Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Finance - Capital Markets

Rating :
58/99

BSE: 540725 | NSE: SHAREINDIA

1264.50
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1292.75
  • 1293.00
  • 1260.00
  • 1279.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  119710
  •  1530.06
  •  1475.00
  •  684.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,039.53
  • 17.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,519.43
  • 0.47%
  • 7.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.01%
  • 9.55%
  • 30.56%
  • FII
  • DII
  • Others
  • 0.58%
  • 0.00%
  • 6.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.22
  • 45.14
  • 55.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.12
  • 66.94
  • 33.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 59.71
  • 67.29
  • 71.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 15.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
230.69
149.58
54.23%
292.94
191.49
52.98%
201.00
97.84
105.44%
212.97
82.25
158.93%
Expenses
142.35
98.92
43.90%
182.42
135.68
34.45%
132.11
72.39
82.50%
144.23
58.67
145.83%
EBITDA
88.34
50.66
74.38%
110.52
55.81
98.03%
68.89
25.45
170.69%
68.74
23.57
191.64%
EBIDTM
38.29%
33.87%
37.73%
29.15%
34.27%
26.01%
32.28%
28.66%
Other Income
2.55
5.05
-49.50%
1.89
2.86
-33.92%
2.29
1.39
64.75%
5.29
0.87
508.05%
Interest
10.29
9.13
12.71%
8.42
11.40
-26.14%
5.69
4.02
41.54%
8.39
5.36
56.53%
Depreciation
2.63
1.59
65.41%
3.44
1.38
149.28%
2.25
1.18
90.68%
1.96
0.98
100.00%
PBT
77.97
44.99
73.31%
100.55
45.89
119.11%
63.24
21.63
192.37%
56.68
18.11
212.98%
Tax
18.79
10.84
73.34%
24.50
10.06
143.54%
14.42
4.03
257.82%
13.88
4.24
227.36%
PAT
59.18
34.15
73.29%
76.04
35.83
112.22%
48.81
17.60
177.33%
42.79
13.87
208.51%
PATM
25.66%
22.83%
25.96%
18.71%
24.29%
17.99%
20.09%
16.87%
EPS
18.47
10.71
72.46%
23.57
11.23
109.88%
15.35
5.52
178.08%
13.42
4.34
209.22%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
937.60
856.50
447.95
226.21
195.23
133.00
106.31
69.65
Net Sales Growth
79.91%
91.20%
98.02%
15.87%
46.79%
25.11%
52.63%
 
Cost Of Goods Sold
23.34
28.04
13.02
0.00
0.00
0.00
0.00
46.04
Gross Profit
914.26
828.46
434.93
226.21
195.23
133.00
106.31
23.61
GP Margin
97.51%
96.73%
97.09%
100%
100%
100%
100%
33.90%
Total Expenditure
601.11
557.79
320.98
155.66
154.51
109.96
92.72
59.68
Power & Fuel Cost
-
1.36
0.92
1.07
0.89
0.29
0.19
0.00
% Of Sales
-
0.16%
0.21%
0.47%
0.46%
0.22%
0.18%
0%
Employee Cost
-
110.70
79.19
53.06
37.56
22.21
16.88
9.21
% Of Sales
-
12.92%
17.68%
23.46%
19.24%
16.70%
15.88%
13.22%
Manufacturing Exp.
-
283.37
145.65
68.35
100.53
72.59
66.46
0.00
% Of Sales
-
33.08%
32.51%
30.22%
51.49%
54.58%
62.52%
0%
General & Admin Exp.
-
132.64
81.62
31.42
15.57
14.79
8.27
4.42
% Of Sales
-
15.49%
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
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3.05
1.51
2.84
0.85
0.37
1.11
0.00
% Of Sales
-
0.36%
0.34%
1.26%
0.44%
0.28%
1.04%
0%
EBITDA
336.49
298.71
126.97
70.55
40.72
23.04
13.59
9.97
EBITDA Margin
35.89%
34.88%
28.34%
31.19%
20.86%
17.32%
12.78%
14.31%
Other Income
12.02
14.62
5.86
2.45
12.01
7.49
3.78
4.34
Interest
32.79
31.63
24.96
17.85
11.40
5.41
3.25
3.35
Depreciation
10.28
9.25
4.44
4.47
4.61
2.07
1.85
1.59
PBT
298.44
272.44
103.43
50.68
36.72
23.04
12.27
9.37
Tax
71.59
63.65
22.74
10.68
11.72
7.70
4.31
3.09
Tax Rate
23.99%
23.98%
21.99%
21.07%
31.92%
33.42%
35.13%
32.98%
PAT
226.82
201.13
80.69
40.00
24.99
15.35
7.96
6.28
PAT before Minority Interest
225.89
201.80
80.69
40.00
24.99
15.35
7.96
6.28
Minority Interest
-0.93
-0.67
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
24.19%
23.48%
18.01%
17.68%
12.80%
11.54%
7.49%
9.02%
PAT Growth
123.58%
149.26%
101.72%
60.06%
62.80%
92.84%
26.75%
 
