Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Shipping

Rating :
64/99

BSE: 523598 | NSE: SCI

53.35
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  52.65
  •  53.50
  •  52.50
  •  52.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  509359
  •  269.96
  •  69.70
  •  31.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,487.37
  • 3.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,290.74
  • 1.40%
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 1.66%
  • 13.65%
  • FII
  • DII
  • Others
  • 1.63%
  • 13.99%
  • 5.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 1.79
  • 8.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.04
  • -3.33
  • 11.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.10
  • -16.69
  • 6.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 8.15
  • 6.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 0.41
  • 0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.04
  • 7.46
  • 7.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,143.46
932.99
22.56%
1,313.82
1,018.96
28.94%
1,257.61
1,074.85
17.00%
998.31
939.81
6.22%
Expenses
638.24
761.87
-16.23%
1,009.98
833.25
21.21%
768.31
831.79
-7.63%
881.20
949.65
-7.21%
EBITDA
505.22
171.12
195.24%
303.84
185.71
63.61%
489.30
243.06
101.31%
117.11
-9.84
-
EBIDTM
44.18%
18.34%
14.01%
18.23%
38.91%
22.61%
11.73%
-1.05%
Other Income
34.97
35.24
-0.77%
78.03
83.55
-6.61%
31.94
190.90
-83.27%
65.97
112.30
-41.26%
Interest
49.82
59.26
-15.93%
110.31
62.00
77.92%
48.48
63.44
-23.58%
55.73
61.80
-9.82%
Depreciation
158.79
169.46
-6.30%
164.06
170.13
-3.57%
169.86
169.98
-0.07%
167.89
163.19
2.88%
PBT
331.58
-22.36
-
107.50
37.13
189.52%
302.90
200.54
51.04%
-40.54
-122.53
-
Tax
14.10
17.00
-17.06%
-6.24
-8.86
-
18.40
20.00
-8.00%
16.00
20.00
-20.00%
PAT
317.48
-39.36
-
113.74
45.99
147.31%
284.50
180.54
57.58%
-56.54
-142.53
-
PATM
27.76%
-4.22%
7.11%
4.51%
22.62%
16.80%
-5.66%
-15.17%
EPS
6.82
-0.84
-
2.44
0.99
146.46%
6.11
3.88
57.47%
-1.21
-3.06
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,713.20
4,425.44
3,925.86
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
18.82%
12.73%
13.15%
0.64%
-14.88%
-6.06%
 
Cost Of Goods Sold
5,141.85
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-428.65
4,425.44
3,925.86
3,469.47
3,447.35
4,049.88
4,311.24
GP Margin
-9.09%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,297.73
3,291.34
3,311.95
2,798.31
2,678.24
2,706.27
3,412.28
Power & Fuel Cost
-
1,129.13
1,110.31
867.76
669.28
621.93
1,192.75
% Of Sales
-
25.51%
28.28%
25.01%
19.41%
15.36%
27.67%
Employee Cost
-
473.55
450.04
483.52
415.56
484.99
420.37
% Of Sales
-
10.70%
11.46%
13.94%
12.05%
11.98%
9.75%
Manufacturing Exp.
-
1,358.08
1,399.24
1,266.39
1,417.92
1,352.31
1,455.65
% Of Sales
-
30.69%
35.64%
36.50%
41.13%
33.39%
33.76%
General & Admin Exp.
-
114.26
96.00
109.48
124.11
177.20
148.35
% Of Sales
-
2.58%
2.45%
3.16%
3.60%
4.38%
3.44%
Selling & Distn. Exp.
-
20.62
28.16
34.07
33.19
41.27
94.88
% Of Sales
-
0.47%
0.72%
0.98%
0.96%
1.02%
2.20%
Miscellaneous Exp.
-
195.70
228.20
37.09
18.18
28.57
100.28
% Of Sales
-
4.42%
5.81%
1.07%
0.53%
0.71%
2.33%
EBITDA
1,415.47
1,134.10
613.91
671.16
769.11
1,343.61
898.96
EBITDA Margin
30.03%
25.63%
15.64%
19.34%
22.31%
33.18%
20.85%
Other Income
210.91
251.39
218.24
148.71
156.26
182.86
411.54
Interest
264.34
366.72
248.53
180.14
173.62
194.77
238.76
Depreciation
660.60
671.27
658.46
610.25
566.07
542.25
801.49
PBT
701.44
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
42.26
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
6.02%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
659.18
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
659.18
302.34
-121.98
253.75
142.20
753.31
195.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.99%
6.83%
-3.11%
7.31%
4.12%
18.60%
4.52%
PAT Growth
1,376.66%
-
-
78.45%
-81.12%
286.29%
 
