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

Ceramics/Marble/Granite/Sanitaryware

Rating :
53/99

BSE: 532486 | NSE: POKARNA

475.25
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 466.60
  • 479.45
  • 466.60
  • 465.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21554
  •  102.30
  •  840.55
  •  406.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,448.82
  • 14.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,927.58
  • 0.13%
  • 3.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.66%
  • 4.52%
  • 24.01%
  • FII
  • DII
  • Others
  • 2.77%
  • 9.86%
  • 2.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.31
  • 14.07
  • 18.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.36
  • 13.06
  • 5.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -31.75
  • 13.14
  • 3.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.24
  • 12.24
  • 21.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.33
  • 2.62
  • 2.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.22
  • 8.63
  • 10.06

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
240.09
105.44
127.70%
204.34
92.08
121.92%
191.99
81.81
134.68%
148.42
93.83
58.18%
Expenses
181.17
82.87
118.62%
159.21
73.45
116.76%
130.64
54.55
139.49%
103.54
55.52
86.49%
EBITDA
58.92
22.57
161.05%
45.13
18.63
142.24%
61.35
27.25
125.14%
44.88
38.31
17.15%
EBIDTM
24.54%
21.41%
22.09%
20.23%
31.95%
33.32%
30.24%
40.83%
Other Income
0.30
0.65
-53.85%
0.89
3.54
-74.86%
0.46
0.89
-48.31%
0.59
1.26
-53.17%
Interest
9.48
8.48
11.79%
8.89
5.97
48.91%
9.03
5.02
79.88%
9.66
5.34
80.90%
Depreciation
10.34
9.38
10.23%
10.24
5.58
83.51%
9.53
5.02
89.84%
9.43
5.34
76.59%
PBT
39.40
5.36
635.07%
26.89
10.62
153.20%
43.25
18.10
138.95%
26.39
28.89
-8.65%
Tax
10.91
1.31
732.82%
6.79
6.83
-0.59%
9.50
5.26
80.61%
6.00
7.96
-24.62%
PAT
28.49
4.04
605.20%
20.11
3.79
430.61%
33.75
12.84
162.85%
20.40
20.93
-2.53%
PATM
11.87%
3.83%
9.84%
4.12%
17.58%
15.70%
13.74%
22.30%
EPS
9.19
1.30
606.92%
6.49
1.22
431.97%
10.89
4.14
163.04%
6.58
6.75
-2.52%

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
784.84
650.19
295.04
393.91
462.22
336.60
367.35
393.94
326.36
230.63
203.55
Net Sales Growth
110.32%
120.37%
-25.10%
-14.78%
37.32%
-8.37%
-6.75%
20.71%
41.51%
13.30%
 
