
10.14
12.29
10.42
9.56
% Of Sales
-
1.75%
1.64%
2.35%
2.69%
2.56%
3.57%
2.76%
3.12%
3.19%
4.15%
Selling & Distn. Exp.
-
70.67
69.49
14.01
23.34
26.52
24.96
24.22
25.11
25.29
20.73
% Of Sales
-
9.71%
10.69%
4.75%
5.93%
5.74%
7.42%
6.59%
6.37%
7.75%
8.99%
Miscellaneous Exp.
-
4.06
4.14
12.33
5.58
6.59
4.80
11.18
3.94
3.32
20.73
% Of Sales
-
0.56%
0.64%
4.18%
1.42%
1.43%
1.43%
3.04%
1.00%
1.02%
0.95%
EBITDA
154.57
170.96
176.35
82.65
131.70
144.33
94.92
129.68
134.42
84.96
47.62
EBITDA Margin
23.77%
23.48%
27.12%
28.01%
33.43%
31.23%
28.20%
35.30%
34.12%
26.03%
20.65%
Other Income
7.47
11.33
6.61
6.06
5.49
9.08
5.90
10.01
5.77
7.15
1.07
Interest
40.42
49.57
42.50
22.12
23.19
26.64
29.80
33.11
38.43
33.62
33.02
Depreciation
43.01
41.80
38.57
21.38
23.21
25.54
19.88
17.25
18.27
23.08
20.41
PBT
78.60
90.92
101.89
45.21
90.79
101.24
51.15
89.34
83.48
35.41
-4.73
Tax
23.36
25.11
23.59
16.92
20.06
20.56
8.90
19.09
14.75
11.97
-8.93
Tax Rate
29.72%
27.62%
23.15%
37.43%
22.09%
20.31%
17.40%
21.37%
22.36%
27.63%
-324.73%
PAT
55.25
65.81
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
PAT before Minority Interest
55.25
65.81
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
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
8.50%
9.04%
12.04%
9.59%
17.96%
17.45%
12.55%
19.13%
13.00%
9.61%
5.06%
PAT Growth
-46.23%
-15.95%
176.78%
-60.00%
-12.33%
91.00%
-39.88%
37.20%
63.30%
168.49%
 
EPS
17.82
21.23
25.26
9.13
22.82
26.03
13.63
22.66
16.52
10.12
3.77

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
507.15
442.90
365.57
338.70
270.46
191.44
150.91
96.79
53.04
25.76
Share Capital
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
Total Reserves
500.95
436.70
359.37
332.50
264.26
185.24
144.71
90.59
46.84
19.56
Non-Current Liabilities
379.35
415.56
430.26
423.22
154.46
169.02
193.02
196.13
217.57
217.56
Secured Loans
242.31
267.92
114.22
121.63
57.07
63.78
88.80
101.14
113.61
125.89
Unsecured Loans
102.82
116.53
112.03
102.03
94.58
98.11
93.48
78.01
87.17
80.61
Long Term Provisions
7.88
6.86
6.66
5.80
4.18
3.75
3.48
19.69
1.19
0.73
Current Liabilities
233.06
319.69
207.62
164.98
190.34
155.60
164.08
172.15
151.94
176.31
Trade Payables
59.24
107.79
46.01
33.63
38.88
29.80
27.92
24.26
31.16
28.47
Other Current Liabilities
73.79
76.89
79.09
54.54
63.83
51.14
60.82
57.17
47.53
65.69
Short Term Borrowings
71.85
104.29
62.46
49.95
56.18
58.78
52.77
65.41
58.99
70.53
Short Term Provisions
28.18
30.72
20.06
26.86
31.45
15.87
22.58
25.31
14.26
11.61
Total Liabilities
1,119.56
1,178.15
1,003.45
926.90
615.26
516.06
508.01
465.07
422.55
419.63
Net Block
733.06
758.17
699.19
269.07
258.90
269.86
259.56
238.78
240.56
258.66
Gross Block
1,059.80
1,050.12
957.10
509.88
477.70
467.37
444.47
408.50
392.65
386.78
Accumulated Depreciation
326.74
291.95
257.91
240.81
218.80
197.51
184.91
169.73
152.09
128.12
Non Current Assets
747.79
773.70
794.60
741.44
377.65
304.33
296.44
277.27
255.47
272.94
Capital Work in Progress
0.60
1.01
64.81
430.51
55.23
2.65
2.83
20.05
5.60
2.63
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.
12.21
12.63
14.47
18.86
51.72
21.44
23.35
15.70
8.70
11.07
Other Non Current Assets
1.93
1.89
16.13
23.00
11.81
10.37
10.70
2.74
0.61
0.57
Current Assets
371.77
404.45
208.85
185.46
237.60
211.73
211.57
187.80
167.08
146.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
182.05
183.41
110.93
89.59
99.95
101.46
97.60
88.59
77.18
79.90
Sundry Debtors
109.33
143.15
43.41
33.79
68.37
69.32
66.52
78.50
69.29
53.27
Cash & Bank
30.39
31.41
26.48
32.07
36.82
21.16
27.57
13.18
12.03
6.53
Other Current Assets
50.00
33.33
19.17
15.06
32.46
19.78
19.89
7.54
8.58
6.99
Short Term Loans & Adv.
24.82
13.15
8.85
14.96
26.46
14.88
16.76
4.35
6.63
5.53
Net Current Assets
138.71
84.76
1.22
20.48
47.26
56.13
47.49
15.65
15.14
-29.62
Total Assets
1,119.56
1,178.15
1,003.45
926.90
615.25
516.06
508.01
465.07
422.55
419.63

