Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Finance - NBFC

Rating :
64/99

BSE: 590071 | NSE: SUNDARMFIN

4186.70
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4115.05
  •  4259.95
  •  4105.00
  •  4075.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  266225
  •  11187.89
  •  4268.80
  •  2206.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 46,553.63
  • 29.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,085.29
  • 0.64%
  • 4.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.88%
  • 4.47%
  • 26.29%
  • FII
  • DII
  • Others
  • 8.31%
  • 16.47%
  • 6.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 8.20
  • 1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.57
  • 8.64
  • 0.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 3.18
  • 4.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.80
  • 21.17
  • 22.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.22
  • 2.93
  • 3.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.93
  • 14.70
  • 15.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,821.36
1,409.64
29.21%
1,708.13
1,336.74
27.78%
1,581.79
1,246.03
26.95%
1,483.59
1,271.79
16.65%
Expenses
350.51
326.98
7.20%
376.07
328.63
14.44%
382.88
330.82
15.74%
300.87
274.02
9.80%
EBITDA
1,470.85
1,082.66
35.86%
1,332.06
1,008.11
32.13%
1,198.91
915.21
31.00%
1,182.72
997.77
18.54%
EBIDTM
80.76%
76.80%
-4.88%
-4.88%
75.79%
73.45%
79.72%
78.45%
Other Income
6.68
0.75
790.67%
2.44
2.79
-12.54%
7.88
6.64
18.67%
58.08
22.78
154.96%
Interest
909.82
622.32
46.20%
820.34
578.11
41.90%
738.20
540.51
36.57%
666.22
545.63
22.10%
Depreciation
47.67
36.22
31.61%
43.59
32.56
33.88%
38.68
28.74
34.59%
41.31
33.93
21.75%
PBT
520.04
424.87
22.40%
470.57
400.23
17.57%
429.91
352.60
21.93%
533.27
440.99
20.93%
Tax
121.88
102.77
18.59%
142.76
119.26
19.70%
122.10
95.13
28.35%
122.07
94.73
28.86%
PAT
398.16
322.10
23.61%
327.81
280.97
16.67%
307.81
257.47
19.55%
411.20
346.26
18.75%
PATM
21.86%
22.85%
-10.84%
-10.84%
19.46%
20.66%
27.72%
27.23%
EPS
38.47
29.96
28.40%
-0.96
-0.96
-
33.77
22.11
52.74%
39.31
30.86
27.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,594.87
5,476.15
5,108.37
5,247.68
4,707.80
3,693.47
6,289.75
5,554.67
4,959.18
4,238.21
4,086.80
Net Sales Growth
25.28%
7.20%
-2.65%
11.47%
27.46%
-41.28%
13.23%
12.01%
17.01%
3.70%
 
Cost Of Goods Sold
1,001.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,593.38
5,476.15
5,108.37
5,247.68
4,707.80
3,693.47
6,289.75
5,554.67
4,959.18
4,238.21
4,086.80
GP Margin
84.81%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,410.33
1,296.82
1,391.75
1,257.17
1,225.59
932.20
3,906.36
2,735.90
2,225.34
1,542.36
1,412.48
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
14.37
14.12
12.68
12.53
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.26%
0.28%
0.30%
0.31%
Employee Cost
-
671.15
618.57
560.98
508.95
429.13
513.92
496.72
447.36
404.98
364.41
% Of Sales
-
12.26%
12.11%
10.69%
10.81%
11.62%
8.17%
8.94%
9.02%
9.56%
8.92%
Manufacturing Exp.
-
67.58
54.95
45.53
52.27
139.02
2,685.15
122.02
138.34
101.06
105.35
% Of Sales
-
1.23%
1.08%
0.87%
1.11%
3.76%
42.69%
2.20%
2.79%
2.38%
2.58%
General & Admin Exp.
-
255.16
226.88
195.63
278.48
218.57
513.99
1,947.78
494.36
299.95
255.93
% Of Sales
-
4.66%
4.44%
3.73%
5.92%
5.92%
8.17%
35.07%
9.97%
7.08%
6.26%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
302.93
491.35
455.03
385.89
145.47
193.30
169.38
1,145.28
736.36
0.00
% Of Sales
-
5.53%
9.62%
8.67%
8.20%
3.94%
3.07%
3.05%
23.09%
17.37%
16.80%
EBITDA
5,184.54
4,179.33
3,716.62
3,990.51
3,482.21
2,761.27
2,383.39
2,818.77
2,733.84
2,695.85
2,674.32
EBITDA Margin
78.61%
76.32%
72.76%
76.04%
73.97%
74.76%
37.89%
50.75%
55.13%
63.61%
65.44%
Other Income
75.08
76.86
77.17
142.65
51.96
19.05
54.27
41.94
79.81
57.67
38.15
Interest
3,134.58
2,406.38
2,275.99
2,710.62
2,427.45
1,770.32
1,344.44
1,734.58
1,814.60
1,781.53
1,724.21
Depreciation
171.25
138.84
101.17
92.97
90.92
58.07
78.82
103.97
106.33
112.05
111.96
PBT
1,953.79
1,710.97
1,416.63
1,329.57
1,015.79
951.93
1,014.41
1,022.16
892.72
859.94
876.30
Tax
508.81
439.22
350.01
327.53
210.49
387.97
347.94
345.12
307.83
286.92
295.81
Tax Rate
26.04%
25.67%
24.71%
24.63%
20.72%
27.36%
34.30%
33.76%
34.48%
33.37%
33.76%
PAT
1,444.98
1,090.00
943.72
944.13
751.44
932.17
553.06
592.26
505.96
504.58
511.10
PAT before Minority Interest
1,236.83
1,271.75
1,066.62
1,002.04
805.30
1,029.82
666.47
677.04
584.89
573.01
580.49
Minority Interest
-208.15
-181.75
-122.90
-57.91
-53.86
-97.65
-113.41
-84.78
-78.93
-68.43
-69.39
PAT Margin
21.91%
19.90%
18.47%
17.99%
15.96%
25.24%
8.79%
10.66%
10.20%
11.91%
12.51%
PAT Growth
19.74%
15.50%
-0.04%
25.64%
-19.39%
68.55%
-6.62%
17.06%
0.27%
-1.28%
 
