Nifty
Sensex
:
:
14384.05
48136.53
-450.80 (-3.04%)
-1454.79 (-2.93%)

Finance - NBFC

Rating :
62/99

BSE: 590071 | NSE: SUNDARMFIN

2528.25
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2560.00
  •  2589.75
  •  2510.00
  •  2550.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9297
  •  235.38
  •  2868.00
  •  1181.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,064.84
  • 25.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63,218.80
  • 0.51%
  • 3.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.91%
  • 7.28%
  • 28.03%
  • FII
  • DII
  • Others
  • 12.86%
  • 10.13%
  • 5.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.90
  • -1.04
  • -9.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.01
  • 4.96
  • 7.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.97
  • 8.23
  • 10.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.35
  • 23.35
  • 19.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.42
  • 3.31
  • 2.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.20
  • 13.15
  • 13.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,392.00
1,329.54
4.70%
1,298.71
1,049.79
23.71%
1,272.00
995.83
27.73%
1,320.25
990.78
33.25%
Expenses
294.42
303.93
-3.13%
278.08
271.30
2.50%
298.05
259.64
14.79%
371.10
240.79
54.12%
EBITDA
1,097.58
1,025.61
7.02%
1,020.62
778.48
31.10%
973.94
736.19
32.29%
949.15
749.99
26.56%
EBIDTM
78.85%
77.14%
78.59%
74.16%
76.57%
73.93%
71.89%
75.70%
Other Income
3.74
8.75
-57.26%
7.18
3.96
81.31%
4.99
3.49
42.98%
10.92
5.57
96.05%
Interest
663.95
714.09
-7.02%
681.71
528.13
29.08%
695.49
497.02
39.93%
688.21
475.50
44.73%
Depreciation
23.39
27.21
-14.04%
22.65
19.80
14.39%
22.02
17.58
25.26%
24.94
15.28
63.22%
PBT
413.98
293.06
41.26%
323.44
234.52
37.92%
261.43
225.08
16.15%
246.91
730.64
-66.21%
Tax
99.47
73.70
34.97%
85.55
48.39
76.79%
65.73
80.80
-18.65%
7.60
157.78
-95.18%
PAT
314.51
219.36
43.38%
237.89
186.12
27.82%
195.70
144.28
35.64%
239.31
572.86
-58.23%
PATM
22.59%
16.50%
18.32%
17.73%
15.38%
14.49%
18.13%
57.82%
EPS
31.06
21.67
43.33%
25.69
16.98
51.30%
24.24
15.31
58.33%
17.61
54.03
-67.41%

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
5,282.96
4,707.80
3,693.47
6,289.75
5,554.67
4,959.18
4,238.21
4,086.80
3,684.02
3,003.16
2,415.29
Net Sales Growth
21.00%
27.46%
-41.28%
13.23%
12.01%
17.01%
3.70%
10.93%
22.67%
24.34%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,282.95
4,707.80
3,693.47
6,289.75
5,554.67
4,959.18
4,238.21
4,086.80
3,684.02
3,003.16
2,415.29
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,241.65
1,225.59
932.20
3,906.36
2,735.90
2,225.34
1,542.36
1,412.48
1,287.51
1,141.07
945.58
Power & Fuel Cost
-
0.00
0.00
0.00
14.37
14.12
12.68
12.53
0.00
9.20
7.82
% Of Sales
-
0%
0%
0%
0.26%
0.28%
0.30%
0.31%
0%
0.31%
0.32%
Employee Cost
-
508.95
429.13
513.92
496.72
447.36
404.98
364.41
333.04
292.47
231.62
% Of Sales
-
10.81%
11.62%
8.17%
8.94%
9.02%
9.56%
8.92%
9.04%
9.74%
9.59%
Manufacturing Exp.
-
127.12
139.02
2,685.15
122.02
138.34
101.06
105.35
90.03
83.92
396.63
% Of Sales
-
2.70%
3.76%
42.69%
2.20%
2.79%
2.38%
2.58%
2.44%
2.79%
16.42%
General & Admin Exp.
-
203.63
218.57
513.99
1,947.78
494.36
299.95
255.93
248.10
162.83
136.35
% Of Sales
-
4.33%
5.92%
8.17%
35.07%
9.97%
7.08%
6.26%
6.73%
5.42%
5.65%
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.
-
385.89
145.47
193.30
169.38
1,145.28
736.36
686.78
616.34
601.85
0.00
% Of Sales
-
8.20%
3.94%
3.07%
3.05%
23.09%
17.37%
16.80%
16.73%
20.04%
7.49%
EBITDA
4,041.29
3,482.21
2,761.27
2,383.39
2,818.77
2,733.84
2,695.85
2,674.32
2,396.51
1,862.09
1,469.71
EBITDA Margin
76.50%
73.97%
74.76%
37.89%
50.75%
55.13%
63.61%
65.44%
65.05%
62.00%
60.85%
Other Income
26.83
51.96
19.05
54.27
41.94
79.81
57.67
38.15
26.20
35.52
56.82
Interest
2,729.36
2,427.45
1,770.32
1,344.44
1,734.58
1,814.60
1,781.53
1,724.21
1,515.51
1,182.62
900.31
Depreciation
93.00
90.92
58.07
78.82
103.97
106.33
112.05
111.96
100.57
84.13
71.03
PBT
1,245.76
1,015.79
951.93
1,014.41
1,022.16
892.72
859.94
876.30
806.63
630.87
555.19
Tax
258.35
210.49
387.97
347.94
345.12
307.83
286.92
295.81
247.17
202.31
185.94
Tax Rate
20.74%
20.72%
27.36%
34.30%
33.76%
34.48%
33.37%
33.76%
30.64%
32.07%
33.49%
PAT
987.41
751.44
932.17
553.06
592.26
505.96
504.58
511.10
503.19
388.89
349.00
PAT before Minority Interest
938.37
805.30
1,029.82
666.47
677.04
584.89
573.01
580.49
559.45
428.56
369.25
Minority Interest
-49.04
-53.86
-97.65
-113.41
-84.78
-78.93
-68.43
-69.39
-56.26
-39.67
-20.25
PAT Margin
18.69%
15.96%
25.24%
8.79%
10.66%
10.20%
11.91%
12.51%
13.66%
12.95%
14.45%
PAT Growth
-12.04%
-19.39%
68.55%
-6.62%
17.06%
0.27%
-1.28%
1.57%
29.39%
11.43%
 
