Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Shipping

Rating :
63/99

BSE: 523598 | NSE: SCI

262.60
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  240.95
  •  271.50
  •  240.50
  •  239.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33022276
  •  86464.43
  •  290.75
  •  94.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,231.88
  • 18.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,810.93
  • 0.19%
  • 1.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 2.13%
  • 19.21%
  • FII
  • DII
  • Others
  • 4.66%
  • 7.63%
  • 2.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.19
  • 8.39
  • 16.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.58
  • 16.91
  • 6.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 6.89
  • 7.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.55
  • 0.61
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.57
  • 5.79
  • 5.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,412.54
1,418.14
-0.39%
1,340.68
1,496.23
-10.40%
1,093.20
1,417.44
-22.88%
1,200.11
1,462.20
-17.92%
Expenses
1,005.41
953.62
5.43%
923.76
1,027.06
-10.06%
857.53
1,093.58
-21.59%
837.16
1,163.31
-28.04%
EBITDA
407.13
464.52
-12.35%
416.92
469.17
-11.14%
235.67
323.86
-27.23%
362.95
298.89
21.43%
EBIDTM
28.82%
32.76%
31.10%
31.36%
21.56%
22.85%
30.24%
20.44%
Other Income
97.54
34.28
184.54%
22.34
25.05
-10.82%
68.69
25.58
168.53%
26.96
28.29
-4.70%
Interest
40.45
49.57
-18.40%
39.75
37.90
4.88%
55.65
46.81
18.88%
35.46
49.91
-28.95%
Depreciation
240.68
195.82
22.91%
251.05
194.77
28.90%
200.31
190.41
5.20%
197.35
172.16
14.63%
PBT
223.54
253.41
-11.79%
148.46
261.55
-43.24%
48.40
112.22
-56.87%
157.10
105.11
49.46%
Tax
-68.23
-106.27
-
16.64
15.81
5.25%
8.00
11.67
-31.45%
9.92
11.65
-14.85%
PAT
291.77
359.68
-18.88%
131.82
245.74
-46.36%
40.40
100.55
-59.82%
147.18
93.46
57.48%
PATM
20.66%
25.36%
9.83%
16.42%
3.70%
7.09%
12.26%
6.39%
EPS
6.60
8.16
-19.12%
2.88
5.72
-49.65%
1.41
2.46
-42.68%
3.68
2.35
56.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,046.53
5,794.01
4,988.08
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
-12.90%
16.16%
34.69%
-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
0.00
Gross Profit
5,046.53
5,794.01
4,988.08
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%
100%
Total Expenditure
3,623.86
4,236.82
3,457.39
2,544.79
3,282.95
3,159.75
2,798.31
2,678.24
2,706.27
3,412.28
Power & Fuel Cost
-
1,388.49
978.94
720.07
1,129.13
1,110.31
867.76
669.28
621.93
1,192.75
% Of Sales
-
23.96%
19.63%
19.44%
25.51%
28.67%
25.01%
19.41%
15.36%
27.67%
Employee Cost
-
474.23
481.57
471.23
473.55
445.17
483.52
415.56
484.99
420.37
% Of Sales
-
8.18%
9.65%
12.72%
10.70%
11.49%
13.94%
12.05%
11.98%
9.75%
Manufacturing Exp.
-
1,913.75
1,746.42
1,187.96
1,358.08
1,360.23
1,266.39
1,417.92
1,352.31
1,455.65
% Of Sales
-
33.03%
35.01%
32.08%
30.69%
35.12%
36.50%
41.13%
33.39%
33.76%
General & Admin Exp.
-
164.35
152.06
106.35
114.25
100.87
109.48
124.11
177.20
148.35
% Of Sales
-
2.84%
3.05%
2.87%
2.58%
2.60%
3.16%
3.60%
4.38%
3.44%
Selling & Distn. Exp.
-
69.62
79.43
36.81
20.62
28.16
34.07
33.19
41.27
94.88
% Of Sales
-
1.20%
1.59%
0.99%
0.47%
0.73%
0.98%
0.96%
1.02%
2.20%
Miscellaneous Exp.
-
226.38
18.97
22.37
187.32
115.01
37.09
18.18
28.57
100.28
% Of Sales
-
3.91%
0.38%
0.60%
4.23%
2.97%
1.07%
0.53%
0.71%
2.33%
EBITDA
1,422.67
1,557.19
1,530.69
1,158.50
1,142.49
713.10
671.16
769.11
1,343.61
898.96
EBITDA Margin
28.19%
26.88%
30.69%
31.28%
25.82%
18.41%
19.34%
22.31%
33.18%
20.85%
Other Income
215.53
113.20
98.55
211.63
243.00
232.24
148.71
156.26
182.86
411.54
Interest
171.31
184.93
160.86
107.67
366.72
361.72
180.14
173.62
194.77
238.76
Depreciation
889.39
753.16
635.25
627.94
671.27
658.46
610.25
566.07
542.25
801.49
PBT
577.50
732.30
833.13
634.52
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
-33.67
-67.14
43.91
16.67
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
-5.83%
-9.17%
5.27%
2.63%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
611.17
870.16
860.54
696.09
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
611.17
870.16
860.54
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
0.00
PAT Margin
12.11%
15.02%
17.25%
18.80%
6.83%
-3.15%
7.31%
4.12%
18.60%
4.52%
PAT Growth
-23.55%
1.12%
23.62%
130.23%
-
-
78.45%
-81.12%
286.29%
 
