Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Logistics

Rating :
58/99

BSE: 532349 | NSE: TCI

679.35
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 678.00
  • 683.90
  • 667.75
  • 674.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45174
  •  305.50
  •  858.60
  •  527.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,236.19
  • 16.51
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,223.67
  • 0.89%
  • 3.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.03%
  • 1.30%
  • 10.82%
  • FII
  • DII
  • Others
  • 3.32%
  • 10.93%
  • 4.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.33
  • 6.74
  • 6.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 13.55
  • 11.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.19
  • 21.06
  • 30.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.90
  • 17.44
  • 17.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.94
  • 2.75
  • 2.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.34
  • 11.20
  • 10.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
932.09
825.14
12.96%
902.91
696.13
29.70%
897.73
892.69
0.56%
837.68
807.09
3.79%
Expenses
836.13
720.63
16.03%
798.86
620.38
28.77%
778.43
804.06
-3.19%
728.50
727.38
0.15%
EBITDA
95.96
104.51
-8.18%
104.05
75.75
37.36%
119.30
88.63
34.60%
109.18
79.71
36.97%
EBIDTM
10.30%
12.67%
11.52%
10.88%
13.29%
9.93%
13.03%
9.88%
Other Income
7.37
2.92
152.40%
5.32
4.08
30.39%
7.59
11.28
-32.71%
5.32
4.59
15.90%
Interest
2.54
3.29
-22.80%
2.31
4.71
-50.96%
2.24
6.09
-63.22%
2.59
6.33
-59.08%
Depreciation
30.03
25.64
17.12%
28.89
24.73
16.82%
37.13
28.03
32.47%
25.52
23.28
9.62%
PBT
70.76
78.50
-9.86%
78.17
50.39
55.13%
87.52
63.16
38.57%
86.39
44.26
95.19%
Tax
11.59
9.62
20.48%
9.34
6.38
46.39%
10.85
8.07
34.45%
10.80
6.52
65.64%
PAT
59.17
68.88
-14.10%
68.83
44.01
56.40%
76.67
55.09
39.17%
75.59
37.74
100.29%
PATM
6.35%
8.35%
7.62%
6.32%
8.54%
6.17%
9.02%
4.68%
EPS
9.33
9.76
-4.41%
10.05
6.08
65.30%
11.04
8.38
31.74%
10.60
5.43
95.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,570.41
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
Net Sales Growth
10.85%
16.21%
3.11%
-1.30%
17.18%
20.97%
12.48%
-28.54%
8.54%
4.50%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,570.41
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
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,141.92
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
Power & Fuel Cost
-
8.24
8.05
97.56
93.94
56.73
38.45
34.93
36.73
35.28
31.06
% Of Sales
-
0.25%
0.29%
3.59%
3.41%
2.41%
1.98%
2.02%
1.52%
1.58%
1.46%
Employee Cost
-
169.98
145.49
157.22
140.17
124.48
106.78
97.95
130.45
117.19
112.09
% Of Sales
-
5.22%
5.19%
5.78%
5.09%
5.30%
5.50%
5.67%
5.40%
5.26%
5.26%
Manufacturing Exp.
-
2,371.84
2,117.78
1,906.04
1,918.38
1,639.80
1,367.12
1,220.25
1,767.15
1,648.52
1,570.22
% Of Sales
-
72.83%
75.57%
70.13%
69.67%
69.78%
70.38%
70.66%
73.12%
74.04%
73.70%
General & Admin Exp.
-
86.54
90.04
98.10
99.54
95.34
82.47
82.31
116.68
103.80
93.28
% Of Sales
-
2.66%
3.21%
3.61%
3.61%
4.06%
4.25%
4.77%
4.83%
4.66%
4.38%
Selling & Distn. Exp.
-
196.46
159.11
200.54
234.74
204.85
173.91
142.85
151.47
136.97
134.49
% Of Sales
-
6.03%
5.68%
7.38%
8.52%
8.72%
8.95%
8.27%
6.27%
6.15%
6.31%
Miscellaneous Exp.
-
14.88
20.70
17.86
17.35
12.20
12.12
19.63
19.91
15.18
134.49
% Of Sales
-
0.46%
0.74%
0.66%
0.63%
0.52%
0.62%
1.14%
0.82%
0.68%
0.67%
EBITDA
428.49
408.74
261.22
240.53
249.51
216.49
161.70
129.10
194.34
169.57
175.12
EBITDA Margin
12.00%
12.55%
9.32%
8.85%
9.06%
9.21%
8.32%
7.48%
8.04%
7.62%
8.22%
Other Income
25.60
19.91
25.47
20.12
19.51
14.42
12.50
52.60
9.06
9.18
7.52
Interest
9.68
12.83
26.70
34.32
37.38
32.21
30.09
25.02
34.50
32.68
35.18
Depreciation
121.57
113.02
92.81
82.49
77.44
68.65
59.20
52.11
54.51
46.82
46.40
PBT
322.84
302.80
167.19
143.84
154.21
130.06
84.90
104.57
114.38
99.25
101.05
Tax
42.58
37.65
23.84
15.92
33.34
28.66
19.10
28.80
32.58
27.49
31.52
Tax Rate
13.19%
12.43%
15.47%
11.88%
21.71%
22.04%
22.50%
27.54%
28.53%
27.70%
31.19%
PAT
280.26
261.94
127.01
117.21
119.31
100.76
65.23
75.36
81.39
71.62
69.51
PAT before Minority Interest
276.90
265.15
130.29
118.04
120.20
101.40
65.80
75.77
81.62
71.76
69.53
Minority Interest
-3.36
-3.21
-3.28
-0.83
-0.89
-0.64
-0.57
-0.41
-0.23
-0.14
-0.02
PAT Margin
7.85%
8.04%
4.53%
4.31%
4.33%
4.29%
3.36%
4.36%
3.37%
3.22%
3.26%
PAT Growth
36.23%
106.24%
8.36%
-1.76%
18.41%
54.47%
-13.44%
-7.41%
13.64%
3.04%
 
