Nifty
Sensex
:
:
22212.70
73142.80
-4.75 (-0.02%)
-15.44 (-0.02%)

Engineering - Industrial Equipments

Rating :
78/99

BSE: 505368 | NSE: SEMAC

2985.85
23-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2980.00
  •  2995.00
  •  2965.65
  •  2972.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  526
  •  15.68
  •  3060.00
  •  1131.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 914.55
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 879.99
  • 0.17%
  • 9.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.61%
  • 1.73%
  • 23.01%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 2.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 9.06
  • 34.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 11.00
  • 30.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.74
  • 52.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.85
  • 16.13
  • 19.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.57
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.72
  • 10.42
  • 14.28

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
27.51
103.04
-73.30%
22.87
107.38
-78.70%
52.11
36.97
40.95%
134.31
57.83
132.25%
Expenses
47.76
95.77
-50.13%
25.56
95.95
-73.36%
51.94
35.00
48.40%
112.76
51.24
120.06%
EBITDA
-20.24
7.27
-
-2.69
11.44
-
0.17
1.97
-91.37%
21.55
6.59
227.01%
EBIDTM
-73.58%
7.05%
-11.75%
10.65%
0.33%
5.33%
16.05%
11.40%
Other Income
0.37
0.50
-26.00%
0.73
1.07
-31.78%
3.47
1.70
104.12%
2.22
3.04
-26.97%
Interest
0.59
-0.53
-
0.29
0.42
-30.95%
0.40
0.39
2.56%
2.08
1.74
19.54%
Depreciation
0.49
0.42
16.67%
0.43
0.43
0.00%
0.35
0.41
-14.63%
1.03
0.67
53.73%
PBT
-20.96
7.88
-
-2.69
11.66
-
2.90
2.87
1.05%
20.66
7.22
186.15%
Tax
-6.48
6.81
-
0.62
-1.11
-
0.87
1.70
-48.82%
5.00
-0.02
-
PAT
-14.48
1.07
-
-3.30
12.77
-
2.03
1.17
73.50%
15.66
7.24
116.30%
PATM
-52.63%
1.04%
-14.44%
11.89%
3.89%
3.16%
11.66%
12.51%
EPS
-46.50
2.38
-
-11.23
39.40
-
5.39
3.52
53.12%
48.95
22.07
121.79%

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
236.80
325.06
79.60
132.24
158.91
210.70
161.90
208.39
245.47
163.12
175.77
Net Sales Growth
-22.42%
308.37%
-39.81%
-16.78%
-24.58%
30.14%
-22.31%
-15.11%
50.48%
-7.20%
 
