Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Finance - Investment

Rating :
68/99

BSE: Not Listed | NSE: SUNDARMHLD

495.50
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  508
  •  508
  •  494.4
  •  505.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  146992
  •  73598261.25
  •  541.9
  •  240

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,005.25
  • 23.98
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,989.33
  • 1.18%
  • 1.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.97%
  • 4.71%
  • 26.73%
  • FII
  • DII
  • Others
  • 1.44%
  • 3.98%
  • 8.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.56
  • 21.08
  • 19.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 86.62
  • 62.78
  • 20.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 72.70
  • 51.53
  • 34.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.70
  • 11.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.92
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 58.20
  • 48.42

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
14.48
P/E Ratio
34.22
Revenue
388
EBITDA
367
Net Income
322
ROA
5.8
P/B Ratio
1.83
ROE
6.61
FCFF
127
FCFF Yield
1.66
Net Debt
-163
BVPS
271.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
178.79
42.79
317.83%
49.35
217.62
-77.32%
32.59
25.31
28.76%
29.86
24.39
22.43%
Expenses
131.98
8.82
1,396.37%
12.10
10.63
13.83%
9.03
12.18
-25.86%
8.88
11.32
-21.55%
EBITDA
46.81
33.98
37.76%
37.26
206.98
-82.00%
23.56
13.13
79.44%
20.99
13.07
60.60%
EBIDTM
26.18%
79.40%
75.49%
95.11%
72.30%
51.87%
70.28%
53.59%
Other Income
2.23
1.49
49.66%
1.87
0.39
379.49%
0.35
2.43
-85.60%
1.73
1.75
-1.14%
Interest
4.83
0.29
1,565.52%
0.25
0.30
-16.67%
0.27
0.26
3.85%
0.28
0.31
-9.68%
Depreciation
3.15
0.74
325.68%
0.76
0.74
2.70%
0.75
0.69
8.70%
0.76
0.73
4.11%
PBT
41.06
34.44
19.22%
38.12
206.34
-81.53%
22.89
14.60
56.78%
21.68
13.79
57.22%
Tax
19.83
9.86
101.12%
16.87
30.65
-44.96%
5.65
3.46
63.29%
7.59
5.17
46.81%
PAT
21.23
24.57
-13.59%
21.25
175.69
-87.90%
17.23
11.13
54.81%
14.09
8.62
63.46%
PATM
11.87%
57.43%
43.06%
80.73%
52.89%
43.99%
47.18%
35.33%
EPS
7.08
4.97
42.45%
4.82
12.13
-60.26%
4.76
4.61
3.25%
4.00
4.08
-1.96%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
290.59
154.59
291.32
90.44
83.90
59.41
92.56
99.46
68.31
Net Sales Growth
-6.29%
-46.93%
222.11%
7.79%
41.22%
-35.81%
-6.94%
45.60%
 
Cost Of Goods Sold
74.07
0.00
0.00
0.00
3.71
0.00
0.00
0.00
0.00
Gross Profit
216.52
154.59
291.32
90.44
80.20
59.41
92.56
99.46
68.31
GP Margin
74.51%
100%
100%
100%
95.59%
100%
100%
100%
100%
Total Expenditure
161.99
38.81
48.40
45.22
60.93
49.28
62.09
59.36
47.46
Power & Fuel Cost
-
1.44
1.10
0.96
0.69
0.90
1.56
1.65
1.14
% Of Sales
-
0.93%
0.38%
1.06%
0.82%
1.51%
1.69%
1.66%
1.67%
Employee Cost
-
25.27
30.87
30.53
34.66
34.39
42.37
40.01
28.55
% Of Sales
-
16.35%
10.60%
33.76%
41.31%
57.89%
45.78%
40.23%
41.79%
Manufacturing Exp.
-
4.49
3.56
3.47
2.68
5.26
8.03
8.69
6.60
% Of Sales
-
2.90%
1.22%
3.84%
3.19%
8.85%
8.68%
8.74%
9.66%
General & Admin Exp.
-
3.78
9.36
6.41
6.65
5.22
8.13
7.97
7.82
% Of Sales
-
2.45%
3.21%
7.09%
7.93%
8.79%
8.78%
8.01%
11.45%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
5.26
4.61
4.82
13.23
4.41
3.56
2.69
4.49
% Of Sales
-
3.40%
1.58%
5.33%
15.77%
7.42%
3.85%
2.70%
6.57%
EBITDA
128.62
115.78
242.92
45.22
22.97
10.13
30.47
40.10
20.85
EBITDA Margin
44.26%
74.89%
83.39%
50.0%
27.38%
17.05%
32.92%
40.32%
30.52%
Other Income
6.18
5.44
5.85
3.52
4.13
5.75
5.91
3.19
3.43
Interest
5.63
1.09
1.18
0.44
0.84
0.15
0.28
0.25
0.20
Depreciation
5.42
3.00
2.94
1.62
4.40
1.50
1.33
1.01
1.04
PBT
123.75
117.12
244.65
46.69
21.86
14.23
34.77
42.04
23.05
Tax
49.94
39.97
52.50
15.18
4.57
4.57
5.48
11.83
5.17
Tax Rate
40.36%
34.13%
21.46%
32.51%
20.91%
32.12%
15.76%
28.14%
22.43%
PAT
73.80
77.17
192.15
31.51
19.78
9.66
29.29
30.22
17.89
PAT before Minority Interest
72.60
77.15
192.15
31.51
17.29
9.66
29.29
30.22
17.89
Minority Interest
-1.20
0.02
0.00
0.00
2.49
0.00
0.00
0.00
0.00
PAT Margin
25.40%
49.92%
65.96%
34.84%
23.58%
16.26%
31.64%
30.38%
26.19%
PAT Growth
-66.46%
-59.84%
509.81%
59.30%
104.76%
-67.02%
-3.08%
68.92%
 
