Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Electronics - Components

Rating :
44/99

BSE: 532051 | NSE: SWELECTES

116.70
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  114.50
  •  118.45
  •  110.75
  •  114.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4937
  •  5.57
  •  171.00
  •  56.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 175.01
  • 37.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 277.04
  • 1.73%
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 1.92%
  • 34.36%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.80
  • -1.80
  • -5.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.04
  • 3.61
  • -3.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.52
  • 25.23
  • 21.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.46
  • 0.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.58
  • 6.53
  • 5.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
63.25
55.70
13.55%
63.06
78.06
-19.22%
63.01
45.97
37.07%
70.45
55.51
26.91%
Expenses
50.89
54.46
-6.56%
56.20
69.90
-19.60%
54.87
39.86
37.66%
58.96
52.77
11.73%
EBITDA
12.35
1.24
895.97%
6.86
8.16
-15.93%
8.14
6.11
33.22%
11.49
2.73
320.88%
EBIDTM
19.53%
2.22%
10.87%
10.45%
12.92%
13.29%
16.31%
4.93%
Other Income
10.55
5.96
77.01%
6.12
3.78
61.90%
7.67
8.87
-13.53%
7.85
6.18
27.02%
Interest
4.08
3.92
4.08%
4.62
3.88
19.07%
4.04
3.90
3.59%
4.68
3.77
24.14%
Depreciation
6.95
6.69
3.89%
7.75
5.72
35.49%
7.83
7.27
7.70%
7.59
6.29
20.67%
PBT
11.87
-3.41
-
-14.61
2.34
-
3.94
3.80
3.68%
7.06
-0.86
-
Tax
0.43
0.01
4,200.00%
0.26
1.24
-79.03%
1.79
1.41
26.95%
1.08
0.28
285.71%
PAT
11.44
-3.43
-
-14.88
1.10
-
2.15
2.39
-10.04%
5.99
-1.14
-
PATM
18.09%
-6.15%
-23.59%
1.41%
3.41%
5.20%
8.50%
-2.05%
EPS
7.53
-2.25
-
-9.79
0.72
-
1.42
1.57
-9.55%
3.94
-0.75
-

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
259.77
252.22
227.67
294.48
241.30
276.19
221.85
176.45
176.47
600.04
510.22
Net Sales Growth
10.43%
10.78%
-22.69%
22.04%
-12.63%
24.49%
25.73%
-0.01%
-70.59%
17.60%
 
Cost Of Goods Sold
128.32
123.45
109.28
186.85
147.27
184.75
145.78
110.69
102.28
405.42
344.04
Gross Profit
131.45
128.77
118.39
107.63
94.03
91.43
76.07
65.77
74.18
194.62
166.19
GP Margin
50.60%
51.05%
52.00%
36.55%
38.97%
33.10%
34.29%
37.27%
42.04%
32.43%
32.57%
Total Expenditure
220.92
224.50
204.50
260.87
218.39
252.97
214.43
170.27
174.48
544.15
452.68
Power & Fuel Cost
-
7.81
10.04
6.12
7.24
6.45
7.02
9.89
9.48
5.21
1.58
% Of Sales
-
3.10%
4.41%
2.08%
3.00%
2.34%
3.16%
5.60%
5.37%
0.87%
0.31%
Employee Cost
-
22.80
23.84
21.63
20.64
19.97
17.81
14.96
26.00
60.35
45.97
% Of Sales
-
9.04%
10.47%
7.35%
8.55%
7.23%
8.03%
8.48%
14.73%
10.06%
9.01%
Manufacturing Exp.
-
32.02
30.51
25.55
21.48
22.76
18.62
16.00
12.40
16.91
8.89
% Of Sales
-
12.70%
13.40%
8.68%
8.90%
8.24%
8.39%
9.07%
7.03%
2.82%
1.74%
General & Admin Exp.
-
12.36
12.95
12.05
11.83
10.44
10.27
9.33
12.42
24.25
20.82
% Of Sales
-
4.90%
5.69%
4.09%
4.90%
3.78%
4.63%
5.29%
7.04%
4.04%
4.08%
Selling & Distn. Exp.
-
4.12
4.50
3.39
2.49
2.37
2.50
2.80
5.25
24.72
27.66
% Of Sales
-
1.63%
1.98%
1.15%
1.03%
0.86%
1.13%
1.59%
2.98%
4.12%
5.42%
Miscellaneous Exp.
-
21.93
13.39
5.27
7.44
6.22
12.43
6.61
6.64
7.30
27.66
% Of Sales
-
8.69%
5.88%
1.79%
3.08%
2.25%
5.60%
3.75%
3.76%
1.22%
0.73%
EBITDA
38.84
27.72
23.17
33.61
22.91
23.22
7.42
6.18
1.99
55.89
57.54
EBITDA Margin
14.95%
10.99%
10.18%
11.41%
9.49%
8.41%
3.34%
3.50%
1.13%
9.31%
11.28%
Other Income
32.19
27.59
28.31
27.34
35.90
31.47
26.78
26.85
44.85
0.81
3.45
Interest
17.42
17.26
15.33
10.27
9.59
12.00
12.95
4.53
4.02
4.89
4.16
Depreciation
30.12
29.85
25.99
23.28
18.34
17.04
16.93
10.00
7.44
6.60
5.13
PBT
8.26
8.20
10.15
27.41
30.87
25.64
4.32
18.50
35.37
45.21
51.71
Tax
3.56
3.15
3.62
11.52
9.24
9.39
2.54
1.99
143.94
10.24
10.75
Tax Rate
43.10%
-44.81%
34.64%
42.03%
29.93%
36.20%
110.92%
10.76%
21.65%
22.65%
20.79%
PAT
4.70
-10.17
6.83
15.89
21.63
16.56
-0.26
16.18
520.88
34.80
40.96
PAT before Minority Interest
4.70
-10.17
6.83
15.89
21.63
16.56
-0.26
16.51
520.83
34.97
40.96
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.33
0.05
-0.17
0.00
PAT Margin
1.81%
-4.03%
3.00%
5.40%
8.96%
6.00%
-0.12%
9.17%
295.17%
5.80%
8.03%
PAT Growth
535.19%
-
-57.02%
-26.54%
30.62%
-
-
-96.89%
1,396.78%
-15.04%
 
