Nifty
Sensex
:
:
15940.90
53225.08
-299.40 (-1.84%)
-983.45 (-1.81%)

Finance - Capital Markets

Rating :
68/99

BSE: 540725 | NSE: SHAREINDIA

1251.55
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1294.70
  •  1294.70
  •  1225.00
  •  1271.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47987
  •  602.49
  •  1475.00
  •  417.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,980.98
  • 19.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,792.48
  • 0.32%
  • 8.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.53%
  • 8.76%
  • 30.67%
  • FII
  • DII
  • Others
  • 0.44%
  • 0.00%
  • 6.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.33
  • 31.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 56.35
  • 25.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 58.92
  • 47.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
292.94
191.49
52.98%
201.00
97.84
105.44%
212.97
82.25
158.93%
149.58
76.50
95.53%
Expenses
182.42
135.68
34.45%
132.11
72.39
82.50%
144.23
58.67
145.83%
98.92
54.24
82.37%
EBITDA
110.52
55.81
98.03%
68.89
25.45
170.69%
68.74
23.57
191.64%
50.66
22.26
127.58%
EBIDTM
37.73%
29.15%
34.27%
26.01%
32.28%
28.66%
33.87%
29.10%
Other Income
1.89
2.86
-33.92%
2.29
1.39
64.75%
5.29
0.87
508.05%
5.05
0.62
714.52%
Interest
8.42
11.40
-26.14%
5.69
4.02
41.54%
8.39
5.36
56.53%
9.13
4.18
118.42%
Depreciation
3.44
1.38
149.28%
2.25
1.18
90.68%
1.96
0.98
100.00%
1.59
0.91
74.73%
PBT
100.55
45.89
119.11%
63.24
21.63
192.37%
56.68
18.11
212.98%
44.99
17.79
152.89%
Tax
24.50
10.06
143.54%
14.42
4.03
257.82%
13.88
4.24
227.36%
10.84
4.41
145.80%
PAT
76.04
35.83
112.22%
48.81
17.60
177.33%
42.79
13.87
208.51%
34.15
13.38
155.23%
PATM
25.96%
18.71%
24.29%
17.99%
20.09%
16.87%
22.83%
17.49%
EPS
23.57
11.23
109.88%
15.35
5.52
178.08%
13.42
4.34
209.22%
10.71
4.22
153.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
856.49
447.95
226.21
195.23
133.00
106.31
69.65
Net Sales Growth
91.15%
98.02%
15.87%
46.79%
25.11%
52.63%
 
Cost Of Goods Sold
28.03
13.02
0.00
0.00
0.00
0.00
46.04
Gross Profit
828.46
434.93
226.21
195.23
133.00
106.31
23.61
GP Margin
96.73%
97.09%
100%
100%
100%
100%
33.90%
Total Expenditure
557.68
320.98
155.66
154.51
109.96
92.72
59.68
Power & Fuel Cost
-
0.92
1.07
0.89
0.29
0.19
0.00
% Of Sales
-
0.21%
0.47%
0.46%
0.22%
0.18%
0%
Employee Cost
-
79.19
53.06
37.56
22.21
16.88
9.21
% Of Sales
-
17.68%
23.46%
19.24%
16.70%
15.88%
13.22%
Manufacturing Exp.
-
145.65
68.35
100.53
72.59
66.46
0.00
% Of Sales
-
32.51%
30.22%
51.49%
54.58%
62.52%
0%
General & Admin Exp.
-
81.62
31.42
15.57
14.79
8.27
4.42
% Of Sales
-
18.22%
13.89%
7.98%
11.12%
7.78%
6.35%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.50
2.84
0.85
0.37
1.11
0.00
% Of Sales
-
0.33%
1.26%
0.44%
0.28%
1.04%
0%
EBITDA
298.81
126.97
70.55
40.72
23.04
13.59
9.97
EBITDA Margin
34.89%
28.34%
31.19%
20.86%
17.32%
12.78%
14.31%
Other Income
14.52
5.86
2.45
12.01
7.49
3.78
4.34
Interest
31.63
24.96
17.85
11.40
5.41
3.25
3.35
Depreciation
9.24
4.44
4.47
4.61
2.07
1.85
1.59
PBT
265.46
103.43
50.68
36.72
23.04
12.27
9.37
Tax
63.64
22.74
10.68
11.72
7.70
4.31
3.09
Tax Rate
23.97%
21.99%
21.07%
31.92%
33.42%
35.13%
32.98%
PAT
201.79
80.69
40.00
24.99
15.35
7.96
6.28
PAT before Minority Interest
201.11
80.69
40.00
24.99
15.35
7.96
6.28
Minority Interest
-0.68
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
23.56%
18.01%
17.68%
12.80%
11.54%
7.49%
9.02%
PAT Growth
150.11%
101.72%
60.06%
62.80%
92.84%
26.75%
 
