Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Textile

Rating :
38/99

BSE: 540048 | NSE: SPAL

142.75
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  143.70
  •  145.00
  •  138.20
  •  141.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31231
  •  44.61
  •  234.00
  •  56.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 368.69
  • 20.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 548.64
  • N/A
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.69%
  • 1.62%
  • 18.41%
  • FII
  • DII
  • Others
  • 0%
  • 14.54%
  • 3.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 8.71
  • 6.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.69
  • -0.51
  • -4.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 20.07
  • 0.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
189.91
246.10
-22.83%
61.25
217.61
-71.85%
168.37
222.22
-24.23%
176.90
222.60
-20.53%
Expenses
155.58
219.40
-29.09%
54.54
202.75
-73.10%
150.60
189.22
-20.41%
153.07
182.62
-16.18%
EBITDA
34.33
26.70
28.58%
6.71
14.85
-54.81%
17.77
33.00
-46.15%
23.83
39.98
-40.40%
EBIDTM
18.08%
10.85%
10.95%
6.83%
14.01%
14.01%
13.47%
17.96%
Other Income
0.34
9.79
-96.53%
0.38
8.07
-95.29%
1.16
2.36
-50.85%
4.70
1.43
228.67%
Interest
3.39
5.76
-41.15%
4.79
5.66
-15.37%
5.42
0.00
0
5.94
-2.25
-
Depreciation
8.12
7.74
4.91%
8.12
6.36
27.67%
8.34
5.49
51.91%
7.50
5.49
36.61%
PBT
23.16
22.99
0.74%
-5.82
10.90
-
5.16
29.88
-82.73%
5.35
38.18
-85.99%
Tax
4.37
-11.89
-
0.00
3.57
-100.00%
2.35
10.79
-78.22%
3.45
11.40
-69.74%
PAT
18.78
34.88
-46.16%
-5.82
7.33
-
2.81
19.09
-85.28%
1.90
26.78
-92.91%
PATM
9.89%
14.17%
-9.51%
3.37%
7.11%
7.11%
1.07%
12.03%
EPS
7.31
13.57
-46.13%
-2.27
2.85
-
1.09
7.43
-85.33%
0.74
10.42
-92.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
596.43
808.97
826.38
662.41
633.00
532.83
472.57
450.87
428.50
400.61
368.97
Net Sales Growth
-34.35%
-2.11%
24.75%
4.65%
18.80%
12.75%
4.81%
5.22%
6.96%
8.58%
 