EPS
36.16
33.80
16.39
15.12
15.39
13.00
8.42
9.72
10.50
9.24
8.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,430.28
1,169.71
1,023.88
891.97
761.77
646.56
574.98
620.51
491.00
436.99
Share Capital
15.47
15.42
15.37
15.33
15.32
15.32
15.21
15.13
14.59
14.57
Total Reserves
1,406.96
1,147.70
999.46
869.74
742.47
631.25
556.15
599.73
474.30
420.26
Non-Current Liabilities
83.32
154.74
183.21
227.37
197.71
184.65
130.70
107.31
76.66
99.53
Secured Loans
22.80
109.09
148.00
186.41
151.44
143.15
98.39
77.84
41.50
67.35
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.27
0.00
Long Term Provisions
4.63
4.69
0.00
0.00
0.00
0.00
0.00
0.20
0.30
0.31
Current Liabilities
286.06
405.72
470.54
491.39
433.60
393.95
348.88
406.12
430.15
427.41
Trade Payables
85.13
94.25
63.86
67.42
59.70
35.73
63.21
86.95
77.33
87.76
Other Current Liabilities
161.83
166.63
175.91
189.67
124.51
116.55
63.06
54.28
63.93
56.13
Short Term Borrowings
18.59
125.59
220.56
227.78
243.85
236.36
216.23
205.80
247.75
241.94
Short Term Provisions
20.51
19.25
10.21
6.51
5.54
5.31
6.37
59.09
41.13
41.57
Total Liabilities
1,827.04
1,738.80
1,683.32
1,615.96
1,397.75
1,229.43
1,058.43
1,137.39
1,000.89
965.05
Net Block
801.35
804.63
771.72
726.80
625.80
541.69
532.39
521.32
431.67
417.60
Gross Block
1,318.29
1,226.65
1,085.89
952.44
772.18
624.81
583.95
820.72
693.29
651.75
Accumulated Depreciation
516.94
419.40
314.16
225.64
146.38
83.13
51.56
299.40
261.62
234.15
Non Current Assets
1,011.73
1,002.64
975.86
921.77
835.56
754.53
665.10
576.06
510.45
454.36
Capital Work in Progress
7.30
5.22
21.58
4.02
56.32
56.81
12.32
6.82
18.34
5.08
Non Current Investment
177.98
149.98
135.35
116.81
104.36
86.64
76.02
7.21
7.97
7.97
Long Term Loans & Adv.
22.80
40.06
43.25
49.87
25.38
57.62
37.27
40.71
52.47
23.70
Other Non Current Assets
2.30
2.76
3.95
24.27
23.70
11.79
7.10
0.00
0.00
0.00
Current Assets
815.30
736.16
707.47
694.19
562.19
474.91
393.33
558.70
489.69
509.94
Current Investments
14.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.46
7.12
6.58
5.32
3.31
2.52
1.77
2.28
1.70
2.15
Sundry Debtors
508.25
511.04
487.30
515.08
424.85
358.44
325.34
434.58
379.98
395.11
Cash & Bank
74.45
39.51
25.92
15.53
14.23
18.66
10.53
42.12
42.84
46.00
Other Current Assets
209.42
37.08
101.06
84.39
119.80
95.29
55.69
79.73
65.17
66.68
Short Term Loans & Adv.
172.15
141.42
86.60
73.87
74.76
89.35
49.99