EPS
13.12
18.68
18.47
14.94
6.49
-2.62
5.45
3.05
16.17
4.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
6,902.33
5,974.18
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
465.80
Total Reserves
6,436.53
5,508.38
7,701.73
7,017.86
6,717.43
6,769.45
6,428.31
6,271.78
6,053.36
Non-Current Liabilities
1,748.43
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
767.45
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
891.70
1,152.05
1,436.91
565.40
518.78
520.35
0.00
0.00
0.00
Long Term Provisions
67.33
68.63
63.35
64.74
63.56
90.04
85.74
145.59
137.97
Current Liabilities
2,792.22
2,646.52
2,429.44
4,593.31
4,491.30
3,769.50
4,102.47
2,939.54
3,032.31
Trade Payables
1,392.89
1,236.19
832.65
955.60
1,272.70
983.66
1,151.56
1,099.11
994.99
Other Current Liabilities
1,127.83
966.58
1,165.23
1,640.99
1,619.82
1,502.11
1,955.66
1,794.03
1,956.18
Short Term Borrowings
254.87
429.96
422.65
1,986.42
1,587.48
1,274.41
974.20
0.00
38.57
Short Term Provisions
16.63
13.79
8.91
10.30
11.30
9.32
21.05
46.40
42.57
Total Liabilities
11,442.98
10,858.71
13,402.66
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88
Net Block
7,403.36
7,624.06
10,174.38
10,653.13
11,119.09
11,348.00
11,410.68
11,827.21
12,279.75
Gross Block
13,205.22
13,031.78
15,364.72
15,218.26
15,594.92
15,986.17
15,945.61
15,851.31
18,377.16
Accumulated Depreciation
5,801.86
5,407.72
5,190.34
4,565.13
4,475.83
4,638.17
4,534.93
4,024.10
6,097.41
Non Current Assets
8,752.61
8,721.55
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
33.51
58.31
32.66
2.84
7.63
7.81
27.33
0.00
566.97
Non Current Investment
610.75
475.77
354.28
298.35
279.21
212.57
136.02
42.37
0.00
Long Term Loans & Adv.
613.13
477.15
467.88
466.82
216.72
207.15
147.39
127.83
441.25
Other Non Current Assets
91.86
86.26
71.14
56.41
41.13
40.61
91.40
53.47
4.48
Current Assets
2,690.37
2,137.16
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
0.00
56.05
0.00
37.46
77.18
Inventories
150.01
174.82
87.69
131.38
159.79
116.53
115.21
85.58
92.66
Sundry Debtors
1,018.15
637.32
630.50
606.23
598.92
662.65
658.70
681.83
799.01
Cash & Bank
553.60
385.85
1,035.90
937.82
998.20
1,111.36
1,375.69
1,285.46
1,335.47
Other Current Assets
968.61
88.56
125.62
665.29
936.00
743.52
586.13
589.41
242.11
Short Term Loans & Adv.
867.40
850.61
422.61
100.33
339.54
298.51
362.75
478.42
136.03
Net Current Assets
-101.85
-509.36
-127.12
-2,152.26
-1,798.39
-1,079.39
-1,366.74
-259.80
-485.88
Total Assets
11,442.98
10,858.71
13,402.66
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,465.43
1,440.25
1,340.22
944.72
712.50
228.35
682.52
1,490.04
2,197.34
PBT
803.02
904.45
712.76
381.64
-15.52
29.48
225.86
817.79
283.96
Adjustment
849.40
702.31
491.02
903.32
794.50
609.90
566.18
511.81
694.82
Changes in Working Capital
-137.12
-105.99
166.27
-233.36
-0.09
-321.18
-45.78
243.38
1,309.42
Cash after chg. in Working capital
1,515.30
1,500.77
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
0.00
Tax Paid
-49.87
-60.52
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-13.71
Cash From Investing Activity
-519.38
-730.21
-206.47
319.19
12.43
-470.78
-85.84
-11.20
-308.05
Net Fixed Assets
-148.64
2,307.29
-176.28
381.45
391.43
-21.04
-121.63
1,933.59
Net Investments
-0.61
-1.17
0.06
-0.12
53.73
-56.24
-8.90
24.41
Others
-370.13
-3,036.33
-30.25
-62.14
-432.73
-393.50
44.69
-1,969.20
Cash from Financing Activity
-929.94
-652.67
-1,154.43
-1,119.69
-865.92
-87.12
-522.42
-1,094.62
-1,674.70
Net Cash Inflow / Outflow
16.11
57.37
-20.68
144.22
-140.99
-329.55
74.26
384.22
214.59
Opening Cash & Equivalents
283.06
224.77
244.78
95.38
241.78
571.27
496.82
112.53
1,121.27
Closing Cash & Equivalent
317.45
283.06
224.77
244.78
95.38
241.79
571.27
496.82
1,335.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
148.18
128.26
175.34
160.66
154.21
155.33
148.01
144.65
139.96
ROA
7.80%
7.09%
5.10%
2.14%
-0.85%
1.75%
0.97%
4.93%
1.23%
ROE
13.52%
12.17%
8.90%
4.12%
-1.69%
3.59%
2.09%
11.36%
2.99%
ROCE
10.60%
10.16%
6.82%
5.79%
2.27%
1.66%
2.88%
7.33%
3.57%
Fixed Asset Turnover
0.44
0.35
0.24
0.29
0.25
0.22
0.22
0.24
0.23
Receivable days
52.14
46.39
60.95
49.70
59.45
69.51
70.97
66.73
67.65
Inventory Days
10.23
9.60
10.80
12.01
13.02
12.19
10.63
8.03
7.84
Payable days
0.00
0.00
0.00
108.83
112.34
117.00
129.23
122.21
89.52
Cash Conversion Cycle
62.38
55.99
71.74
-47.12
-39.87
-35.31
-47.63
-47.45
-14.03
Total Debt/Equity
0.37
0.53
0.45
0.63
0.73
0.77
0.80
0.87
1.19
Interest Cover
5.34
6.62
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.