Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Logistics

Rating :
65/99

BSE: 532349 | NSE: TCI

278.95
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  279.00
  •  280.30
  •  277.85
  •  279.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3105
  •  8.66
  •  347.15
  •  230.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,143.07
  • 16.59
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,597.82
  • 0.65%
  • 2.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.92%
  • 2.00%
  • 14.64%
  • FII
  • DII
  • Others
  • 0.07%
  • 11.89%
  • 4.48%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.84
  • 3.09
  • 12.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 7.33
  • 9.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 10.94
  • 22.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.39
  • 23.88
  • 20.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.60
  • 3.27
  • 3.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.61
  • 11.88
  • 11.36

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
659.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
600.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
58.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
8.86%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
8.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
19.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
33.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
7.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
26.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
3.96%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
2,753.64
2,346.14
1,942.54
1,727.03
2,416.72
2,226.50
2,130.53
1,953.75
1,851.26
1,521.50
Net Sales Growth
-
17.37%
20.78%
12.48%
-28.54%
8.54%
4.50%
9.05%
5.54%
21.67%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
2.51
14.76
Gross Profit
-
2,753.64
2,346.14
1,942.54
1,727.03
2,416.72
2,226.50
2,130.53
1,953.49
1,848.74
1,506.74
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
99.99%
99.86%
99.03%
Total Expenditure
-
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
1,406.28
Power & Fuel Cost
-
93.94
56.73
38.45
34.93
36.73
35.28
31.06
27.60
17.84
14.57
% Of Sales
-
3.41%
2.42%
1.98%
2.02%
1.52%
1.58%
1.46%
1.41%
0.96%
0.96%
Employee Cost
-
140.17
124.48
106.78
97.95
130.45
117.19
112.09
101.53
98.80
81.79
% Of Sales
-
5.09%
5.31%
5.50%
5.67%
5.40%
5.26%
5.26%
5.20%
5.34%
5.38%
Manufacturing Exp.
-
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
1,086.57
% Of Sales
-
69.67%
69.89%
70.38%
70.66%
73.12%
74.04%
73.70%
71.77%
72.82%
71.41%
General & Admin Exp.
-
99.54
95.34
82.47
82.31
116.68
103.80
93.28
91.08
74.70
58.09
% Of Sales
-
3.61%
4.06%
4.25%
4.77%
4.83%
4.66%
4.38%
4.66%
4.04%
3.82%
Selling & Distn. Exp.
-
234.74
204.85
173.91
142.85
151.47
136.97
134.49
157.04
154.98
128.98
% Of Sales
-
8.52%
8.73%
8.95%
8.27%
6.27%
6.15%
6.31%
8.04%
8.37%
8.48%
Miscellaneous Exp.
-
17.35
12.20
12.12
19.63
19.91
15.18
14.28
16.22
14.03
128.98
% Of Sales
-
0.63%
0.52%
0.62%
1.14%
0.82%
0.68%
0.67%
0.83%
0.76%
1.42%
EBITDA
-
249.51
212.74
161.70
129.10
194.34
169.57
175.12
157.83
140.32
115.22
EBITDA Margin
-
9.06%
9.07%
8.32%
7.48%
8.04%
7.62%
8.22%
8.08%
7.58%
7.57%
Other Income
-
19.51
18.18
12.50
52.60
9.06
9.18
7.52
5.67
5.13
4.42
Interest
-
37.38
32.21
30.09
25.02
34.50
32.68
35.18
36.39
28.33
21.88
Depreciation
-
77.44
68.65
59.20
52.11
54.51
46.82
46.40
41.57
35.31
29.62
PBT
-
154.21
130.06
84.90
104.57
114.38
99.25
101.05
85.54
81.80
68.14
Tax
-
33.34
28.66
19.10
28.80
32.58
27.49
31.52
26.20
31.68
23.50
Tax Rate
-
21.71%
22.04%
22.50%
27.54%
28.53%
27.70%
31.19%
30.63%
38.73%
36.04%
PAT
-
119.31
100.76
65.23
75.36
81.39
71.62
69.51
59.50
50.13
41.72
PAT before Minority Interest
-
120.20
101.40
65.80
75.77
81.62
71.76
69.53
59.34
50.12
41.72
Minority Interest
-
-0.89
-0.64
-0.57
-0.41
-0.23
-0.14
-0.02
0.16
0.01
0.00
PAT Margin
-
4.33%
4.29%
3.36%
4.36%
3.37%
3.22%
3.26%
3.05%
2.71%
2.74%
PAT Growth
-
18.41%
54.47%
-13.44%
-7.41%
13.64%
3.04%
16.82%
18.69%
20.16%
 
