Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Electric Equipment

Rating :
68/99

BSE: 533553 | NSE: TDPOWERSYS

340.50
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  331.00
  •  345.00
  •  316.30
  •  347.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2717179
  •  9001.75
  •  361.00
  •  192.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,401.92
  • 43.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,210.83
  • 0.29%
  • 7.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.27%
  • 0.92%
  • 17.12%
  • FII
  • DII
  • Others
  • 12.85%
  • 30.72%
  • 4.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.15
  • 13.70
  • 13.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.56
  • 34.77
  • 13.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.60
  • 97.77
  • 28.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.48
  • 21.80
  • 23.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.26
  • 2.81
  • 4.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.58
  • 12.51
  • 16.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
242.60
205.28
18.18%
273.73
212.63
28.74%
220.29
204.54
7.70%
249.85
227.17
9.98%
Expenses
202.88
171.93
18.00%
226.53
186.90
21.20%
181.65
176.82
2.73%
206.43
196.55
5.03%
EBITDA
39.73
33.35
19.13%
47.20
25.73
83.44%
38.64
27.72
39.39%
43.42
30.61
41.85%
EBIDTM
16.37%
16.25%
17.24%
12.10%
17.54%
13.55%
17.38%
13.48%
Other Income
5.33
0.38
1,302.63%
2.78
6.38
-56.43%
3.56
6.53
-45.48%
6.47
8.43
-23.25%
Interest
0.02
0.00
0
0.08
0.19
-57.89%
0.02
0.86
-97.67%
0.01
0.71
-98.59%
Depreciation
5.34
4.97
7.44%
5.29
5.20
1.73%
5.07
5.28
-3.98%
5.25
5.50
-4.55%
PBT
39.70
28.75
38.09%
44.61
26.73
66.89%
37.11
28.10
32.06%
45.97
32.83
40.02%
Tax
9.80
8.68
12.90%
11.84
6.82
73.61%
10.46
6.61
58.25%
10.62
8.17
29.99%
PAT
29.90
20.07
48.98%
32.77
19.90
64.67%
26.65
21.49
24.01%
35.35
24.66
43.35%
PATM
12.32%
9.78%
11.97%
9.36%
12.10%
10.51%
14.15%
10.86%
EPS
1.91
1.29
48.06%
2.10
0.26
707.69%
1.71
0.28
510.71%
2.27
1.59
42.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
986.47
872.30
797.42
593.58
514.89
459.02
434.88
379.93
506.75
597.44
480.23
Net Sales Growth
16.11%
9.39%
34.34%
15.28%
12.17%
5.55%
14.46%
-25.03%
-15.18%
24.41%
 
