Nifty
Sensex
:
:
22179.10
73063.26
57.05 (0.26%)
273.13 (0.38%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
54/99

BSE: 532486 | NSE: POKARNA

496.80
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  500.20
  •  501.50
  •  494.55
  •  500.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35244
  •  175.17
  •  599.10
  •  233.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,546.94
  • 18.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,883.74
  • 0.12%
  • 2.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 6.53%
  • 20.12%
  • FII
  • DII
  • Others
  • 4.05%
  • 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
  • 12.19
  • 16.97
  • 24.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.07
  • 2.52
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.37
  • 9.32
  • 12.07

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
164.97
112.91
46.11%
199.90
213.35
-6.30%
162.29
240.09
-32.40%
161.64
204.34
-20.90%
Expenses
113.14
86.90
30.20%
131.42
161.06
-18.40%
116.22
179.51
-35.26%
130.02
158.90
-18.17%
EBITDA
51.83
26.01
99.27%
68.48
52.28
30.99%
46.07
60.58
-23.95%
31.63
45.44
-30.39%
EBIDTM
31.42%
23.04%
34.26%
24.51%
28.39%
25.23%
19.57%
22.24%
Other Income
2.05
1.16
76.72%
4.66
4.19
11.22%
2.46
1.49
65.10%
3.65
4.71
-22.51%
Interest
9.04
12.21
-25.96%
11.46
12.25
-6.45%
9.89
12.32
-19.72%
11.49
13.01
-11.68%
Depreciation
10.76
10.56
1.89%
9.89
10.46
-5.45%
11.55
10.34
11.70%
10.44
10.24
1.95%
PBT
34.08
4.41
672.79%
51.78
33.77
53.33%
27.08
39.40
-31.27%
13.34
26.89
-50.39%
Tax
12.85
1.78
621.91%
19.08
9.76
95.49%
9.16
10.91
-16.04%
2.66
6.79
-60.82%
PAT
21.23
2.63
707.22%
32.70
24.01
36.19%
17.92
28.49
-37.10%
10.69
20.11
-46.84%
PATM
12.87%
2.32%
16.36%
11.25%
11.04%
11.87%
6.61%
9.84%
EPS
6.85
0.85
705.88%
10.55
7.74
36.30%
5.78
9.19
-37.11%
3.45
6.49
-46.84%

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
688.80
727.99
650.19
295.04
393.91
462.22
336.60
367.35
393.94
326.36
230.63
Net Sales Growth
-10.63%
11.97%
120.37%
-25.10%
-14.78%
37.32%
-8.37%
-6.75%
20.71%
41.51%
 
Cost Of Goods Sold
266.59
305.23
235.07
87.51
120.02
145.52
79.40
76.16
91.22
90.29
51.28
Gross Profit
422.21
422.76
415.12
207.53
273.89
316.70
257.20
291.19
302.72
236.07
179.36
GP Margin
61.30%
58.07%
63.85%
70.34%
69.53%
68.52%
76.41%
79.27%
76.84%
72.33%
77.77%
Total Expenditure
490.80
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
198.01
170.96
176.35
82.65
131.70
144.33
94.92
129.68
134.42
84.96
47.62
EBITDA Margin
28.75%
23.48%
27.12%
28.01%
33.43%
31.23%
28.20%
35.30%
34.12%
26.03%
20.65%
Other Income
12.82
11.33
6.61
6.06
5.49
9.08
5.90
10.01
5.77
7.15
1.07
Interest
41.88
49.57
42.50
22.12
23.19
26.64
29.80
33.11
38.43
33.62
33.02
Depreciation
42.64
41.80
38.57
21.38
23.21
25.54
19.88
17.25
18.27
23.08
20.41
PBT
126.28
90.92
101.89
45.21
90.79
101.24
51.15
89.34
83.48
35.41
-4.73
Tax
43.75
25.11
23.59
16.92
20.06
20.56
8.90
19.09
14.75
11.97
-8.93
Tax Rate
34.65%
27.62%
23.15%
37.43%
22.09%
20.31%
17.40%
21.37%
22.36%
27.63%
-324.73%
PAT
82.54
65.81
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
PAT before Minority Interest
82.54
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
11.98%
9.04%
12.04%
9.59%
17.96%
17.45%
12.55%
19.13%
13.00%
9.61%
5.06%
PAT Growth
9.70%
-15.95%
176.78%
-60.00%
-12.33%
91.00%
-39.88%
37.20%
63.30%
168.49%
 
EPS
26.63
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.