Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Consumer Durables - Domestic Appliances

Rating :
53/99

BSE: 517385 | NSE: SYMPHONY

880.30
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 877.00
  • 889.75
  • 870.70
  • 878.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32281
  •  283.55
  •  1215.00
  •  828.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,145.37
  • 42.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,299.29
  • 1.02%
  • 7.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.25%
  • 1.41%
  • 7.27%
  • FII
  • DII
  • Others
  • 4.33%
  • 10.59%
  • 3.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.41
  • -1.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.78
  • -5.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.98
  • -12.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.67
  • 60.31
  • 58.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.22
  • 12.54
  • 9.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.47
  • 38.81
  • 36.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
329.00
230.00
43.04%
384.00
339.00
13.27%
205.00
216.00
-5.09%
220.00
191.00
15.18%
Expenses
295.00
220.00
34.09%
302.00
255.00
18.43%
175.00
183.00
-4.37%
181.00
164.00
10.37%
EBITDA
34.00
10.00
240.00%
82.00
84.00
-2.38%
30.00
33.00
-9.09%
39.00
27.00
44.44%
EBIDTM
10.33%
4.35%
21.35%
24.78%
14.63%
15.28%
17.73%
14.14%
Other Income
12.00
8.00
50.00%
16.00
6.00
166.67%
7.00
9.00
-22.22%
9.00
8.00
12.50%
Interest
2.00
2.00
0.00%
2.00
3.00
-33.33%
3.00
2.00
50.00%
2.00
4.00
-50.00%
Depreciation
6.00
6.00
0.00%
6.00
5.00
20.00%
6.00
6.00
0.00%
6.00
5.00
20.00%
PBT
38.00
10.00
280.00%
90.00
82.00
9.76%
28.00
34.00
-17.65%
40.00
19.00
110.53%
Tax
9.00
4.00
125.00%
26.00
19.00
36.84%
7.00
7.00
0.00%
10.00
4.00
150.00%
PAT
29.00
6.00
383.33%
64.00
63.00
1.59%
21.00
27.00
-22.22%
30.00
15.00
100.00%
PATM
8.81%
2.61%
16.67%
18.58%
10.24%
12.50%
13.64%
7.85%
EPS
4.14
0.86
381.40%
9.00
8.86
1.58%
3.00
3.86
-22.28%
4.29
2.29
87.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Net Sales
1,138.00
1,039.08
899.84
1,102.64
843.61
798.25
764.75
445.55
525.87
532.70
378.02
Net Sales Growth
16.60%
15.47%
-18.39%
30.70%
5.68%
4.38%
71.64%
-15.27%
-1.28%
40.92%
 