EPS
3.09
-6.69
4.49
10.45
14.23
10.89
-0.17
10.64
342.68
22.89
26.95

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
719.49
726.04
714.81
700.23
682.03
678.00
678.42
665.23
292.46
255.87
Share Capital
15.16
10.11
10.11
10.11
10.11
10.11
10.11
10.11
10.11
10.11
Total Reserves
704.33
715.93
704.70
690.12
671.92
667.89
668.31
655.12
282.36
245.77
Non-Current Liabilities
52.87
35.81
38.44
40.20
54.56
119.24
93.71
21.05
16.62
14.77
Secured Loans
39.49
28.81
31.66
34.70
50.62
94.74
75.30
4.73
7.37
5.56
Unsecured Loans
0.00
0.00
0.00
0.00
0.83
4.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.52
5.49
4.08
4.54
3.27
2.27
1.40
1.30
1.97
2.63
Current Liabilities
271.88
231.92
238.23
160.14
134.36
103.77
108.88
120.15
115.71
119.62
Trade Payables
54.00
51.69
53.40
71.06
45.85
42.62
43.06
37.42
41.65
57.05
Other Current Liabilities
41.93
10.10
21.71
21.45
25.90
29.39
26.11
13.48
28.57
11.86
Short Term Borrowings
174.05
166.37
158.69
63.42
60.86
28.02
25.85
40.02
36.18
43.50
Short Term Provisions
1.90
3.77
4.44
4.21
1.76
3.74
13.86
29.23
9.32
7.22
Total Liabilities
1,044.24
993.77
991.48
900.57
870.95
901.01
878.63
804.68
425.48
390.77
Net Block
420.21
406.74
349.07
294.73
301.26
289.97
266.61
184.42
115.71
88.09
Gross Block
542.48
488.48
406.11
329.44
317.31
352.19
312.26
219.98
147.82
114.90
Accumulated Depreciation
107.04
81.74
57.04
34.71
16.05
62.22
45.65
35.56
32.11
26.82
Non Current Assets
536.63
485.36
421.53
346.36
356.02
344.25
361.61
238.02
153.49
100.58
Capital Work in Progress
10.86
12.77
12.45
3.01
0.77
16.59
11.73
0.75
21.15
2.75
Non Current Investment
26.15
25.88
32.30
33.20
37.83
5.30
5.61
0.61
0.61
0.63
Long Term Loans & Adv.
31.29
22.36
22.54
2.91
15.05
30.10
20.38
8.60
16.02
9.11
Other Non Current Assets
48.13
17.61
5.16
12.52
1.12
2.29
57.28
43.65
0.00
0.00
Current Assets
507.60
508.42
569.96
554.22
514.93
556.75
517.01
566.66
272.00
290.20
Current Investments
237.03
252.50
266.46
251.31
250.43
251.74
285.97
280.10
0.50
2.00
Inventories
70.82
57.24
69.03
63.53
42.21
34.42
36.87
29.15
113.03
123.22
Sundry Debtors
54.01
39.86
58.33
72.01
70.39
55.24
43.27
32.28
124.35
125.86
Cash & Bank
121.37
132.95
151.41
157.95
141.55
123.67
131.81
203.08
22.67
26.82
Other Current Assets
24.38
6.30
9.90
4.23
10.34
91.68
19.09
22.04
11.45
12.30
Short Term Loans & Adv.
11.15
19.57
14.81
5.18
6.99
10.24
14.87
7.50
10.05
11.07
Net Current Assets
235.73
276.49
331.72
394.07
380.57
452.99
408.14
446.51
156.29
170.58
Total Assets
1,044.23
993.78
991.49
900.58
870.95
901.00
878.62
804.68
425.49
390.78