Cost Of Goods Sold
653.94
588.35
566.60
393.06
355.68
316.59
307.38
254.37
365.08
449.46
349.21
Gross Profit
332.53
283.94
230.82
200.53
159.22
142.43
127.50
125.56
141.67
147.99
131.03
GP Margin
33.71%
32.55%
28.95%
33.78%
30.92%
31.03%
29.32%
33.05%
27.96%
24.77%
27.28%
Total Expenditure
817.49
738.65
700.52
522.76
477.30
428.96
424.41
369.42
498.00
580.98
457.84
Power & Fuel Cost
-
8.49
8.29
7.12
7.19
6.66
6.35
4.96
5.61
6.16
6.75
% Of Sales
-
0.97%
1.04%
1.20%
1.40%
1.45%
1.46%
1.31%
1.11%
1.03%
1.41%
Employee Cost
-
83.88
75.52
75.32
70.58
63.52
65.42
62.60
63.66
62.01
56.21
% Of Sales
-
9.62%
9.47%
12.69%
13.71%
13.84%
15.04%
16.48%
12.56%
10.38%
11.70%
Manufacturing Exp.
-
11.92
10.04
8.10
9.73
7.63
7.83
7.90
10.20
11.35
7.39
% Of Sales
-
1.37%
1.26%
1.36%
1.89%
1.66%
1.80%
2.08%
2.01%
1.90%
1.54%
General & Admin Exp.
-
32.72
24.26
21.95
22.09
22.40
27.33
24.82
26.33
30.22
32.92
% Of Sales
-
3.75%
3.04%
3.70%
4.29%
4.88%
6.28%
6.53%
5.20%
5.06%
6.86%
Selling & Distn. Exp.
-
11.67
15.10
13.26
11.81
11.54
9.12
7.71
11.54
6.39
4.93
% Of Sales
-
1.34%
1.89%
2.23%
2.29%
2.51%
2.10%
2.03%
2.28%
1.07%
1.03%
Miscellaneous Exp.
-
1.61
0.71
3.95
0.23
0.62
0.99
7.05
15.58
15.39
4.93
% Of Sales
-
0.18%
0.09%
0.67%
0.04%
0.14%
0.23%
1.86%
3.07%
2.58%
0.09%
EBITDA
168.99
133.65
96.90
70.82
37.59
30.06
10.47
10.51
8.75
16.46
22.39
EBITDA Margin
17.13%
15.32%
12.15%
11.93%
7.30%
6.55%
2.41%
2.77%
1.73%
2.76%
4.66%
Other Income
18.14
19.75
16.71
9.32
13.19
9.16
15.88
20.22
20.19
24.50
34.10
Interest
0.13
4.49
7.08
9.34
9.84
5.74
8.76
6.45
7.05
6.25
6.18
Depreciation
20.95
20.70
22.04
21.50
22.23
25.99
27.11
27.86
28.81
28.76
14.95
PBT
167.39
128.20
84.50
49.31
18.72
7.49
-9.52
-3.58
-6.92
5.96
35.35
Tax
42.72
32.73
21.58
11.28
2.83
4.29
4.90
0.85
2.27
6.79
12.65
Tax Rate
25.52%
25.27%
23.44%
19.97%
8.64%
57.28%
-51.47%
-23.74%
-32.80%
113.93%
35.79%
PAT
124.67
96.81
70.50
45.20
29.94
3.20
-14.42
-4.43
-9.19
-0.83
22.71
PAT before Minority Interest
124.67
96.81
70.50
45.20
29.94
3.20
-14.42
-4.43
-9.19
-0.83
22.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.64%
11.10%
8.84%
7.61%
5.81%
0.70%
-3.32%
-1.17%
-1.81%
-0.14%
4.73%
PAT Growth
44.76%
37.32%
55.97%
50.97%
835.62%
-
-
-
-
-
 