Cost Of Goods Sold
4,814.73
356.70
326.60
255.26
254.37
204.22
202.87
206.88
170.04
150.58
153.11
Gross Profit
-4,218.30
452.27
499.78
407.15
378.63
328.61
269.70
243.99
258.47
250.03
215.86
GP Margin
-707.26%
55.91%
60.48%
61.46%
59.82%
61.67%
57.07%
54.12%
60.32%
62.41%
58.50%
Total Expenditure
513.79
725.82
706.80
556.60
529.43
447.52
406.14
388.30
377.96
346.64
316.41
Power & Fuel Cost
-
31.10
21.90
19.34
18.45
19.75
18.64
18.84
25.45
16.57
15.08
% Of Sales
-
3.84%
2.65%
2.92%
2.91%
3.71%
3.94%
4.18%
5.94%
4.14%
4.09%
Employee Cost
-
196.14
187.22
159.19
147.31
122.46
99.99
76.09
78.64
74.54
48.53
% Of Sales
-
24.25%
22.66%
24.03%
23.27%
22.98%
21.16%
16.88%
18.35%
18.61%
13.15%
Manufacturing Exp.
-
92.09
110.93
82.21
71.11
65.99
59.89
54.93
60.71
67.20
71.08
% Of Sales
-
11.38%
13.42%
12.41%
11.23%
12.38%
12.67%
12.18%
14.17%
16.77%
19.26%
General & Admin Exp.
-
18.68
17.88
15.62
15.65
12.96
10.68
10.16
9.46
10.24
8.92
% Of Sales
-
2.31%
2.16%
2.36%
2.47%
2.43%
2.26%
2.25%
2.21%
2.56%
2.42%
Selling & Distn. Exp.
-
18.66
18.67
14.98
18.50
19.33
12.30
13.76
22.44
12.65
10.93
% Of Sales
-
2.31%
2.26%
2.26%
2.92%
3.63%
2.60%
3.05%
5.24%
3.16%
2.96%
Miscellaneous Exp.
-
12.46
23.59
9.99
4.05
2.81
1.78
7.64
11.23
14.86
10.93
% Of Sales
-
1.54%
2.85%
1.51%
0.64%
0.53%
0.38%
1.69%
2.62%
3.71%
2.37%
EBITDA
82.64
83.15
119.58
105.81
103.57
85.31
66.43
62.57
50.54
53.97
52.56
EBITDA Margin
13.86%
10.28%
14.47%
15.97%
16.36%
16.01%
14.06%
13.88%
11.79%
13.47%
14.25%
Other Income
6.58
23.71
17.70
16.38
21.30
4.93
8.94
2.23
8.23
3.29
2.82
Interest
19.54
22.78
6.24
28.74
18.49
25.27
30.97
35.31
37.75
36.37
25.19
Depreciation
32.08
29.93
21.59
22.39
19.32
20.10
19.97
17.62
16.89
16.31
15.98
PBT
27.85
54.14
109.44
71.07
87.05
44.86
24.43
11.87
4.14
4.59
14.20
Tax
10.17
-2.51
36.07
23.25
33.45
9.34
14.75
5.41
2.11
-4.45
0.79
Tax Rate
36.52%
-5.65%
32.96%
32.71%
38.43%
33.37%
60.38%
45.58%
50.97%
-96.95%
-37.80%
PAT
17.67
46.96
73.43
46.95
54.86
18.82
10.05
6.67
2.36
9.71
-2.16
PAT before Minority Interest
17.68
46.92
73.37
47.81
53.60
18.65
9.68
6.46
2.03
9.04
-2.88
Minority Interest
0.01
0.04
0.06
-0.86
1.26
0.17
0.37
0.21
0.33
0.67
0.72
PAT Margin
2.96%
5.80%
8.89%
7.09%
8.67%
3.53%
2.13%
1.48%
0.55%
2.42%
-0.59%
PAT Growth
-79.94%
-36.05%
56.40%
-14.42%
191.50%
87.26%
50.67%
182.63%
-75.70%
-
 
