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

Tea/Coffee

Rating :
68/99

BSE: 533316 | NSE: STEL

111.00
26-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  113.00
  •  115.00
  •  110.20
  •  112.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30057
  •  33.60
  •  121.50
  •  45.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 204.85
  • 23.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 174.74
  • N/A
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.14%
  • 3.28%
  • 37.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.22%
  • 3.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.32
  • -
  • 38.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.17
  • 14.92
  • 14.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.68
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.79
  • 11.84
  • 15.17

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
12.18
10.31
18.14%
0.09
0.63
-85.71%
0.10
4.93
-97.97%
0.35
0.38
-7.89%
Expenses
0.36
0.15
140.00%
0.14
0.21
-33.33%
0.08
0.20
-60.00%
0.14
0.16
-12.50%
EBITDA
11.81
10.16
16.24%
-0.05
0.42
-
0.01
4.73
-99.79%
0.21
0.23
-8.70%
EBIDTM
97.03%
98.55%
-52.17%
66.30%
11.58%
95.88%
61.43%
58.75%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.01
0.01
0.00%
0.00
0.00
0
0.00
0.00
0
Depreciation
0.04
0.01
300.00%
0.00
0.00
0
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
11.78
10.15
16.06%
-0.06
0.41
-
0.00
4.72
-100.00%
0.20
0.21
-4.76%
Tax
3.01
-0.02
-
0.06
0.16
-62.50%
0.00
0.08
-100.00%
0.05
0.10
-50.00%
PAT
8.77
10.17
-13.77%
-0.12
0.24
-
0.00
4.64
-100.00%
0.15
0.11
36.36%
PATM
72.02%
98.68%
-125.00%
38.45%
-1.05%
94.08%
42.57%
29.24%
EPS
4.75
5.51
-13.79%
-0.06
0.13
-
0.00
2.51
-100.00%
0.08
0.06
33.33%

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
12.72
16.26
9.81
6.92
0.00
0.00
0.00
0.00
0.42
0.00
0.00
Net Sales Growth
-21.72%
65.75%
41.76%
0
0
0
0
-100%
0
0
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.00
0.00
Gross Profit
12.71
16.26
9.81
6.92
0.00
0.00
0.00
0.00
0.02
0.00
0.00
GP Margin
99.94%
100%
100%
100%
0
0
0
0
4.76%
0
0
Total Expenditure
0.72
0.72
0.56
0.93
1.08
13.32
0.34
0.60
0.66
0.35
0.49
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0
0
0
0
0%
0
0
Employee Cost
-
0.08
0.08
0.08
0.06
0.08
0.06
0.04
0.04
0.03
0.00
% Of Sales
-
0.49%
0.82%
1.16%
0
0
0
0
9.52%
0
0
Manufacturing Exp.
-
0.09
0.07
0.14
0.17
0.12
0.07
0.25
0.05
0.03
0.11
% Of Sales
-
0.55%
0.71%
2.02%
0
0
0
0
11.90%
0
0
General & Admin Exp.
-
0.52
0.39
0.27
0.28
0.37
0.19
0.29
0.17
0.27
0.37
% Of Sales
-
3.20%
3.98%
3.90%
0
0
0
0
40.48%
0
0
Selling & Distn. Exp.
-
0.03
0.03
0.02
0.01
0.04
0.04
0.05
0.03
0.11
0.09
% Of Sales
-
0.18%
0.31%
0.29%
0
0
0
0
7.14%
0
0
Miscellaneous Exp.
-
0.03
0.02
0.44
0.57
12.75
0.02
0.02
0.01
0.02
0.09
% Of Sales
-
0.18%
0.20%
6.36%
0
0
0
0
2.38%
0
0
EBITDA
11.98
15.54
9.25
5.99
-1.08
-13.32
-0.34
-0.60
-0.24
-0.35
-0.49
EBITDA Margin
94.18%
95.57%
94.29%
86.56%
0
0
0
0
-57.14%
0
0
Other Income
0.00
0.00
0.00
0.00
3.89
9.57
4.20
3.21
2.17
2.11
2.26
Interest
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.06
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.10
0.05
PBT
11.92
15.49
9.19
5.93
2.75
-3.81
3.79
2.54
1.86
1.66
1.72
Tax
3.12
0.32
0.20
0.18
1.40
0.22
0.03
0.00
-0.01
0.01
0.00
Tax Rate
26.17%
2.07%
2.18%
3.04%
50.91%
-5.77%
0.79%
0.00%
-0.54%
0.60%
0.00%
PAT
8.80
15.17
8.99
5.75
1.35
-4.04
3.76
2.54
1.87
1.66
1.72
PAT before Minority Interest
8.80
15.17
8.99
5.75
1.35
-4.04
3.76
2.54
1.87
1.66
1.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
69.18%
93.30%
91.64%
83.09%
0
0
0
0
445.24%
0
0
PAT Growth
-41.95%
68.74%
56.35%
325.93%
-
-
48.03%
35.83%
12.65%
-3.49%
 
