Nifty
Sensex
:
:
8446.30
28823.60
362.50 (4.48%)
1232.65 (4.47%)

Diversified

Rating :
45/99

BSE: 500336 | NSE: SURYAROSNI

69.30
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  67.00
  •  69.30
  •  66.20
  •  66.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59654
  •  40.90
  •  264.90
  •  61.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 377.33
  • 3.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,566.79
  • 2.88%
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.90%
  • 12.16%
  • 20.02%
  • FII
  • DII
  • Others
  • 1.27%
  • 0.01%
  • 3.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.78
  • 15.91
  • 15.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.20
  • 10.77
  • 3.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.34
  • 17.45
  • 11.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.00
  • 11.49
  • 12.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.51
  • 0.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 7.38
  • 7.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,398.36
0.00
0
1,322.55
0.00
0
1,411.49
0.00
0
1,704.49
0.00
0
Expenses
1,301.50
0.00
0
1,238.47
0.00
0
1,328.41
0.00
0
1,586.46
0.00
0
EBITDA
96.86
0.00
0
84.08
0.00
0
83.08
0.00
0
118.03
0.00
0
EBIDTM
6.93%
0.00%
6.36%
0.00%
5.89%
0.00%
6.92%
0.00%
Other Income
0.76
0.00
0
0.80
0.00
0
0.95
0.00
0
1.74
0.00
0
Interest
29.74
0.00
0
29.16
0.00
0
30.33
0.00
0
31.41
0.00
0
Depreciation
25.79
0.00
0
25.74
0.00
0
25.24
0.00
0
22.83
0.00
0
PBT
42.09
0.00
0
29.98
0.00
0
28.46
0.00
0
65.53
0.00
0
Tax
11.02
0.00
0
7.50
0.00
0
9.26
0.00
0
21.49
0.00
0
PAT
31.07
0.00
0
22.48
0.00
0
19.20
0.00
0
44.04
0.00
0
PATM
2.22%
0.00%
1.70%
0.00%
1.36%
0.00%
2.58%
0.00%
EPS
5.71
0.00
0
4.13
0.00
0
3.53
0.00
0
8.09
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 06
Mar 05
Net Sales
5,836.89
5,975.04
3,145.46
2,964.16
3,543.90
3,025.72
2,305.97
1,795.31
1,489.08
1,012.12
1,000.58
Net Sales Growth
0.00%
89.96%
6.12%
-16.36%
17.13%
31.21%
28.44%
20.57%
47.12%
1.15%
 
Cost Of Goods Sold
4,556.99
4,684.40
2,309.67
2,124.31
2,679.72
2,324.73
1,671.91
1,325.82
1,146.95
730.63
742.55
Gross Profit
1,279.90
1,290.64
835.79
839.85
864.18
700.98
634.06
469.49
342.13
281.49
258.03
GP Margin
21.93%
21.60%
26.57%
28.33%
24.38%
23.17%
27.50%
26.15%
22.98%
27.81%
25.79%
Total Expenditure
5,454.84
5,603.08
2,915.63
2,721.78
3,234.22
2,794.95
2,113.28
1,666.61
1,391.63
930.97
936.85
Power & Fuel Cost
-
87.41
58.07
65.95
66.20
49.67
43.55
38.05
31.27
25.40
27.21
% Of Sales
-
1.46%
1.85%
2.22%
1.87%
1.64%
1.89%
2.12%
2.10%
2.51%
2.72%
Employee Cost
-
293.76
199.64
185.66
154.24
139.55
118.31
86.79
63.42
48.72
44.25
% Of Sales
-
4.92%
6.35%
6.26%
4.35%
4.61%
5.13%
4.83%
4.26%
4.81%
4.42%
Manufacturing Exp.
-
82.35
63.57
72.14
91.19
88.27
92.86
69.15
52.19
44.47
38.56
% Of Sales
-
1.38%
2.02%
2.43%
2.57%
2.92%
4.03%
3.85%
3.50%
4.39%
3.85%
General & Admin Exp.
-
44.95
32.49
29.36
21.85
20.18
17.66
17.37
14.70
10.19
9.48
% Of Sales
-
0.75%
1.03%
0.99%
0.62%
0.67%
0.77%
0.97%
0.99%
1.01%
0.95%
Selling & Distn. Exp.
-
327.87
157.88
161.55
202.61
158.25
153.50
121.35
76.35
67.12
69.53
% Of Sales
-
5.49%
5.02%
5.45%
5.72%
5.23%
6.66%
6.76%
5.13%
6.63%
6.95%
Miscellaneous Exp.
-
82.34
94.31
82.81
18.40
14.30
15.49
8.08
6.76
4.45
69.53
% Of Sales
-
1.38%
3.00%
2.79%
0.52%
0.47%
0.67%
0.45%
0.45%
0.44%
0.53%
EBITDA
382.05
371.96
229.83
242.38
309.68
230.77
192.69
128.70
97.45
81.15
63.73
EBITDA Margin
6.55%
6.23%
7.31%
8.18%
8.74%
7.63%
8.36%
7.17%
6.54%
8.02%
6.37%
Other Income
4.25
4.11
0.76
1.85
1.63
0.90
0.49
0.86
0.58
2.00
0.78
Interest
120.64
115.08
87.74
96.43
144.72
115.54
67.12
48.71
46.44
27.68
24.57
Depreciation
99.60
88.51
55.92
61.01
84.61
59.85
54.69
27.09
23.67
27.48
24.49
PBT
166.06
172.48
86.93
86.79
81.98
56.27
71.36
53.76
27.92
28.00
15.45
Tax
49.27
51.67
20.71
23.69
4.89
3.68
3.89
8.58
6.38
10.02
4.85
Tax Rate
29.67%
29.96%
23.82%
27.30%
5.96%
6.54%
5.45%
15.96%
22.85%
35.79%
31.39%
PAT
116.79
120.81
66.22
63.10
73.46
52.31
67.47
45.17
21.54
17.98
10.60
PAT before Minority Interest
116.79
120.81
66.22
63.10
77.09
52.59
67.47
45.17
21.54
17.98
10.60
Minority Interest
0.00
0.00
0.00
0.00
-3.63
-0.28
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.00%
2.02%
2.11%
2.13%
2.07%
1.73%
2.93%
2.52%
1.45%
1.78%
1.06%
PAT Growth
0.00%
82.44%
4.94%
-14.10%
40.43%
-22.47%
49.37%
109.70%
19.80%
69.62%
 