EPS
3.32
3.47
8.65
1.42
0.89
0.43
1.32
1.36
0.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
5,606.67
4,792.93
3,570.04
3,002.05
2,195.03
1,857.26
2,365.62
2,811.62
Share Capital
111.05
111.05
111.05
111.05
75.55
75.55
75.55
75.55
Total Reserves
5,495.43
4,681.69
3,458.86
2,890.93
2,119.48
1,781.71
2,290.07
2,736.06
Non-Current Liabilities
207.24
133.91
42.76
86.81
101.31
59.27
83.50
127.01
Secured Loans
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
Long Term Provisions
4.21
3.83
2.81
3.43
3.50
3.11
2.34
2.42
Current Liabilities
22.65
20.99
21.74
6.64
9.78
5.55
3.40
1.29
Trade Payables
1.78
0.44
0.95
0.50
0.70
0.87
1.05
1.14
Other Current Liabilities
20.87
20.55
20.80
6.14
9.07
4.68
2.34
0.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
5,836.56
4,947.83
3,634.54
3,095.50
2,306.12
1,922.08
2,452.52
2,939.92
Net Block
27.17
20.41
21.88
7.03
10.15
8.86
3.99
4.47
Gross Block
47.34
28.15
26.76
11.76
13.92
11.84
5.92
5.44
Accumulated Depreciation
20.16
7.73
4.88
4.73
3.77
2.99
1.93
0.97
Non Current Assets
4,830.51
4,043.15
3,155.32
2,864.78
2,209.16
1,703.32
2,248.80
2,754.77
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
4,772.81
3,997.43
3,102.72
2,850.36
2,191.16
1,685.43
2,237.23
2,743.97
Long Term Loans & Adv.
8.04
5.02
10.21
4.75
5.53
4.98
3.66
5.33
Other Non Current Assets
1.08
1.06
1.21
0.69
2.32
4.05
3.93
0.99
Current Assets
1,006.05
904.67
479.23
230.73
96.96
218.77
203.71
185.16
Current Investments
965.59
710.62
450.54
202.56
78.07
193.22
184.08
167.35
Inventories
0.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
5.84
6.17
6.91
5.05
5.37
7.74
10.54
10.53
Cash & Bank
15.92
182.56
16.56
14.50
11.34
9.99
4.76
3.59
Other Current Assets
18.23
3.49
3.49
7.80
2.18
7.82
4.34
3.68
Short Term Loans & Adv.
2.22
1.83
1.73
0.82
2.18
2.03
1.56
1.69
Net Current Assets
983.40
883.69
457.48
224.09
87.18
213.22
200.32
183.87
Total Assets
5,836.56
4,947.82
3,634.55
3,095.51
2,306.12
1,922.09
2,452.51
2,939.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
188.28
131.66
100.25
29.86
18.93
62.09
58.41
147.30
PBT
117.12
244.65
46.69
21.86
14.23
34.77
42.04
23.05
Adjustment
106.78
-80.08
73.83
16.20
4.74
29.54
34.40
38.81
Changes in Working Capital
1.78
2.64
-5.47
2.91
3.83
3.16
-5.97
91.09
Cash after chg. in Working capital
225.68
167.21
115.05
40.98
22.80
67.48
70.47
152.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.40
-35.54
-14.80
-11.12
-3.87
-5.38
-12.06
-5.65
Other Direct Exp. Paid
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
Cash From Investing Activity
-147.65
136.38
-25.24
-345.22
-9.64
-10.83
-29.68
-145.98
Net Fixed Assets
-0.07
-0.11
0.03
2.32
0.59
-4.91
-0.27
Net Investments
-574.19
-2,657.78
-1,926.20
-660.93
-229.16
559.72
550.34
Others
426.61
2,794.27
1,900.93
313.39
218.93
-565.64
-579.75
Cash from Financing Activity
-211.47
-102.61
-72.94
318.52
-7.93
-46.03
-27.57
-0.65
Net Cash Inflow / Outflow
-170.84
165.43
2.06
3.15
1.36
5.23
1.16
0.67
Opening Cash & Equivalents
182.06
16.56
14.50
11.34
9.99
4.76
3.59
2.92
Closing Cash & Equivalent
14.83
182.06
16.56
14.50
11.34
9.99
4.76
3.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
252.43
215.79
160.73
135.16
145.27
122.91
156.56
186.07
ROA
1.43%
4.48%
0.94%
0.64%
0.46%
1.34%
1.12%
0.61%
ROE
1.48%
4.60%
0.96%
0.67%
0.48%
1.39%
1.17%
0.64%
ROCE
2.27%
5.88%
1.43%
0.87%
0.71%
1.66%
1.63%
0.83%
Fixed Asset Turnover
4.10
10.61
4.70
6.54
4.61
9.50
17.50
12.55
Receivable days
14.17
8.19
24.12
22.66
40.27
36.04
38.66
56.28
Inventory Days
1.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
59.27
0.00
6.54
7.74
11.06
Cash Conversion Cycle
15.29
8.19
24.12
-36.61
40.27
29.50
30.92
45.21
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
108.45
207.56
108.28
26.92
93.69
127.36
171.63
117.78

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.