Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Logistics

Rating :
71/99

BSE: 532349 | NSE: TCI

574.70
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  572.00
  •  614.70
  •  550.95
  •  561.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3553286
  •  20989.91
  •  614.70
  •  222.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,425.01
  • 23.30
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,662.18
  • 0.44%
  • 3.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.54%
  • 1.48%
  • 10.49%
  • FII
  • DII
  • Others
  • 2.08%
  • 11.85%
  • 7.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 7.60
  • 0.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.17
  • 10.07
  • 0.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.88
  • 14.26
  • 2.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.35
  • 17.42
  • 16.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 2.55
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.51
  • 10.77
  • 9.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
696.13
405.72
71.58%
892.69
667.78
33.68%
807.09
706.31
14.27%
696.89
684.56
1.80%
Expenses
620.38
375.09
65.39%
804.06
609.22
31.98%
727.38
641.48
13.39%
634.64
625.83
1.41%
EBITDA
75.75
30.63
147.31%
88.63
58.56
51.35%
79.71
64.83
22.95%
62.25
58.73
5.99%
EBIDTM
10.88%
7.55%
9.93%
8.77%
9.88%
9.18%
8.93%
8.58%
Other Income
4.08
3.04
34.21%
11.28
6.77
66.62%
4.59
5.73
-19.90%
6.56
4.10
60.00%
Interest
4.71
7.37
-36.09%
6.09
8.45
-27.93%
6.33
8.94
-29.19%
6.91
8.24
-16.14%
Depreciation
24.73
20.61
19.99%
28.03
20.75
35.08%
23.28
21.49
8.33%
20.89
20.32
2.81%
PBT
50.39
5.69
785.59%
63.16
36.13
74.81%
44.26
40.13
10.29%
41.01
24.39
68.14%
Tax
6.38
0.85
650.59%
8.07
5.69
41.83%
6.52
7.67
-14.99%
8.39
-4.67
-
PAT
44.01
4.84
809.30%
55.09
30.44
80.98%
37.74
32.46
16.27%
32.62
29.06
12.25%
PATM
6.32%
1.19%
6.17%
4.56%
4.68%
4.60%
4.68%
4.25%
EPS
6.08
0.53
1,047.17%
8.38
4.69
78.68%
5.43
4.43
22.57%
4.75
4.94
-3.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
3,092.80
2,802.39
2,717.84
2,753.64
2,349.89
1,942.54
1,727.03
2,416.72
2,226.50
2,130.53
1,953.75
Net Sales Growth
25.50%
3.11%
-1.30%
17.18%
20.97%
12.48%
-28.54%
8.54%
4.50%
9.05%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
Gross Profit
3,092.80
2,802.39
2,717.84
2,753.64
2,349.89
1,942.54
1,727.03
2,416.72
2,226.50
2,130.53
1,953.49
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
99.99%
Total Expenditure
2,786.46
2,541.17
2,477.31
2,504.13
2,133.40
1,780.84
1,597.93
2,222.38
2,056.93
1,955.41
1,795.92
Power & Fuel Cost
-
89.57
97.56
93.94
56.73
38.45
34.93
36.73
35.28
31.06
27.60
% Of Sales
-
3.20%
3.59%
3.41%
2.41%
1.98%
2.02%
1.52%
1.58%
1.46%
1.41%
Employee Cost
-
145.49
157.22
140.17
124.48
106.78
97.95
130.45
117.19
112.09
101.53
% Of Sales
-
5.19%
5.78%
5.09%
5.30%
5.50%
5.67%
5.40%
5.26%
5.26%
5.20%
Manufacturing Exp.
-
2,010.41
1,906.04
1,918.38
1,639.80
1,367.12
1,220.25
1,767.15
1,648.52
1,570.22
1,402.19
% Of Sales
-
71.74%
70.13%
69.67%
69.78%
70.38%
70.66%
73.12%
74.04%
73.70%
71.77%
General & Admin Exp.
-
91.98
98.10
99.54
95.34
82.47
82.31
116.68
103.80
93.28
91.08
% Of Sales
-
3.28%
3.61%
3.61%
4.06%
4.25%
4.77%
4.83%
4.66%
4.38%
4.66%
Selling & Distn. Exp.
-
183.09
200.54
234.74
204.85
173.91
142.85
151.47
136.97
134.49
157.04
% Of Sales
-
6.53%
7.38%
8.52%
8.72%
8.95%
8.27%
6.27%
6.15%
6.31%
8.04%
Miscellaneous Exp.
-
20.64
17.86
17.35
12.20
12.12
19.63
19.91
15.18
14.28
157.04
% Of Sales
-
0.74%
0.66%
0.63%
0.52%
0.62%
1.14%
0.82%
0.68%
0.67%
0.83%
EBITDA
306.34
261.22
240.53
249.51
216.49
161.70
129.10
194.34
169.57
175.12
157.83
EBITDA Margin
9.90%
9.32%
8.85%
9.06%
9.21%
8.32%
7.48%
8.04%
7.62%
8.22%
8.08%
Other Income
26.51
25.47
20.12
19.51
14.42
12.50
52.60
9.06
9.18
7.52
5.67
Interest
24.04
26.70
34.32
37.38
32.21
30.09
25.02
34.50
32.68
35.18
36.39
Depreciation
96.93
92.81
82.49
77.44
68.65
59.20
52.11
54.51
46.82
46.40
41.57
PBT
198.82
167.19
143.84
154.21
130.06
84.90
104.57
114.38
99.25
101.05
85.54
Tax
29.36
23.84
15.92
33.34
28.66
19.10
28.80
32.58
27.49
31.52
26.20
Tax Rate
14.77%
15.47%
11.88%
21.71%
22.04%
22.50%
27.54%
28.53%
27.70%
31.19%
30.63%
PAT
169.46
127.01
117.21
119.31
100.76
65.23
75.36
81.39
71.62
69.51
59.50
PAT before Minority Interest
166.21
130.29
118.04
120.20
101.40
65.80
75.77
81.62
71.76
69.53
59.34
Minority Interest
-3.25
-3.28
-0.83
-0.89
-0.64
-0.57
-0.41
-0.23
-0.14
-0.02
0.16
PAT Margin
5.48%
4.53%
4.31%
4.33%
4.29%
3.36%
4.36%
3.37%
3.22%
3.26%
3.05%
PAT Growth
75.06%
8.36%
-1.76%
18.41%
54.47%
-13.44%
-7.41%
13.64%
3.04%
16.82%
 