Cost Of Goods Sold
307.89
235.07
87.51
120.02
145.52
79.40
76.16
91.22
90.29
51.28
45.17
Gross Profit
476.95
415.12
207.53
273.89
316.70
257.20
291.19
302.72
236.07
179.36
158.38
GP Margin
60.77%
63.85%
70.34%
69.53%
68.52%
76.41%
79.27%
76.84%
72.33%
77.77%
77.81%
Total Expenditure
574.56
474.84
212.39
262.21
317.89
241.68
237.67
259.52
241.40
183.01
168.17
Power & Fuel Cost
-
22.44
14.04
15.77
22.89
23.47
21.20
22.81
21.54
21.35
20.82
% Of Sales
-
3.45%
4.76%
4.00%
4.95%
6.97%
5.77%
5.79%
6.60%
9.26%
10.23%
Employee Cost
-
52.86
35.90
43.45
42.24
38.19
33.05
37.05
32.34
25.00
22.14
% Of Sales
-
8.13%
12.17%
11.03%
9.14%
11.35%
9.00%
9.40%
9.91%
10.84%
10.88%
Manufacturing Exp.
-
79.17
41.65
43.47
62.32
58.85
61.72
67.09
58.21
52.90
47.21
% Of Sales
-
12.18%
14.12%
11.04%
13.48%
17.48%
16.80%
17.03%
17.84%
22.94%
23.19%
General & Admin Exp.
-
10.67
6.94
10.58
11.81
12.01
10.14
12.29
10.42
9.56
11.02
% Of Sales
-
1.64%
2.35%
2.69%
2.56%
3.57%
2.76%
3.12%
3.19%
4.15%
5.41%
Selling & Distn. Exp.
-
69.49
14.01
23.34
26.52
24.96
24.22
25.11
25.29
20.73
20.07
% Of Sales
-
10.69%
4.75%
5.93%
5.74%
7.42%
6.59%
6.37%
7.75%
8.99%
9.86%
Miscellaneous Exp.
-
5.14
12.33
5.58
6.59
4.80
11.18
3.94
3.32
2.19
20.07
% Of Sales
-
0.79%
4.18%
1.42%
1.43%
1.43%
3.04%
1.00%
1.02%
0.95%
0.85%
EBITDA
210.28
175.35
82.65
131.70
144.33
94.92
129.68
134.42
84.96
47.62
35.38
EBITDA Margin
26.79%
26.97%
28.01%
33.43%
31.23%
28.20%
35.30%
34.12%
26.03%
20.65%
17.38%
Other Income
2.24
2.53
6.06
5.49
9.08
5.90
10.01
5.77
7.15
1.07
5.55
Interest
37.06
37.41
22.12
23.19
26.64
29.80
33.11
38.43
33.62
33.02
35.36
Depreciation
39.54
38.57
21.38
23.21
25.54
19.88
17.25
18.27
23.08
20.41
22.30
PBT
135.93
101.89
45.21
90.79
101.24
51.15
89.34
83.48
35.41
-4.73
-16.74
Tax
33.20
23.59
16.92
20.06
20.56
8.90
19.09
14.75
11.97
-8.93
1.49
Tax Rate
24.42%
23.15%
37.43%
22.09%
20.31%
17.40%
21.37%
22.36%
27.63%
-324.73%
-28.93%
PAT
102.75
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
PAT before Minority Interest
102.75
78.30
28.29
70.73
80.68
42.24
70.26
51.21
31.36
11.68
-6.64
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
13.09%
12.04%
9.59%
17.96%
17.45%
12.55%
19.13%
13.00%
9.61%
5.06%
-3.26%
PAT Growth
147.00%
176.78%
-60.00%
-12.33%
91.00%
-39.88%
37.20%
63.30%
168.49%
-
 
EPS
33.15
25.26
9.13
22.82
26.03
13.63
22.66
16.52
10.12
3.77
-2.14

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
442.90
365.57
338.70
270.46
191.44
150.91
96.79
53.04
25.76
15.54
Share Capital
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
Total Reserves
436.70
359.37
332.50
264.26
185.24
144.71
90.59
46.84
19.56
9.33
Non-Current Liabilities
415.56
430.26
423.22
154.46
169.02
193.02
196.13
217.57
217.56
214.10
Secured Loans
267.92
114.22
121.63
57.07
63.78
88.80
101.14
113.61
125.89
118.43
Unsecured Loans
116.53
112.03
102.03
94.58
98.11
93.48
78.01
87.17
80.61
76.65
Long Term Provisions
6.86
6.66
5.80
4.18
3.75
3.48
19.69
1.19
0.73
0.82
Current Liabilities
319.69
207.62
164.98
190.34
155.60
164.08
172.15
151.94
176.31
184.60
Trade Payables
107.79
46.01
33.63
38.88
29.80
27.92
24.26
31.16
28.47
22.28
Other Current Liabilities
76.89
79.09
54.54
63.83
51.14
60.82
57.17
47.53
65.69
82.81
Short Term Borrowings
104.29
62.46
49.95
56.18
58.78
52.77
65.41
58.99
70.53
56.86
Short Term Provisions
30.72
20.06
26.86
31.45
15.87
22.58
25.31
14.26
11.61
22.65
Total Liabilities
1,178.15
1,003.45
926.90
615.26
516.06
508.01
465.07
422.55
419.63
414.24
Net Block
758.17
699.19
269.07
258.90
269.86
259.56
238.78
240.56
258.66
279.94
Gross Block
1,050.12
957.10
509.88
477.70
467.37
444.47
408.50
392.65
386.78
388.99
Accumulated Depreciation
291.95
257.91
240.81
218.80
197.51
184.91
169.73
152.09
128.12
109.04
Non Current Assets
773.70
794.60
741.44
377.65
304.33
296.44
277.27
255.47
272.94
290.18
Capital Work in Progress
1.01
64.81
430.51
55.23
2.65
2.83
20.05
5.60
2.63
2.25
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.
12.63
14.47
18.86
51.72
21.44
23.35
15.70
8.70
11.07
7.96
Other Non Current Assets
1.89
16.13
23.00
11.81
10.37
10.70
2.74
0.61
0.57
0.03
Current Assets
404.45
208.85
185.46
237.60
211.73
211.57
187.80
167.08
146.69
124.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
183.41
110.93
89.59
99.95
101.46
97.60
88.59
77.18
79.90
68.95
Sundry Debtors
143.15
43.41
33.79
68.37
69.32
66.52
78.50
69.29
53.27
35.68
Cash & Bank
31.41
26.48
32.07
36.82
21.16
27.57
13.18
12.03
6.53
10.92
Other Current Assets
46.48
19.17
15.06
6.00
19.78
19.89
7.54
8.58
6.99
8.49
Short Term Loans & Adv.
13.15
8.85
14.96
26.46
14.88
16.76
4.35
6.63
5.53
7.10
Net Current Assets
84.76
1.22
20.48
47.26
56.13
47.49
15.65
15.14
-29.62
-60.55
Total Assets
1,178.15
1,003.45
926.90
615.25
516.06
508.01
465.07
422.55
419.63
414.23