EPS
4.76
8.20
4.86
3.11
0.73
-2.18
2.03
1.37
1.01
0.90
0.93

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
452.70
661.04
753.57
601.32
116.97
121.00
117.25
114.70
112.84
111.18
Share Capital
18.46
18.46
18.46
18.46
18.46
18.46
18.46
18.46
18.46
18.46
Total Reserves
434.24
642.59
735.11
582.87
98.51
102.55
98.79
96.25
94.38
92.73
Non-Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.05
0.05
0.05
1.40
0.16
0.03
0.03
0.06
1.13
0.35
Trade Payables
0.02
0.00
0.00
0.04
0.01
0.01
0.01
0.03
0.53
0.33
Other Current Liabilities
0.03
0.05
0.02
0.02
0.02
0.02
0.02
0.02
0.00
0.02
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.03
1.34
0.13
0.00
0.00
0.00
0.59
0.00
Total Liabilities
452.75
661.09
753.62
602.72
117.13
121.03
117.28
114.76
113.97
111.53
Net Block
0.93
0.98
1.03
1.09
1.16
1.22
1.27
1.33
1.40
0.92
Gross Block
1.16
1.16
1.16
1.16
1.71
1.71
1.68
1.68
1.68
1.10
Accumulated Depreciation
0.23
0.18
0.13
0.07
0.56
0.49
0.42
0.35
0.28
0.18
Non Current Assets
417.48
636.50
728.47
582.06
99.09
111.88
97.79
98.47
96.37
105.98
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
416.52
635.49
727.43
580.94
97.93
110.67
96.52
97.14
94.96
105.06
Long Term Loans & Adv.
0.04
0.03
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
35.26
24.59
25.16
20.66
18.04
9.15
19.49
16.29
17.60
5.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
30.12
13.77
14.38
9.51
9.24
3.91
3.40
2.74
1.97
0.12
Other Current Assets
5.15
4.77
4.73
4.67
8.80
5.24
16.08
13.54
15.63
5.43
Short Term Loans & Adv.
4.04
6.04
6.04
6.48
4.18
0.54
3.96
2.44
5.43
5.43
Net Current Assets
35.21
24.54
25.10
19.26
17.87
9.12
19.46
16.23
16.47
5.20
Total Assets
452.74
661.09
753.63
602.72
117.13
121.03
117.28
114.76
113.97
111.53

Cash Flow

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
Cash From Operating Activity
16.34
-0.60
-1.99
-2.82
-4.27
-0.36
-2.13
-0.72
-0.16
-2.34
PBT
15.49
9.19
5.94
2.75
-3.81
3.79
2.54
1.86
1.66
1.72
Adjustment
0.05
0.05
-6.87
-3.83
3.23
-4.12
-3.14
-2.10
-2.01
-2.20
Changes in Working Capital
1.13
-9.58
0.35
-1.72
-3.54
-0.02
-1.54
-0.48
0.19
-1.86
Cash after chg. in Working capital
16.67
-0.34
-0.58
-2.80
-4.12
-0.36
-2.13
-0.72
-0.16
-2.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.32
-0.27
-1.41
-0.02
-0.15
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
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
0.00
0.00
Cash From Investing Activity
0.00
0.00
6.86
3.84
9.59
0.87
2.80
1.49
2.01
2.24
Net Fixed Assets
0.00
0.00
0.00
0.47
-0.01
-0.02
0.00
0.00
-0.59
0.00
Net Investments
218.97
91.95
-146.50
-483.00
12.73
-14.14
0.61
-2.17
10.10
0.00
Others
-218.97
-91.95
153.36
486.37
-3.13
15.03
2.19
3.66
-7.50
2.24
Cash from Financing Activity
0.00
0.00
0.00
-0.75
0.00
0.00
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
16.34
-0.60
4.87
0.27
5.33
0.51
0.66
0.77
1.85
-0.09
Opening Cash & Equivalents
13.77
14.38
9.50
9.24
3.91
3.40
2.74
1.97
0.12
0.21
Closing Cash & Equivalent
30.12
13.77
14.37
9.51
9.24
3.91
3.40
2.74
1.97
0.12

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.)
245.29
358.18
408.32
325.83
63.38
65.56
63.53
62.15
61.14
60.24
ROA
2.72%
1.27%
0.85%
0.38%
-3.39%
3.16%
2.19%
1.63%
1.47%
1.56%
ROE
2.72%
1.27%
0.85%
0.38%
-3.39%
3.16%
2.19%
1.64%
1.48%
1.56%
ROCE
2.78%
1.30%
0.87%
0.77%
-3.20%
3.18%
2.19%
1.64%
1.48%
1.56%
Fixed Asset Turnover
14.03
8.46
5.97
0.00
0.00
0.00
0.00
0.25
0.00
0.00
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
13.83
2.81
22.35
27.51
13.40
17.48
19.92
177.88
583.34
258.28
Cash Conversion Cycle
-13.83
-2.81
-22.35
-27.51
-13.40
-17.48
-19.92
-177.88
-583.34
-258.28
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4392.56
2070.25

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.