Nifty
Sensex
:
:
18227.45
61145.31
-40.95 (-0.22%)
-204.95 (-0.33%)

Consumer Durables - Domestic Appliances

Rating :
50/99

BSE: 517385 | NSE: SYMPHONY

1070.05
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1043.30
  •  1106.50
  •  1031.65
  •  1037.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  164121
  •  1746.71
  •  1528.80
  •  820.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,471.41
  • 67.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,616.92
  • 0.47%
  • 9.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.25%
  • 1.49%
  • 8.53%
  • FII
  • DII
  • Others
  • 4.25%
  • 9.21%
  • 3.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.31
  • 2.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.72
  • 1.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.38
  • 5.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 63.86
  • 65.42
  • 63.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.67
  • 13.46
  • 10.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.16
  • 41.32
  • 39.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
220.00
191.00
15.18%
230.00
154.00
49.35%
339.00
249.00
36.14%
216.00
290.00
-25.52%
Expenses
181.00
164.00
10.37%
220.00
159.00
38.36%
255.00
206.00
23.79%
183.00
222.00
-17.57%
EBITDA
39.00
27.00
44.44%
10.00
-5.00
-
84.00
43.00
95.35%
33.00
68.00
-51.47%
EBIDTM
17.73%
14.14%
4.35%
-3.25%
24.78%
17.27%
15.28%
23.45%
Other Income
9.00
8.00
12.50%
8.00
8.00
0.00%
6.00
21.00
-71.43%
9.00
10.00
-10.00%
Interest
2.00
4.00
-50.00%
2.00
2.00
0.00%
3.00
3.00
0.00%
2.00
2.00
0.00%
Depreciation
6.00
5.00
20.00%
6.00
5.00
20.00%
5.00
6.00
-16.67%
6.00
3.00
100.00%
PBT
40.00
19.00
110.53%
10.00
-4.00
-
82.00
51.00
60.78%
34.00
73.00
-53.42%
Tax
10.00
4.00
150.00%
4.00
-6.00
-
19.00
11.00
72.73%
7.00
22.00
-68.18%
PAT
30.00
15.00
100.00%
6.00
2.00
200.00%
63.00
40.00
57.50%
27.00
51.00
-47.06%
PATM
13.64%
7.85%
2.61%
1.30%
18.58%
16.06%
12.50%
17.59%
EPS
4.29
2.29
87.34%
0.86
0.29
196.55%
8.86
5.71
55.17%
3.86
7.29
-47.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Net Sales
1,005.00
899.84
1,102.64
843.61
798.25
764.75
445.55
525.87
532.70
378.02
313.47
Net Sales Growth
13.69%
-18.39%
30.70%
5.68%
4.38%
71.64%
-15.27%
-1.28%
40.92%
20.59%
 