72.80
58.46
61.42
Net Current Assets
529.24
330.44
236.93
202.80
128.59
80.95
44.45
152.57
59.54
82.53
Total Assets
1,827.03
1,738.80
1,683.33
1,615.96
1,397.75
1,229.44
1,058.43
1,137.40
1,000.89
965.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
368.01
304.72
242.82
179.11
156.79
98.79
108.69
124.61
157.70
104.43
PBT
330.47
174.26
159.11
178.63
152.48
100.37
116.43
114.38
99.25
101.05
Adjustment
103.23
114.60
101.58
110.53
98.71
87.07
74.23
82.65
71.86
76.01
Changes in Working Capital
-16.25
10.67
23.15
-75.85
-57.58
-63.66
-50.17
-44.65
14.59
-46.21
Cash after chg. in Working capital
417.45
299.53
283.83
213.31
193.61
123.78
140.49
152.38
185.70
130.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.44
5.19
-41.02
-34.21
-36.82
-24.98
-31.80
-27.78
-28.00
-26.42
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
-76.22
-107.48
-135.32
-157.60
-130.94
-122.30
-101.33
-121.15
-97.60
-60.77
Net Fixed Assets
-91.69
-113.90
-148.52
-97.12
-152.61
-84.16
175.17
-116.31
-33.75
-38.46
Net Investments
-13.97
3.05
4.99
-62.53
-1.51
-3.22
17.84
0.77
-11.94
-2.61
Others
29.44
3.37
8.21
2.05
23.18
-34.92
-294.34
-5.61
-51.91
-19.70
Cash from Financing Activity
-257.95
-176.35
-104.40
-24.14
-30.28
31.64
-11.80
-4.18
-63.26
-28.39
Net Cash Inflow / Outflow
33.84
20.89
3.09
-2.63
-4.42
8.13
-4.44
-0.72
-3.16
15.27
Opening Cash & Equivalents
34.05
13.17
10.07
12.71
18.66
10.53
14.97
42.84
46.00
30.73
Closing Cash & Equivalent
67.89
34.05
13.17
10.07
14.23
18.66
10.53
42.12
42.84
46.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
183.95
150.86
132.09
115.45
98.96
84.43
75.11
79.00
64.94
57.62
ROA
14.87%
7.61%
7.16%
7.98%
7.72%
5.75%
6.90%
7.63%
7.30%
7.56%
ROE
20.51%
11.96%
12.43%
14.63%
14.44%
10.81%
12.96%
15.24%
16.07%
17.81%
ROCE
21.48%
12.52%
12.00%
14.89%
14.30%
11.52%
13.99%
17.15%
16.62%
18.40%
Fixed Asset Turnover
2.56
2.42
2.67
3.19
3.36
3.21
2.46
3.19
3.31
3.34
Receivable days
57.12
65.02
67.31
62.29
60.83
64.24
80.30
61.51
63.53
62.67
Inventory Days
0.87
0.89
0.80
0.57
0.45
0.40
0.43
0.30
0.32
0.35
Payable days
0.00
0.00
9.76
9.38
8.28
10.31
17.64
13.97
15.14
16.83
Cash Conversion Cycle
57.99
65.91
58.35
53.49
53.01
54.34
63.09
47.84
48.71
46.19
Total Debt/Equity
0.04
0.24
0.41
0.53
0.58
0.65
0.62
0.53
0.71
0.84
Interest Cover
24.61
6.77
4.90
5.11
5.04
3.82
5.18
4.31
4.04
3.87

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.