Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Shipping

Rating :
51/99

BSE: 523598 | NSE: SCI

111.45
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  113.10
  •  113.10
  •  110.70
  •  112.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  903839
  •  1011.26
  •  134.65
  •  49.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,237.91
  • 7.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,041.28
  • 0.22%
  • 0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 2.54%
  • 19.38%
  • FII
  • DII
  • Others
  • 0.89%
  • 9.43%
  • 4.01%

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
  • 7.16
  • 7.40
  • 5.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.34
  • 0.42
  • 0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 7.15
  • 6.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
875.39
1,313.82
-33.37%
841.23
1,218.23
-30.95%
843.21
974.44
-13.47%
1,143.46
918.95
24.43%
Expenses
652.16
1,009.98
-35.43%
615.58
723.50
-14.92%
639.30
795.64
-19.65%
638.24
756.37
-15.62%
EBITDA
223.23
303.84
-26.53%
225.65
494.73
-54.39%
203.91
178.80
14.04%
505.22
162.58
210.75%
EBIDTM
25.50%
23.13%
26.82%
40.61%
24.18%
18.35%
44.18%
17.69%
Other Income
25.34
78.03
-67.53%
38.17
57.25
-33.33%
33.66
81.12
-58.51%
34.97
26.55
31.71%
Interest
32.65
110.31
-70.40%
0.00
79.22
-100.00%
-54.78
132.57
-
49.82
42.03
18.53%
Depreciation
153.76
164.06
-6.28%
156.42
169.86
-7.91%
158.97
167.89
-5.31%
158.79
169.46
-6.30%
PBT
62.16
107.50
-42.18%
107.40
302.90
-64.54%
133.38
-40.54
-
331.58
-22.36
-
Tax
-3.78
-6.24
-
4.10
18.40
-77.72%
2.25
16.00
-85.94%
14.10
17.00
-17.06%
PAT
65.94
113.74
-42.03%
103.30
284.50
-63.69%
131.13
-56.54
-
317.48
-39.36
-
PATM
7.53%
8.66%
12.28%
23.35%
15.55%
-5.80%
27.76%
-4.28%
EPS
1.84
2.38
-22.69%
2.82
6.34
-55.52%
3.05
-0.88
-
7.23
-0.62
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
-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
Gross Profit
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%
Total Expenditure
2,545.28
3,291.34
3,159.75
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%
28.67%
25.01%
19.41%
15.36%
27.67%
Employee Cost
-
473.55
445.17
483.52
415.56
484.99
420.37
% Of Sales
-
10.70%
11.49%
13.94%
12.05%
11.98%
9.75%
Manufacturing Exp.
-
1,358.08
1,360.23
1,266.39
1,417.92
1,352.31
1,455.65
% Of Sales
-
30.69%
35.12%
36.50%
41.13%
33.39%
33.76%
General & Admin Exp.
-
114.26
100.87
109.48
124.11
177.20
148.35
% Of Sales
-
2.58%
2.60%
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%
0.73%
0.98%
0.96%
1.02%
2.20%
Miscellaneous Exp.
-
195.70
115.01
37.09
18.18
28.57
100.28
% Of Sales
-
4.42%
2.97%
1.07%
0.53%
0.71%
2.33%
EBITDA
1,158.01
1,134.10
713.10
671.16
769.11
1,343.61
898.96
EBITDA Margin
31.27%
25.63%
18.41%
19.34%
22.31%
33.18%
20.85%
Other Income
132.14
251.39
232.24
148.71
156.26
182.86
411.54
Interest
27.69
366.72
361.72
180.14
173.62
194.77
238.76
Depreciation
627.94
671.27
658.46
610.25
566.07
542.25
801.49
PBT
634.52
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
16.67
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
2.63%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
617.85
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
617.85
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
16.68%
6.83%
-3.15%
7.31%
4.12%
18.60%
4.52%
PAT Growth
104.36%
-
-
78.45%
-81.12%
286.29%
 
EPS
13.26
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
7,183.23
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
Total Reserves
7,017.86
6,717.43
6,769.45
6,428.31
6,271.78
6,053.36
Non-Current Liabilities
1,841.86
2,682.16
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
63.56
90.04
85.74
145.59
137.97
Current Liabilities
4,593.08
4,491.30
3,769.50
4,102.47
2,939.54
3,032.31
Trade Payables
955.60
1,272.70
983.66
1,151.56
1,099.11
994.99
Other Current Liabilities
1,640.99
1,619.82
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
11.30
9.32
21.05
46.40
42.57
Total Liabilities
13,918.60
14,356.69
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
11,663.78
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
216.72
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
2,692.91
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
596.46
445.01
223.38
589.41
242.11
Short Term Loans & Adv.
100.33
339.54
298.51
362.75
478.42
136.03
Net Current Assets
-2,151.08
-1,798.39
-1,079.39
-1,366.74
-259.80
-485.88
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
944.72
712.50
228.35
682.52
1,490.04
2,197.34
PBT
381.64
-15.52
29.48
225.86
817.79
283.96
Adjustment
903.32
794.50
609.90
566.18
511.81
694.82
Changes in Working Capital
-233.36
-0.09
-321.18
-45.78
243.38
1,309.42
Cash after chg. in Working capital
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
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
12.43
-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
-432.73
-393.50
44.69
-1,969.20
Cash from Financing Activity
-1,119.69
-865.92
-87.12
-522.42
-1,094.62
-1,674.70
Net Cash Inflow / Outflow
144.22
-140.99
-329.55
74.26
384.22
214.59
Opening Cash & Equivalents
95.38
241.78
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%
2.27%
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
59.45
69.51
70.97
66.73
67.65
Inventory Days
12.01
13.02
12.19
10.63
8.03
7.84
Payable days
108.83
112.34
117.00
129.23
122.21
89.52
Cash Conversion Cycle
-47.12
-39.87
-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
0.79
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.