Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Textile - Spinning

Rating :
56/99

BSE: 521240 | NSE: SAMBANDAM

223.85
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  218.00
  •  225.40
  •  211.20
  •  213.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54
  •  0.87
  •  295.00
  •  120.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95.46
  • 3.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 187.13
  • 1.79%
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.79%
  • 0.80%
  • 41.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 2.02
  • 3.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.19
  • -0.87
  • 8.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.96
  • 21.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 6.32
  • 4.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.53
  • 0.65
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.53
  • 4.42
  • 4.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
100.84
70.05
43.95%
95.21
55.79
70.66%
62.05
24.39
154.41%
80.84
45.12
79.17%
Expenses
89.48
59.88
49.43%
80.14
52.03
54.03%
49.09
22.78
115.50%
63.57
41.75
52.26%
EBITDA
11.36
10.16
11.81%
15.08
3.76
301.06%
12.96
1.62
700.00%
17.27
3.37
412.46%
EBIDTM
11.27%
14.51%
15.83%
6.75%
20.89%
6.63%
21.36%
7.46%
Other Income
0.20
0.10
100.00%
0.08
0.10
-20.00%
0.07
0.10
-30.00%
0.02
0.21
-90.48%
Interest
2.23
2.64
-15.53%
2.35
2.54
-7.48%
2.51
2.58
-2.71%
2.53
2.23
13.45%
Depreciation
3.27
3.19
2.51%
3.28
2.91
12.71%
3.26
3.18
2.52%
3.15
2.41
30.71%
PBT
6.06
4.43
36.79%
9.53
-1.58
-
7.27
-4.04
-
11.60
-1.07
-
Tax
-0.94
0.82
-
2.96
-0.55
-
1.14
-0.30
-
2.37
0.20
1,085.00%
PAT
7.01
3.61
94.18%
6.58
-1.03
-
6.13
-3.75
-
9.23
-1.27
-
PATM
6.95%
5.16%
6.91%
-1.86%
9.88%
-15.35%
11.42%
-2.81%
EPS
16.52
9.03
82.95%
15.54
-2.46
-
15.45
-9.11
-
21.53
-3.06
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
338.94
231.07
191.18
209.50
193.08
209.11
205.42
Net Sales Growth
73.50%
20.87%
-8.74%
8.50%
-7.67%
1.80%
 
Cost Of Goods Sold
197.06
130.93
109.05
123.59
116.15
123.08
114.83
Gross Profit
141.88
100.14
82.12
85.90
76.93
86.03
90.59
GP Margin
41.86%
43.34%
42.95%
41.00%
39.84%
41.14%
44.10%
Total Expenditure
282.28
197.53
171.15
186.78
167.87
174.07
181.51
Power & Fuel Cost
-
18.18
14.38
19.54
14.90
16.80
28.83
% Of Sales
-
7.87%
7.52%
9.33%
7.72%
8.03%
14.03%
Employee Cost
-
29.51
30.02
28.03
23.87
22.17
23.96
% Of Sales
-
12.77%
15.70%
13.38%
12.36%
10.60%
11.66%
Manufacturing Exp.
-
11.99
12.14
10.02
5.87
6.05
7.35
% Of Sales
-
5.19%
6.35%
4.78%
3.04%
2.89%
3.58%
General & Admin Exp.
-
3.77
3.05
2.81
4.68
3.08
2.10
% Of Sales
-
1.63%
1.60%
1.34%
2.42%
1.47%
1.02%
Selling & Distn. Exp.
-
2.37
1.83
1.95
1.71
1.83
3.49
% Of Sales
-
1.03%
0.96%
0.93%
0.89%
0.88%
1.70%
Miscellaneous Exp.
-
0.77
0.69
0.83
0.69
1.06
0.95
% Of Sales
-
0.33%
0.36%
0.40%
0.36%
0.51%
0.46%
EBITDA
56.67
33.54
20.03
22.72
25.21
35.04
23.91
EBITDA Margin
16.72%
14.52%
10.48%
10.84%
13.06%
16.76%
11.64%
Other Income
0.37
0.43
1.13
1.48
1.66
1.17
0.50
Interest
9.62
11.14
9.02
8.58
10.45
12.08
12.47
Depreciation
12.96
12.43
9.38
10.15
10.15
10.57
10.68
PBT
34.46
10.41
2.76
5.47
6.27
13.55
1.26
Tax
5.53
2.34
0.48
0.99
-0.01
4.73
0.84
Tax Rate
16.05%
22.48%
17.39%
18.10%
-0.29%
48.51%
66.67%
PAT
28.95
8.07
2.27
4.48
3.45
5.02
0.42
PAT before Minority Interest
28.95
8.07
2.27
4.48
3.45
5.02
0.42
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.54%
3.49%
1.19%
2.14%
1.79%
2.40%
0.20%
PAT Growth
1,286.48%
255.51%
-49.33%
29.86%
-31.27%
1,095.24%
 
