Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
53/99

BSE: 532486 | NSE: POKARNA

144.50
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  156.25
  •  156.25
  •  141.45
  •  148.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  462697
  •  709.88
  •  181.00
  •  45.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 446.92
  • 14.43
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 702.36
  • 0.42%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 4.49%
  • 24.56%
  • FII
  • DII
  • Others
  • 1.66%
  • 8.88%
  • 3.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.97
  • -16.70
  • 5.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.42
  • -0.41
  • 6.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.67
  • 18.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.47
  • 9.48
  • 8.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.50
  • 3.44
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 5.90
  • 5.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
27.32
126.01
-78.32%
89.00
144.67
-38.48%
61.81
121.53
-49.14%
117.09
112.24
4.32%
Expenses
29.75
85.53
-65.22%
61.92
94.79
-34.68%
43.24
79.21
-45.41%
74.26
80.24
-7.45%
EBITDA
-2.43
40.48
-
27.08
49.88
-45.71%
18.57
42.32
-56.12%
42.83
32.00
33.84%
EBIDTM
-8.89%
32.13%
30.42%
34.48%
30.04%
34.82%
36.58%
28.51%
Other Income
0.39
1.83
-78.69%
1.32
1.68
-21.43%
0.19
1.38
-86.23%
3.10
3.44
-9.88%
Interest
4.91
5.65
-13.10%
5.00
5.77
-13.34%
5.56
6.37
-12.72%
5.88
6.53
-9.95%
Depreciation
5.45
5.29
3.02%
5.54
9.77
-43.30%
5.75
5.54
3.79%
5.93
5.55
6.85%
PBT
-12.40
31.37
-
17.85
36.01
-50.43%
7.45
31.79
-76.56%
34.13
23.35
46.17%
Tax
-3.13
0.89
-
14.67
9.53
53.93%
0.89
5.81
-84.68%
3.63
3.66
-0.82%
PAT
-9.27
30.49
-
3.18
26.49
-88.00%
6.56
25.98
-74.75%
30.50
19.69
54.90%
PATM
-33.93%
24.20%
3.58%
18.31%
10.62%
21.38%
26.05%
17.55%
EPS
-2.99
9.83
-
1.03
8.54
-87.94%
2.12
8.38
-74.70%
9.84
6.35
54.96%

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
295.22
393.91
462.22
336.60
367.35
393.94
326.36
230.63
203.55
180.77
166.82
Net Sales Growth
-41.48%
-14.78%
37.32%
-8.37%
-6.75%
20.71%
41.51%
13.30%
12.60%
8.36%
 