Cost Of Goods Sold
620.00
571.26
497.40
583.31
453.00
385.33
364.88
201.29
239.52
228.02
167.25
Gross Profit
518.00
467.82
402.44
519.33
390.61
412.92
399.87
244.25
286.35
304.68
210.77
GP Margin
45.52%
45.02%
44.72%
47.10%
46.30%
51.73%
52.29%
54.82%
54.45%
57.20%
55.76%
Total Expenditure
953.00
876.96
759.11
889.17
710.66
579.95
565.49
309.38
393.40
408.07
298.85
Power & Fuel Cost
-
0.54
0.69
1.62
1.93
0.91
1.50
0.77
1.54
1.70
1.41
% Of Sales
-
0.05%
0.08%
0.15%
0.23%
0.11%
0.20%
0.17%
0.29%
0.32%
0.37%
Employee Cost
-
115.87
103.05
112.56
103.06
72.69
68.27
42.52
46.20
41.68
34.98
% Of Sales
-
11.15%
11.45%
10.21%
12.22%
9.11%
8.93%
9.54%
8.79%
7.82%
9.25%
Manufacturing Exp.
-
11.22
15.01
17.72
15.60
4.48
6.14
5.24
9.79
10.59
10.46
% Of Sales
-
1.08%
1.67%
1.61%
1.85%
0.56%
0.80%
1.18%
1.86%
1.99%
2.77%
General & Admin Exp.
-
50.31
45.57
50.63
56.01
41.13
44.80
27.88
29.43
26.34
18.32
% Of Sales
-
4.84%
5.06%
4.59%
6.64%
5.15%
5.86%
6.26%
5.60%
4.94%
4.85%
Selling & Distn. Exp.
-
124.47
89.55
112.99
79.57
72.19
75.51
28.82
62.65
99.17
66.42
% Of Sales
-
11.98%
9.95%
10.25%
9.43%
9.04%
9.87%
6.47%
11.91%
18.62%
17.57%
Miscellaneous Exp.
-
3.29
7.84
10.34
1.49
3.22
4.39
2.86
4.27
0.58
66.42
% Of Sales
-
0.32%
0.87%
0.94%
0.18%
0.40%
0.57%
0.64%
0.81%
0.11%
0%
EBITDA
185.00
162.12
140.73
213.47
132.95
218.30
199.26
136.17
132.47
124.63
79.17
EBITDA Margin
16.26%
15.60%
15.64%
19.36%
15.76%
27.35%
26.06%
30.56%
25.19%
23.40%
20.94%
Other Income
44.00
39.93
31.40
54.72
38.91
55.52
43.27
20.89
33.69
15.58
16.71
Interest
9.00
10.35
12.41
12.57
7.79
2.21
0.71
0.36
0.80
0.36
0.62
Depreciation
24.00
24.18
21.42
21.15
9.86
6.81
6.88
4.30
4.10
3.82
3.94
PBT
196.00
167.52
138.30
234.47
154.21
264.80
234.95
152.39
161.27
136.03
91.31
Tax
52.00
46.66
23.76
48.70
38.61
72.25
68.66
46.49
45.36
29.57
31.09
Tax Rate
26.53%
27.85%
18.12%
21.13%
29.66%
27.28%
29.22%
28.20%
28.13%
21.74%
34.05%
PAT
144.00
120.31
107.34
181.45
92.27
192.55
166.28
118.37
115.91
106.45
60.22
PAT before Minority Interest
143.00
120.86
107.38
181.77
91.55
192.55
166.28
118.37
115.91
106.45
60.22
Minority Interest
-1.00
-0.55
-0.04
-0.32
0.72
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.65%
11.58%
11.93%
16.46%
10.94%
24.12%
21.74%
26.57%
22.04%
19.98%
15.93%
PAT Growth
29.73%
12.08%
-40.84%
96.65%
-52.08%
15.80%
40.47%
2.12%
8.89%
76.77%
 