EPS
63.26
25.29
12.54
7.83
4.81
2.50
1.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
280.38
192.93
158.31
73.07
33.39
25.31
Share Capital
31.91
31.91
24.42
24.42
4.62
4.62
Total Reserves
248.47
161.02
126.21
48.65
28.76
20.69
Non-Current Liabilities
-6.75
-6.40
-4.78
0.56
0.59
3.99
Secured Loans
0.01
0.11
0.16
0.32
0.36
0.40
Unsecured Loans
0.00
0.00
0.00
0.01
0.00
0.00
Long Term Provisions
1.03
1.06
1.13
1.17
0.82
0.53
Current Liabilities
579.85
266.09
182.96
85.03
69.65
52.25
Trade Payables
320.91
83.56
53.45
37.22
23.44
18.40
Other Current Liabilities
117.00
44.59
13.31
8.71
11.53
10.30
Short Term Borrowings
118.52
125.49
105.87
30.99
30.17
20.30
Short Term Provisions
23.41
12.45
10.33
8.10
4.51
3.24
Total Liabilities
853.48
452.62
336.49
158.66
103.63
81.55
Net Block
37.83
33.37
35.19
8.25
8.27
7.56
Gross Block
53.72
51.33
48.69
8.25
15.40
7.56
Accumulated Depreciation
15.88
17.96
13.49
0.00
7.14
0.00
Non Current Assets
254.14
135.47
127.78
13.45
12.52
10.90
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
3.28
3.18
14.15
1.59
1.56
1.59
Long Term Loans & Adv.
155.23
69.35
38.65
3.60
2.69
1.75
Other Non Current Assets
57.80
29.57
39.79
0.00
0.00
0.00
Current Assets
599.33
317.15
208.71
145.22
91.10
70.65
Current Investments
63.84
32.88
28.06
37.52
23.21
0.00
Inventories
64.54
16.28
20.57
7.87
4.10
2.16
Sundry Debtors
2.38
8.69
12.96
19.64
15.78
18.50
Cash & Bank
307.09
199.45
116.83
54.09
33.05
33.12
Other Current Assets
161.49
38.59
7.08
1.25
14.96
16.87
Short Term Loans & Adv.
143.55
21.27
23.21
24.83
14.42
16.09
Net Current Assets
19.49
51.05
25.75
60.18
21.46
18.40
Total Assets
853.47
452.62
336.49
158.67
103.62
81.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
245.46
67.63
49.28
22.43
14.38
10.19
PBT
103.43
50.68
36.72
23.04
12.27
9.37
Adjustment
-13.13
0.12
3.62
0.56
1.01
1.59
Changes in Working Capital
167.48
26.34
17.27
6.88
5.57
2.44
Cash after chg. in Working capital
257.78
77.14
57.60
30.49
18.85
13.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.32
-9.51
-8.32
-8.06
-4.47
-3.21
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
0.00
Cash From Investing Activity
-155.91
-67.55
-79.46
-42.51
-19.78
-2.10
Net Fixed Assets
-2.32
-2.46
-31.03
-2.06
-7.84
Net Investments
-29.59
-20.66
5.99
-14.81
-24.01
Others
-124.00
-44.43
-54.42
-25.64
12.07
Cash from Financing Activity
-33.23
17.78
55.93
20.11
6.95
3.07
Net Cash Inflow / Outflow
56.33
17.86
25.75
0.02
1.56
11.16
Opening Cash & Equivalents
47.87
30.00
4.25
2.99
1.43
21.95
Closing Cash & Equivalent
104.19
47.87
30.00
3.02
2.99
33.12

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
87.88
60.47
61.67
29.92
72.21
54.75
ROA
12.36%
10.14%
10.10%
11.70%
8.60%
7.70%
ROE
34.10%
23.29%
22.34%
28.83%
27.13%
24.80%
ROCE
35.78%
23.50%
26.06%
33.70%
28.11%
27.52%
Fixed Asset Turnover
8.53
4.52
6.86
11.25
9.26
9.22
Receivable days
4.51
17.46
30.48
48.60
58.84
96.95
Inventory Days
32.92
29.73
26.59
16.43
10.76
11.34
Payable days
5669.37
188.82
113.92
112.45
88.11
118.14
Cash Conversion Cycle
-5631.94
-141.63
-56.85
-47.41
-18.51
-9.84
Total Debt/Equity
0.42
0.65
0.71
0.43
0.92
0.83
Interest Cover
5.14
3.84
4.22
5.26
4.78
3.79

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.