Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Trading

Rating :
55/99

BSE: 532805 | NSE: REDINGTON

215.44
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  215.05
  •  218.00
  •  214.50
  •  220.34
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1787086
  •  3858.43
  •  237.55
  •  136.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,541.68
  • 12.75
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,727.97
  • 3.12%
  • 2.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 4.49%
  • 16.43%
  • FII
  • DII
  • Others
  • 58.07%
  • 15.82%
  • 5.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.97
  • 11.66
  • 12.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 16.32
  • 4.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.17
  • 18.79
  • -1.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.61
  • 9.69
  • 10.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 1.71
  • 2.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.82
  • 5.28
  • 5.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
22,433.41
21,848.59
2.68%
23,504.97
21,674.31
8.45%
22,220.15
19,050.74
16.64%
21,187.18
16,803.14
26.09%
Expenses
21,974.10
21,305.44
3.14%
22,987.67
21,092.89
8.98%
21,738.72
18,518.33
17.39%
20,768.00
16,341.32
27.09%
EBITDA
459.31
543.15
-15.44%
517.30
581.42
-11.03%
481.43
532.41
-9.58%
419.18
461.82
-9.23%
EBIDTM
2.05%
2.49%
2.20%
2.68%
2.17%
2.79%
1.98%
2.75%
Other Income
79.32
46.38
71.02%
44.56
40.33
10.49%
76.44
30.04
154.46%
63.52
25.18
152.26%
Interest
106.43
92.09
15.57%
84.61
88.45
-4.34%
105.81
54.48
94.22%
88.46
36.84
140.12%
Depreciation
51.66
42.75
20.84%
43.33
39.05
10.96%
43.73
37.12
17.81%
42.38
36.48
16.17%
PBT
380.54
454.69
-16.31%
433.92
494.25
-12.21%
408.33
470.85
-13.28%
351.86
413.68
-14.94%
Tax
56.65
126.30
-55.15%
86.04
101.50
-15.23%
96.69
78.94
22.49%
96.66
87.34
10.67%
PAT
323.89
328.39
-1.37%
347.88
392.75
-11.42%
311.64
391.91
-20.48%
255.20
326.34
-21.80%
PATM
1.44%
1.50%
1.48%
1.81%
1.40%
2.06%
1.20%
1.94%
EPS
4.16
0.04
10,300.00%
4.36
4.86
-10.29%
3.88
4.95
-21.62%
3.18
4.04
-21.29%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
89,345.71
79,376.78
62,644.01
56,945.86
51,465.17
46,536.15
41,602.58
41,114.65
35,442.18
31,559.15
Net Sales Growth
-
12.56%
26.71%
10.01%
10.65%
10.59%
11.86%
1.19%
16.00%
12.30%
 
Cost Of Goods Sold
-
84,280.53
74,632.83
58,855.00
53,800.97
48,648.28
43,812.84
39,199.80
38,797.97
33,371.82
29,732.90
Gross Profit
-
5,065.18
4,743.95
3,789.01
3,144.89
2,816.89
2,723.31
2,402.78
2,316.68
2,070.35
1,826.25
GP Margin
-
5.67%
5.98%
6.05%
5.52%
5.47%
5.85%
5.78%
5.63%
5.84%
5.79%
Total Expenditure
-
87,019.19
77,027.64
60,805.13
55,554.17
50,372.70
45,570.17
40,756.75
40,285.17
34,657.57
30,854.88
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1,289.44
1,168.41
885.66
831.98
783.78
724.20
652.95
625.84
539.57
467.32
% Of Sales
-
1.44%
1.47%
1.41%
1.46%
1.52%
1.56%
1.57%
1.52%
1.52%
1.48%
Manufacturing Exp.
-
353.65
345.60
331.70
318.51
324.87
269.96
206.33
140.15
136.68
119.38
% Of Sales
-
0.40%
0.44%
0.53%
0.56%
0.63%
0.58%
0.50%
0.34%
0.39%
0.38%
General & Admin Exp.
-
532.96
472.55
372.39
392.86
358.12
390.07
150.00
357.82
331.03
286.40
% Of Sales
-
0.60%
0.60%
0.59%
0.69%
0.70%
0.84%
0.36%
0.87%
0.93%
0.91%
Selling & Distn. Exp.
-
273.57
166.85
175.69
127.57
141.67
271.15
263.85
214.14
132.66
144.22
% Of Sales
-
0.31%
0.21%
0.28%
0.22%
0.28%
0.58%
0.63%
0.52%
0.37%
0.46%
Miscellaneous Exp.
-
289.04
241.40
184.69
82.28
115.98
101.95
283.82
149.25
145.80
144.22
% Of Sales
-
0.32%
0.30%
0.29%
0.14%
0.23%
0.22%
0.68%
0.36%
0.41%
0.33%
EBITDA
-
2,326.52
2,349.14
1,838.88
1,391.69
1,092.47
965.98
845.83
829.48
784.61
704.27
EBITDA Margin
-
2.60%
2.96%
2.94%
2.44%
2.12%
2.08%
2.03%
2.02%
2.21%
2.23%
Other Income
-
266.46
141.93
87.56
95.73
48.61
63.23
39.09
62.96
55.01
75.76
Interest
-
837.23
502.20
162.80
204.75
288.72
271.45
197.41
183.25
202.50
181.99
Depreciation
-
181.10
155.40
141.28
148.20
155.40
63.36
56.94
54.68
46.82
42.59
PBT
-
1,574.65
1,833.47
1,622.36
1,134.47
696.96
694.40
630.57
654.51
590.31
555.46
Tax
-
336.04
394.08
307.49
339.63
158.36
138.87
146.15
177.77
146.23
145.05
Tax Rate
-
21.34%
21.49%
18.95%
30.11%
22.88%
22.28%
23.18%
27.16%
24.77%
26.11%
PAT
-
1,218.62
1,392.56
1,279.91
758.28
515.21
507.78
481.64
464.22
423.52
386.58
PAT before Minority Interest
-
1,238.61
1,439.39
1,314.87
788.50
533.92
484.47
484.42
476.74
444.08
410.42
Minority Interest
-
-19.99
-46.83
-34.96
-30.22
-18.71
23.31
-2.78
-12.52
-20.56
-23.84
PAT Margin
-
1.36%
1.75%
2.04%
1.33%
1.00%
1.09%
1.16%
1.13%
1.19%
1.22%
PAT Growth
-
-12.49%
8.80%
68.79%
47.18%
1.46%
5.43%
3.75%
9.61%
9.56%
 