EPS
20.57
17.19
15.33
25.92
13.18
27.51
23.75
16.91
16.56
15.21
8.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Shareholder's Funds
839.47
759.22
639.21
666.06
611.61
465.05
318.62
306.21
275.78
222.21
Share Capital
13.99
13.99
13.99
13.99
13.99
13.99
7.00
7.00
7.00
7.00
Total Reserves
825.48
745.23
625.22
652.07
597.62
451.06
311.63
299.22
268.78
215.21
Non-Current Liabilities
152.66
173.12
115.64
117.23
11.22
7.59
9.19
8.97
7.81
14.38
Secured Loans
113.01
139.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
71.51
123.60
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.54
10.72
9.15
7.06
2.31
2.32
6.70
7.11
7.28
6.84
Current Liabilities
395.41
305.88
358.61
304.21
196.53
194.83
141.96
118.33
109.74
79.71
Trade Payables
149.36
135.74
114.54
129.09
58.35
54.78
49.58
39.88
34.71
17.75
Other Current Liabilities
87.65
79.14
73.52
54.82
33.77
49.29
34.21
18.52
22.00
29.10
Short Term Borrowings
108.46
44.30
101.69
64.25
25.55
19.35
0.00
0.00
0.00
0.00
Short Term Provisions
49.94
46.70
68.86
56.05
78.86
71.41
58.17
59.93
53.03
32.87
Total Liabilities
1,392.87
1,242.92
1,117.71
1,090.86
819.36
667.47
469.77
433.51
393.33
316.30
Net Block
354.76
353.54
318.35
237.38
81.79
79.43
77.49
68.36
69.66
69.54
Gross Block
484.55
458.44
401.99
300.88
137.99
186.04
192.94
160.06
175.39
173.64
Accumulated Depreciation
129.79
104.90
83.64
63.50
56.20
106.61
115.45
91.69
105.73
104.09
Non Current Assets
525.52
518.13
438.20
437.40
259.71
190.22
245.00
201.54
219.60
83.78
Capital Work in Progress
0.34
0.48
1.83
5.84
0.00
0.00
3.01
0.00
8.22
3.60
Non Current Investment
168.78
159.33
113.35
186.63
172.01
105.00
161.67
131.56
138.74
8.71
Long Term Loans & Adv.
1.39
3.88
3.04
2.63
1.66
1.90
1.88
1.57
2.98
1.83
Other Non Current Assets
0.25
0.90
1.63
4.92
4.25
3.90
0.95
0.05
0.00
0.10
Current Assets
867.35
724.79
679.51
653.46
559.65
477.26
224.77
231.96
173.73
232.52
Current Investments
331.25
325.09
298.72
271.86
250.36
186.54
0.62
110.74
59.88
90.10
Inventories
173.21
118.38
117.82
119.49
79.57
77.33
55.07
45.70
38.51
43.02
Sundry Debtors
207.69
166.14
120.99
104.69
61.51
52.31
46.87
32.67
41.58
37.67
Cash & Bank
67.55
38.49
25.44
53.75
22.56
46.96
46.39
7.51
5.69
44.74
Other Current Assets
87.65
7.89
6.28
15.24
145.65
114.11
75.82
35.34
28.07
16.98
Short Term Loans & Adv.
78.30
68.80
110.26
88.43
141.28
108.61
68.53
26.99
25.95
13.15
Net Current Assets
471.94
418.91
320.90
349.25
363.12
282.43
82.81
113.64
63.99
152.81
Total Assets
1,392.87
1,242.92
1,117.71
1,090.86
819.36
667.48
469.77
433.50
393.33
316.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Cash From Operating Activity
56.84
88.66
156.92
139.57
106.85
94.65
88.53
118.30
90.44
66.78
PBT
167.52
131.14
230.47
130.16
264.80
234.95
164.85
159.56
135.30
91.27
Adjustment
1.89
-7.48
-1.34
3.26
-44.55
-34.55
-26.08
-9.76
-7.55
-6.32
Changes in Working Capital
-76.27
-0.53
-15.53
50.54
-48.67
-37.56
-9.26
17.63
0.06
5.95
Cash after chg. in Working capital
93.14
123.13
213.60
183.96
171.58
162.84
129.51
167.43
127.80
90.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.30
-34.47
-56.68
-44.39
-64.73
-68.19
-40.98
-49.14
-37.36
-24.12
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
6.28
-53.37
78.13
-250.00
-102.35
-65.10
69.83
-51.58
-60.13
-33.61
Net Fixed Assets
-14.03
-4.33
-7.55
-3.58
-5.54
-7.23
-3.37
-21.78
-5.66
-1.85
Net Investments
-18.17
-75.58
42.11
-121.80
-107.76
-129.46
78.01
-44.85
-97.56
-56.95
Others
38.48
26.54
43.57
-124.62
10.95
71.59
-4.81
15.05
43.09
25.19
Cash from Financing Activity
-33.76
-21.33
-240.61
117.76
-29.08
-4.65
-145.46
-65.63
-33.05
-29.59
Net Cash Inflow / Outflow
29.36
13.96
-5.56
7.33
-24.58
24.89
12.90
1.09
-2.73
3.58
Opening Cash & Equivalents
34.55
20.59
26.15
18.82
43.40
18.51
5.31
4.27
7.01
4.12
Closing Cash & Equivalent
63.91
34.55
20.59
26.15
18.82
43.40
18.21
5.36
4.27
7.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Book Value (Rs.)
120.01
108.54
91.38
95.22
87.44
66.48
45.55
43.77
36.25
28.60
ROA
9.17%
9.10%
16.46%
9.59%
25.90%
29.24%
26.21%
28.04%
30.00%
20.28%
ROE
15.12%
15.36%
27.85%
14.33%
35.77%
42.44%
37.89%
41.41%
46.93%
32.81%
ROCE
17.75%
16.35%
29.17%
18.50%
47.61%
58.69%
52.88%
57.90%
60.12%
49.10%
Fixed Asset Turnover
2.20
2.09
3.14
3.84
4.93
4.04
2.52
3.14
3.05
2.23
Receivable days
65.66
58.23
37.35
35.95
26.02
23.67
32.58
25.77
27.15
38.55
Inventory Days
51.21
47.90
39.28
43.06
35.87
31.60
41.28
29.23
27.93
41.49
Payable days
91.08
91.83
51.63
50.18
37.84
34.95
57.15
36.24
25.13
20.02
Cash Conversion Cycle
25.79
14.31
25.00
28.84
24.05
20.31
16.71
18.76
29.96
60.02
Total Debt/Equity
0.26
0.24
0.27
0.28
0.04
0.04
0.00
0.00
0.00
0.00
Interest Cover
17.19
11.57
19.33
17.71
120.82
333.08
454.01
202.76
383.42
147.48

News Update:


  • Symphony gets nod to purchase 5% stake in Symphony AU
    26th Jul 2022, 14:22 PM

    The Board of Directors of the company at its meeting held on July 26, 2022, have inter-alia approved the same

    Read More
  • Symphony - Quarterly Results
    26th Jul 2022, 13:19 PM

    Read More

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.