EPS
21.92
16.43
15.16
15.43
13.03
8.44
9.75
10.53
9.27
8.99
7.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,169.71
1,023.88
891.97
761.77
646.56
574.98
620.51
491.00
436.99
378.26
Share Capital
15.42
15.37
15.33
15.32
15.32
15.21
15.13
14.59
14.57
14.54
Total Reserves
1,147.70
999.46
869.74
742.47
631.25
556.15
599.73
474.30
420.26
361.65
Non-Current Liabilities
150.06
183.21
227.37
197.71
184.65
130.70
107.31
76.66
99.53
115.68
Secured Loans
109.09
148.00
186.41
151.44
143.15
98.39
77.84
41.50
67.35
83.66
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.27
0.00
0.27
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.30
0.31
0.00
Current Liabilities
410.41
470.54
491.39
433.60
393.95
348.88
406.12
430.15
427.41
376.86
Trade Payables
75.94
63.86
67.42
59.70
35.73
63.21
86.95
77.33
87.76
87.35
Other Current Liabilities
200.30
175.91
189.67
124.51
116.55
63.06
54.28
63.93
56.13
51.44
Short Term Borrowings
125.59
220.56
227.78
243.85
236.36
216.23
205.80
247.75
241.94
215.33
Short Term Provisions
8.58
10.21
6.51
5.54
5.31
6.37
59.09
41.13
41.57
22.75
Total Liabilities
1,738.81
1,683.32
1,615.96
1,397.75
1,229.43
1,058.43
1,137.39
1,000.89
965.05
873.65
Net Block
804.63
771.72
726.80
625.80
541.69
532.39
521.32
431.67
417.60
416.21
Gross Block
1,136.85
1,085.89
952.44
772.18
624.81
583.95
820.72
693.29
651.75
623.04
Accumulated Depreciation
329.60
314.16
225.64
146.38
83.13
51.56
299.40
261.62
234.15
206.82
Non Current Assets
1,012.22
975.86
921.77
835.56
754.53
665.10
576.06
510.45
454.36
436.55
Capital Work in Progress
5.22
21.58
4.02
56.32
56.81
12.32
6.82
18.34
5.08
7.82
Non Current Investment
149.98
135.35
116.81
104.36
86.64
76.02
7.21
7.97
7.97
1.66
Long Term Loans & Adv.
49.63
43.25
49.87
25.38
57.62
37.27
40.71
52.47
23.70
10.85
Other Non Current Assets
2.76
3.95
24.27
23.70
11.79
7.10
0.00
0.00
0.00
0.00
Current Assets
726.59
707.47
694.19
562.19
474.91
393.33
558.70
489.69
509.94
436.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.12
6.58
5.32
3.31
2.52
1.77
2.28
1.70
2.15
1.96
Sundry Debtors
511.04
487.30
515.08
424.85
358.44
325.34
434.58
379.98
395.11
336.45
Cash & Bank
39.51
25.92
15.53
14.23
18.66
10.53
42.12
42.84
46.00
30.73
Other Current Assets
168.92
101.06
84.39
45.04
95.29
55.69
79.73
65.17
66.68
67.38
Short Term Loans & Adv.
45.36
86.60
73.87
74.76
89.35
49.99
72.80
58.46
61.42
62.18