EPS
-
15.59
17.81
16.37
9.70
6.59
6.50
6.16
5.94
5.42
4.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,548.72
6,927.35
5,784.95
4,938.51
4,308.85
3,905.98
3,530.56
3,147.91
2,949.35
2,374.17
Share Capital
156.35
156.31
156.29
77.84
77.82
77.82
80.03
79.97
79.96
79.94
Total Reserves
7,391.77
6,766.86
5,623.82
4,829.11
4,231.03
3,828.16
3,450.53
3,067.94
2,869.39
2,294.23
Non-Current Liabilities
235.17
351.22
378.27
264.37
269.24
187.13
170.74
171.34
160.93
260.52
Secured Loans
22.75
50.46
90.14
4.56
0.00
24.54
4.23
0.00
0.00
210.80
Unsecured Loans
15.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.95
Long Term Provisions
189.22
216.97
165.64
159.24
129.38
194.20
189.96
185.16
178.35
49.50
Current Liabilities
16,208.06
15,996.90
12,182.78
9,279.41
9,752.04
8,096.16
6,931.37
6,623.10
7,188.66
5,531.88
Trade Payables
11,868.74
10,971.11
10,154.20
7,299.95
6,275.15
5,904.86
4,765.20
4,432.96
4,208.87
3,273.68
Other Current Liabilities
1,327.82
1,324.59
1,020.07
1,086.05
744.43
802.03
624.52
595.53
672.57
618.50
Short Term Borrowings
2,761.23
3,076.91
534.68
434.34
2,537.48
1,282.86
1,453.56
1,515.84
2,239.64
1,521.81
Short Term Provisions
250.27
624.29
473.83
459.07
194.98
106.41
88.09
78.77
67.57
117.89
Total Liabilities
24,305.18
23,641.29
18,668.75
14,855.26
14,711.40
12,533.94
10,991.50
10,303.85
10,666.34
8,372.61
Net Block
848.38
866.06
700.08
604.78
714.42
454.30
470.14
476.02
497.62
275.66
Gross Block
1,545.62
1,413.10
1,264.05
1,046.16
1,054.18
706.30
616.14
567.66
555.61
521.16
Accumulated Depreciation
697.24
547.04
563.97
441.38
339.76
252.00
146.00
91.64
57.99
245.50
Non Current Assets
1,143.15
1,140.68
1,021.66
854.91
977.24
809.09
722.55
698.54
717.07
352.68
Capital Work in Progress
6.38
12.11
85.39
0.94
11.47
37.83
20.35
0.50
14.25
13.31
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.
273.41
248.03
232.03
242.66
169.15
222.74
180.33
193.52
176.74
39.37
Other Non Current Assets
2.57
3.11
4.16
6.53
82.20
94.22
51.73
28.50
28.46
24.34
Current Assets
23,162.03
22,500.61
17,640.08
14,000.35
13,734.16
11,724.85
10,268.95
9,605.31
9,949.28
8,019.94
Current Investments
0.00
34.35
0.00
0.00
0.00
7.03
3.52
4.77
0.00
0.00
Inventories
6,652.82
7,085.26
4,383.04
2,902.11
3,672.76
3,859.17
3,106.62
3,374.56
3,768.15
2,854.34
Sundry Debtors
13,934.38
12,030.05
8,675.16
6,800.67
7,032.00
6,278.56
6,041.93
5,087.25
5,344.54
4,418.99
Cash & Bank
1,620.67
1,950.64
3,659.30
3,492.97
2,377.08
877.19
541.27
721.21
550.56
531.37
Other Current Assets
954.16
177.91
157.82
407.92
652.32
702.90
575.61
417.52
286.03
215.24
Short Term Loans & Adv.
724.13
1,222.40