Unadjusted EPS
21.46
22.20
16.34
15.35
16.76
11.93
19.34
16.23
8.28
6.91
4.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 06
Mar 05
Shareholder's Funds
1,151.86
767.24
704.02
737.20
728.16
632.28
257.05
200.88
154.37
134.34
Share Capital
54.41
43.83
43.83
43.83
43.83
43.83
30.26
28.43
26.00
25.40
Total Reserves
1,097.45
723.41
660.19
693.37
625.18
573.26
220.04
172.44
125.93
108.94
Non-Current Liabilities
475.92
398.58
416.33
640.45
656.97
569.59
747.15
491.04
387.99
367.37
Secured Loans
334.85
305.58
332.78
386.98
437.77
379.66
601.71
383.05
289.59
267.45
Unsecured Loans
0.00
0.00
0.00
184.88
148.13
118.59
89.63
57.34
50.56
50.50
Long Term Provisions
50.68
31.74
23.39
18.32
13.29
12.53
0.00
0.00
0.00
0.00
Current Liabilities
1,400.89
952.17
869.16
818.08
770.85
618.10
118.16
50.32
33.20
36.66
Trade Payables
350.01
259.04
214.52
97.18
122.68
60.54
74.19
16.58
12.96
17.10
Other Current Liabilities
200.28
126.20
128.99
188.54
147.68
117.64
26.62
21.63
12.08
13.59
Short Term Borrowings
796.67
546.00
513.18
489.95
478.98
397.66
0.00
0.00
0.00
0.00
Short Term Provisions
53.93
20.93
12.47
42.41
21.51
42.26
17.36
12.12
8.16
5.97
Total Liabilities
3,028.67
2,117.99
1,989.51
2,295.49
2,199.66
1,864.02
1,147.69
747.61
575.56
538.37
Net Block
1,088.58
786.92
753.44
1,195.68
1,159.46
926.33
462.61
339.47
275.23
255.77
Gross Block
1,431.68
899.65
810.98
1,751.00
1,634.86
1,343.86
831.55
683.48
563.80
536.81
Accumulated Depreciation
343.10
112.73
57.54
555.31
475.40
417.53
368.94
344.02
288.56
281.04
Non Current Assets
1,166.46
878.95
842.61
1,222.40
1,198.53
1,064.76
643.98
362.08
285.75
266.96
Capital Work in Progress
24.57
11.10
18.37
26.48
38.28
136.89
153.70
22.59
10.41
11.05
Non Current Investment
0.00
67.89
62.56
0.06
0.20
0.26
27.67
0.02
0.10
0.14
Long Term Loans & Adv.
16.95
9.00
8.24
0.18
0.57
1.28
0.00
0.00
0.00
0.00
Other Non Current Assets
36.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,862.21
1,239.04
1,146.90
1,073.10
1,001.13
799.26
503.28
385.04
289.81
271.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
845.53
540.91
469.88
495.83
553.17
431.27
281.46
196.68
155.07
159.77
Sundry Debtors
835.32
542.13
525.68
450.32
343.31
299.23
178.92
144.76
106.46
91.10
Cash & Bank
2.07
19.20
27.26
18.82
26.75
34.09
11.71
16.80
5.04
3.95
Other Current Assets
179.29
41.31
39.25
0.00
77.89
34.67
31.19
26.80
23.23
16.59
Short Term Loans & Adv.
31.48
95.49
84.83
108.12
77.89
34.67
