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

Textile - Spinning

Rating :
38/99

BSE: 521240 | NSE: SAMBANDAM

177.05
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 174.05
  • 179.85
  • 161.10
  • 180.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34
  •  0.73
  •  295.00
  •  157.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 77.02
  • 7.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 168.68
  • 2.77%
  • 0.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.79%
  • 0.78%
  • 41.61%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.82%

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
  • 6.18
  • 6.24
  • 4.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.63
  • 0.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.72
  • 4.39
  • 4.75

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
82.21
62.05
32.49%
96.84
80.84
19.79%
100.84
70.05
43.95%
95.21
55.79
70.66%
Expenses
73.17
49.09
49.05%
89.78
63.57
41.23%
89.48
59.88
49.43%
80.14
52.03
54.03%
EBITDA
9.04
12.96
-30.25%
7.05
17.27
-59.18%
11.36
10.16
11.81%
15.08
3.76
301.06%
EBIDTM
10.99%
20.89%
7.28%
21.36%
11.27%
14.51%
15.83%
6.75%
Other Income
0.28
0.07
300.00%
0.07
0.02
250.00%
0.20
0.10
100.00%
0.08
0.10
-20.00%
Interest
3.34
2.51
33.07%
4.96
2.53
96.05%
2.23
2.64
-15.53%
2.35
2.54
-7.48%
Depreciation
3.66
3.26
12.27%
3.54
3.15
12.38%
3.27
3.19
2.51%
3.28
2.91
12.71%
PBT
2.32
7.27
-68.09%
-1.38
11.60
-
6.06
4.43
36.79%
9.53
-1.58
-
Tax
1.02
1.14
-10.53%
3.82
2.37
61.18%
-0.94
0.82
-
2.96
-0.55
-
PAT
1.30
6.13
-78.79%
-5.20
9.23
-
7.01
3.61
94.18%
6.58
-1.03
-
PATM
1.59%
9.88%
-5.37%
11.42%
6.95%
5.16%
6.91%
-1.86%
EPS
3.08
15.45
-80.06%
-12.09
21.53
-
16.52
9.03
82.95%
15.54
-2.46
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
375.10
231.07
191.18
209.50
193.08
209.11
205.42
Net Sales Growth
39.58%
20.87%
-8.74%
8.50%
-7.67%
1.80%
 
Cost Of Goods Sold
232.66
130.93
109.05
123.59
116.15
123.08
114.83
Gross Profit
142.44
100.14
82.12
85.90
76.93
86.03
90.59
GP Margin
37.97%
43.34%
42.95%
41.00%
39.84%
41.14%
44.10%
Total Expenditure
332.57
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
42.53
33.54
20.03
22.72
25.21
35.04
23.91
EBITDA Margin
11.34%
14.52%
10.48%
10.84%
13.06%
16.76%
11.64%
Other Income
0.63
0.43
1.13
1.48
1.66
1.17
0.50
Interest
12.88
11.14
9.02
8.58
10.45
12.08
12.47
Depreciation
13.75
12.43
9.38
10.15
10.15
10.57
10.68
PBT
16.53
10.41
2.76
5.47
6.27
13.55
1.26
Tax
6.86
2.34
0.48
0.99
-0.01
4.73
0.84
Tax Rate
41.50%
22.48%
17.39%
18.10%
-0.29%
48.51%
66.67%
PAT
9.69
8.07
2.27
4.48
3.45
5.02
0.42
PAT before Minority Interest
9.69
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
2.58%
3.49%
1.19%
2.14%
1.79%
2.40%
0.20%
PAT Growth
-45.99%
255.51%
-49.33%
29.86%
-31.27%
1,095.24%
 
EPS
22.53
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.