Cost Of Goods Sold
85.62
120.02
145.52
79.40
76.16
91.22
90.29
51.28
45.17
48.08
44.53
Gross Profit
209.60
273.89
316.70
257.20
291.19
302.72
236.07
179.36
158.38
132.69
122.29
GP Margin
71.00%
69.53%
68.52%
76.41%
79.27%
76.84%
72.33%
77.77%
77.81%
73.40%
73.31%
Total Expenditure
209.17
262.21
317.89
241.68
237.67
259.52
241.40
183.01
168.17
151.72
142.54
Power & Fuel Cost
-
15.77
22.89
23.47
21.20
22.81
21.54
21.35
20.82
16.19
15.16
% Of Sales
-
4.00%
4.95%
6.97%
5.77%
5.79%
6.60%
9.26%
10.23%
8.96%
9.09%
Employee Cost
-
43.45
42.24
38.19
33.05
37.05
32.34
25.00
22.14
21.48
19.71
% Of Sales
-
11.03%
9.14%
11.35%
9.00%
9.40%
9.91%
10.84%
10.88%
11.88%
11.82%
Manufacturing Exp.
-
43.47
62.32
58.85
61.72
67.09
58.21
52.90
47.21
39.28
35.69
% Of Sales
-
11.04%
13.48%
17.48%
16.80%
17.03%
17.84%
22.94%
23.19%
21.73%
21.39%
General & Admin Exp.
-
10.58
11.81
12.01
10.14
12.29
10.42
9.56
11.02
10.13
8.81
% Of Sales
-
2.69%
2.56%
3.57%
2.76%
3.12%
3.19%
4.15%
5.41%
5.60%
5.28%
Selling & Distn. Exp.
-
23.34
26.52
24.96
24.22
25.11
25.29
20.73
20.07
14.88
15.23
% Of Sales
-
5.93%
5.74%
7.42%
6.59%
6.37%
7.75%
8.99%
9.86%
8.23%
9.13%
Miscellaneous Exp.
-
5.58
6.59
4.80
11.18
3.94
3.32
2.19
1.74
1.69
15.23
% Of Sales
-
1.42%
1.43%
1.43%
3.04%
1.00%
1.02%
0.95%
0.85%
0.93%
2.04%
EBITDA
86.05
131.70
144.33
94.92
129.68
134.42
84.96
47.62
35.38
29.05
24.28
EBITDA Margin
29.15%
33.43%
31.23%
28.20%
35.30%
34.12%
26.03%
20.65%
17.38%
16.07%
14.55%
Other Income
5.00
5.49
9.08
5.90
10.01
5.77
7.15
1.07
5.55
3.56
3.50
Interest
21.35
23.19
26.64
29.80
33.11
38.43
33.62
33.02
35.36
44.47
31.07
Depreciation
22.67
23.21
25.54
19.88
17.25
18.27
23.08
20.41
22.30
18.58
18.47
PBT
47.03
90.79
101.24
51.15
89.34
83.48
35.41
-4.73
-16.74
-30.45
-21.76
Tax
16.06
20.06
20.56
8.90
19.09
14.75
11.97
-8.93
1.49
0.49
-0.23
Tax Rate
34.15%
22.09%
20.31%
17.40%
21.37%
22.36%
27.63%
-324.73%
-28.93%
-1.61%
1.06%
PAT
30.97
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
-30.94
-21.53
PAT before Minority Interest
30.97
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
-30.94
-21.53
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
10.49%
17.96%
17.45%
12.55%
19.13%
13.00%
9.61%
5.06%
-3.26%
-17.12%
-12.91%
PAT Growth
-69.83%
-12.33%
91.00%
-39.88%
37.20%
63.30%
168.49%
-
-
-
 
EPS
9.99
22.82
26.03
13.63
22.66
16.52
10.12
3.77
-2.14
-9.98
-6.95

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
338.70
270.46
191.44
150.91
96.79
53.04
25.76
15.54
22.18
53.11
Share Capital
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
Total Reserves
332.50
264.26
185.24
144.71
90.59
46.84
19.56
9.33
15.98
46.91
Non-Current Liabilities
423.22
154.46
169.02
193.02
196.13
217.57
217.56
214.10
201.74
172.11
Secured Loans
121.63
57.07
63.78
88.80
101.14
113.61
125.89
118.43
111.80
93.88
Unsecured Loans
102.03
94.58
98.11
93.48
78.01
87.17
80.61
76.65
73.16
64.84
Long Term Provisions
5.80
4.18
3.75
3.48
19.69
1.19
0.73
0.82
0.57
1.00
Current Liabilities
164.98
190.34
155.60
164.08
172.15
151.94
176.31
184.60
197.89
206.94
Trade Payables
33.63
38.88
29.80
27.92
24.26
31.16
28.47
22.28
24.10
28.67
Other Current Liabilities
54.54
63.83
51.14
60.82
57.17
47.53
65.69
82.81
93.21
114.96
Short Term Borrowings
49.95
56.18
58.78
52.77
65.41
58.99
70.53
56.86
52.29
43.70
Short Term Provisions
26.86
31.45
15.87
22.58
25.31
14.26
11.61
22.65
28.29
19.62
Total Liabilities
926.90
615.26
516.06
508.01
465.07
422.55
419.63
414.24
421.81
432.16
Net Block
269.07
258.90
269.86
259.56
238.78
240.56
258.66
279.94
294.89
308.40
Gross Block
509.88
477.70
467.37
444.47
408.50
392.65
386.78
388.99
385.98
381.46
Accumulated Depreciation
240.81
218.80
197.51
184.91
169.73
152.09
128.12
109.04
91.09
73.06
Non Current Assets
741.44
377.65
304.33
296.44
277.27
255.47
272.94
290.18
306.27
324.89
Capital Work in Progress
430.51
55.23
2.65
2.83
20.05
5.60
2.63
2.25
3.79
5.75
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.
18.86
51.72
21.44
23.35
15.70
8.70
11.07
7.96
6.73
7.02
Other Non Current Assets
23.00
11.81
10.37
10.70
2.74
0.61
0.57
0.03
0.86
3.72
Current Assets
185.46
237.60
211.73
211.57
187.80
167.08
146.69
124.05
115.54
106.80
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
91.27
99.95
101.46
97.60
88.59
77.18
79.90
68.95
64.31
58.27
Sundry Debtors
33.79
68.37
69.32
66.52
78.50
69.29
53.27
35.68
37.85
38.33
Cash & Bank
32.07
36.82
21.16
27.57
13.18
12.03
6.53
10.92
7.16
3.22
Other Current Assets
28.33
6.00
4.90
3.13
7.54
8.58
6.99
8.49
6.23
6.98
Short Term Loans & Adv.
14.96
26.46
14.88
16.76
4.35
6.63
5.53
7.10
4.67
5.42
Net Current Assets
20.48
47.26
56.13
47.49
15.65
15.14
-29.62
-60.55
-82.35
-100.14
Total Assets
926.90
615.25
516.06
508.01
465.07
422.55
419.63
414.23
421.81
432.16

