Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Logistics

Rating :
48/99

BSE: 532349 | NSE: TCI

239.10
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  232.00
  •  240.60
  •  230.10
  •  234.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27057
  •  64.28
  •  313.00
  •  121.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,833.74
  • 16.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,226.40
  • 0.84%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.88%
  • 2.24%
  • 14.41%
  • FII
  • DII
  • Others
  • 1.7%
  • 9.40%
  • 5.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.91
  • 9.49
  • 4.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 13.25
  • 2.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.86
  • 9.24
  • 5.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.80
  • 18.19
  • 17.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.57
  • 2.80
  • 2.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 11.05
  • 10.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
405.72
659.19
-38.45%
667.78
742.70
-10.09%
706.31
710.79
-0.63%
684.56
675.21
1.38%
Expenses
375.09
600.78
-37.57%
609.22
664.03
-8.25%
641.48
649.75
-1.27%
625.83
617.76
1.31%
EBITDA
30.63
58.41
-47.56%
58.56
78.67
-25.56%
64.83
61.04
6.21%
58.73
57.45
2.23%
EBIDTM
7.55%
8.86%
14.01%
10.59%
9.18%
8.59%
8.58%
8.51%
Other Income
3.04
3.52
-13.64%
6.77
5.04
34.33%
5.73
4.89
17.18%
4.10
5.27
-22.20%
Interest
7.37
8.69
-15.19%
8.45
9.60
-11.98%
8.94
10.67
-16.21%
8.24
9.72
-15.23%
Depreciation
20.61
19.93
3.41%
20.75
20.19
2.77%
21.49
20.79
3.37%
20.32
19.36
4.96%
PBT
5.69
33.31
-82.92%
36.13
53.25
-32.15%
40.13
34.47
16.42%
24.39
33.64
-27.50%
Tax
0.85
7.22
-88.23%
5.69
10.24
-44.43%
7.67
9.50
-19.26%
-4.67
7.23
-
PAT
4.84
26.09
-81.45%
30.44
43.01
-29.23%
32.46
24.97
30.00%
29.06
26.41
10.03%
PATM
1.19%
3.96%
7.11%
5.79%
4.60%
3.51%
4.25%
3.91%
EPS
0.63
3.40
-81.47%
3.96
5.60
-29.29%
4.23
3.25
30.15%
3.78
3.44
9.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,464.37
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
1,851.26
Net Sales Growth
-11.60%
-1.30%
17.18%
20.97%
12.48%
-28.54%
8.54%
4.50%
9.05%
5.54%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
2.51
Gross Profit
-2,179.73
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
1,848.74
GP Margin
-88.45%
100%
100%
100%
100%
100%
100%
100%
100%
99.99%
99.86%
Total Expenditure
2,251.62
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
1,710.94
Power & Fuel Cost
-
97.56
93.94
56.73
38.45
34.93
36.73
35.28
31.06
27.60
17.84
% Of Sales
-
3.59%
3.41%
2.41%
1.98%
2.02%
1.52%
1.58%
1.46%
1.41%
0.96%
Employee Cost
-
157.22
140.17
124.48
106.78
97.95
130.45
117.19
112.09
101.53
98.80
% Of Sales
-
5.78%
5.09%
5.30%
5.50%
5.67%
5.40%
5.26%
5.26%
5.20%
5.34%
Manufacturing Exp.
-
1,905.90
1,918.38
1,639.80
1,367.12
1,220.25
1,767.15
1,648.52
1,570.22
1,402.19
1,348.08
% Of Sales
-
70.13%
69.67%
69.78%
70.38%
70.66%
73.12%
74.04%
73.70%
71.77%
72.82%
General & Admin Exp.
-
98.10
99.54
95.34
82.47
82.31
116.68
103.80
93.28
91.08
74.70
% Of Sales
-
3.61%
3.61%
4.06%
4.25%
4.77%
4.83%
4.66%
4.38%
4.66%
4.04%
Selling & Distn. Exp.
-
200.54
234.74
204.85
173.91
142.85
151.47
136.97
134.49
157.04
154.98
% Of Sales
-
7.38%
8.52%
8.72%
8.95%
8.27%
6.27%
6.15%
6.31%
8.04%
8.37%
Miscellaneous Exp.
-
18.00
17.35
12.20
12.12
19.63
19.91
15.18
14.28
16.22
154.98
% Of Sales
-
0.66%
0.63%
0.52%
0.62%
1.14%
0.82%
0.68%
0.67%
0.83%
0.76%
EBITDA
212.75
240.53
249.51
216.49
161.70
129.10
194.34
169.57
175.12
157.83
140.32
EBITDA Margin
8.63%
8.85%
9.06%
9.21%
8.32%
7.48%
8.04%
7.62%
8.22%
8.08%
7.58%
Other Income
19.64
20.12
19.51
14.42
12.50
52.60
9.06
9.18
7.52
5.67
5.13
Interest
33.00
34.32
37.38
32.21
30.09
25.02
34.50
32.68
35.18
36.39
28.33
Depreciation
83.17
82.49
77.44
68.65
59.20
52.11
54.51
46.82
46.40
41.57
35.31
PBT
106.34
143.84
154.21
130.06
84.90
104.57
114.38
99.25
101.05
85.54
81.80
Tax
9.54
15.92
33.34
28.66
19.10
28.80
32.58
27.49
31.52
26.20
31.68
Tax Rate
8.97%
11.88%
21.71%
22.04%
22.50%
27.54%
28.53%
27.70%
31.19%
30.63%
38.73%
PAT
96.80
117.21
119.31
100.76
65.23
75.36
81.39
71.62
69.51
59.50
50.13
PAT before Minority Interest
95.59
118.04
120.20
101.40
65.80
75.77
81.62
71.76
69.53
59.34
50.12
Minority Interest
-1.21
-0.83
-0.89
-0.64
-0.57
-0.41
-0.23
-0.14
-0.02
0.16
0.01
PAT Margin
3.93%
4.31%
4.33%
4.29%
3.36%
4.36%
3.37%
3.22%
3.26%
3.05%
2.71%
PAT Growth
-19.65%
-1.76%
18.41%
54.47%
-13.44%
-7.41%
13.64%
3.04%
16.82%
18.69%
 