Cost Of Goods Sold
546.00
497.40
583.31
453.00
385.33
364.88
201.29
239.52
228.02
167.25
134.36
Gross Profit
459.00
402.44
519.33
390.61
412.92
399.87
244.25
286.35
304.68
210.77
179.11
GP Margin
45.67%
44.72%
47.10%
46.30%
51.73%
52.29%
54.82%
54.45%
57.20%
55.76%
57.14%
Total Expenditure
839.00
759.11
889.17
710.66
579.95
565.49
309.38
393.40
408.07
298.85
240.87
Power & Fuel Cost
-
0.69
1.62
1.93
0.91
1.50
0.77
1.54
1.70
1.41
1.13
% Of Sales
-
0.08%
0.15%
0.23%
0.11%
0.20%
0.17%
0.29%
0.32%
0.37%
0.36%
Employee Cost
-
103.05
112.56
103.06
72.69
68.27
42.52
46.20
41.68
34.98
28.30
% Of Sales
-
11.45%
10.21%
12.22%
9.11%
8.93%
9.54%
8.79%
7.82%
9.25%
9.03%
Manufacturing Exp.
-
15.01
17.72
15.60
4.48
6.14
5.24
9.79
10.59
10.46
9.61
% Of Sales
-
1.67%
1.61%
1.85%
0.56%
0.80%
1.18%
1.86%
1.99%
2.77%
3.07%
General & Admin Exp.
-
45.57
50.63
56.01
41.13
44.80
27.88
29.43
26.34
18.32
16.26
% Of Sales
-
5.06%
4.59%
6.64%
5.15%
5.86%
6.26%
5.60%
4.94%
4.85%
5.19%
Selling & Distn. Exp.
-
89.55
112.99
79.57
72.19
75.51
28.82
62.65
99.17
66.42
50.36
% Of Sales
-
9.95%
10.25%
9.43%
9.04%
9.87%
6.47%
11.91%
18.62%
17.57%
16.07%
Miscellaneous Exp.
-
7.84
10.34
1.49
3.22
4.39
2.86
4.27
0.58
0.00
50.36
% Of Sales
-
0.87%
0.94%
0.18%
0.40%
0.57%
0.64%
0.81%
0.11%
0%
0.27%
EBITDA
166.00
140.73
213.47
132.95
218.30
199.26
136.17
132.47
124.63
79.17
72.60
EBITDA Margin
16.52%
15.64%
19.36%
15.76%
27.35%
26.06%
30.56%
25.19%
23.40%
20.94%
23.16%
Other Income
32.00
31.40
54.72
38.91
55.52
43.27
20.89
33.69
15.58
16.71
6.27
Interest
9.00
12.41
12.57
7.79
2.21
0.71
0.36
0.80
0.36
0.62
0.75
Depreciation
23.00
21.42
21.15
9.86
6.81
6.88
4.30
4.10
3.82
3.94
4.86
PBT
166.00
138.30
234.47
154.21
264.80
234.95
152.39
161.27
136.03
91.31
73.26
Tax
40.00
23.76
48.70
38.61
72.25
68.66
46.49
45.36
29.57
31.09
20.14
Tax Rate
24.10%
18.12%
21.13%
29.66%
27.28%
29.22%
28.20%
28.13%
21.74%
34.05%
27.49%
PAT
126.00
107.34
181.45
92.27
192.55
166.28
118.37
115.91
106.45
60.22
53.11
PAT before Minority Interest
125.00
107.38
181.77
91.55
192.55
166.28
118.37
115.91
106.45
60.22
53.11
Minority Interest
-1.00
-0.04
-0.32
0.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.54%
11.93%
16.46%
10.94%
24.12%
21.74%
26.57%
22.04%
19.98%
15.93%
16.94%
PAT Growth
16.67%
-40.84%
96.65%
-52.08%
15.80%
40.47%
2.12%
8.89%
76.77%
13.39%
 