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
68.61
98.31
379.27
108.35
77.14
111.03
105.50
60.78
-15.35
7.79
PBT
101.89
45.21
90.79
101.24
51.15
97.13
83.48
35.41
-4.73
-16.74
Adjustment
70.56
40.34
46.42
51.92
49.45
48.92
57.21
57.41
55.38
60.01
Changes in Working Capital
-88.40
22.59
257.58
-22.39
-3.08
-9.05
-22.99
-28.72
-63.71
-34.92
Cash after chg. in Working capital
84.05
108.14
394.80
130.77
97.51
137.01
117.70
64.10
-13.06
8.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.44
-9.83
-15.53
-22.42
-20.37
-23.80
-12.19
-3.32
-2.29
-0.56
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
-2.17
0.00
0.00
0.00
0.00
Cash From Investing Activity
-213.81
-86.00
-390.46
-66.77
-29.70
-32.01
-30.67
-15.12
-4.66
-8.90
Net Fixed Assets
2.89
3.76
-6.62
1.60
-3.59
-23.64
-21.82
-12.78
-3.08
-5.15
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-216.70
-89.76
-383.84
-68.37
-26.11
-8.37
-8.85
-2.34
-1.58
-3.75
Cash from Financing Activity
150.73
-12.50
-0.73
-43.83
-51.58
-64.66
-75.15
-40.61
16.03
3.15
Net Cash Inflow / Outflow
5.53
-0.20
-11.92
-2.25
-4.14
14.36
-0.33
5.05
-3.98
2.04
Opening Cash & Equivalents
-3.28
-4.68
2.45
1.60
4.19
-11.51
8.02
2.87
6.99
4.76
Closing Cash & Equivalent
6.41
-3.28
-4.68
2.45
1.60
4.19
7.92
8.02
2.87
6.99

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.)
142.85
117.91
109.24
87.23
61.75
48.67
31.22
17.11
8.31
5.01
ROA
7.18%
2.93%
9.17%
14.26%
8.25%
14.44%
11.54%
7.45%
2.80%
-1.59%
ROE
19.37%
8.03%
23.22%
34.93%
24.68%
56.73%
68.36%
79.59%
56.55%
-35.23%
ROCE
17.14%
10.37%
20.09%
26.92%
18.76%
31.00%
29.34%
22.66%
11.44%
10.72%
Fixed Asset Turnover
0.65
0.40
0.80
0.98
0.74
0.87
0.99
0.86
0.61
0.54
Receivable days
52.37
47.75
47.33
54.37
73.46
71.55
67.67
67.03
69.06
64.51
Inventory Days
82.62
124.03
87.81
79.53
107.65
91.86
75.91
85.91
115.57
116.90
Payable days
119.41
166.08
48.86
39.82
40.86
39.69
37.66
44.31
46.93
45.64
Cash Conversion Cycle
15.57
5.71
86.28
94.07
140.25
123.72
105.92
108.63
137.69
135.76
Total Debt/Equity
1.15
0.84
0.85
0.88
1.30
1.79
2.81
5.47
12.04
17.64
Interest Cover
3.72
3.04
4.92
4.80
2.72
3.70
2.72
2.29
1.08
0.85

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.