764.76
396.68
265.76
172.68
194.71
277.56
160.61
85.85
Net Current Assets
6,953.97
6,503.71
5,457.30
4,720.94
3,982.12
3,628.69
3,337.58
2,982.21
2,760.62
2,488.06
Total Assets
24,305.18
23,641.29
18,661.74
14,855.26
14,711.40
12,533.94
10,991.50
10,303.85
10,666.35
8,372.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,079.40
-3,233.52
989.20
3,496.89
965.65
1,068.44
185.62
1,360.47
-142.14
256.83
PBT
1,574.65
1,833.47
1,622.36
1,128.13
692.28
623.34
630.57
654.51
590.31
555.46
Adjustment
483.82
404.63
267.63
298.24
456.69
394.39
238.59
201.40
238.52
219.41
Changes in Working Capital
-562.45
-5,136.71
-624.43
2,333.91
-55.39
251.71
-532.35
674.08
-789.60
-412.60
Cash after chg. in Working capital
1,496.02
-2,898.61
1,265.56
3,760.28
1,093.58
1,269.44
336.81
1,529.99
39.23
362.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-416.62
-334.91
-276.36
-263.39
-127.93
-201.00
-151.19
-169.52
-181.38
-105.45
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
145.21
175.56
-56.52
-496.82
-57.54
-94.40
-19.05
-75.33
-18.08
-5.54
Net Fixed Assets
-21.88
-28.76
-92.75
-5.20
26.06
-21.01
-21.29
-3.76
39.66
3.97
Net Investments
0.00
-82.50
21.12
7.38
-58.03
-33.39
-2.34
-8.88
-47.38
-62.76
Others
167.09
286.82
15.11
-499.00
-25.57
-40.00
4.58
-62.69
-10.36
53.25
Cash from Financing Activity
-1,380.87
1,528.64
-476.11
-2,241.05
443.26
-650.69
-199.02
-1,130.72
201.64
-224.85
Net Cash Inflow / Outflow
-156.26
-1,529.32
456.57
759.02
1,351.37
323.35
-32.45
154.42
41.41
26.44
Opening Cash & Equivalents
1,809.16
3,271.38
2,925.26
2,279.30
816.11
492.09
530.13
386.10
387.71
487.98
Closing Cash & Equivalent
1,544.95
1,809.16
3,271.38
2,925.26
2,279.30
816.11
492.09
530.13
458.73
514.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
96.55
88.58
73.97
63.04
55.37
100.39
88.23
78.73
73.77
59.40
ROA
5.17%
6.80%
7.84%
5.33%
3.92%
4.12%
4.55%
4.55%
4.66%
5.24%
ROE
17.12%
22.66%
24.61%
17.11%
13.00%
13.03%
14.51%
15.64%
16.68%
18.67%
ROCE
23.63%
28.36%
30.25%
21.80%
16.27%
17.54%
17.16%
16.82%
16.62%
18.33%
Fixed Asset Turnover
60.39
59.30
54.23
54.23
58.47
70.38
70.29
73.21
65.83
63.16
Receivable days
53.04
47.60
45.09
44.33
47.20
48.32
48.82
46.30
50.27
48.26
Inventory Days
28.06
26.37
21.22
21.07
26.71
27.32
28.43
31.71
34.10
29.72
Payable days
49.46
51.66
54.12
46.05
44.68
42.35
41.83
39.91
38.82
35.29
Cash Conversion Cycle
31.64
22.31
12.19
19.35
29.22
33.29
35.42
38.10
45.55
42.69
Total Debt/Equity
0.37
0.45
0.11
0.09
0.59
0.33
0.41
0.48
0.80
0.79
Interest Cover
2.88
4.65
10.97
6.51
3.40
3.30
4.19
4.57
3.92
4.05

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.