Cost Of Goods Sold
130.58
0.00
0.00
48.25
60.08
103.51
71.12
84.62
80.94
43.16
40.97
Gross Profit
106.22
325.06
79.60
83.98
98.82
107.20
90.78
123.78
164.53
119.96
134.79
GP Margin
44.85%
100%
100%
63.51%
62.19%
50.88%
56.07%
59.40%
67.03%
73.54%
76.69%
Total Expenditure
238.02
299.14
80.31
125.50
139.59
195.32
162.09
193.82
209.54
142.53
162.00
Power & Fuel Cost
-
0.26
0.20
0.61
0.75
0.68
0.98
1.09
1.05
0.97
0.98
% Of Sales
-
0.08%
0.25%
0.46%
0.47%
0.32%
0.61%
0.52%
0.43%
0.59%
0.56%
Employee Cost
-
39.33
32.67
41.89
46.04
49.98
56.86
59.46
59.53
52.19
61.08
% Of Sales
-
12.10%
41.04%
31.68%
28.97%
23.72%
35.12%
28.53%
24.25%
31.99%
34.75%
Manufacturing Exp.
-
245.93
30.89
3.40
2.17
3.72
2.37
8.29
29.17
12.66
18.06
% Of Sales
-
75.66%
38.81%
2.57%
1.37%
1.77%
1.46%
3.98%
11.88%
7.76%
10.27%
General & Admin Exp.
-
10.77
8.93
16.66
21.99
22.95
23.94
27.48
22.70
19.18
16.96
% Of Sales
-
3.31%
11.22%
12.60%
13.84%
10.89%
14.79%
13.19%
9.25%
11.76%
9.65%
Selling & Distn. Exp.
-
0.00
0.00
3.03
2.33
3.42
1.70
3.81
6.69
7.46
2.69
% Of Sales
-
0%
0%
2.29%
1.47%
1.62%
1.05%
1.83%
2.73%
4.57%
1.53%
Miscellaneous Exp.
-
2.85
7.62
11.67
6.23
11.07
5.12
9.06
9.46
6.92
2.69
% Of Sales
-
0.88%
9.57%
8.82%
3.92%
5.25%
3.16%
4.35%
3.85%
4.24%
12.10%
EBITDA
-1.21
25.92
-0.71
6.74
19.32
15.38
-0.19
14.57
35.93
20.59
13.77
EBITDA Margin
-0.51%
7.97%
-0.89%
5.10%
12.16%
7.30%
-0.12%
6.99%
14.64%
12.62%
7.83%
Other Income
6.79
4.64
4.96
5.75
6.31
4.07
3.91
5.33
3.63
5.61
5.04
Interest
3.36
1.26
0.95
3.77
1.76
2.61
4.32
7.82
10.17
10.75
12.41
Depreciation
2.30
2.03
1.51
2.34
2.41
1.62
1.81
1.67
2.27
2.84
3.67
PBT
-0.09
27.26
1.78
6.38
21.46
15.23
-2.42
10.42
27.11
12.62
2.73
Tax
0.01
8.01
-0.78
4.52
5.34
2.04
-0.15
-0.06
6.42
3.52
4.06
Tax Rate
-11.11%
29.38%
-43.82%
70.85%
24.88%
13.39%
1.59%
-0.58%
17.61%
34.04%
-78.68%
PAT
-0.09
18.35
2.21
5.22
14.71
11.53
-8.83
10.41
27.25
3.91
-12.60
PAT before Minority Interest
-0.98
19.26
2.56
2.61
16.11
13.18
-9.27
10.48
30.03
6.81
-9.22
Minority Interest
-0.89
-0.91
-0.35
2.61
-1.40
-1.65
0.44
-0.07
-2.78
-2.90
-3.38
PAT Margin
-0.04%
5.65%
2.78%
3.95%
9.26%
5.47%
-5.45%
5.00%
11.10%
2.40%
-7.17%
PAT Growth
-100.40%
730.32%
-57.66%
-64.51%
27.58%
-
-
-61.80%
596.93%
-
 
EPS
-0.29
59.19
7.13
16.84
47.45
37.19
-28.48
33.58
87.90
12.61
-40.65

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
113.41
94.59
182.90
175.11
161.02
150.76
159.36
150.23
121.82
116.44
Share Capital
3.07
3.07
3.07
3.07
3.07
3.07
3.07
3.07
3.07
3.07
Total Reserves
110.29
91.48
179.83
172.04
157.95
147.70
156.29
147.16
118.75
113.37
Non-Current Liabilities
5.07
-2.42
-7.80
-3.67
-3.18
-6.01
-5.19
20.95
12.55
11.38
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.04
0.07
0.09
10.45
8.83
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.39
2.48
3.51
3.84
4.65
4.74
5.18
22.85
4.09
4.25
Current Liabilities
94.48
44.54
111.37
56.19
47.96
65.38
72.42
123.47
113.53
135.98
Trade Payables
30.60
10.03
40.69
20.13
23.82
20.52
26.99
22.72
17.52
18.40
Other Current Liabilities
56.51
32.91
28.43
15.03
21.14
16.06
14.02
16.92
38.83
37.69
Short Term Borrowings
0.33
0.00
33.54
16.63
0.00
26.31
26.88
80.12
54.62
77.32
Short Term Provisions
7.04
1.60
8.71
4.40
3.00
2.50
4.54
3.71
2.56
2.56
Total Liabilities
216.95
139.48
295.68
248.96
225.72
227.82
244.65
313.90
263.82
279.07
Net Block
6.26
2.54
52.41
53.77
51.04
58.48
50.94
65.41
80.26
83.29
Gross Block
20.76
24.33
75.66
78.00
74.32
89.77
82.83
99.52
112.41
113.40
Accumulated Depreciation
14.50
21.79
23.25
24.23
23.28
31.29
31.89
34.11
32.15
30.11
Non Current Assets
30.14
23.83
74.61
101.45
69.97
77.04
88.33
121.94
98.24
100.90
Capital Work in Progress
0.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.00
1.00
1.00
41.86
16.70
16.70
19.70
16.70
0.07
0.07
Long Term Loans & Adv.
5.78
3.53
1.25
5.82
1.73
1.64
1.63
31.59
13.25
16.14
Other Non Current Assets
0.00
0.13
2.45
0.00
0.50
0.22
16.06
8.25
4.67
1.40
Current Assets
186.81
115.66
221.06
147.51
155.75
150.79
156.32
191.96
165.58
178.16
Current Investments
9.57
15.25
9.26
3.45
0.00
0.00
0.00
2.00
1.91
11.18
Inventories
0.00
0.00
45.97
22.77
13.16
26.54
15.20
22.10
58.61
62.86
Sundry Debtors
55.32
16.31
72.44
65.58
49.06
58.94
84.47
129.75
70.06
70.33
Cash & Bank
39.23
33.10
20.38
28.99
31.83
34.66
34.21
21.94
12.26
9.43
Other Current Assets
82.69
23.18
27.31
2.00
61.70
30.66
22.45
16.17
22.74
24.37
Short Term Loans & Adv.
61.49
27.82
45.71
24.72
22.84
24.51
20.18
10.78
17.43
21.86
Net Current Assets
92.33
71.12
109.70
91.32
107.79
85.41
83.90
68.49
52.05
42.18
Total Assets
216.95
139.49
295.67
248.96
225.72
227.83
244.65
313.90
263.82
279.06

