Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Consumer Durables - Domestic Appliances

Rating :
41/99

BSE: 517385 | NSE: SYMPHONY

911.20
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  922.00
  •  922.00
  •  909.80
  •  916.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39309
  •  359.26
  •  1199.10
  •  825.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,291.98
  • 54.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,423.98
  • 0.55%
  • 8.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.39%
  • 0.50%
  • 6.80%
  • FII
  • DII
  • Others
  • 3.4%
  • 10.38%
  • 5.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.08
  • 9.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.01
  • -0.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.76
  • 2.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.67
  • 55.91
  • 54.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.95
  • 9.64
  • 8.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.50
  • 36.73
  • 35.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
247.00
277.00
-10.83%
275.00
274.00
0.36%
302.00
329.00
-8.21%
308.00
384.00
-19.79%
Expenses
203.00
233.00
-12.88%
234.00
237.00
-1.27%
276.00
295.00
-6.44%
285.00
302.00
-5.63%
EBITDA
44.00
44.00
0.00%
41.00
37.00
10.81%
26.00
34.00
-23.53%
23.00
82.00
-71.95%
EBIDTM
17.81%
15.88%
14.91%
13.50%
8.61%
10.33%
7.47%
21.35%
Other Income
15.00
14.00
7.14%
11.00
14.00
-21.43%
16.00
12.00
33.33%
10.00
16.00
-37.50%
Interest
3.00
3.00
0.00%
2.00
2.00
0.00%
3.00
2.00
50.00%
3.00
2.00
50.00%
Depreciation
6.00
7.00
-14.29%
7.00
6.00
16.67%
7.00
6.00
16.67%
7.00
6.00
16.67%
PBT
50.00
48.00
4.17%
43.00
43.00
0.00%
30.00
38.00
-21.05%
23.00
90.00
-74.44%
Tax
9.00
9.00
0.00%
8.00
11.00
-27.27%
6.00
9.00
-33.33%
7.00
26.00
-73.08%
PAT
41.00
39.00
5.13%
35.00
32.00
9.38%
24.00
29.00
-17.24%
16.00
64.00
-75.00%
PATM
16.60%
14.08%
12.73%
11.68%
7.95%
8.81%
5.19%
16.67%
EPS
5.86
5.57
5.21%
5.00
4.71
6.16%
3.43
4.14
-17.15%
2.29
9.00
-74.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Net Sales
1,132.00
1,187.56
1,039.08
899.84
1,102.64
843.61
798.25
764.75
445.55
525.87
532.70
Net Sales Growth
-10.44%
14.29%
15.47%
-18.39%
30.70%
5.68%
4.38%
71.64%
-15.27%
-1.28%
 
