Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Finance - NBFC

Rating :
47/99

BSE: 590071 | NSE: SUNDARMFIN

1652.30
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1704.90
  •  1707.25
  •  1641.55
  •  1681.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90810
  •  1502.36
  •  2729.00
  •  1635.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,379.36
  • 16.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54,051.69
  • 1.09%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.49%
  • 4.55%
  • 27.16%
  • FII
  • DII
  • Others
  • 9.91%
  • 13.94%
  • 5.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.74
  • -1.13
  • 12.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.98
  • 7.32
  • 7.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.27
  • 9.78
  • 0.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.14
  • 22.56
  • 19.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.53
  • 3.20
  • 2.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.16
  • 14.01
  • 14.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
1,286.26
1,390.99
-7.53%
1,293.19
1,299.13
-0.46%
1,257.13
1,272.36
-1.20%
1,284.96
1,320.25
-2.67%
Expenses
366.55
294.41
24.50%
426.36
278.09
53.32%
324.74
298.06
8.95%
364.26
371.10
-1.84%
EBITDA
919.71
1,096.58
-16.13%
866.83
1,021.04
-15.10%
932.39
974.30
-4.30%
920.70
949.15
-3.00%
EBIDTM
71.50%
78.83%
67.03%
78.59%
74.17%
76.57%
71.65%
71.89%
Other Income
3.54
4.74
-25.32%
5.80
6.76
-14.20%
5.19
4.63
12.10%
53.18
10.92
387.00%
Interest
550.99
663.95
-17.01%
546.80
681.71
-19.79%
592.78
695.48
-14.77%
618.25
688.21
-10.17%
Depreciation
25.32
23.39
8.25%
21.82
22.65
-3.66%
20.10
22.02
-8.72%
24.91
24.94
-0.12%
PBT
346.94
413.98
-16.19%
304.01
323.44
-6.01%
324.70
261.43
24.20%
330.72
246.92
33.94%
Tax
84.07
99.47
-15.48%
89.87
85.54
5.06%
81.34
65.73
23.75%
76.78
7.61
908.94%
PAT
262.87
314.51
-16.42%
214.14
237.90
-9.99%
243.36
195.70
24.35%
253.94
239.31
6.11%
PATM
20.44%
22.61%
16.56%
18.31%
19.36%
15.38%
19.76%
18.13%
EPS
26.00
31.06
-16.29%
23.51
25.69
-8.49%
25.70
24.23
6.07%
24.55
17.61
39.41%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
5,121.54
5,247.67
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
Net Sales Growth
-3.05%
11.47%
27.46%
-41.28%
13.23%
12.01%
17.01%
3.70%
10.93%
22.67%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,121.54
5,247.67
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
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,481.91
1,234.81
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
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
14.37
14.12
12.68
12.53
0.00
9.20
% Of Sales
-
0%
0%
0%
0%
0.26%
0.28%
0.30%
0.31%
0%
0.31%
Employee Cost
-
560.98
508.95
429.13
513.92
496.72
447.36
404.98
364.41
333.04
292.47
% Of Sales
-
10.69%
10.81%
11.62%
8.17%
8.94%
9.02%
9.56%
8.92%
9.04%
9.74%
Manufacturing Exp.
-
45.52
52.27
139.02
2,685.15
122.02
138.34
101.06
105.35
90.03
83.92
% Of Sales
-
0.87%
1.11%
3.76%
42.69%
2.20%
2.79%
2.38%
2.58%
2.44%
2.79%
General & Admin Exp.
-
195.63
278.48
218.57
513.99
1,947.78
494.36
299.95
255.93
248.10
162.83
% Of Sales
-
3.73%
5.92%
5.92%
8.17%
35.07%
9.97%
7.08%
6.26%
6.73%
5.42%
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.
-
432.68
385.89
145.47
193.30
169.38
1,145.28
736.36
686.78
616.34
0.00
% Of Sales
-
8.25%
8.20%
3.94%
3.07%
3.05%
23.09%
17.37%
16.80%
16.73%
20.04%
EBITDA
3,639.63
4,012.86
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
EBITDA Margin
71.07%
76.47%
73.97%
74.76%
37.89%
50.75%
55.13%
63.61%
65.44%
65.05%
62.00%
Other Income
67.71
69.08
51.96
19.05
54.27
41.94
79.81
57.67
38.15
26.20
35.52
Interest
2,308.82
2,659.39
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
Depreciation
92.15
92.97
90.92
58.07
78.82
103.97
106.33
112.05
111.96
100.57
84.13
PBT
1,306.37
1,329.58
1,015.79
951.93
1,014.41
1,022.16
892.72
859.94
876.30
806.63
630.87
Tax
332.06
327.53
210.49
387.97
347.94
345.12
307.83
286.92
295.81
247.17
202.31
Tax Rate
25.42%
24.63%
20.72%
27.36%
34.30%
33.76%
34.48%
33.37%
33.76%
30.64%
32.07%
PAT
974.31
944.13
751.44
932.17
553.06
592.26
505.96
504.58
511.10
503.19
388.89
PAT before Minority Interest
880.26
1,002.05
805.30
1,029.82
666.47
677.04
584.89
573.01
580.49
559.45
428.56
Minority Interest
-94.05
-57.92
-53.86
-97.65
-113.41
-84.78
-78.93
-68.43
-69.39
-56.26
-39.67
PAT Margin
19.02%
17.99%
15.96%
25.24%
8.79%
10.66%
10.20%
11.91%
12.51%
13.66%
12.95%
PAT Growth
-1.33%
25.64%
-19.39%
68.55%
-6.62%
17.06%
0.27%
-1.28%
1.57%
29.39%
 