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
-0.14
18.77
-6.21
13.22
20.10
-0.27
68.27
-13.96
0.82
33.96
PBT
27.26
1.78
6.38
21.46
15.23
-9.41
10.16
36.45
10.34
-5.16
Adjustment
0.89
5.01
11.10
3.83
8.78
11.36
8.60
-2.04
10.82
21.04
Changes in Working Capital
-22.44
13.29
-26.51
-15.64
4.02
-1.17
54.88
-39.25
-17.55
15.00
Cash after chg. in Working capital
5.72
20.09
-9.03
9.65
28.02
0.78
73.64
-4.83
3.61
30.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.86
-1.32
2.82
3.58
-7.92
-1.04
-5.37
-9.13
-2.79
3.09
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
-3.88
-6.73
-9.01
-29.38
3.00
9.76
-2.36
12.48
17.52
-28.11
Net Fixed Assets
3.29
-11.41
-0.38
-1.29
18.24
-8.57
17.31
0.08
1.77
2.03
Net Investments
5.68
85.09
29.90
-26.96
0.00
0.00
0.00
3.38
0.00
4.28
Others
-12.85
-80.41
-38.53
-1.13
-15.24
18.33
-19.67
9.02
15.75
-34.42
Cash from Financing Activity
-2.38
-6.54
10.78
11.31
-29.85
-4.02
-61.84
10.86
-17.32
-7.92
Net Cash Inflow / Outflow
-6.40
5.50
-4.45
-4.85
-6.75
5.48
4.06
9.38
1.02
-2.06
Opening Cash & Equivalents
13.47
7.97
12.69
17.54
24.29
18.82
14.75
12.26
9.43
12.04
Closing Cash & Equivalent
7.07
13.47
8.24
12.69
17.54
24.29
18.82
21.94
12.26
9.43

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.)
369.61
308.27
596.37
570.96
525.01
491.58
519.60
489.76
397.12
379.19
ROA
10.80%
1.18%
0.96%
6.79%
5.81%
-3.92%
3.75%
10.40%
2.51%
-3.31%
ROE
18.52%
1.85%
1.46%
9.59%
8.46%
-5.98%
6.77%
22.08%
5.72%
-7.47%
ROCE
27.38%
1.75%
5.34%
13.16%
10.54%
-2.80%
8.75%
22.34%
10.82%
3.50%
Fixed Asset Turnover
14.42
1.59
1.72
2.09
2.57
1.88
2.43
2.42
1.48
1.67
Receivable days
40.22
203.49
190.48
131.65
93.54
161.40
176.23
142.15
153.57
145.86
Inventory Days
0.00
0.00
94.87
41.27
34.38
46.97
30.68
57.42
132.87
112.97
Payable days
0.00
0.00
230.03
68.54
49.86
63.85
56.84
38.78
52.78
57.34
Cash Conversion Cycle
40.22
203.49
55.33
104.38
78.06
144.51
150.08
160.79
233.66
201.49
Total Debt/Equity
0.00
0.00
0.18
0.10
0.00
0.17
0.17
0.53
0.53
0.74
Interest Cover
22.69
2.89
2.89
13.16
6.83
-1.18
2.33
4.58
1.96
0.58

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.