EPS
18.00
15.33
25.92
13.18
27.51
23.75
16.91
16.56
15.21
8.60
7.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Shareholder's Funds
759.22
639.21
666.06
611.61
465.05
318.62
306.21
275.78
222.21
189.15
Share Capital
13.99
13.99
13.99
13.99
13.99
7.00
7.00
7.00
7.00
7.00
Total Reserves
745.23
625.22
652.07
597.62
451.06
311.63
299.22
268.78
215.21
182.15
Non-Current Liabilities
173.12
115.64
117.23
11.22
7.59
9.19
8.97
7.81
14.38
11.43
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
139.70
71.51
123.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.72
9.15
7.06
2.31
2.32
6.70
7.11
7.28
6.84
5.94
Current Liabilities
305.88
358.61
304.21
196.53
194.83
141.96
118.33
109.74
79.71
77.14
Trade Payables
130.21
114.54
129.09
58.35
54.78
49.58
39.88
34.71
17.75
13.46
Other Current Liabilities
84.67
73.52
54.82
33.77
49.29
34.21
18.52
22.00
29.10
32.86
Short Term Borrowings
44.30
101.69
64.25
25.55
19.35
0.00
0.00
0.00
0.00
7.43
Short Term Provisions
46.70
68.86
56.05
78.86
71.41
58.17
59.93
53.03
32.87
23.39
Total Liabilities
1,242.92
1,117.71
1,090.86
819.36
667.47
469.77
433.51
393.33
316.30
277.72
Net Block
353.54
318.35
237.38
81.79
79.43
77.49
68.36
69.66
69.54
70.11
Gross Block
458.44
401.99
300.88
137.99
186.04
192.94
160.06
175.39
173.64
164.99
Accumulated Depreciation
104.90
83.64
63.50
56.20
106.61
115.45
91.69
105.73
104.09
94.88
Non Current Assets
518.13
438.20
437.40
259.71
190.22
245.00
201.54
219.60
83.78
97.77
Capital Work in Progress
0.48
1.83
5.84
0.00
0.00
3.01
0.00
8.22
3.60
0.09
Non Current Investment
159.33
113.35
186.63
172.01
105.00
161.67
131.56
138.74
8.71
3.71
Long Term Loans & Adv.
3.88
3.04
2.63
1.66
1.90
1.88
1.57
2.98
1.83
2.79
Other Non Current Assets
0.90
1.63
4.92
4.25
3.90
0.95
0.05
0.00
0.10
21.07
Current Assets
724.79
679.51
653.46
559.65
477.26
224.77
231.96
173.73
232.52
179.95
Current Investments
325.09
298.72
271.86
250.36
186.54
0.62
110.74
59.88
90.10
58.31
Inventories
118.38
117.82
119.49
79.57
77.33
55.07
45.70
38.51
43.02
42.92
Sundry Debtors
166.14
120.99
104.69
61.51
52.31
46.87
32.67
41.58
37.67
42.19
Cash & Bank
38.49
25.44
53.75
22.56
46.96
46.39
7.51
5.69
44.74
22.64
Other Current Assets
76.69
6.28
15.24
4.37
114.11
75.82
35.34
28.07
16.98
13.88
Short Term Loans & Adv.
68.80
110.26
88.43
141.28
108.61
68.53
26.99
25.95
13.15
12.39
Net Current Assets
418.91
320.90
349.25
363.12
282.43
82.81
113.64
63.99
152.81
102.80
Total Assets
1,242.92
1,117.71
1,090.86
819.36
667.48
469.77
433.50
393.33
316.30
277.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Cash From Operating Activity
88.66
156.92
139.57
106.85
94.65
88.53
118.30
90.44
66.78
84.31
PBT
131.14
230.47
130.16
264.80
234.95
164.85
159.56
135.30
91.27
73.24
Adjustment
-7.48
-1.34
3.26
-44.55
-34.55
-26.08
-9.76
-7.55
-6.32
1.37
Changes in Working Capital
-0.53
-15.53
50.54
-48.67
-37.56
-9.26
17.63
0.06
5.95
28.44
Cash after chg. in Working capital
123.13
213.60
183.96
171.58
162.84
129.51
167.43
127.80
90.90
103.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.47
-56.68
-44.39
-64.73
-68.19
-40.98
-49.14
-37.36
-24.12
-18.74
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
-53.37
78.13
-250.00
-102.35
-65.10
69.83
-51.58
-60.13
-33.61
-87.96
Net Fixed Assets
-4.33
-7.55
-3.58
-5.54
-7.23
-3.37
-21.78
-5.66
-1.85
1.41
Net Investments
-75.58
42.11
-121.80
-107.76
-129.46
78.01
-44.85
-97.56
-56.95
-50.29
Others
26.54
43.57
-124.62
10.95
71.59
-4.81
15.05
43.09
25.19
-39.08
Cash from Financing Activity
-21.33
-240.61
117.76
-29.08
-4.65
-145.46
-65.63
-33.05
-29.59
4.90
Net Cash Inflow / Outflow
13.96
-5.56
7.33
-24.58
24.89
12.90
1.09
-2.73
3.58
1.26
Opening Cash & Equivalents
20.59
26.15
18.82
43.40
18.51
5.31
4.27
7.01
4.12
2.86
Closing Cash & Equivalent
34.55
20.59
26.15
18.82
43.40
18.21
5.36
4.27
7.70
4.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Book Value (Rs.)
108.54
91.38
95.22
87.44
66.48
45.55
43.77
36.25
28.60
23.87
ROA
9.10%
16.46%
9.59%
25.90%
29.24%
26.21%
28.04%
30.00%
20.28%
21.64%
ROE
15.36%
27.85%
14.33%
35.77%
42.44%
37.89%
41.41%
46.93%
32.81%
35.72%
ROCE
16.35%
29.17%
18.50%
47.61%
58.69%
52.88%
57.90%
60.12%
49.10%
48.54%
Fixed Asset Turnover
2.09
3.14
3.84
4.93
4.04
2.52
3.14
3.05
2.23
1.96
Receivable days
58.23
37.35
35.95
26.02
23.67
32.58
25.77
27.15
38.55
47.01
Inventory Days
47.90
39.28
43.06
35.87
31.60
41.28
29.23
27.93
41.49
65.56
Payable days
60.87
51.63
50.18
37.84
34.95
57.15
36.24
25.13
20.02
28.87
Cash Conversion Cycle
45.26
25.00
28.84
24.05
20.31
16.71
18.76
29.96
60.02
83.70
Total Debt/Equity
0.24
0.27
0.28
0.04
0.04
0.00
0.00
0.00
0.00
0.04
Interest Cover
11.57
19.33
17.71
120.82
333.08
454.01
202.76
383.42
147.48
98.70

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.