EPS
14.15
6.49
-2.62
5.45
3.05
16.17
4.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,483.66
7,183.22
7,235.25
6,894.11
6,737.58
6,519.16
Share Capital
465.80
465.80
465.80
465.80
465.80
465.80
Total Reserves
7,017.86
6,717.42
6,769.45
6,428.31
6,271.78
6,053.36
Non-Current Liabilities
1,841.86
2,716.33
3,501.50
3,551.97
5,053.50
6,287.41
Secured Loans
1,111.98
2,007.88
2,786.22
3,077.63
4,556.19
6,149.03
Unsecured Loans
565.40
518.78
520.35
0.00
0.00
0.00
Long Term Provisions
64.97
97.73
90.04
85.74
145.59
137.97
Current Liabilities
4,593.08
4,450.72
3,769.50
4,102.47
2,939.54
3,032.31
Trade Payables
955.60
1,276.20
983.66
1,151.56
1,099.11
994.99
Other Current Liabilities
1,640.99
1,578.13
1,502.11
1,955.66
1,794.03
1,956.18
Short Term Borrowings
1,986.42
1,587.48
1,274.41
974.20
0.00
38.57
Short Term Provisions
10.07
8.91
9.32
21.05
46.40
42.57
Total Liabilities
13,918.60
14,350.27
14,506.25
14,548.55
14,730.62
15,838.88
Net Block
10,653.13
11,119.09
11,348.00
11,410.68
11,827.21
12,279.75
Gross Block
15,218.26
15,594.92
15,986.17
15,945.61
15,851.31
18,377.16
Accumulated Depreciation
4,565.13
4,475.83
4,638.17
4,534.93
4,024.10
6,097.41
Non Current Assets
11,476.60
11,628.70
11,816.14
11,812.82
12,050.88
13,292.45
Capital Work in Progress
2.84
7.63
7.81
27.33
0.00
566.97
Non Current Investment
298.35
279.21
212.57
136.02
42.37
0.00
Long Term Loans & Adv.
466.82
181.64
207.15
147.39
127.83
441.25
Other Non Current Assets
55.46
41.13
40.61
91.40
53.47
4.48
Current Assets
2,442.00
2,721.57
2,690.11
2,735.73
2,679.74
2,546.43
Current Investments
0.00
0.00
56.05
0.00
37.46
77.18
Inventories
131.38
159.79
116.53
115.21
85.58
92.66
Sundry Debtors
606.23
598.92
662.65
658.70
681.83
799.01
Cash & Bank
937.82
998.20
1,111.36
1,375.69
1,285.46
1,335.47
Other Current Assets
766.57
594.26
445.01
223.38
589.41
242.11
Short Term Loans & Adv.
100.33
370.40
298.51
362.75
478.42
136.03
Net Current Assets
-2,151.08
-1,729.15
-1,079.39
-1,366.74
-259.80
-485.88
Total Assets
13,918.60
14,350.27
14,506.25
14,548.55
14,730.62
15,838.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
944.72
602.32
228.35
682.52
1,490.04
2,197.34
PBT
381.64
-74.84
29.48
225.86
817.79
283.96
Adjustment
903.32
721.61
609.90
566.18
511.81
694.82
Changes in Working Capital
-233.36
21.94
-321.18
-45.78
243.38
1,309.42
Cash after chg. in Working capital
1,051.60
668.71
318.20
746.26
1,572.98
2,288.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-106.88
-66.39
-89.85
-63.74
-82.94
-77.15
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
-13.71
Cash From Investing Activity
319.19
-199.54
-470.78
-85.84
-11.20
-308.05
Net Fixed Assets
381.45
391.43
-21.04
-121.63
1,933.59
Net Investments
-0.12
53.73
-56.24
-8.90
24.41
Others
-62.14
-644.70
-393.50
44.69
-1,969.20
Cash from Financing Activity
-1,119.69
-546.96
-87.12
-522.42
-1,094.62
-1,674.70
Net Cash Inflow / Outflow
144.22
-144.18
-329.55
74.26
384.22
214.59
Opening Cash & Equivalents
95.38
241.79
571.27
496.82
112.53
1,121.27
Closing Cash & Equivalent
244.78
95.38
241.79
571.27
496.82
1,335.47

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
160.66
154.21
155.33
148.01
144.65
139.96
ROA
2.14%
-0.85%
1.75%
0.97%
4.93%
1.23%
ROE
4.12%
-1.69%
3.59%
2.09%
11.36%
2.99%
ROCE
5.79%
1.37%
1.66%
2.88%
7.33%
3.57%
Fixed Asset Turnover
0.29
0.25
0.22
0.22
0.24
0.23
Receivable days
49.70
58.65
69.51
70.97
66.73
67.65
Inventory Days
12.01
12.85
12.19
10.63
8.03
7.84
Payable days
108.83
111.19
117.00
129.23
122.21
89.52
Cash Conversion Cycle
-47.12
-39.69
-35.31
-47.63
-47.45
-14.03
Total Debt/Equity
0.63
0.73
0.77
0.80
0.87
1.19
Interest Cover
1.95
0.70
1.16
2.07
5.05
2.13

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.