30.54
24.83
21.78
16.47
Net Current Assets
461.32
286.87
277.74
255.01
230.28
181.16
385.12
334.72
256.61
234.76
Total Assets
3,028.67
2,117.99
1,989.51
2,295.50
2,199.66
1,864.02
1,147.69
747.62
575.56
538.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 06
Mar 05
Cash From Operating Activity
120.11
180.93
208.28
254.41
63.72
-68.50
8.99
66.63
36.15
38.00
PBT
172.48
86.93
86.79
81.98
56.27
71.36
53.76
27.92
28.00
15.45
Adjustment
203.90
140.66
155.74
228.21
174.59
121.36
75.24
69.71
54.78
48.97
Changes in Working Capital
-221.28
-26.44
-12.72
-38.34
-155.61
-246.58
-89.35
-3.44
-21.73
-11.13
Cash after chg. in Working capital
155.10
201.15
229.81
271.85
75.25
-53.86
39.65
94.19
61.04
53.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.99
-20.22
-21.53
-17.44
-11.52
-14.64
-9.54
-3.70
-11.38
-4.77
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
-105.28
-84.35
-51.10
-107.76
-193.56
-288.72
-271.28
-70.63
-45.94
-31.35
Net Fixed Assets
-171.60
-455.30
560.96
-72.40
-97.20
-343.42
-184.21
-118.91
-26.35
Net Investments
-0.05
50.00
0.06
0.12
0.04
-0.05
-34.10
-8.88
0.04
Others
66.37
320.95
-612.12
-35.48
-96.40
54.75
-52.97
57.16
-19.63
Cash from Financing Activity
-37.31
-104.63
-156.26
-154.58
122.50
379.60
257.19
15.88
10.88
-7.62
Net Cash Inflow / Outflow
-22.48
-8.05
0.92
-7.93
-7.34
22.38
-5.10
11.88
1.09
-0.96
Opening Cash & Equivalents
24.12
26.84
25.92
26.75
34.09
11.71
16.80
4.92
3.95
4.91
Closing Cash & Equivalent
1.64
18.79
26.84
18.82
26.75
34.09
11.71
16.80
5.04
3.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 06
Mar 05
Book Value (Rs.)
211.70
175.05
160.63
125.76
110.19
98.33
88.56
75.74
57.98
52.41
ROA
4.69%
3.22%
2.95%
3.43%
2.59%
4.48%
4.77%
3.26%
3.23%
2.00%
ROE
12.59%
9.00%
10.05%
14.91%
11.51%
19.92%
20.38%
12.39%
12.66%
8.25%
ROCE
14.39%
10.74%
10.95%
13.04%
10.86%
11.62%
12.92%
13.12%
11.79%
9.06%
Fixed Asset Turnover
5.13
3.99
2.50
2.29
2.17
2.33
2.56
2.71
2.21
2.24
Receivable days
42.07
57.10
55.72
37.43
36.28
34.44
30.47
27.12
29.58
28.95
Inventory Days
42.35
54.05
55.14
49.47
55.58
51.33
45.00
37.97
47.15
47.12
Payable days
20.26
29.90
21.23
12.34
11.69
11.00
9.79
3.84
5.84
6.30
Cash Conversion Cycle
64.16
81.26
89.63
74.55
80.17
74.78
65.68
61.25
70.89
69.77
Total Debt/Equity
1.03
1.15
1.27
2.17
2.46
2.30
2.78
2.21
2.26
2.39
Interest Cover
2.50
1.99
1.90
1.57
1.49
2.06
2.10
1.60
2.01
1.63

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.