EPS
67.33
18.77
5.28
10.42
8.02
11.67
0.98

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
100.85
93.44
92.61
89.57
88.06
76.15
Share Capital
4.28
4.28
4.28
4.28
4.28
4.28
Total Reserves
96.57
89.16
88.33
85.30
83.78
71.87
Non-Current Liabilities
46.58
42.49
27.14
29.30
34.56
62.35
Secured Loans
24.05
16.48
7.73
11.31
15.31
22.32
Unsecured Loans
3.77
6.21
6.03
4.63
4.37
5.10
Long Term Provisions
3.19
3.01
2.78
2.35
2.41
2.16
Current Liabilities
122.08
101.86
88.33
98.55
89.53
92.70
Trade Payables
43.33
32.45
21.20
35.77
24.77
18.94
Other Current Liabilities
25.43
17.64
14.50
14.91
15.09
22.02
Short Term Borrowings
52.76
51.71
52.57
47.63
49.65
50.60
Short Term Provisions
0.56
0.06
0.07
0.24
0.03
1.15
Total Liabilities
269.51
237.79
208.08
217.42
212.15
231.20
Net Block
110.78
122.02
104.04
111.71
120.42
130.14
Gross Block
162.66
161.55
134.79
132.31
130.99
299.61
Accumulated Depreciation
51.88
39.52
30.75
20.60
10.57
169.47
Non Current Assets
118.30
130.53
119.14
124.68
132.27
154.12
Capital Work in Progress
0.29
0.03
0.10
0.00
0.00
0.00
Non Current Investment
1.55
1.50
2.00
1.87
1.27
1.31
Long Term Loans & Adv.
5.68
6.98
13.00
10.76
10.58
22.67
Other Non Current Assets
0.00
0.00
0.00
0.33
0.00
0.00
Current Assets
151.21
107.26
88.94
92.75
79.88
77.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
97.11
55.00
45.66
37.33
38.93
35.51
Sundry Debtors
39.39
38.59
34.35
45.28
31.43
33.58
Cash & Bank
0.97
0.94
0.86
2.83
3.36
2.22
Other Current Assets
13.75
4.22
4.05
4.18
6.16
5.77
Short Term Loans & Adv.
9.60
8.52
4.02
3.13
0.57
0.50
Net Current Assets
29.13
5.39
0.61
-5.80
-9.65
-15.62
Total Assets
269.51
237.79
208.08
217.43
212.15
231.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-0.35
24.47
12.30
13.67
21.38
9.34
PBT
10.41
2.76
5.60
3.54
9.05
1.26
Adjustment
20.98
16.84
17.02
20.49
21.11
21.47
Changes in Working Capital
-30.13
5.47
-8.56
-9.91
-8.78
-12.70
Cash after chg. in Working capital
1.26
25.07
14.05
14.13
21.38
10.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.61
-0.60
-1.75
-0.46
0.00
-0.68
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.34
-29.10
-1.24
-0.45
-0.47
-5.47
Net Fixed Assets
-1.37
-26.69
-2.58
-1.32
168.62
Net Investments
0.00
0.53
0.00
-0.50
0.60
Others
0.03
-2.94
1.34
1.37
-169.69
Cash from Financing Activity
1.69
4.66
-12.18
-14.95
-19.86
-8.68
Net Cash Inflow / Outflow
0.01
0.03
-1.12
-1.73
1.05
-4.81
Opening Cash & Equivalents
0.09
0.06
1.18
2.91
1.86
6.62
Closing Cash & Equivalent
0.10
0.09
0.06
1.18
2.91
1.81

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
236.45
219.08
217.13
210.01
206.46
112.55
ROA
3.18%
1.02%
2.11%
1.61%
2.26%
0.18%
ROE
8.31%
2.45%
4.92%
3.88%
7.38%
0.87%
ROCE
11.71%
6.94%
8.67%
8.55%
14.03%
9.42%
Fixed Asset Turnover
1.43
1.29
1.57
1.47
0.97
0.69
Receivable days
61.59
69.63
69.37
72.51
56.74
59.66
Inventory Days
120.13
96.09
72.29
72.08
64.97
63.10
Payable days
105.63
56.42
51.86
65.01
44.18
35.79
Cash Conversion Cycle
76.09
109.30
89.80
79.59
77.53
86.96
Total Debt/Equity
0.92
0.87
0.78
0.78
0.88
2.03
Interest Cover
1.93
1.31
1.64
1.33
1.81
1.10

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.