EPS
7.98
6.20
4.51
2.89
1.92
0.20
-0.92
-0.28
-0.59
-0.05
1.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
604.52
527.16
470.68
425.00
415.53
449.41
470.53
473.27
494.04
507.55
Share Capital
31.21
31.10
30.93
30.93
31.01
33.24
33.24
33.24
33.24
33.24
Total Reserves
572.91
496.13
440.76
399.48
384.52
416.17
437.30
440.04
460.80
474.31
Non-Current Liabilities
9.04
12.92
10.80
11.01
12.69
12.95
15.89
19.24
22.12
18.26
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.94
4.99
4.53
4.51
5.05
3.52
4.66
3.92
4.41
3.68
Current Liabilities
289.65
366.61
303.40
321.42
319.93
246.10
262.76
300.39
379.96
442.19
Trade Payables
131.28
151.32
108.38
143.57
168.39
119.06
130.15
144.63
167.20
168.81
Other Current Liabilities
144.03
131.03
133.10
103.03
82.43
51.66
81.79
100.72
119.81
150.48
Short Term Borrowings
0.00
70.97
52.00
67.67
61.39
68.60
45.34
27.64
57.35
62.99
Short Term Provisions
14.34
13.29
9.93
7.15
7.71
6.78
5.48
27.40
35.60
59.92
Total Liabilities
903.21
906.69
784.88
757.43
748.15
708.46
749.18
792.90
896.12
968.00
Net Block
163.30
166.35
173.94
180.05
197.82
213.27
233.35
258.22
271.62
219.38
Gross Block
437.96
422.62
408.60
394.10
391.30
381.92
371.56
374.27
360.40
278.80
Accumulated Depreciation
274.66
256.26
234.65
214.05
193.48
168.65
138.21
116.05
88.79
59.42
Non Current Assets
204.83
208.55
213.18
221.49
224.81
308.02
366.33
278.16
306.11
315.47
Capital Work in Progress
0.24
0.63
0.57
0.65
1.49
0.63
0.69
0.66
0.01
54.02
Non Current Investment
19.94
19.94
19.94
19.94
9.96
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
17.95
18.69
16.35
19.19
12.18
15.36
13.24
19.27
34.48
42.07
Other Non Current Assets
3.41
2.93
2.38
1.66
3.36
78.75
119.05
0.00
0.00
0.00
Current Assets
698.38
698.15
571.70
535.94
523.33
400.44
382.86
514.75
590.01
652.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
198.56
209.15
188.78
144.41
112.64
81.66
79.98
88.13
76.02
86.30
Sundry Debtors
269.08
241.09
161.89
172.82
228.68
185.11
160.54
155.24
155.15
221.83
Cash & Bank
169.27
161.34
164.30
158.20
127.97
95.18
108.38
225.81
272.11
240.37
Other Current Assets
61.48
13.86
26.85
17.96
54.04
38.50
33.95
45.56
86.73
104.04
Short Term Loans & Adv.
54.12
72.71
29.87
42.55
35.19
17.57
30.51
42.92
80.33
98.08
Net Current Assets
408.73
331.53
268.29
214.52
203.40
154.34
120.09
214.36
210.06
210.34
Total Assets
903.21
906.70
784.88
757.43
748.14
708.46
749.19
792.91
896.12
968.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
88.56
10.91
-2.86
55.67
48.19
-2.66
-19.78
-12.85
46.51
-24.61
PBT
129.55
92.08
56.48
32.77
7.49
-9.52
-3.58
-6.92
5.96
35.35
Adjustment
17.80
1.14
12.62
10.96
19.72
26.27
19.90
25.58
16.80
-1.15
Changes in Working Capital
-23.07
-65.21
-62.17
20.19
22.44
-13.81
-30.50
-28.91
27.96
-51.14
Cash after chg. in Working capital
124.28
28.01
6.94
63.91
49.65
2.94
-14.18
-10.24
50.72
-16.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.71
-17.11
-9.79
-8.25
-1.45
-5.60
-5.61
-2.60
-4.21
-7.67
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
-10.40
-5.24
-8.21
0.05
-13.64
1.43
8.69
1.79
-2.58
-50.38
Net Fixed Assets
-14.89
-11.08
-13.27
1.19
-9.50
-10.80
1.18
-16.17
-27.71
-69.85
Net Investments
1.23
0.00
0.00
-9.98
-11.22
-1.87
13.11
-1.31
0.00
-5.48
Others
3.26
5.84
5.06
8.84
7.08
14.10
-5.60
19.27
25.13
24.95
Cash from Financing Activity
-89.12
10.88
-19.72
-16.65
-44.83
6.67
1.36
-35.25
-12.18
24.89
Net Cash Inflow / Outflow
-10.96
16.55
-30.79
39.07
-10.28
5.44
-9.74
-46.30
31.75
-50.09
Opening Cash & Equivalents
55.39
47.45
81.32
42.31
52.07
45.38
54.83
272.11
240.37
290.46
Closing Cash & Equivalent
42.09
55.39
47.45
81.32
42.31
52.07
45.38
225.81
272.11
240.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
38.71
33.90
30.50
139.14
134.00
135.21
141.57
142.39
148.64
152.70
ROA
10.70%
8.33%
5.86%
3.98%
0.44%
-1.98%
-0.57%
-1.09%
-0.09%
2.51%
ROE
17.11%
14.11%
10.02%
7.08%
0.74%
-3.14%
-0.94%
-1.90%
-0.17%
4.53%
ROCE
22.29%
17.69%
12.97%
8.79%
2.66%
-0.15%
0.57%
0.03%
2.18%
7.61%
Fixed Asset Turnover
2.36
2.18
1.78
1.52
1.39
1.30
1.20
1.54
2.05
2.05
Receivable days
91.58
81.25
85.47
122.87
140.99
128.93
129.00
99.92
105.00
135.68
Inventory Days
73.19
80.23
85.08
78.66
66.20
60.29
68.67
52.84
45.21
47.31
Payable days
87.66
83.65
116.98
120.14
117.52
106.60
135.47
117.41
107.46
123.29
Cash Conversion Cycle
77.11
77.82
53.56
81.39
89.67
82.61
62.20
35.35
42.74
59.70
Total Debt/Equity
0.00
0.13
0.11
0.16
0.15
0.15
0.10
0.06
0.12
0.12
Interest Cover
29.83
14.01
7.05
4.33
2.30
-0.09
0.45
0.02
1.95
6.72

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.