Nifty
Sensex
:
:
14504.80
48544.06
194.00 (1.36%)
660.68 (1.38%)

Consumer Durables - Domestic Appliances

Rating :
66/99

BSE: 517385 | NSE: SYMPHONY

1177.05
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1290.00
  •  1290.00
  •  1162.70
  •  1302.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  96372
  •  1157.73
  •  1528.80
  •  755.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,376.65
  • 98.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,524.41
  • 1.92%
  • 12.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.25%
  • 2.18%
  • 7.35%
  • FII
  • DII
  • Others
  • 4.33%
  • 10.19%
  • 2.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.87
  • 11.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.41
  • -0.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.92
  • -1.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.94
  • 66.84
  • 58.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.42
  • 15.21
  • 12.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.06
  • 42.03
  • 37.53

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
216.00
290.00
-25.52%
191.00
272.00
-29.78%
154.00
292.00
-47.26%
249.00
235.00
5.96%
Expenses
183.00
222.00
-17.57%
164.00
209.00
-21.53%
159.00
254.00
-37.40%
206.00
206.00
0.00%
EBITDA
33.00
68.00
-51.47%
27.00
63.00
-57.14%
-5.00
38.00
-
43.00
29.00
48.28%
EBIDTM
15.28%
23.45%
14.14%
23.16%
-3.25%
13.01%
14.01%
12.34%
Other Income
9.00
10.00
-10.00%
8.00
11.00
-27.27%
8.00
12.00
-33.33%
21.00
11.00
90.91%
Interest
2.00
2.00
0.00%
4.00
3.00
33.33%
2.00
3.00
-33.33%
3.00
3.00
0.00%
Depreciation
6.00
3.00
100.00%
5.00
6.00
-16.67%
5.00
6.00
-16.67%
6.00
3.00
100.00%
PBT
34.00
73.00
-53.42%
19.00
65.00
-70.77%
-4.00
41.00
-
51.00
14.00
264.29%
Tax
7.00
22.00
-68.18%
4.00
7.00
-42.86%
-6.00
8.00
-
11.00
11.00
0.00%
PAT
27.00
51.00
-47.06%
15.00
58.00
-74.14%
2.00
33.00
-93.94%
40.00
3.00
1,233.33%
PATM
12.50%
17.59%
7.85%
21.32%
1.30%
11.30%
7.11%
1.28%
EPS
3.86
7.29
-47.05%
2.29
8.29
-72.38%
0.29
4.71
-93.84%
28.29
0.43
6,479.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Net Sales
810.00
1,102.64
843.61
798.25
764.75
445.55
525.87
532.70
378.02
313.47
290.56
Net Sales Growth
-25.62%
30.70%
5.68%
4.38%
71.64%
-15.27%
-1.28%
40.92%
20.59%
7.88%
 