EPS
88.88
67.64
83.90
49.78
53.31
45.54
45.42
46.00
45.29
35.00
31.41

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
6,676.83
6,259.29
5,649.25
4,809.21
4,194.65
3,749.75
3,080.23
2,614.29
2,164.59
1,806.63
Share Capital
110.16
110.14
110.12
111.10
111.10
111.10
111.10
111.10
55.55
55.55
Total Reserves
6,564.21
6,146.28
5,536.82
4,696.44
4,081.76
3,637.36
2,968.29
2,502.30
2,108.39
1,750.53
Non-Current Liabilities
27,620.85
19,198.48
195.81
11,928.15
9,875.04
11,924.12
9,564.95
8,546.15
8,398.45
7,743.71
Secured Loans
23,339.17
17,368.58
0.00
7,659.77
6,081.89
8,341.39
6,820.71
6,130.22
6,306.00
5,891.71
Unsecured Loans
4,333.80
1,740.07
0.00
2,932.15
2,652.30
2,872.62
2,225.40
1,949.47
1,708.31
1,549.97
Long Term Provisions
18.09
40.03
101.98
262.33
242.34
225.37
173.43
120.38
81.39
58.56
Current Liabilities
8,869.37
6,474.14
25,833.89
13,205.26
13,225.51
9,579.01
10,742.63
10,491.90
7,402.83
6,178.85
Trade Payables
95.53
112.42
4,100.99
981.21
919.22
437.63
354.32
359.15
312.03
255.96
Other Current Liabilities
476.65
422.40
664.29
7,582.67
9,404.32
6,620.27
7,265.92
7,119.60
4,673.79
3,649.01
Short Term Borrowings
8,266.36
5,914.83
21,068.61
4,446.64
2,682.90
2,276.21
2,866.16
2,846.55
2,277.12
2,160.44
Short Term Provisions
30.82
24.50
0.00
194.74
219.08
244.90
256.23
166.60
139.89
113.43
Total Liabilities
44,622.52
33,670.82
33,986.02
30,623.50
27,899.30
25,662.42
23,765.28
21,930.38
18,146.39
15,871.83
Net Block
846.52
394.39
772.85
812.66
817.13
515.04
559.49
542.40
495.54
449.90
Gross Block
1,043.24
500.46
845.11
1,334.42
1,327.86
962.48
1,013.63
950.80
849.78
748.79
Accumulated Depreciation
196.72
106.07
72.25
521.76
510.73
447.45
454.14
408.40
354.24
298.89
Non Current Assets
31,938.10
30,977.77
1,417.17
20,420.34
18,531.27
16,085.08
14,562.42
13,380.63
10,811.87
8,797.06
Capital Work in Progress
0.02
0.00
3.19
2.81
4.06
2.13
2.80
0.23
17.21
9.36
Non Current Investment
3,267.28
4,243.66
47.88
3,526.84
3,080.18
1,802.45
1,444.09
1,231.43
994.56
909.78
Long Term Loans & Adv.
314.91
212.65
366.64
8,668.99
8,066.01
1,332.10
966.50
323.70
264.23
2,803.54
Other Non Current Assets
151.52
197.84
226.60
120.00
121.95
86.97
49.03
27.74
23.58
9.16
Current Assets
12,684.41
2,693.06
32,568.84
10,203.16
9,368.03
9,577.33
9,202.87
8,549.75
7,334.52
7,074.78
Current Investments
1,885.22
352.69
8,693.09
1,288.02
945.96
928.49
1,005.53
731.25
352.70
536.65
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
44.49
44.40
675.98
0.00
0.00
0.00
0.00
33.01
0.00
0.00
Cash & Bank
785.37
859.09
1,074.30
1,013.62
959.53
1,088.41
1,281.87
1,337.69
939.48
1,299.76
Other Current Assets
9,969.33
75.57
10.37
319.26
7,462.55
7,560.43
6,915.46
6,447.79
6,042.34
5,238.37
Short Term Loans & Adv.
9,886.93
1,361.31
22,115.10
7,582.27
7,147.10
7,271.11
6,624.79
6,199.50
5,852.82
5,060.15
Net Current Assets
3,815.04
-3,781.09
6,734.95
-3,002.10
-3,857.48
-1.68
-1,539.77
-1,942.15
-68.31
895.93
Total Assets
44,622.51
33,670.83
33,986.01
30,623.50
27,899.30
25,662.41
23,765.29
21,930.38
18,146.39
15,871.84

