Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Textile - Spinning

Rating :
41/99

BSE: 521240 | NSE: SAMBANDAM

155.45
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 149.00
  • 155.80
  • 145.00
  • 151.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  65
  •  0.69
  •  283.00
  •  135.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66.29
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 186.67
  • 3.22%
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.79%
  • 0.80%
  • 41.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 12.95
  • 22.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.82
  • 13.38
  • 18.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.77
  • 34.44
  • 88.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.25
  • 5.86
  • 3.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.58
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 4.57
  • 4.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
74.55
95.21
-21.70%
82.21
62.05
32.49%
96.84
80.84
19.79%
100.84
70.05
43.95%
Expenses
74.95
80.14
-6.48%
73.17
49.09
49.05%
89.78
63.57
41.23%
89.48
59.88
49.43%
EBITDA
-0.40
15.08
-
9.04
12.96
-30.25%
7.05
17.27
-59.18%
11.36
10.16
11.81%
EBIDTM
-0.54%
15.83%
10.99%
20.89%
7.28%
21.36%
11.27%
14.51%
Other Income
0.56
0.08
600.00%
0.28
0.07
300.00%
0.07
0.02
250.00%
0.20
0.10
100.00%
Interest
2.86
2.35
21.70%
3.34
2.51
33.07%
4.96
2.53
96.05%
2.23
2.64
-15.53%
Depreciation
3.80
3.28
15.85%
3.66
3.26
12.27%
3.54
3.15
12.38%
3.27
3.19
2.51%
PBT
-6.51
9.53
-
2.32
7.27
-68.09%
-1.38
11.60
-
6.06
4.43
36.79%
Tax
-1.32
2.96
-
1.02
1.14
-10.53%
3.82
2.37
61.18%
-0.94
0.82
-
PAT
-5.18
6.58
-
1.30
6.13
-78.79%
-5.20
9.23
-
7.01
3.61
94.18%
PATM
-6.95%
6.91%
1.59%
9.88%
-5.37%
11.42%
6.95%
5.16%
EPS
-12.07
15.54
-
3.08
15.45
-80.06%
-12.09
21.53
-
16.52
9.03
82.95%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
354.44
354.94
231.07
191.18
209.50
193.08
209.11
205.42
Net Sales Growth
15.02%
53.61%
20.87%
-8.74%
8.50%
-7.67%
1.80%
 
Cost Of Goods Sold
234.28
210.95
130.93
109.05
123.59
116.15
123.08
114.83
Gross Profit
120.16
143.99
100.14
82.12
85.90
76.93
86.03
90.59
GP Margin
33.90%
40.57%
43.34%
42.95%
41.00%
39.84%
41.14%
44.10%
Total Expenditure
327.38
307.71
197.53
171.15
186.78
167.87
174.07
181.51
Power & Fuel Cost
-
26.84
18.18
14.38
19.54
14.90
16.80
28.83
% Of Sales
-
7.56%
7.87%
7.52%
9.33%
7.72%
8.03%
14.03%
Employee Cost
-
40.51
29.51
30.02
28.03
23.87
22.17
23.96
% Of Sales
-
11.41%
12.77%
15.70%
13.38%
12.36%
10.60%
11.66%
Manufacturing Exp.
-
19.89
11.99
12.14
10.02
5.87
6.05
7.35
% Of Sales
-
5.60%
5.19%
6.35%
4.78%
3.04%
2.89%
3.58%
General & Admin Exp.
-
4.88
3.77
3.05
2.81
4.68
3.08
2.10
% Of Sales
-
1.37%
1.63%
1.60%
1.34%
2.42%
1.47%
1.02%
Selling & Distn. Exp.
-
3.30
2.37
1.83
1.95
1.71
1.83
3.49
% Of Sales
-
0.93%
1.03%
0.96%
0.93%
0.89%
0.88%
1.70%
Miscellaneous Exp.
-
1.34
0.77
0.69
0.83
0.69
1.06
0.95
% Of Sales
-
0.38%
0.33%
0.36%
0.40%
0.36%
0.51%
0.46%
EBITDA
27.05
47.23
33.54
20.03
22.72
25.21
35.04
23.91
EBITDA Margin
7.63%
13.31%
14.52%
10.48%
10.84%
13.06%
16.76%
11.64%
Other Income
1.11
0.66
0.43
1.13
1.48
1.66
1.17
0.50
Interest
13.39
13.05
11.14
9.02
8.58
10.45
12.08
12.47
Depreciation
14.27
13.34
12.43
9.38
10.15
10.15
10.57
10.68
PBT
0.49
21.49
10.41
2.76
5.47
6.27
13.55
1.26
Tax
2.58
6.97
2.34
0.48
0.99
-0.01
4.73
0.84
Tax Rate
526.53%
32.43%
22.48%
17.39%
18.10%
-0.29%
48.51%
66.67%
PAT
-2.07
15.15
8.12
2.27
4.48
3.45
5.02
0.42
PAT before Minority Interest
-2.07
15.15
8.12
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
0.00
PAT Margin
-0.58%
4.27%
3.51%
1.19%
2.14%
1.79%
2.40%
0.20%
PAT Growth
-108.10%
86.58%
257.71%
-49.33%
29.86%
-31.27%
1,095.24%
 