Cost Of Goods Sold
4,965.10
583.31
453.00
385.33
364.88
201.29
239.52
228.02
167.25
134.36
125.58
Gross Profit
-4,155.10
519.33
390.61
412.92
399.87
244.25
286.35
304.68
210.77
179.11
164.98
GP Margin
-512.98%
47.10%
46.30%
51.73%
52.29%
54.82%
54.45%
57.20%
55.76%
57.14%
56.78%
Total Expenditure
712.00
889.17
710.66
579.95
565.49
309.38
393.40
408.07
298.85
240.87
221.35
Power & Fuel Cost
-
1.62
1.93
0.91
1.50
0.77
1.54
1.70
1.41
1.13
1.05
% Of Sales
-
0.15%
0.23%
0.11%
0.20%
0.17%
0.29%
0.32%
0.37%
0.36%
0.36%
Employee Cost
-
112.56
103.06
72.69
68.27
42.52
46.20
41.68
34.98
28.30
25.23
% Of Sales
-
10.21%
12.22%
9.11%
8.93%
9.54%
8.79%
7.82%
9.25%
9.03%
8.68%
Manufacturing Exp.
-
17.72
15.60
4.48
6.14
5.24
9.79
10.59
10.46
9.61
5.91
% Of Sales
-
1.61%
1.85%
0.56%
0.80%
1.18%
1.86%
1.99%
2.77%
3.07%
2.03%
General & Admin Exp.
-
50.63
56.01
41.13
44.80
27.88
29.43
26.34
18.32
16.26
12.43
% Of Sales
-
4.59%
6.64%
5.15%
5.86%
6.26%
5.60%
4.94%
4.85%
5.19%
4.28%
Selling & Distn. Exp.
-
112.99
79.57
72.19
75.51
28.82
62.65
99.17
66.42
50.36
51.15
% Of Sales
-
10.25%
9.43%
9.04%
9.87%
6.47%
11.91%
18.62%
17.57%
16.07%
17.60%
Miscellaneous Exp.
-
10.34
1.49
3.22
4.39
2.86
4.27
0.58
0.00
0.86
51.15
% Of Sales
-
0.94%
0.18%
0.40%
0.57%
0.64%
0.81%
0.11%
0%
0.27%
0%
EBITDA
98.00
213.47
132.95
218.30
199.26
136.17
132.47
124.63
79.17
72.60
69.21
EBITDA Margin
12.10%
19.36%
15.76%
27.35%
26.06%
30.56%
25.19%
23.40%
20.94%
23.16%
23.82%
Other Income
46.00
54.72
38.91
55.52
43.27
20.89
33.69
15.58
16.71
6.27
8.04
Interest
11.00
12.57
7.79
2.21
0.71
0.36
0.80
0.36
0.62
0.75
0.44
Depreciation
22.00
21.15
9.86
6.81
6.88
4.30
4.10
3.82
3.94
4.86
5.34
PBT
100.00
234.47
154.21
264.80
234.95
152.39
161.27
136.03
91.31
73.26
71.47
Tax
16.00
48.70
38.61
72.25
68.66
46.49
45.36
29.57
31.09
20.14
24.43
Tax Rate
16.00%
21.13%
29.66%
27.28%
29.22%
28.20%
28.13%
21.74%
34.05%
27.49%
32.31%
PAT
84.00
181.45
92.27
192.55
166.28
118.37
115.91
106.45
60.22
53.11
51.19
PAT before Minority Interest
85.00
181.77
91.55
192.55
166.28
118.37
115.91
106.45
60.22
53.11
51.19
Minority Interest
1.00
-0.32
0.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.37%
16.46%
10.94%
24.12%
21.74%
26.57%
22.04%
19.98%
15.93%
16.94%
17.62%
PAT Growth
-42.07%
96.65%
-52.08%
15.80%
40.47%
2.12%
8.89%
76.77%
13.39%
3.75%
 