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
8.78
-4,199.58
-5,546.74
-964.68
310.32
-1,429.70
-563.55
-2,210.32
-2,374.10
-1,578.13
PBT
999.56
1,417.78
1,014.41
1,022.16
891.01
862.73
876.34
563.97
659.88
575.25
Adjustment
2,780.80
1,502.71
1,219.01
1,527.99
1,662.88
1,764.98
1,756.49
1,789.97
1,121.45
776.82
Changes in Working Capital
-1,771.50
-5,315.25
-6,355.58
-1,374.19
764.47
-2,005.68
-1,218.10
-2,992.34
-2,658.72
-1,859.26
Cash after chg. in Working capital
2,008.87
-2,394.76
-4,122.16
1,175.96
3,318.36
622.02
1,414.73
-638.40
-877.39
-507.19
Interest Paid
-1,694.86
-1,427.20
-1,074.58
-1,830.89
-1,669.82
0.00
0.00
0.00
0.00
0.00
Tax Paid
-305.23
-377.62
-349.99
-309.75
-273.99
-292.41
-306.64
-269.25
-209.93
-167.60
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
-1,064.23
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,982.53
1,000.33
-1,181.86
-553.50
-103.32
438.17
-227.74
-482.98
139.47
-461.76
Net Fixed Assets
-107.93
-43.32
320.02
8.32
16.31
64.66
-45.91
-75.95
-98.41
-4.64
Net Investments
-2,070.65
331.72
-394.54
-46.93
-314.77
-74.19
-402.98
-280.30
228.83
-455.38
Others
196.05
711.93
-1,107.34
-514.89
195.14
447.70
221.15
-126.73
9.05
-1.74
Cash from Financing Activity
1,862.32
3,211.51
6,755.83
1,394.32
-260.51
764.36
1,003.86
2,712.53
1,570.18
1,756.58
Net Cash Inflow / Outflow
-111.44
12.27
27.23
-123.85
-53.51
-227.17
212.57
19.23
-664.45
-283.30
Opening Cash & Equivalents
175.84
137.90
176.17
362.47
395.31
622.51
409.94
390.71
1,052.89
1,336.11
Closing Cash & Equivalent
64.40
150.17
203.40
238.41
362.47
395.31
622.51
409.94
390.71
1,052.89

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.)
605.87
568.03
512.78
432.71
377.38
337.38
277.16
235.22
194.77
162.56
ROA
2.06%
3.04%
2.06%
2.31%
2.18%
2.32%
2.54%
2.79%
2.52%
2.53%
ROE
12.46%
17.30%
12.75%
15.04%
14.73%
16.78%
20.39%
23.42%
21.59%
22.28%
ROCE
9.32%
10.99%
9.12%
11.49%
11.90%
12.16%
12.90%
13.06%
12.00%
11.19%
Fixed Asset Turnover
6.10
5.49
5.77
4.17
4.33
4.29
4.16
4.09
3.76
3.67
Receivable days
3.45
35.59
39.23
0.00
0.00
0.00
0.00
3.27
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
51.83
1219.66
166.11
469.71
348.83
227.83
217.85
232.53
219.38
188.24
Cash Conversion Cycle
-48.38
-1184.07
-126.89
-469.71
-348.83
-227.83
-217.85
-229.26
-219.38
-188.24
Total Debt/Equity
5.38
4.00
3.73
4.21
4.47
5.01
5.79
6.43
6.47
6.79
Interest Cover
1.42
1.80
1.75
1.59
1.49
1.48
1.51
1.53
1.53
1.62

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.