EPS
130.06
98.11
84.94
84.98
67.64
83.90
49.78
53.31
45.54
45.42
46.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
9,909.85
8,794.83
7,730.29
6,676.83
6,259.29
5,649.25
4,809.21
4,194.65
3,749.75
3,080.23
Share Capital
110.20
110.19
110.18
110.16
110.14
110.12
111.10
111.10
111.10
111.10
Total Reserves
9,796.55
8,682.48
7,619.18
6,564.21
6,146.28
5,536.82
4,696.44
4,081.76
3,637.36
2,968.29
Non-Current Liabilities
37,632.24
33,183.78
33,159.06
35,293.16
19,198.48
12,615.39
11,928.15
9,875.04
11,924.12
9,564.95
Secured Loans
28,646.85
24,482.43
24,579.66
23,339.17
17,368.58
5,258.26
7,659.77
6,081.89
8,341.39
6,820.71
Unsecured Loans
9,108.19
8,795.25
8,627.80
12,007.02
1,740.07
7,188.34
2,932.15
2,652.30
2,872.62
2,225.40
Long Term Provisions
19.31
18.56
17.25
18.09
40.03
74.96
262.33
242.34
225.37
173.43
Current Liabilities
5,614.07
3,727.01
3,848.57
1,197.06
6,474.14
13,414.30
13,205.26
13,225.51
9,579.01
10,742.63
Trade Payables
152.06
136.56
81.44
98.94
112.42
4,100.99
981.21
919.22
437.63
354.32
Other Current Liabilities
473.63
454.49
483.07
474.15
422.40
664.29
7,582.67
9,404.32
6,620.27
7,265.92
Short Term Borrowings
4,938.85
3,078.41
3,253.61
593.14
5,914.83
8,622.00
4,446.64
2,682.90
2,276.21
2,866.16
Short Term Provisions
49.53
57.55
30.45
30.82
24.50
27.02
194.74
219.08
244.90
256.23
Total Liabilities
55,884.79
47,999.70
46,458.17
44,622.52
33,670.82
33,986.01
30,623.50
27,899.30
25,662.42
23,765.28
Net Block
1,201.45
1,070.37
814.98
846.52
394.39
772.85
812.66
817.13
515.04
559.49
Gross Block
1,585.76
1,372.04
1,064.86
1,046.45
500.46
845.11
1,334.42
1,327.86
962.48
1,013.63
Accumulated Depreciation
384.31
301.67
249.88
199.94
106.07
72.25
521.76
510.73
447.45
454.14
Non Current Assets
40,207.73
34,326.54
34,008.17
31,804.06
30,977.77
29,273.29
20,420.34
18,531.27
16,085.08
14,562.42
Capital Work in Progress
0.60
0.00
0.00
0.02
0.00
3.19
2.81
4.06
2.13
2.80
Non Current Investment
5,257.06
4,695.84
3,943.99
3,135.40
4,243.66
7,949.98
3,526.84
3,080.18
1,802.45
1,444.09
Long Term Loans & Adv.
527.93
411.75
354.94
314.91
212.65
366.64
8,668.99
8,066.01
1,332.10
966.50
Other Non Current Assets
89.02
69.05
96.70
149.36
197.84
226.60
120.00
121.95
86.97
49.03
Current Assets
15,677.06
13,673.16
12,450.00
12,818.45
2,693.06
4,712.72
10,203.16
9,368.03
9,577.33
9,202.87
Current Investments
2,825.01
3,391.68
2,162.48
2,017.10
352.69
791.00
1,288.02
945.96
928.49
1,005.53
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
81.37
47.84
61.18
44.49
44.40
675.98
0.00
0.00
0.00
0.00
Cash & Bank
1,145.17
714.55
788.94
785.37
859.09
1,074.30
1,013.62
959.53
1,088.41
1,281.87
Other Current Assets
11,625.51
48.19
31.70
84.09
1,436.88
2,171.45
7,901.53
7,462.55
7,560.43
6,915.46
Short Term Loans & Adv.
11,616.80