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
136.50
59.42
98.31
379.27
108.35
77.14
111.03
105.50
60.78
-15.35
PBT
90.92
101.89
45.21
90.79
101.24
51.15
97.13
83.48
35.41
-4.73
Adjustment
90.18
69.16
40.34
46.42
51.92
49.45
48.92
57.21
57.41
55.38
Changes in Working Capital
-16.67
-96.20
22.59
257.58
-22.39
-3.08
-9.05
-22.99
-28.72
-63.71
Cash after chg. in Working capital
164.43
74.85
108.14
394.80
130.77
97.51
137.01
117.70
64.10
-13.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.93
-15.44
-9.83
-15.53
-22.42
-20.37
-23.80
-12.19
-3.32
-2.29
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
0.00
0.00
-2.17
0.00
0.00
0.00
Cash From Investing Activity
-31.64
-214.60
-86.00
-390.46
-66.77
-29.70
-32.01
-30.67
-15.12
-4.66
Net Fixed Assets
4.68
2.89
3.76
-6.62
1.60
-3.59
-23.64
-21.82
-12.78
-3.08
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-36.32
-217.49
-89.76
-383.84
-68.37
-26.11
-8.37
-8.85
-2.34
-1.58
Cash from Financing Activity
-114.92
160.72
-12.50
-0.73
-43.83
-51.58
-64.66
-75.15
-40.61
16.03
Net Cash Inflow / Outflow
-10.07
5.53
-0.20
-11.92
-2.25
-4.14
14.36
-0.33
5.05
-3.98
Opening Cash & Equivalents
6.41
-3.28
-4.68
2.45
1.60
4.19
-11.51
8.02
2.87
6.99
Closing Cash & Equivalent
3.23
6.41
-3.28
-4.68
2.45
1.60
4.19
7.92
8.02
2.87

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.)
163.58
142.85
117.91
109.24
87.23
61.75
48.67
31.22
17.11
8.31
ROA
5.73%
7.18%
2.93%
9.17%
14.26%
8.25%
14.44%
11.54%
7.45%
2.80%
ROE
13.85%
19.37%
8.03%
23.22%
34.93%
24.68%
56.73%
68.36%
79.59%
56.55%
ROCE
14.68%
17.77%
10.37%
20.09%
26.92%
18.76%
31.00%
29.34%
22.66%
11.44%
Fixed Asset Turnover
0.69
0.65
0.40
0.80
0.98
0.74
0.87
0.99
0.86
0.61
Receivable days
63.29
52.37
47.75
47.33
54.37
73.46
71.55
67.67
67.03
69.06
Inventory Days
91.62
82.62
124.03
87.81
79.53
107.65
91.86
75.91
85.91
115.57
Payable days
99.87
119.41
166.08
48.86
39.82
40.86
39.69
37.66
44.31
46.93
Cash Conversion Cycle
55.04
15.57
5.71
86.28
94.07
140.25
123.72
105.92
108.63
137.69
Total Debt/Equity
0.90
1.15
0.84
0.85
0.88
1.30
1.79
2.81
5.47
12.04
Interest Cover
2.83
3.40
3.04
4.92
4.80
2.72
3.70
2.72
2.29
1.08

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.