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
28.41
69.18
2.79
28.65
12.37
-4.77
-43.98
-35.51
43.49
15.93
PBT
-6.92
10.45
27.41
30.87
22.61
2.17
18.50
666.07
45.75
51.71
Adjustment
53.38
30.06
8.48
-0.38
-7.84
8.62
-9.63
-663.62
9.59
6.54
Changes in Working Capital
-14.71
35.22
-21.70
4.00
5.18
-9.67
-24.11
-34.40
0.74
-33.09
Cash after chg. in Working capital
31.75
75.74
14.19
34.49
19.95
1.12
-15.25
-31.94
56.08
25.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.34
-6.56
-11.40
-5.84
-7.58
-5.88
-28.73
-3.57
-12.59
-9.22
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
-29.96
-119.72
-100.93
21.10
-33.69
-3.40
11.87
174.34
-34.92
-23.81
Net Fixed Assets
-39.84
-67.29
-21.13
-8.51
66.21
-20.38
-81.80
23.11
-27.01
-6.13
Net Investments
39.74
-8.17
-14.42
3.39
-40.60
26.48
-17.92
-353.58
-6.95
-9.84
Others
-29.86
-44.26
-65.38
26.22
-59.30
-9.50
111.59
504.81
-0.96
-7.84
Cash from Financing Activity
-4.20
-52.79
48.52
-51.92
-25.39
14.69
44.18
-117.84
-12.41
12.44
Net Cash Inflow / Outflow
-5.75
-103.34
-49.62
-2.18
-46.71
6.52
12.07
21.00
-3.84
4.57
Opening Cash & Equivalents
-78.01
25.33
72.18
76.97
116.43
57.85
38.46
15.93
19.22
13.97
Closing Cash & Equivalent
-83.76
-78.01
25.33
72.18
74.95
67.77
57.85
38.46
15.93
19.22

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.)
472.13
476.42
468.97
459.32
447.27
444.58
444.82
436.08
190.14
168.80
ROA
-1.00%
0.69%
1.68%
2.44%
1.87%
-0.03%
1.96%
84.68%
8.57%
11.66%
ROE
-1.41%
0.95%
2.26%
3.15%
2.45%
-0.04%
2.47%
109.73%
12.85%
17.35%
ROCE
1.10%
2.81%
4.36%
4.99%
4.66%
1.91%
3.10%
128.48%
15.69%
20.45%
Fixed Asset Turnover
0.49
0.51
0.81
0.76
0.84
0.68
0.69
1.02
4.80
5.22
Receivable days
67.92
78.71
80.32
105.27
81.32
79.00
75.30
152.99
72.40
79.12
Inventory Days
92.66
101.22
81.69
78.17
49.60
57.17
65.81
138.87
68.36
74.84
Payable days
80.16
101.63
80.74
94.75
61.75
73.10
85.79
83.92
34.66
42.87
Cash Conversion Cycle
80.42
78.30
81.26
88.69
69.16
63.08
55.31
207.93
106.09
111.09
Total Debt/Equity
0.31
0.27
0.29
0.16
0.19
0.21
0.15
0.07
0.16
0.19
Interest Cover
0.59
1.68
3.67
4.22
3.16
1.18
5.09
166.36
10.24
13.43

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.