EPS
6.88
18.27
28.57
18.27
21.35
7.32
3.91
2.60
0.92
3.78
-0.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
523.22
483.86
397.20
357.50
132.71
103.32
94.39
80.47
78.11
47.84
Share Capital
25.69
25.69
25.17
25.17
37.15
44.05
44.05
36.80
36.80
16.80
Total Reserves
497.53
458.17
372.03
332.33
95.57
59.27
50.34
43.67
41.31
31.04
Non-Current Liabilities
94.96
75.97
83.13
81.21
109.13
105.98
109.25
112.32
152.66
200.67
Secured Loans
58.34
21.64
7.76
6.52
45.26
72.82
92.01
100.12
142.44
185.26
Unsecured Loans
3.26
4.66
25.91
33.26
22.62
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
4.05
1.49
0.00
0.00
0.00
0.00
Current Liabilities
280.70
333.10
335.63
245.22
327.30
315.74
326.61
342.53
313.00
273.91
Trade Payables
84.50
109.48
101.24
70.42
116.75
121.48
107.46
110.46
89.93
85.20
Other Current Liabilities
32.56
32.77
31.50
19.28
35.47
28.73
42.20
66.81
54.96
64.46
Short Term Borrowings
155.52
174.36
183.89
134.19
162.66
156.59
172.83
162.61
164.47
119.96
Short Term Provisions
8.12
16.48
19.00
21.33
12.42
8.95
4.12
2.65
3.63
4.29
Total Liabilities
892.46
886.55
809.64
676.75
563.22
519.70
525.27
530.55
539.33
518.65
Net Block
443.94
316.86
306.97
299.40
276.94
275.41
284.76
299.21
281.68
272.77
Gross Block
696.89
542.54
511.98
483.45
441.15
420.74
410.53
408.32
374.46
359.06
Accumulated Depreciation
252.95
225.68
205.01
184.05
164.21
145.33
125.77
109.11
92.78
86.29
Non Current Assets
463.93
400.85
326.43
314.47
309.90
299.10
300.56
310.41
317.20
328.51
Capital Work in Progress
0.00
54.02
6.31
0.00
3.56
0.00
0.00
0.00
26.46
44.47
Non Current Investment
0.19
0.22
0.23
0.25
0.38
0.46
0.00
0.05
0.05
1.27
Long Term Loans & Adv.
19.05
27.62
10.92
12.58
29.01
23.16
15.74
11.09
8.95
9.93
Other Non Current Assets
0.76
2.13
2.00
2.25
0.01
0.07
0.07
0.06
0.06
0.07
Current Assets
428.53
485.69
483.21
362.28
253.33
220.61
224.71
220.13
222.13
190.15
Current Investments
0.00
0.06
30.92
58.17
0.17
0.32
0.71
0.92
0.92
0.00
Inventories
227.76
247.95
187.31
102.43
127.51
107.31
125.25
125.70
122.90
95.19
Sundry Debtors
94.04
128.44
165.85
134.27
81.61
74.29
54.20
50.92
56.76
48.88
Cash & Bank
46.30
58.14
45.58
35.22
11.13
6.85
14.39
6.08
5.82
6.24
Other Current Assets
60.43
40.02
48.58
26.66
32.93
31.84
30.16
36.51
35.74
39.85
Short Term Loans & Adv.
13.26
11.09
4.97
5.53
12.25
9.00
9.95
16.67
17.89
23.50
Net Current Assets
147.83
152.59
147.58
117.06
-73.97
-95.13
-101.90
-122.40
-90.86
-83.76
Total Assets
892.46
886.54
809.64
676.75
563.23
519.71
525.27
530.54
539.33
518.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
82.71
82.33
-1.17
48.88
48.78
PBT
54.14
109.44
71.07
87.05
27.99
Adjustment
56.32
-0.79
54.08
37.93
45.77
Changes in Working Capital
-15.02
-12.13
-103.66
-60.87
-35.82
Cash after chg. in Working capital
95.45
96.52
21.48
64.11
37.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.74
-14.19
-22.65
-15.22
-6.03
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
16.87
Cash From Investing Activity
-38.88
-60.44
-15.30
-120.52
-28.06
Net Fixed Assets
-100.34
-78.30
-34.81
-38.73
Net Investments
0.09
30.87
27.27
-57.87
Others
61.37
-13.01
-7.76
-23.92
Cash from Financing Activity
-44.95
-16.86
19.25
73.32
-19.82
Net Cash Inflow / Outflow
-1.13
5.03
2.78
1.69
0.91
Opening Cash & Equivalents
14.51
9.48
6.68
5.01
4.11
Closing Cash & Equivalent
13.38
14.51
9.48
6.68
5.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
203.64
188.32
157.82
142.04
65.74
45.28
39.96
36.00
34.59
28.48
ROA
5.27%
8.65%
6.43%
8.65%
3.44%
1.85%
1.22%
0.38%
1.71%
-0.56%
ROE
9.32%
16.66%
12.67%
22.80%
19.76%
13.51%
10.12%
3.43%
17.05%
-6.02%
ROCE
9.30%
17.59%
17.17%
22.59%
14.24%
14.80%
12.04%
10.22%
9.93%
5.82%
Fixed Asset Turnover
1.31
1.57
1.33
1.37
1.24
1.14
1.10
1.09
1.09
1.03
Receivable days
50.19
64.99
82.69
62.24
53.40
49.62
42.55
45.86
48.10
48.36
Inventory Days
107.32
96.12
79.82
66.29
80.43
89.81
101.58
105.88
99.31
94.16
Payable days
48.99
55.40
55.84
63.77
93.66
100.39
101.49
98.19
95.05
98.16
Cash Conversion Cycle
108.52
105.72
106.67
64.76
40.17
39.04
42.64
53.55
52.36
44.36
Total Debt/Equity
0.43
0.44
0.56
0.52
1.95
2.45
3.16
3.87
4.48
7.30
Interest Cover
2.95
18.53
3.47
5.71
2.11
1.79
1.34
1.11
1.13
0.92

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.