Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Shipping

Rating :
50/99

BSE: 523598 | NSE: SCI

138.50
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 137.25
  • 140.90
  • 137.15
  • 137.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2291163
  •  3191.56
  •  160.20
  •  85.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,383.78
  • 9.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,154.14
  • 0.24%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 3.75%
  • 18.44%
  • FII
  • DII
  • Others
  • 3.28%
  • 7.31%
  • 3.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.76
  • 7.56
  • 4.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.11
  • 17.91
  • 6.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.80
  • 41.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.78
  • 6.82
  • 6.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.45
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.62
  • 6.62
  • 5.76

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
1,420.40
1,221.31
16.30%
1,465.00
1,027.84
42.53%
1,314.52
875.39
50.16%
1,438.23
841.23
70.97%
Expenses
1,098.33
822.31
33.57%
1,168.02
692.50
68.67%
987.65
652.16
51.44%
966.10
615.58
56.94%
EBITDA
322.07
399.00
-19.28%
296.98
335.34
-11.44%
326.87
223.23
46.43%
472.13
225.65
109.23%
EBIDTM
22.67%
32.67%
20.27%
32.63%
24.87%
25.50%
32.83%
26.82%
Other Income
37.87
8.35
353.53%
35.63
20.63
72.71%
50.10
25.34
97.71%
18.00
38.17
-52.84%
Interest
46.81
13.06
258.42%
49.91
51.66
-3.39%
76.10
32.65
133.08%
16.88
0.00
0
Depreciation
190.47
161.45
17.97%
172.20
155.09
11.03%
160.01
153.76
4.06%
158.89
156.42
1.58%
PBT
122.66
232.84
-47.32%
110.50
149.22
-25.95%
140.86
62.16
126.61%
314.36
107.40
192.70%
Tax
12.11
5.01
141.72%
12.10
3.77
220.95%
10.29
-3.78
-
24.32
4.10
493.17%
PAT
110.55
227.83
-51.48%
98.40
145.45
-32.35%
130.57
65.94
98.01%
290.04
103.30
180.77%
PATM
7.78%
18.65%
6.72%
14.15%
9.93%
7.53%
20.17%
12.28%
EPS
2.67
5.22
-48.85%
2.45
3.40
-27.94%
3.27
1.84
77.72%
6.69
2.82
137.23%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,638.15
4,994.93
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
42.17%
34.88%
-16.32%
14.27%
11.63%
0.64%
-14.88%
-6.06%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,638.15
4,994.93
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,220.10
3,465.39
2,544.79
3,282.95
3,159.75
2,798.31
2,678.24
2,706.27
3,412.28
Power & Fuel Cost
-
979.11
720.07
1,129.13
1,110.31
867.76
669.28
621.93
1,192.75
% Of Sales
-
19.60%
19.44%
25.51%
28.67%
25.01%
19.41%
15.36%
27.67%
Employee Cost
-
483.57
471.23
473.55
445.17
483.52
415.56
484.99
420.37
% Of Sales
-
9.68%
12.72%
10.70%
11.49%
13.94%
12.05%
11.98%
9.75%
Manufacturing Exp.
-
1,748.18
1,187.96
1,358.08
1,360.23
1,266.39
1,417.92
1,352.31
1,455.65
% Of Sales
-
35.00%
32.08%
30.69%
35.12%
36.50%
41.13%
33.39%
33.76%
General & Admin Exp.
-
152.13
106.35
114.25
100.87
109.48
124.11
177.20
148.35
% Of Sales
-
3.05%
2.87%
2.58%
2.60%
3.16%
3.60%
4.38%
3.44%
Selling & Distn. Exp.
-
79.43
36.81
20.62
28.16
34.07
33.19
41.27
94.88
% Of Sales
-
1.59%
0.99%
0.47%
0.73%
0.98%
0.96%
1.02%
2.20%
Miscellaneous Exp.
-
22.97
22.37
187.32
115.01
37.09
18.18
28.57
100.28
% Of Sales
-
0.46%
0.60%
4.23%
2.97%
1.07%
0.53%
0.71%
2.33%
EBITDA
1,418.05
1,529.54
1,158.50
1,142.49
713.10
671.16
769.11
1,343.61
898.96
EBITDA Margin
25.15%
30.62%
31.28%
25.82%
18.41%
19.34%
22.31%
33.18%
20.85%
Other Income
141.60
104.05
211.63
243.00
232.24
148.71
156.26
182.86
411.54
Interest
189.70
160.86
107.67
366.72
361.72
180.14
173.62
194.77
238.76
Depreciation
681.57
635.44
627.94
671.27
658.46
610.25
566.07
542.25
801.49
PBT
688.38
837.29
634.52
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
58.82
43.39
16.67
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
8.54%
5.18%
2.63%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
629.56
865.22
696.09
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
629.56
865.22
696.09
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
0.00
0.00
PAT Margin
11.17%
17.32%
18.80%
6.83%
-3.15%
7.31%
4.12%
18.60%
4.52%
PAT Growth
16.04%
24.30%
130.23%
-
-
78.45%
-81.12%
286.29%
 