Cost Of Goods Sold
611.00
666.84
571.26
497.40
583.31
453.00
385.33
364.88
201.29
239.52
228.02
Gross Profit
521.00
520.72
467.82
402.44
519.33
390.61
412.92
399.87
244.25
286.35
304.68
GP Margin
46.02%
43.85%
45.02%
44.72%
47.10%
46.30%
51.73%
52.29%
54.82%
54.45%
57.20%
Total Expenditure
998.00
1,047.76
876.96
759.11
889.17
710.66
579.95
565.49
309.38
393.40
408.07
Power & Fuel Cost
-
1.04
0.54
0.69
1.62
1.93
0.91
1.50
0.77
1.54
1.70
% Of Sales
-
0.09%
0.05%
0.08%
0.15%
0.23%
0.11%
0.20%
0.17%
0.29%
0.32%
Employee Cost
-
124.01
115.87
103.05
112.56
103.06
72.69
68.27
42.52
46.20
41.68
% Of Sales
-
10.44%
11.15%
11.45%
10.21%
12.22%
9.11%
8.93%
9.54%
8.79%
7.82%
Manufacturing Exp.
-
14.36
11.22
15.01
17.72
15.60
4.48
6.14
5.24
9.79
10.59
% Of Sales
-
1.21%
1.08%
1.67%
1.61%
1.85%
0.56%
0.80%
1.18%
1.86%
1.99%
General & Admin Exp.
-
57.96
50.31
45.57
50.63
56.01
41.13
44.80
27.88
29.43
26.34
% Of Sales
-
4.88%
4.84%
5.06%
4.59%
6.64%
5.15%
5.86%
6.26%
5.60%
4.94%
Selling & Distn. Exp.
-
180.27
124.47
89.55
112.99
79.57
72.19
75.51
28.82
62.65
99.17
% Of Sales
-
15.18%
11.98%
9.95%
10.25%
9.43%
9.04%
9.87%
6.47%
11.91%
18.62%
Miscellaneous Exp.
-
3.28
3.29
7.84
10.34
1.49
3.22
4.39
2.86
4.27
99.17
% Of Sales
-
0.28%
0.32%
0.87%
0.94%
0.18%
0.40%
0.57%
0.64%
0.81%
0.11%
EBITDA
134.00
139.80
162.12
140.73
213.47
132.95
218.30
199.26
136.17
132.47
124.63
EBITDA Margin
11.84%
11.77%
15.60%
15.64%
19.36%
15.76%
27.35%
26.06%
30.56%
25.19%
23.40%
Other Income
52.00
50.23
39.93
31.40
54.72
38.91
55.52
43.27
20.89
33.69
15.58
Interest
11.00
11.64
10.35
12.41
12.57
7.79
2.21
0.71
0.36
0.80
0.36
Depreciation
27.00
26.45
24.18
21.42
21.15
9.86
6.81
6.88
4.30
4.10
3.82
PBT
146.00
151.94
167.52
138.30
234.47
154.21
264.80
234.95
152.39
161.27
136.03
Tax
30.00
36.06
46.66
23.76
48.70
38.61
72.25
68.66
46.49
45.36
29.57
Tax Rate
20.55%
23.73%
27.85%
18.12%
21.13%
29.66%
27.28%
29.22%
28.20%
28.13%
21.74%
PAT
116.00
116.42
120.31
107.34
181.45
92.27
192.55
166.28
118.37
115.91
106.45
PAT before Minority Interest
116.00
115.88
120.86
107.38
181.77
91.55
192.55
166.28
118.37
115.91
106.45
Minority Interest
0.00
0.54
-0.55
-0.04
-0.32
0.72
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.25%
9.80%
11.58%
11.93%
16.46%
10.94%
24.12%
21.74%
26.57%
22.04%
19.98%
PAT Growth
-29.27%
-3.23%
12.08%
-40.84%
96.65%
-52.08%
15.80%
40.47%
2.12%
8.89%
 