Net Current Assets
316.18
236.93
202.80
128.59
80.95
44.45
152.57
59.54
82.53
59.66
Total Assets
1,738.81
1,683.33
1,615.96
1,397.75
1,229.44
1,058.43
1,137.40
1,000.89
965.04
873.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
304.72
242.82
179.11
156.79
98.79
108.69
124.61
157.70
104.43
124.70
PBT
174.26
159.11
178.63
152.48
100.37
116.43
114.38
99.25
101.05
85.54
Adjustment
107.19
101.58
110.53
98.71
87.07
74.23
82.65
71.86
76.01
73.09
Changes in Working Capital
18.09
23.15
-75.85
-57.58
-63.66
-50.17
-44.65
14.59
-46.21
-6.80
Cash after chg. in Working capital
299.53
283.83
213.31
193.61
123.78
140.49
152.38
185.70
130.85
151.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.19
-41.02
-34.21
-36.82
-24.98
-31.80
-27.78
-28.00
-26.42
-27.13
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
-106.20
-135.32
-157.60
-130.94
-122.30
-101.33
-121.15
-97.60
-60.77
-96.69
Net Fixed Assets
-69.86
-148.52
-97.12
-152.61
-84.16
175.17
-116.31
-33.75
-38.46
-70.92
Net Investments
3.05
4.99
-62.53
-1.51
-3.22
17.84
0.77
-11.94
-2.61
-1.51
Others
-39.39
8.21
2.05
23.18
-34.92
-294.34
-5.61
-51.91
-19.70
-24.26
Cash from Financing Activity
-177.63
-104.40
-24.14
-30.28
31.64
-11.80
-4.18
-63.26
-28.39
-15.54
Net Cash Inflow / Outflow
20.89
3.09
-2.63
-4.42
8.13
-4.44
-0.72
-3.16
15.27
12.48
Opening Cash & Equivalents
13.17
10.07
12.71
18.66
10.53
14.97
42.84
46.00
30.73
18.25
Closing Cash & Equivalent
34.05
13.17
10.07
14.23
18.66
10.53
42.12
42.84
46.00
30.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
150.86
132.09
115.45
98.96
84.43
75.11
79.00
64.94
57.62
49.67
ROA
7.61%
7.16%
7.98%
7.72%
5.75%
6.90%
7.63%
7.30%
7.56%
7.13%
ROE
11.96%
12.43%
14.63%
14.44%
10.81%
12.96%
15.24%
16.07%
17.81%
17.70%
ROCE
12.52%
12.00%
14.89%
14.30%
11.52%
13.99%
17.15%
16.62%
18.40%
18.34%
Fixed Asset Turnover
2.52
2.67
3.19
3.36
3.21
2.46
3.19
3.31
3.34
3.39
Receivable days
65.02
67.31
62.29
60.83
64.24
80.30
61.51
63.53
62.67
61.40
Inventory Days
0.89
0.80
0.57
0.45
0.40
0.43
0.30
0.32
0.35
0.32
Payable days
10.07
9.76
9.38
8.28
10.31
17.64
13.97
15.14
16.83
16.61
Cash Conversion Cycle
55.84
58.35
53.49
53.01
54.34
63.09
47.84
48.71
46.19
45.10
Total Debt/Equity
0.24
0.41
0.53
0.58
0.65
0.62
0.53
0.71
0.84
0.94
Interest Cover
6.77
4.90
5.11
5.04
3.82
5.18
4.31
4.04
3.87
3.35

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.