EPS
12.00
25.92
13.18
27.51
23.75
16.91
16.56
15.21
8.60
7.59
7.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Shareholder's Funds
639.21
666.06
611.61
465.05
318.62
306.21
275.78
222.21
189.15
152.49
Share Capital
13.99
13.99
13.99
13.99
7.00
7.00
7.00
7.00
7.00
7.00
Total Reserves
625.22
652.07
597.62
451.06
311.63
299.22
268.78
215.21
182.15
145.50
Non-Current Liabilities
115.64
117.23
11.22
7.59
9.19
8.97
7.81
14.38
11.43
12.46
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
71.51
123.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.15
7.06
2.31
2.32
6.70
7.11
7.28
6.84
5.94
7.59
Current Liabilities
358.61
304.21
196.53
194.83
141.96
118.33
109.74
79.71
77.14
48.24
Trade Payables
114.54
129.09
58.35
54.78
49.58
39.88
34.71
17.75
13.46
18.68
Other Current Liabilities
73.52
54.82
33.77
49.29
34.21
18.52
22.00
29.10
32.86
21.18
Short Term Borrowings
101.69
64.25
25.55
19.35
0.00
0.00
0.00
0.00
7.43
0.17
Short Term Provisions
68.86
56.05
78.86
71.41
58.17
59.93
53.03
32.87
23.39
8.21
Total Liabilities
1,117.71
1,090.86
819.36
667.47
469.77
433.51
393.33
316.30
277.72
213.19
Net Block
318.35
237.38
81.79
79.43
77.49
68.36
69.66
69.54
70.11
70.40
Gross Block
401.99
300.88
137.99
186.04
192.94
160.06
175.39
173.64
164.99
155.28
Accumulated Depreciation
83.64
63.50
56.20
106.61
115.45
91.69
105.73
104.09
94.88
84.88
Non Current Assets
438.20
437.40
259.71
190.22
245.00
201.54
219.60
83.78
97.77
74.53
Capital Work in Progress
1.83
5.84
0.00
0.00
3.01
0.00
8.22
3.60
0.09
0.00
Non Current Investment
113.35
186.63
172.01
105.00
161.67
131.56
138.74
8.71
3.71
0.00
Long Term Loans & Adv.
3.04
2.63
1.66
1.90
1.88
1.57
2.98
1.83
2.79
3.94
Other Non Current Assets
1.63
4.92
4.25
3.90
0.95
0.05
0.00
0.10
21.07
0.19
Current Assets
679.51
653.46
559.65
477.26
224.77
231.96
173.73
232.52
179.95
138.66
Current Investments
298.72
271.86
250.36
186.54
0.62
110.74
59.88
90.10
58.31
11.73
Inventories
117.82
119.49
79.57
77.33
55.07
45.70
38.51
43.02
42.92
69.75
Sundry Debtors
120.99
104.69
61.51
52.31
46.87
32.67
41.58
37.67
42.19
38.59
Cash & Bank
25.44
53.75
22.56
46.96
46.39
7.51
5.69
44.74
22.64
4.71
Other Current Assets
116.54
15.24
4.37
5.50
75.82
35.34
28.07
16.98
13.88
13.88
Short Term Loans & Adv.
110.26
88.43
141.28
108.61
68.53
26.99
25.95
13.15
12.39
12.59
Net Current Assets
320.90
349.25
363.12
282.43
82.81
113.64
63.99
152.81
102.80
90.43
Total Assets
1,117.71
1,090.86
819.36
667.48
469.77
433.50
393.33
316.30
277.72
213.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Cash From Operating Activity
156.92
139.57
106.85
94.65
88.53
118.30
90.44
66.78
84.31
-0.62
PBT
230.47
130.16
264.80
234.95
164.85
159.56
135.30
91.27
73.24
75.63
Adjustment
-1.34
3.26
-44.55
-34.55
-26.08
-9.76
-7.55
-6.32
1.37
3.48
Changes in Working Capital
-15.53
50.54
-48.67
-37.56
-9.26
17.63
0.06
5.95
28.44
-54.04
Cash after chg. in Working capital
213.60
183.96
171.58
162.84
129.51
167.43
127.80
90.90
103.05
25.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.68
-44.39
-64.73
-68.19
-40.98
-49.14
-37.36
-24.12
-18.74
-25.69
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
78.13
-250.00
-102.35
-65.10
69.83
-51.58
-60.13
-33.61
-87.96
18.19
Net Fixed Assets
-7.55
-3.58
-5.54
-7.23
-3.37
-21.78
-5.66
-1.85
1.41
-19.07
Net Investments
42.11
-121.80
-107.76
-129.46
78.01
-44.85
-97.56
-56.95
-50.29
38.80
Others
43.57
-124.62
10.95
71.59
-4.81
15.05
43.09
25.19
-39.08
-1.54
Cash from Financing Activity
-240.61
117.76
-29.08
-4.65
-145.46
-65.63
-33.05
-29.59
4.90
-15.68
Net Cash Inflow / Outflow
-5.56
7.33
-24.58
24.89
12.90
1.09
-2.73
3.58
1.26
1.89
Opening Cash & Equivalents
26.15
18.82
43.40
18.51
5.31
4.27
7.01
4.12
2.86
2.82
Closing Cash & Equivalent
20.59
26.15
18.82
43.40
18.21
5.36
4.27
7.70
4.12
4.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Book Value (Rs.)
91.38
95.22
87.44
66.48
45.55
43.77
36.25
28.60
23.87
18.63
ROA
16.46%
9.59%
25.90%
29.24%
26.21%
28.04%
30.00%
20.28%
21.64%
31.70%
ROE
27.85%
14.33%
35.77%
42.44%
37.89%
41.41%
46.93%
32.81%
35.72%
47.23%
ROCE
29.17%
18.50%
47.61%
58.69%
52.88%
57.90%
60.12%
49.10%
48.54%
70.10%
Fixed Asset Turnover
3.14
3.84
4.93
4.04
2.52
3.14
3.05
2.23
1.96
3.32
Receivable days
37.35
35.95
26.02
23.67
32.58
25.77
27.15
38.55
47.01
31.83
Inventory Days
39.28
43.06
35.87
31.60
41.28
29.23
27.93
41.49
65.56
47.88
Payable days
51.63
50.18
37.84
34.95
57.15
36.24
25.13
20.02
28.87
19.91
Cash Conversion Cycle
25.00
28.84
24.05
20.31
16.71
18.76
29.96
60.02
83.70
59.80
Total Debt/Equity
0.27
0.28
0.04
0.04
0.00
0.00
0.00
0.00
0.04
0.00
Interest Cover
19.33
17.71
120.82
333.08
454.01
202.76
383.42
147.48
98.70
172.33

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.