9,470.90
9,405.70
9,887.40
1,361.31
2,161.08
7,582.27
7,147.10
7,271.11
6,624.79
Net Current Assets
10,062.99
9,946.15
8,601.43
11,621.39
-3,781.09
-8,701.58
-3,002.10
-3,857.48
-1.68
-1,539.77
Total Assets
55,884.79
47,999.70
46,458.17
44,622.51
33,670.83
33,986.01
30,623.50
27,899.30
25,662.41
23,765.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-6,504.29
1,780.80
449.51
8.78
-4,199.58
-5,546.74
-964.68
310.32
-1,429.70
-563.55
PBT
1,710.97
1,416.63
1,329.58
999.56
1,417.78
1,014.41
1,022.16
891.01
862.73
876.34
Adjustment
2,512.42
2,542.29
2,952.71
2,780.80
1,502.71
1,219.01
1,527.99
1,662.88
1,764.98
1,756.49
Changes in Working Capital
-8,070.42
221.94
-1,349.50
-1,771.50
-5,315.25
-6,355.58
-1,374.19
764.47
-2,005.68
-1,218.10
Cash after chg. in Working capital
-3,847.03
4,180.86
2,932.79
2,008.87
-2,394.76
-4,122.16
1,175.96
3,318.36
622.02
1,414.73
Interest Paid
-2,284.93
-2,127.43
-2,169.22
-1,694.86
-1,427.20
-1,074.58
-1,830.89
-1,669.82
0.00
0.00
Tax Paid
-372.33
-272.63
-314.06
-305.23
-377.62
-349.99
-309.75
-273.99
-292.41
-306.64
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
-1,064.23
0.00
0.00
Cash From Investing Activity
668.51
-1,596.76
-242.62
-1,982.53
1,000.33
-1,181.86
-553.50
-103.32
438.17
-227.74
Net Fixed Assets
-175.71
-72.21
-12.72
-107.93
-43.32
320.02
8.32
16.31
64.66
-45.91
Net Investments
255.84
-1,194.75
-107.28
-2,070.65
331.72
-394.54
-46.93
-314.77
-74.19
-402.98
Others
588.38
-329.80
-122.62
196.05
711.93
-1,107.34
-514.89
195.14
447.70
221.15
Cash from Financing Activity
5,890.14
-199.57
-121.79
1,862.32
3,211.51
6,755.83
1,394.32
-260.51
764.36
1,003.86
Net Cash Inflow / Outflow
54.36
-15.53
85.10
-111.44
12.27
27.23
-123.85
-53.51
-227.17
212.57
Opening Cash & Equivalents
133.97
149.50
64.40
175.84
137.90
176.17
362.47
395.31
622.51
409.94
Closing Cash & Equivalent
188.33
133.97
149.50
64.40
150.17
203.40
238.41
362.47
395.31
622.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
898.98
797.96
701.52
605.87
568.03
512.78
432.71
377.38
337.38
277.16
ROA
2.45%
2.26%
2.20%
2.06%
3.04%
2.06%
2.31%
2.18%
2.32%
2.54%
ROE
13.60%
12.91%
13.91%
12.46%
17.30%
12.75%
15.04%
14.73%
16.78%
20.39%
ROCE
8.42%
8.27%
9.31%
9.32%
10.99%
9.12%
11.49%
11.90%
12.16%
12.90%
Fixed Asset Turnover
3.70
4.19
4.97
6.09
5.49
5.77
4.17
4.33
4.29
4.16
Receivable days
4.31
3.89
3.68
3.45
35.59
39.23
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
0.00
0.00
0.00
58.67
1219.66
166.11
469.71
348.83
227.83
217.85
Cash Conversion Cycle
4.31
3.89
3.68
-55.23
-1184.07
-126.89
-469.71
-348.83
-227.83
-217.85
Total Debt/Equity
4.31
4.13
4.72
5.38
4.00
3.73
4.21
4.47
5.01
5.79
Interest Cover
1.71
1.62
1.49
1.42
1.80
1.75
1.59
1.49
1.48
1.51

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.