EPS
-4.81
35.23
18.88
5.28
10.42
8.02
11.67
0.98

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
115.69
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
4.28
Total Reserves
111.42
96.57
89.16
88.33
85.30
83.78
71.87
Non-Current Liabilities
86.31
46.58
42.49
27.14
29.30
34.56
62.35
Secured Loans
59.84
24.05
16.48
7.73
11.31
15.31
22.32
Unsecured Loans
5.36
3.77
6.21
6.03
4.63
4.37
5.10
Long Term Provisions
4.54
3.19
3.01
2.78
2.35
2.41
2.16
Current Liabilities
118.59
122.08
101.86
88.33
98.55
89.53
92.70
Trade Payables
44.14
45.04
32.45
21.20
35.77
24.77
18.94
Other Current Liabilities
25.64
23.72
17.64
14.50
14.91
15.09
22.02
Short Term Borrowings
48.51
52.76
51.71
52.57
47.63
49.65
50.60
Short Term Provisions
0.30
0.56
0.06
0.07
0.24
0.03
1.15
Total Liabilities
320.59
269.51
237.79
208.08
217.42
212.15
231.20
Net Block
143.00
110.78
122.02
104.04
111.71
120.42
130.14
Gross Block
208.20
162.66
161.55
134.79
132.31
130.99
299.61
Accumulated Depreciation
65.21
51.88
39.52
30.75
20.60
10.57
169.47
Non Current Assets
155.49
118.30
130.53
119.14
124.68
132.27
154.12
Capital Work in Progress
1.06
0.29
0.03
0.10
0.00
0.00
0.00
Non Current Investment
2.18
1.55
1.50
2.00
1.87
1.27
1.31
Long Term Loans & Adv.
9.26
5.68
6.98
13.00
10.76
10.58
22.67
Other Non Current Assets
0.00
0.00
0.00
0.00
0.33
0.00
0.00
Current Assets
165.10
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
0.00
Inventories
103.02
97.11
55.00
45.66
37.33
38.93
35.51
Sundry Debtors
36.92
39.39
38.59
34.35
45.28
31.43
33.58
Cash & Bank
8.06
0.97
0.94
0.86
2.83
3.36
2.22
Other Current Assets
17.10
4.15
4.22
4.05
7.31
6.16
5.77
Short Term Loans & Adv.
15.75
9.60
8.52
4.02
3.13
0.57
0.50
Net Current Assets
46.51
29.13
5.39
0.61
-5.80
-9.65
-15.62
Total Assets
320.59
269.51
237.79
208.08
217.43
212.15
231.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
22.08
-0.35
24.47
12.30
13.67
21.38
9.34
PBT
21.49
10.41
2.76
5.60
3.54
9.05
1.26
Adjustment
23.08
20.98
16.84
17.02
20.49
21.11
21.47
Changes in Working Capital
-16.49
-30.13
5.47
-8.56
-9.91
-8.78
-12.70
Cash after chg. in Working capital
28.08
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
0.00
Tax Paid
-6.01
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-46.05
-1.34
-29.10
-1.24
-0.45
-0.47
-5.47
Net Fixed Assets
-46.31
-1.37
-26.69
-2.58
-1.32
168.62
Net Investments
0.00
0.00
0.53
0.00
-0.50
0.60
Others
0.26
0.03
-2.94
1.34
1.37
-169.69
Cash from Financing Activity
27.31
1.69
4.66
-12.18
-14.95
-19.86
-8.68
Net Cash Inflow / Outflow
3.34
0.01
0.03
-1.12
-1.73
1.05
-4.81
Opening Cash & Equivalents
0.10
0.09
0.06
1.18
2.91
1.86
6.62
Closing Cash & Equivalent
3.44
0.10
0.09
0.06
1.18
2.91
1.81

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
271.26
236.45
219.08
217.13
210.01
206.46
112.55
ROA
5.13%
3.20%
1.02%
2.11%
1.61%
2.26%
0.18%
ROE
13.99%
8.36%
2.45%
4.92%
3.88%
7.38%
0.87%
ROCE
16.08%
11.73%
6.94%
8.67%
8.55%
14.03%
9.42%
Fixed Asset Turnover
1.91
1.43
1.29
1.57
1.47
0.97
0.69
Receivable days
39.24
61.59
69.63
69.37
72.51
56.74
59.66
Inventory Days
102.90
120.13
96.09
72.29
72.08
64.97
63.10
Payable days
77.15
108.01
56.42
51.86
65.01
44.18
35.79
Cash Conversion Cycle
64.98
73.71
109.30
89.80
79.59
77.53
86.96
Total Debt/Equity
1.11
0.92
0.87
0.78
0.78
0.88
2.03
Interest Cover
2.69
1.94
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.