EPS
13.52
18.57
14.94
6.49
-2.62
5.45
3.05
16.17
4.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,096.86
8,167.53
7,483.66
7,183.23
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
465.80
465.80
Total Reserves
8,631.06
7,701.73
7,017.86
6,717.43
6,769.45
6,428.31
6,271.78
6,053.36
Non-Current Liabilities
2,238.01
2,805.69
1,841.63
2,682.16
3,501.50
3,551.97
5,053.50
6,287.41
Secured Loans
994.14
1,226.87
1,111.98
2,007.88
2,786.22
3,077.63
4,556.19
6,149.03
Unsecured Loans
1,152.05
1,436.91
565.40
518.78
520.35
0.00
0.00
0.00
Long Term Provisions
68.63
63.35
64.74
63.56
90.04
85.74
145.59
137.97
Current Liabilities
2,917.87
2,429.44
4,593.31
4,491.30
3,769.50
4,102.47
2,939.54
3,032.31
Trade Payables
1,238.22
832.65
955.60
1,272.70
983.66
1,151.56
1,099.11
994.99
Other Current Liabilities
1,235.91
1,165.23
1,640.99
1,619.82
1,502.11
1,955.66
1,794.03
1,956.18
Short Term Borrowings
429.96
422.65
1,986.42
1,587.48
1,274.41
974.20
0.00
38.57
Short Term Provisions
13.78
8.91
10.30
11.30
9.32
21.05
46.40
42.57
Total Liabilities
14,252.74
13,402.66
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88
Net Block
10,017.05
10,174.38
10,653.13
11,119.09
11,348.00
11,410.68
11,827.21
12,279.75
Gross Block
15,426.08
15,364.72
15,218.26
15,594.92
15,986.17
15,945.61
15,851.31
18,377.16
Accumulated Depreciation
5,409.03
5,190.34
4,565.13
4,475.83
4,638.17
4,534.93
4,024.10
6,097.41
Non Current Assets
11,302.59
11,100.34
11,477.55
11,663.78
11,816.14
11,812.82
12,050.88
13,292.45
Capital Work in Progress
58.31
32.66
2.84
7.63
7.81
27.33
0.00
566.97
Non Current Investment
475.84
354.28
298.35
279.21
212.57
136.02
42.37
0.00
Long Term Loans & Adv.
476.79
467.88
466.82
216.72
207.15
147.39
127.83
441.25
Other Non Current Assets
274.60
71.14
56.41
41.13
40.61
91.40
53.47
4.48
Current Assets
2,950.15
2,302.32
2,441.05
2,692.91
2,690.11
2,735.73
2,679.74
2,546.43
Current Investments
0.00
0.00
0.00
0.00
56.05
0.00
37.46
77.18
Inventories
174.82
87.69
131.38
159.79
116.53
115.21
85.58
92.66
Sundry Debtors
637.32
630.50
606.23
598.92
662.65
658.70
681.83
799.01
Cash & Bank
1,407.02
1,035.90
937.82
998.20
1,111.36
1,375.69
1,285.46
1,335.47
Other Current Assets
730.99
125.62
665.29
596.46
743.52
586.13
589.41
242.11
Short Term Loans & Adv.
567.17
422.61
100.33
339.54
298.51
362.75
478.42
136.03
Net Current Assets
32.28
-127.12
-2,152.26
-1,798.39
-1,079.39
-1,366.74
-259.80
-485.88
Total Assets
14,252.74
13,402.66
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,643.60
1,340.22
944.72
712.50
228.35
682.52
1,490.04
2,197.34
PBT
908.61
712.76
381.64
-15.52
29.48
225.86
817.79
283.96
Adjustment
696.67
491.02
903.32
794.50
609.90
566.18
511.81
694.82
Changes in Working Capital
98.91
166.27
-233.36
-0.09
-321.18
-45.78
243.38
1,309.42
Cash after chg. in Working capital
1,704.19
1,370.05
1,051.60
778.89
318.20
746.26
1,572.98
2,288.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.59
-29.83
-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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-13.71
Cash From Investing Activity
-1,079.61
-206.47
319.19
12.43
-470.78
-85.84
-11.20
-308.05
Net Fixed Assets
-87.01
-176.28
381.45
391.43
-21.04
-121.63
1,933.59
Net Investments
-1.25
0.06
-0.12
53.73
-56.24
-8.90
24.41
Others
-991.35
-30.25
-62.14
-432.73
-393.50
44.69
-1,969.20
Cash from Financing Activity
-652.59
-1,154.43
-1,119.69
-865.92
-87.12
-522.42
-1,094.62
-1,674.70
Net Cash Inflow / Outflow
-88.60
-20.68
144.22
-140.99
-329.55
74.26
384.22
214.59
Opening Cash & Equivalents
224.77
244.78
95.38
241.78
571.27
496.82
112.53
1,121.27
Closing Cash & Equivalent
137.09
224.77
244.78
95.38
241.79
571.27
496.82
1,335.47

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
195.30
175.34
160.66
154.21
155.33
148.01
144.65
139.96
ROA
6.26%
5.10%
2.14%
-0.85%
1.75%
0.97%
4.93%
1.23%
ROE
10.02%
8.90%
4.12%
-1.69%
3.59%
2.09%
11.36%
2.99%
ROCE
8.88%
6.82%
5.79%
2.27%
1.66%
2.88%
7.33%
3.57%
Fixed Asset Turnover
0.32
0.24
0.29
0.25
0.22
0.22
0.24
0.23
Receivable days
46.32
60.95
49.70
59.45
69.51
70.97
66.73
67.65
Inventory Days
9.59
10.80
12.01
13.02
12.19
10.63
8.03
7.84
Payable days
0.00
0.00
108.83
112.34
117.00
129.23
122.21
89.52
Cash Conversion Cycle
55.91
71.74
-47.12
-39.87
-35.31
-47.63
-47.45
-14.03
Total Debt/Equity
0.35
0.45
0.63
0.73
0.77
0.80
0.87
1.19
Interest Cover
6.65
7.62
1.95
0.79
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.