EPS
16.81
16.87
17.44
15.56
26.30
13.37
27.91
24.10
17.16
16.80
15.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Shareholder's Funds
880.91
839.47
759.22
639.21
666.06
611.61
465.05
318.62
306.21
275.78
Share Capital
13.99
13.99
13.99
13.99
13.99
13.99
13.99
7.00
7.00
7.00
Total Reserves
866.92
825.48
745.23
625.22
652.07
597.62
451.06
311.63
299.22
268.78
Non-Current Liabilities
103.10
152.66
173.12
115.64
117.23
11.22
7.59
9.19
8.97
7.81
Secured Loans
82.72
113.01
139.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
71.51
123.60
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.43
9.54
10.72
9.15
7.06
2.31
2.32
6.70
7.11
7.28
Current Liabilities
451.91
395.40
305.88
358.61
304.21
196.53
194.83
141.96
118.33
109.74
Trade Payables
165.53
149.36
135.74
114.54
129.09
58.35
54.78
49.58
39.88
34.71
Other Current Liabilities
99.62
87.64
79.14
73.52
54.82
33.77
49.29
34.21
18.52
22.00
Short Term Borrowings
114.11
108.46
44.30
101.69
64.25
25.55
19.35
0.00
0.00
0.00
Short Term Provisions
72.65
49.94
46.70
68.86
56.05
78.86
71.41
58.17
59.93
53.03
Total Liabilities
1,435.92
1,392.87
1,242.92
1,117.71
1,090.86
819.36
667.47
469.77
433.51
393.33
Net Block
350.65
354.76
353.54
318.35
237.38
81.79
79.43
77.49
68.36
69.66
Gross Block
503.54
484.55
458.44
401.99
300.88
137.99
186.04
192.94
160.06
175.39
Accumulated Depreciation
152.89
129.79
104.90
83.64
63.50
56.20
106.61
115.45
91.69
105.73
Non Current Assets
662.21
525.52
518.13
438.20
437.40
259.71
190.22
245.00
201.54
219.60
Capital Work in Progress
0.24
0.34
0.48
1.83
5.84
0.00
0.00
3.01
0.00
8.22
Non Current Investment
309.83
168.78
159.33
113.35
186.63
172.01
105.00
161.67
131.56
138.74
Long Term Loans & Adv.
1.35
1.39
3.88
3.04
2.63
1.66
1.90
1.88
1.57
2.98
Other Non Current Assets
0.14
0.25
0.90
1.63
4.92
4.25
3.90
0.95
0.05
0.00
Current Assets
773.69
867.35
724.79
679.51
653.46
559.65
477.26
224.77
231.96
173.73
Current Investments
217.03
331.25
325.09
298.72
271.86
250.36
186.54
0.62
110.74
59.88
Inventories
249.71
173.21
118.38
117.82
119.49
79.57
77.33
55.07
45.70
38.51
Sundry Debtors
115.21
207.69
166.14
120.99
104.69
61.51
52.31
46.87
32.67
41.58
Cash & Bank
56.72
67.55
38.49
25.44
53.75
22.56
46.96
46.39
7.51
5.69
Other Current Assets
135.02
9.35
7.89
6.28
103.67
145.65
114.11
75.82
35.34
28.07
Short Term Loans & Adv.
126.69
78.30
68.80
110.26
88.43
141.28
108.61
68.53
26.99
25.95
Net Current Assets
321.78
471.95
418.91
320.90
349.25
363.12
282.43
82.81
113.64
63.99
Total Assets
1,435.90
1,392.87
1,242.92
1,117.71
1,090.86
819.36
667.48
469.77
433.50
393.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Cash From Operating Activity
125.05
56.84
88.66
156.92
139.57
106.85
94.65
88.53
118.30
90.44
PBT
151.94
167.52
131.14
230.47
130.16
264.80
234.95
164.85
159.56
135.30
Adjustment
9.85
1.89
-7.48
-1.34
3.26
-44.55
-34.55
-26.08
-9.76
-7.55
Changes in Working Capital
17.64
-76.15
-0.53
-15.53
50.54
-48.67
-37.56
-9.26
17.63
0.06
Cash after chg. in Working capital
179.43
93.26
123.13
213.60
183.96
171.58
162.84
129.51
167.43
127.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-54.38
-36.42
-34.47
-56.68
-44.39
-64.73
-68.19
-40.98
-49.14
-37.36
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
-11.41
6.28
-53.37
78.13
-250.00
-102.35
-65.10
69.83
-51.58
-60.13
Net Fixed Assets
2.55
-14.03
-4.33
-7.55
-3.58
-5.54
-7.23
-3.37
-21.78
-5.66
Net Investments
-31.68
-18.17
-75.58
42.11
-121.80
-107.76
-129.46
78.01
-44.85
-97.56
Others
17.72
38.48
26.54
43.57
-124.62
10.95
71.59
-4.81
15.05
43.09
Cash from Financing Activity
-123.73
-33.76
-21.33
-240.61
117.76
-29.08
-4.65
-145.46
-65.63
-33.05
Net Cash Inflow / Outflow
-10.09
29.36
13.96
-5.56
7.33
-24.58
24.89
12.90
1.09
-2.73
Opening Cash & Equivalents
63.91
34.55
20.59
26.15
18.82
43.40
18.51
5.31
4.27
7.01
Closing Cash & Equivalent
53.66
63.91
34.55
20.59
26.15
18.82
43.40
18.21
5.36
4.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Book Value (Rs.)
125.93
120.01
108.54
91.38
95.22
87.44
66.48
45.55
43.77
36.25
ROA
8.19%
9.17%
9.10%
16.46%
9.59%
25.90%
29.24%
26.21%
28.04%
30.00%
ROE
13.47%
15.12%
15.36%
27.85%
14.33%
35.77%
42.44%
37.89%
41.41%
46.93%
ROCE
15.30%
17.75%
16.35%
29.17%
18.50%
47.61%
58.69%
52.88%
57.90%
60.12%
Fixed Asset Turnover
2.49
2.31
2.09
3.14
3.84
4.93
4.04
2.52
3.14
3.05
Receivable days
47.88
62.69
58.23
37.35
35.95
26.02
23.67
32.58
25.77
27.15
Inventory Days
62.72
48.90
47.90
39.28
43.06
35.87
31.60
41.28
29.23
27.93
Payable days
86.18
91.08
91.83
51.63
50.18
37.84
34.95
57.15
36.24
25.13
Cash Conversion Cycle
24.42
20.51
14.31
25.00
28.84
24.05
20.31
16.71
18.76
29.96
Total Debt/Equity
0.22
0.26
0.24
0.27
0.28
0.04
0.04
0.00
0.00
0.00
Interest Cover
14.05
17.19
11.57
19.33
17.71
120.82
333.08
454.01
202.76
383.42

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.