EPS
71.10
63.05
25.29
12.54
7.83
4.81
2.50
1.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
446.65
280.38
192.93
158.31
73.07
33.39
25.31
Share Capital
31.91
31.91
31.91
24.42
24.42
4.62
4.62
Total Reserves
414.74
248.47
161.02
126.21
48.65
28.76
20.69
Non-Current Liabilities
26.71
-6.75
-6.40
-4.78
0.56
0.59
3.99
Secured Loans
0.00
0.01
0.11
0.16
0.32
0.36
0.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Long Term Provisions
2.38
1.03
1.06
1.13
1.17
0.82
0.53
Current Liabilities
986.84
579.85
266.09
182.96
85.03
69.65
52.25
Trade Payables
641.78
320.91
83.56
53.45
37.22
23.44
18.40
Other Current Liabilities
89.06
117.00
44.59
13.31
8.71
11.53
10.30
Short Term Borrowings
188.34
118.52
125.49
105.87
30.99
30.17
20.30
Short Term Provisions
67.66
23.41
12.45
10.33
8.10
4.51
3.24
Total Liabilities
1,471.69
853.48
452.62
336.49
158.66
103.63
81.55
Net Block
53.08
37.83
33.37
35.19
8.25
8.27
7.56
Gross Block
82.38
53.72
51.33
48.69
8.25
15.40
7.56
Accumulated Depreciation
29.30
15.88
17.96
13.49
0.00
7.14
0.00
Non Current Assets
486.70
254.14
135.47
127.78
13.45
12.52
10.90
Capital Work in Progress
9.70
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.53
3.28
3.18
14.15
1.59
1.56
1.59
Long Term Loans & Adv.
332.59
155.23
69.35
38.65
3.60
2.69
1.75
Other Non Current Assets
88.80
57.80
29.57
39.79
0.00
0.00
0.00
Current Assets
984.99
599.33
317.15
208.71
145.22
91.10
70.65
Current Investments
23.53
63.84
32.88
28.06
37.52
23.21
0.00
Inventories
27.19
64.54
16.28
20.57
7.87
4.10
2.16
Sundry Debtors
5.57
2.38
8.69
12.96
19.64
15.78
18.50
Cash & Bank
708.45
307.09
199.45
116.83
54.09
33.05
33.12
Other Current Assets
220.26
126.02
38.59
7.08
26.08
14.96
16.87
Short Term Loans & Adv.
182.29
35.46
21.27
23.21
24.83
14.42
16.09
Net Current Assets
-1.85
19.49
51.05
25.75
60.18
21.46
18.40
Total Assets
1,471.69
853.47
452.62
336.49
158.67
103.62
81.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
344.33
235.76
67.63
49.28
22.43
14.38
10.19
PBT
265.45
103.43
50.68
36.72
23.04
12.27
9.37
Adjustment
-45.21
-22.84
0.12
3.62
0.56
1.01
1.59
Changes in Working Capital
147.42
167.48
26.34
17.27
6.88
5.57
2.44
Cash after chg. in Working capital
367.65
248.08
77.14
57.60
30.49
18.85
13.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.33
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-28.72
-146.21
-67.55
-79.46
-42.51
-19.78
-2.10
Net Fixed Assets
-29.73
-2.32
-2.46
-31.03
-2.06
-7.84
Net Investments
30.10
-29.59
-20.66
5.99
-14.81
-24.01
Others
-29.09
-114.30
-44.43
-54.42
-25.64
12.07
Cash from Financing Activity
31.73
-33.23
17.78
55.93
20.11
6.95
3.07
Net Cash Inflow / Outflow
347.34
56.33
17.86
25.75
0.02
1.56
11.16
Opening Cash & Equivalents
104.19
47.87
30.00
4.25
2.99
1.43
21.95
Closing Cash & Equivalent
451.53
104.19
47.87
30.00
3.02
2.99
33.12

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
139.99
87.88
60.47
61.67
29.92
72.21
54.75
ROA
17.36%
12.36%
10.14%
10.10%
11.70%
8.60%
7.70%
ROE
55.51%
34.10%
23.29%
22.34%
28.83%
27.13%
24.80%
ROCE
57.46%
35.78%
23.50%
26.06%
33.70%
28.11%
27.52%
Fixed Asset Turnover
12.59
8.53
4.52
6.86
11.25
9.26
9.22
Receivable days
1.70
4.51
17.46
30.48
48.60
58.84
96.95
Inventory Days
19.54
32.92
29.73
26.59
16.43
10.76
11.34
Payable days
6267.29
5669.37
188.82
113.92
112.45
88.11
118.14
Cash Conversion Cycle
-6246.05
-5631.94
-141.63
-56.85
-47.41
-18.51
-9.84
Total Debt/Equity
0.42
0.42
0.65
0.71
0.43
0.92
0.83
Interest Cover
9.39
5.14
3.84
4.22
5.26
4.78
3.79

News Update:


  • Share India Securities gets nod to raise Rs 150 crore via NCDs
    26th Jul 2022, 10:21 AM

    The Audit Committee of the Company has vide its resolution dated July 25, 2022, approved the same

    Read More
  • Share India Sec. - Quarterly Results
    19th Jul 2022, 17:45 PM

    Read More

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.