EPS
87.70
84.98
67.64
83.90
49.78
53.31
45.54
45.42
46.00
45.29
35.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
7,730.25
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
Share Capital
110.18
110.16
110.14
110.12
111.10
111.10
111.10
111.10
111.10
55.55
Total Reserves
7,619.13
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
Non-Current Liabilities
35,582.32
35,293.16
19,198.48
12,615.39
11,928.15
9,875.04
11,924.12
9,564.95
8,546.15
8,398.45
Secured Loans
24,579.66
23,339.17
17,368.58
5,258.26
7,659.77
6,081.89
8,341.39
6,820.71
6,130.22
6,306.00
Unsecured Loans
11,051.06
12,007.02
1,740.07
7,188.34
2,932.15
2,652.30
2,872.62
2,225.40
1,949.47
1,708.31
Long Term Provisions
17.26
18.09
40.03
74.96
262.33
242.34
225.37
173.43
120.38
81.39
Current Liabilities
1,458.08
1,197.06
6,474.14
13,414.30
13,205.26
13,225.51
9,579.01
10,742.63
10,491.90
7,402.83
Trade Payables
79.98
98.94
112.42
4,100.99
981.21
919.22
437.63
354.32
359.15
312.03
Other Current Liabilities
517.30
474.15
422.40
664.29
7,582.67
9,404.32
6,620.27
7,265.92
7,119.60
4,673.79
Short Term Borrowings
830.35
593.14
5,914.83
8,622.00
4,446.64
2,682.90
2,276.21
2,866.16
2,846.55
2,277.12
Short Term Provisions
30.44
30.82
24.50
27.02
194.74
219.08
244.90
256.23
166.60
139.89
Total Liabilities
46,490.90
44,622.52
33,670.82
33,986.01
30,623.50
27,899.30
25,662.42
23,765.28
21,930.38
18,146.39
Net Block
814.99
846.52
394.39
772.85
812.66
817.13
515.04
559.49
542.40
495.54
Gross Block
1,064.86
1,046.45
500.46
845.11
1,334.42
1,327.86
962.48
1,013.63
950.80
849.78
Accumulated Depreciation
249.87
199.94
106.07
72.25
521.76
510.73
447.45
454.14
408.40
354.24
Non Current Assets
33,914.64
31,804.06
30,977.77
29,273.29
20,420.34
18,531.27
16,085.08
14,562.42
13,380.63
10,811.87
Capital Work in Progress
0.00
0.02
0.00
3.19
2.81
4.06
2.13
2.80
0.23
17.21
Non Current Investment
3,785.87
3,135.40
4,243.66
7,949.98
3,526.84
3,080.18
1,802.45
1,444.09
1,231.43
994.56
Long Term Loans & Adv.
354.93
314.91
212.65
366.64
8,668.99
8,066.01
1,332.10
966.50
323.70
264.23
Other Non Current Assets
96.70
149.36
197.84
226.60
120.00
121.95
86.97
49.03
27.74
23.58
Current Assets
12,576.25
12,818.45
2,693.06
4,712.72
10,203.16
9,368.03
9,577.33
9,202.87
8,549.75
7,334.52
Current Investments
2,320.62
2,017.10
352.69
791.00
1,288.02
945.96
928.49
1,005.53
731.25
352.70
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
61.38
44.49
44.40
675.98
0.00
0.00
0.00
0.00
33.01
0.00
Cash & Bank
788.74
785.37
859.09
1,074.30
1,013.62
959.53
1,088.41
1,281.87
1,337.69
939.48
Other Current Assets
9,405.52
84.09
75.57
10.37
7,901.53
7,462.55
7,560.43
6,915.46
6,447.79