Unadjusted EPS
-
18.84
16.08
10.61
11.52
11.07
9.82
9.55
8.10
6.91
5.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
891.97
761.77
646.56
574.98
620.51
491.00
436.99
378.26
325.23
334.86
Share Capital
15.33
15.32
15.32
15.21
15.13
14.59
14.57
14.54
14.52
14.51
Total Reserves
869.74
742.47
631.25
556.15
599.73
474.30
420.26
361.65
309.18
319.70
Non-Current Liabilities
227.37
197.71
184.65
130.70
107.31
76.66
99.53
115.68
113.32
314.77
Secured Loans
186.41
151.44
143.15
98.39
77.84
41.50
67.35
83.66
81.60
261.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.27
0.00
0.27
0.44
23.84
Long Term Provisions
0.00
0.00
0.00
0.00
0.20
0.30
0.31
0.00
0.05
0.00
Current Liabilities
491.39
433.60
393.95
348.88
406.12
430.15
427.41
376.86
350.44
116.86
Trade Payables
67.42
59.70
35.73
63.21
86.95
77.33
87.76
87.35
70.51
63.45
Other Current Liabilities
189.67
124.51
116.55
63.06
54.28
63.93
56.13
51.44
63.03
12.24
Short Term Borrowings
227.78
243.85
236.36
216.23
205.80
247.75
241.94
215.33
183.77
0.00
Short Term Provisions
6.51
5.54
5.31
6.37
59.09
41.13
41.57
22.75
33.13
41.17
Total Liabilities
1,615.96
1,397.75
1,229.43
1,058.43
1,137.39
1,000.89
965.05
873.65
792.00
771.23
Net Block
726.80
625.80
541.69
532.39
521.32
431.67
417.60
416.21
346.12
335.74
Gross Block
935.27
772.18
624.81
583.95
820.72
693.29
651.75
623.04
528.65
493.17
Accumulated Depreciation
208.48
146.38
83.13
51.56
299.40
261.62
234.15
206.82
182.53
157.43
Non Current Assets
921.77
835.56
754.53
665.10
576.06
510.45
454.36
436.55
364.83
355.17
Capital Work in Progress
4.02
56.32
56.81
12.32
6.82
18.34
5.08
7.82
6.68
15.38
Non Current Investment
116.81
104.36
86.64
76.02
7.21
7.97
7.97
1.66
1.54
4.05
Long Term Loans & Adv.
49.87
25.38
57.62
37.27
40.71
52.47
23.70
10.85
9.94
0.00
Other Non Current Assets
24.27
23.70
11.79
7.10
0.00
0.00
0.00
0.00
0.54
0.00
Current Assets
694.19
562.19
474.91
393.33
558.70
489.69
509.94
436.52
427.18
415.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.32
3.31
2.52
1.77
2.28
1.70
2.15
1.96
1.43
1.07
Sundry Debtors
515.08
424.85
358.44
325.34
434.58
379.98
395.11
336.45
320.84
263.74
Cash & Bank
15.53
14.23
18.66
10.53
42.12
42.84
46.00
30.73
18.25
38.25
Other Current Assets
158.26
8.61
5.94
5.70
79.73
65.17
66.68
67.38
86.64
112.79
Short Term Loans & Adv.
73.87
111.19
89.35
49.99
72.80
58.46
61.42
62.18
84.70
112.79
Net Current Assets
202.80
128.59
80.95
44.45
152.57
59.54
82.53
59.66
76.73
298.99
Total Assets
1,615.96
1,397.75
1,229.44
1,058.43
1,137.40
1,000.89
965.04
873.65
792.01
771.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
183.04
180.12
98.79
108.69
124.61
157.70
104.43
124.70
50.15
37.30
PBT
178.63
152.48
100.37
116.43
114.38
99.25
101.05
85.54
81.80
68.14
Adjustment
110.53
98.71
87.07
74.23
82.65
71.86
76.01
73.09
63.31
48.27
Changes in Working Capital
-71.92
-34.25
-63.66
-50.17
-44.65
14.59
-46.21
-6.80
-39.22
-37.18
Cash after chg. in Working capital
217.25
216.94
123.78
140.49
152.38
185.70
130.85
151.83
105.89
79.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.21
-36.82
-24.98
-31.80
-27.78
-28.00
-26.42
-27.13
-29.15
-21.55
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
-157.60
-154.27
-122.30
-101.33
-121.15
-97.60
-60.77
-96.69
-39.64
-55.57
Net Fixed Assets
-79.95
-152.61
-84.16
175.17
-116.31
-33.75
-38.46
-70.92
-43.03
-31.56
Net Investments
-62.53
-1.51
-3.22
17.84
0.77
-11.94
-2.61
-1.51
6.60
-17.14
Others
-15.12
-0.15
-34.92
-294.34
-5.61
-51.91
-19.70
-24.26
-3.21
-6.87
Cash from Financing Activity
-24.14
-30.28
31.64
-11.80
-4.18
-63.26
-28.39
-15.54
-30.50
27.98
Net Cash Inflow / Outflow
1.30
-4.42
8.13
-4.44
-0.72
-3.16
15.27
12.48
-19.99
9.71
Opening Cash & Equivalents
14.23
18.66
10.53
14.97
42.84
46.00
30.73
18.25
38.25
28.53
Closing Cash & Equivalent
15.53
14.23
18.66
10.53
42.12
42.84
46.00
30.73
18.25
38.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
115.45
98.96
84.43
75.11
79.00
64.94
57.62
49.67
42.60
44.04
ROA
7.98%
7.72%
5.75%
6.90%
7.63%
7.30%
7.56%
7.13%
6.41%
5.81%
ROE
14.63%
14.44%
10.81%
12.96%
15.24%
16.07%
17.81%
17.70%
15.94%
13.78%
ROCE
14.89%
14.30%
11.52%
13.99%
17.15%
16.62%
18.40%
18.34%
17.90%
15.27%
Fixed Asset Turnover
3.23
3.36
3.21
2.46
3.19
3.31
3.34
3.39
3.62
3.17
Receivable days
62.29
60.93
64.24
80.30
61.51
63.53
62.67
61.40
57.63
57.22
Inventory Days
0.57
0.45
0.40
0.43
0.30
0.32
0.35
0.32
0.25
0.24
Payable days
9.38
8.28
10.31
17.64
13.97
15.14
16.83
16.61
14.73
13.38
Cash Conversion Cycle
53.49
53.10
54.34
63.09
47.84
48.71
46.19
45.10
43.15
44.08
Total Debt/Equity
0.53
0.58
0.65
0.62
0.53
0.71
0.84
0.94
1.02
0.89
Interest Cover
5.11
5.04
3.82
5.18
4.31
4.04
3.87
3.35
3.89
3.98

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.