Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Logistics

Rating :
65/99

BSE: 532349 | NSE: TCI

689.55
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 670.00
  • 699.00
  • 670.00
  • 675.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73043
  •  504.14
  •  858.60
  •  388.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,321.71
  • 18.17
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,558.88
  • 0.87%
  • 3.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.57%
  • 1.45%
  • 10.31%
  • FII
  • DII
  • Others
  • 2.66%
  • 11.39%
  • 7.62%

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
  • 19.92
  • 17.57
  • 16.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 2.71
  • 2.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 11.38
  • 10.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
897.73
892.69
0.56%
837.68
807.09
3.79%
825.14
696.89
18.40%
696.13
405.72
71.58%
Expenses
778.43
804.06
-3.19%
728.50
727.38
0.15%
720.63
634.64
13.55%
620.38
375.09
65.39%
EBITDA
119.30
88.63
34.60%
109.18
79.71
36.97%
104.51
62.25
67.89%
75.75
30.63
147.31%
EBIDTM
13.29%
9.93%
13.03%
9.88%
12.67%
8.93%
10.88%
7.55%
Other Income
7.59
11.28
-32.71%
5.32
4.59
15.90%
2.92
6.56
-55.49%
4.08
3.04
34.21%
Interest
2.24
6.09
-63.22%
2.59
6.33
-59.08%
3.29
6.91
-52.39%
4.71
7.37
-36.09%
Depreciation
37.13
28.03
32.47%
25.52
23.28
9.62%
25.64
20.89
22.74%
24.73
20.61
19.99%
PBT
87.52
63.16
38.57%
86.39
44.26
95.19%
78.50
41.01
91.42%
50.39
5.69
785.59%
Tax
10.85
8.07
34.45%
10.80
6.52
65.64%
9.62
8.39
14.66%
6.38
0.85
650.59%
PAT
76.67
55.09
39.17%
75.59
37.74
100.29%
68.88
32.62
111.16%
44.01
4.84
809.30%
PATM
8.54%
6.17%
9.02%
4.68%
8.35%
4.68%
6.32%
1.19%
EPS
11.04
8.38
31.74%
10.60
5.43
95.21%
9.76
4.75
105.47%
6.08
0.53
1,047.17%

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
3,256.68
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
16.21%
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
3,256.68
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
2,847.94
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
408.74
261.22
240.53
249.51
216.49
161.70
129.10
194.34
169.57
175.12
157.83
EBITDA Margin
12.55%
9.32%
8.85%
9.06%
9.21%
8.32%
7.48%
8.04%
7.62%
8.22%
8.08%
Other Income
19.91
25.47
20.12
19.51
14.42
12.50
52.60
9.06
9.18
7.52
5.67
Interest
12.83
26.70
34.32
37.38
32.21
30.09
25.02
34.50
32.68
35.18
36.39
Depreciation
113.02
92.81
82.49
77.44
68.65
59.20
52.11
54.51
46.82
46.40
41.57
PBT
302.80
167.19
143.84
154.21
130.06
84.90
104.57
114.38
99.25
101.05
85.54
Tax
37.65
23.84
15.92
33.34
28.66
19.10
28.80
32.58
27.49
31.52
26.20
Tax Rate
12.43%
15.47%
11.88%
21.71%
22.04%
22.50%
27.54%
28.53%
27.70%
31.19%
30.63%
PAT
265.15
127.01
117.21
119.31
100.76
65.23
75.36
81.39
71.62
69.51
59.50
PAT before Minority Interest
261.94
130.29
118.04
120.20
101.40
65.80
75.77
81.62
71.76
69.53
59.34
Minority Interest
-3.21
-3.28
-0.83
-0.89
-0.64
-0.57
-0.41
-0.23
-0.14
-0.02
0.16
PAT Margin
8.14%
4.53%
4.31%
4.33%
4.29%
3.36%
4.36%
3.37%
3.22%
3.26%
3.05%
PAT Growth
103.51%
8.36%
-1.76%
18.41%
54.47%
-13.44%
-7.41%
13.64%
3.04%
16.82%
 
EPS
34.30
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
0.00
9.76
9.38
8.28
10.31
17.64
13.97
15.14
16.83
16.61
Cash Conversion Cycle
65.91
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.