6,042.34
Short Term Loans & Adv.
9,403.37
9,887.40
1,361.31
2,161.08
7,582.27
7,147.10
7,271.11
6,624.79
6,199.50
5,852.82
Net Current Assets
11,118.18
11,621.39
-3,781.09
-8,701.58
-3,002.10
-3,857.48
-1.68
-1,539.77
-1,942.15
-68.31
Total Assets
46,490.89
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
449.51
8.78
-4,199.58
-5,546.74
-964.68
310.32
-1,429.70
-563.55
-2,210.32
-2,374.10
PBT
1,329.58
999.56
1,417.78
1,014.41
1,022.16
891.01
862.73
876.34
563.97
659.88
Adjustment
2,952.70
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
Changes in Working Capital
-1,349.50
-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
Cash after chg. in Working capital
2,932.78
2,008.87
-2,394.76
-4,122.16
1,175.96
3,318.36
622.02
1,414.73
-638.40
-877.39
Interest Paid
-2,169.22
-1,694.86
-1,427.20
-1,074.58
-1,830.89
-1,669.82
0.00
0.00
0.00
0.00
Tax Paid
-314.05
-305.23
-377.62
-349.99
-309.75
-273.99
-292.41
-306.64
-269.25
-209.93
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
-1,064.23
0.00
0.00
0.00
0.00
Cash From Investing Activity
-242.62
-1,982.53
1,000.33
-1,181.86
-553.50
-103.32
438.17
-227.74
-482.98
139.47
Net Fixed Assets
-12.71
-107.93
-43.32
320.02
8.32
16.31
64.66
-45.91
-75.95
-98.41
Net Investments
-107.29
-2,070.65
331.72
-394.54
-46.93
-314.77
-74.19
-402.98
-280.30
228.83
Others
-122.62
196.05
711.93
-1,107.34
-514.89
195.14
447.70
221.15
-126.73
9.05
Cash from Financing Activity
-121.80
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
Net Cash Inflow / Outflow
85.10
-111.44
12.27
27.23
-123.85
-53.51
-227.17
212.57
19.23
-664.45
Opening Cash & Equivalents
64.40
175.84
137.90
176.17
362.47
395.31
622.51
409.94
390.71
1,052.89
Closing Cash & Equivalent
149.50
64.40
150.17
203.40
238.41
362.47
395.31
622.51
409.94
390.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
701.51
605.87
568.03
512.78
432.71
377.38
337.38
277.16
235.22
194.77
ROA
2.20%
2.06%
3.04%
2.06%
2.31%
2.18%
2.32%
2.54%
2.79%
2.52%
ROE
13.91%
12.46%
17.30%
12.75%
15.04%
14.73%
16.78%
20.39%
23.42%
21.59%
ROCE
9.19%
9.32%
10.99%
9.12%
11.49%
11.90%
12.16%
12.90%
13.06%
12.00%
Fixed Asset Turnover
4.97
6.09
5.49
5.77
4.17
4.33
4.29
4.16
4.09
3.76
Receivable days
3.68
3.45
35.59
39.23
0.00
0.00
0.00
0.00
3.27
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
58.67
1219.66
166.11
469.71
348.83
227.83
217.85
232.53
219.38
Cash Conversion Cycle
3.68
-55.23
-1184.07
-126.89
-469.71
-348.83
-227.83
-217.85
-229.26
-219.38
Total Debt/Equity
4.72
5.38
4.00
3.73
4.21
4.47
5.01
5.79
6.43
6.47
Interest Cover
1.50
1.42
1.80
1.75
1.59
1.49
1.48
1.51
1.53
1.53

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.