EPS
12.60
15.26
15.54
13.12
8.49
9.81
10.60
9.33
9.05
7.75
6.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,023.88
891.97
761.77
646.56
574.98
620.51
491.00
436.99
378.26
325.23
Share Capital
15.37
15.33
15.32
15.32
15.21
15.13
14.59
14.57
14.54
14.52
Total Reserves
999.46
869.74
742.47
631.25
556.15
599.73
474.30
420.26
361.65
309.18
Non-Current Liabilities
183.21
227.37
197.71
184.65
130.70
107.31
76.66
99.53
115.68
113.32
Secured Loans
148.00
186.41
151.44
143.15
98.39
77.84
41.50
67.35
83.66
81.60
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.27
0.00
0.27
0.44
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.20
0.30
0.31
0.00
0.05
Current Liabilities
470.54
491.39
433.60
393.95
348.88
406.12
430.15
427.41
376.86
350.44
Trade Payables
63.86
67.42
59.70
35.73
63.21
86.95
77.33
87.76
87.35
70.51
Other Current Liabilities
175.91
189.67
124.51
116.55
63.06
54.28
63.93
56.13
51.44
63.03
Short Term Borrowings
220.56
227.78
243.85
236.36
216.23
205.80
247.75
241.94
215.33
183.77
Short Term Provisions
10.21
6.51
5.54
5.31
6.37
59.09
41.13
41.57
22.75
33.13
Total Liabilities
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
792.00
Net Block
771.72
726.80
625.80
541.69
532.39
521.32
431.67
417.60
416.21
346.12
Gross Block
1,085.88
935.27
772.18
624.81
583.95
820.72
693.29
651.75
623.04
528.65
Accumulated Depreciation
304.28
208.48
146.38
83.13
51.56
299.40
261.62
234.15
206.82
182.53
Non Current Assets
975.86
921.77
835.56
754.53
665.10
576.06
510.45
454.36
436.55
364.83
Capital Work in Progress
21.58
4.02
56.32
56.81
12.32
6.82
18.34
5.08
7.82
6.68
Non Current Investment
135.35
116.81
104.36
86.64
76.02
7.21
7.97
7.97
1.66
1.54
Long Term Loans & Adv.
43.25
49.87
25.38
57.62
37.27
40.71
52.47
23.70
10.85
9.94
Other Non Current Assets
3.95
24.27
23.70
11.79
7.10
0.00
0.00
0.00
0.00
0.54
Current Assets
707.47
694.19
562.19
474.91
393.33
558.70
489.69
509.94
436.52
427.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.58
5.32
3.31
2.52
1.77
2.28
1.70
2.15
1.96
1.43
Sundry Debtors
487.30
515.08
424.85
358.44
325.34
434.58
379.98
395.11
336.45
320.84
Cash & Bank
25.92
15.53
14.23
18.66
10.53
42.12
42.84
46.00
30.73
18.25
Other Current Assets
187.66
84.39
45.04
5.94
55.69
79.73
65.17
66.68
67.38
86.64
Short Term Loans & Adv.
86.60
73.87
74.76
89.35
49.99
72.80
58.46
61.42
62.18
84.70