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
379.12
108.35
77.14
111.03
105.50
60.78
-15.35
7.79
43.21
15.84
PBT
90.79
101.24
51.15
97.13
83.48
35.41
-4.73
-16.74
-30.45
-21.76
Adjustment
46.42
52.65
49.45
48.92
57.21
57.41
55.38
60.01
69.68
46.77
Changes in Working Capital
257.43
-23.11
-3.08
-9.05
-22.99
-28.72
-63.71
-34.92
4.01
-8.99
Cash after chg. in Working capital
394.65
130.77
97.51
137.01
117.70
64.10
-13.06
8.36
43.24
16.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.53
-22.42
-20.37
-23.80
-12.19
-3.32
-2.29
-0.56
-0.04
-0.16
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
-2.17
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-390.46
-66.77
-29.70
-32.01
-30.67
-15.12
-4.66
-8.90
-2.97
-5.29
Net Fixed Assets
-6.62
1.60
-3.59
-23.64
-21.82
-12.78
-3.08
-5.15
-0.38
0.14
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-383.84
-68.37
-26.11
-8.37
-8.85
-2.34
-1.58
-3.75
-2.59
-5.43
Cash from Financing Activity
-0.58
-43.83
-51.58
-64.66
-75.15
-40.61
16.03
3.15
-38.37
-16.98
Net Cash Inflow / Outflow
-11.92
-2.25
-4.14
14.36
-0.33
5.05
-3.98
2.04
1.87
-6.42
Opening Cash & Equivalents
2.45
1.60
4.19
-11.51
8.02
2.87
6.99
4.76
2.77
9.04
Closing Cash & Equivalent
-4.68
2.45
1.60
4.19
7.92
8.02
2.87
6.99
4.76
2.77

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.)
109.24
87.23
61.75
48.67
31.22
17.11
8.31
5.01
7.15
16.98
ROA
9.17%
14.26%
8.25%
14.44%
11.54%
7.45%
2.80%
-1.59%
-7.25%
-4.98%
ROE
23.22%
34.93%
24.68%
56.73%
68.36%
79.59%
56.55%
-35.23%
-82.70%
-34.08%
ROCE
20.09%
26.92%
18.76%
31.00%
29.34%
22.66%
11.44%
10.72%
4.89%
2.77%
Fixed Asset Turnover
0.80
0.98
0.74
0.87
0.99
0.86
0.61
0.54
0.48
0.45
Receivable days
47.33
54.37
73.46
71.55
67.67
67.03
69.06
64.51
75.02
76.91
Inventory Days
88.59
79.53
107.65
91.86
75.91
85.91
115.57
116.90
120.71
107.75
Payable days
48.86
39.82
40.86
39.69
37.66
44.31
46.93
45.64
56.47
66.72
Cash Conversion Cycle
87.06
94.07
140.25
123.72
105.92
108.63
137.69
135.76
139.26
117.95
Total Debt/Equity
0.85
0.88
1.30
1.79
2.81
5.47
12.04
17.64
11.36
4.69
Interest Cover
4.92
4.80
2.72
3.70
2.72
2.29
1.08
0.85
0.32
0.30

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.