Net Current Assets
236.93
202.80
128.59
80.95
44.45
152.57
59.54
82.53
59.66
76.73
Total Assets
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
792.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
252.27
183.04
156.79
98.79
108.69
124.61
157.70
104.43
124.70
50.15
PBT
159.11
178.63
152.48
100.37
116.43
114.38
99.25
101.05
85.54
81.80
Adjustment
122.51
110.53
98.71
87.07
74.23
82.65
71.86
76.01
73.09
63.31
Changes in Working Capital
11.67
-71.92
-57.58
-63.66
-50.17
-44.65
14.59
-46.21
-6.80
-39.22
Cash after chg. in Working capital
293.28
217.25
193.61
123.78
140.49
152.38
185.70
130.85
151.83
105.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.02
-34.21
-36.82
-24.98
-31.80
-27.78
-28.00
-26.42
-27.13
-29.15
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
-144.77
-157.60
-130.94
-122.30
-101.33
-121.15
-97.60
-60.77
-96.69
-39.64
Net Fixed Assets
-165.69
-79.95
-152.61
-84.16
175.17
-116.31
-33.75
-38.46
-70.92
-43.03
Net Investments
4.99
-62.53
-1.51
-3.22
17.84
0.77
-11.94
-2.61
-1.51
6.60
Others
15.93
-15.12
23.18
-34.92
-294.34
-5.61
-51.91
-19.70
-24.26
-3.21
Cash from Financing Activity
-104.40
-24.14
-30.28
31.64
-11.80
-4.18
-63.26
-28.39
-15.54
-30.50
Net Cash Inflow / Outflow
3.09
1.30
-4.42
8.13
-4.44
-0.72
-3.16
15.27
12.48
-19.99
Opening Cash & Equivalents
10.07
14.23
18.66
10.53
14.97
42.84
46.00
30.73
18.25
38.25
Closing Cash & Equivalent
13.17
15.53
14.23
18.66
10.53
42.12
42.84
46.00
30.73
18.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
132.09
115.45
98.96
84.43
75.11
79.00
64.94
57.62
49.67
42.60
ROA
7.16%
7.98%
7.72%
5.75%
6.90%
7.63%
7.30%
7.56%
7.13%
6.41%
ROE
12.43%
14.63%
14.44%
10.81%
12.96%
15.24%
16.07%
17.81%
17.70%
15.94%
ROCE
12.00%
14.89%
14.30%
11.52%
13.99%
17.15%
16.62%
18.40%
18.34%
17.90%
Fixed Asset Turnover
2.67
3.23
3.36
3.21
2.46
3.19
3.31
3.34
3.39
3.62
Receivable days
67.31
62.29
60.83
64.24
80.30
61.51
63.53
62.67
61.40
57.63
Inventory Days
0.80
0.57
0.45
0.40
0.43
0.30
0.32
0.35
0.32
0.25
Payable days
9.76
9.38
8.28
10.31
17.64
13.97
15.14
16.83
16.61
14.73
Cash Conversion Cycle
58.35
53.49
53.01
54.34
63.09
47.84
48.71
46.19
45.10
43.15
Total Debt/Equity
0.41
0.53
0.58
0.65
0.62
0.53
0.71
0.84
0.94
1.02
Interest Cover
4.90
5.11
5.04
3.82
5.18
4.31
4.04
3.87
3.35
3.89

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.