Nifty
Sensex
:
:
24800.85
81343.46
187.85 (0.76%)
626.91 (0.78%)

Railways Wagons

Rating :
71/99

BSE: 533326 | NSE: TEXRAIL

273.34
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  254.95
  •  275.90
  •  254.00
  •  254.67
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20750016
  •  55416.38
  •  296.49
  •  80.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,723.70
  • 94.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,945.93
  • 0.19%
  • 4.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.14%
  • 6.14%
  • 24.60%
  • FII
  • DII
  • Others
  • 9.09%
  • 7.72%
  • 4.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.52
  • 3.84
  • 9.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.45
  • -5.49
  • 33.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.57
  • -30.57
  • 26.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 71.57
  • 24.30
  • 68.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.57
  • 1.34
  • 1.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.05
  • 13.88
  • 17.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,144.57
835.27
37.03%
896.44
624.89
43.46%
805.05
484.41
66.19%
656.82
298.70
119.89%
Expenses
1,060.93
779.99
36.02%
813.95
568.90
43.07%
728.80
441.07
65.23%
635.67
307.90
106.45%
EBITDA
83.63
55.28
51.28%
82.49
55.98
47.36%
76.25
43.34
75.93%
21.15
-9.20
-
EBIDTM
7.31%
6.62%
9.20%
8.96%
9.47%
8.95%
3.22%
-3.08%
Other Income
19.52
8.02
143.39%
8.93
4.29
108.16%
5.36
10.24
-47.66%
35.73
3.81
837.80%
Interest
27.68
31.45
-11.99%
33.84
31.85
6.25%
36.62
30.43
20.34%
34.53
22.44
53.88%
Depreciation
8.76
8.89
-1.46%
8.93
8.87
0.68%
8.79
8.73
0.69%
11.72
8.71
34.56%
PBT
66.71
22.96
190.55%
48.65
19.56
148.72%
36.20
14.42
151.04%
10.63
-36.54
-
Tax
25.03
8.00
212.88%
22.89
10.52
117.59%
15.99
2.54
529.53%
2.10
-12.19
-
PAT
41.69
14.96
178.68%
25.76
9.04
184.96%
20.20
11.88
70.03%
8.54
-24.35
-
PATM
3.64%
1.79%
2.87%
1.45%
2.51%
2.45%
1.30%
-8.15%
EPS
1.13
0.57
98.25%
0.80
0.40
100.00%
0.77
0.48
60.42%
0.40
-0.64
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,502.88
2,243.28
1,621.74
1,688.85
1,831.80
1,858.16
1,135.20
1,323.50
1,102.42
Net Sales Growth
56.15%
38.33%
-3.97%
-7.80%
-1.42%
63.69%
-14.23%
20.05%
 
Cost Of Goods Sold
2,865.23
749.50
592.85
736.93
599.02
759.96
99.52
172.83
56.77
Gross Profit
637.65
1,493.78
1,028.89
951.92
1,232.78
1,098.20
1,035.68
1,150.67
1,045.65
GP Margin
18.20%
66.59%
63.44%
56.36%
67.30%
59.10%
91.23%
86.94%
94.85%
Total Expenditure
3,239.35
2,126.88
1,548.92
1,661.72
1,702.40
1,703.78
1,071.45
1,249.67
1,052.50
Power & Fuel Cost
-
70.37
55.45
55.16
71.67
62.05
45.12
44.50
43.37
% Of Sales
-
3.14%
3.42%
3.27%
3.91%
3.34%
3.97%
3.36%
3.93%
Employee Cost
-
130.06
126.03
116.88
127.96
113.25
97.43
96.06
81.77
% Of Sales
-
5.80%
7.77%
6.92%
6.99%
6.09%
8.58%
7.26%
7.42%
Manufacturing Exp.
-
1,074.54
650.60
613.86
816.40
701.29
780.62
891.74
831.15
% Of Sales
-
47.90%
40.12%
36.35%
44.57%
37.74%
68.76%
67.38%
75.39%
General & Admin Exp.
-
17.12
12.79
15.51
16.73
12.97
21.80
13.16
8.62
% Of Sales
-
0.76%
0.79%
0.92%
0.91%
0.70%
1.92%
0.99%
0.78%
Selling & Distn. Exp.
-
3.21
3.08
1.97
3.09
4.27
2.64
3.05
3.56
% Of Sales
-
0.14%
0.19%
0.12%
0.17%
0.23%
0.23%
0.23%
0.32%
Miscellaneous Exp.
-
82.09
108.12
121.42
67.54
49.98
24.32
28.33
27.27
% Of Sales
-
3.66%
6.67%
7.19%
3.69%
2.69%
2.14%
2.14%
2.47%
EBITDA
263.52
116.40
72.82
27.13
129.40
154.38
63.75
73.83
49.92
EBITDA Margin
7.52%
5.19%
4.49%
1.61%
7.06%
8.31%
5.62%
5.58%
4.53%
Other Income
69.54
55.39
89.83
116.64
51.21
30.91
47.63
45.78
44.17
Interest
132.67
116.17
100.24
102.97
96.59
70.48
60.88
58.15
49.57
Depreciation
38.20
35.20
36.00
37.45
36.09
29.09
24.94
22.14
17.49
PBT
162.19
20.41
26.40
3.34
47.92
85.72
25.56
39.33
27.02
Tax
66.01
8.88
14.18
-0.27
-32.86
12.93
12.17
12.30
7.70
Tax Rate
40.70%
43.51%
53.71%
-8.08%
32.22%
15.08%
47.61%
31.27%
28.50%
PAT
96.19
11.75
12.19
5.75
-69.05
72.81
13.40
23.94
18.68
PAT before Minority Interest
96.42
11.53
12.22
3.61
-69.14
72.79
13.40
27.02
19.33
Minority Interest
0.23
0.22
-0.03
2.14
0.09
0.02
0.00
-3.08
-0.65
PAT Margin
2.75%
0.52%
0.75%
0.34%
-3.77%
3.92%
1.18%
1.81%
1.69%
PAT Growth
734.26%
-3.61%
112.00%
-
-
443.36%
-44.03%
28.16%
 
EPS
2.41
0.29
0.31
0.14
-1.73
1.82
0.34
0.60
0.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,392.19
1,330.54
1,141.40
1,027.33
1,138.68
1,070.83
1,004.96
976.11
Share Capital
32.19
32.19
25.03
22.49
22.00
21.98
21.94
21.03
Total Reserves
1,360.00
1,286.51
1,104.52
993.00
1,104.35
1,034.73
971.07
946.14
Non-Current Liabilities
203.88
102.64
99.40
156.89
220.42
2.43
2.59
10.56
Secured Loans
163.59
47.66
52.73
52.70
50.12
32.95
3.01
7.60
Unsecured Loans
0.00
0.00
0.00
0.00
0.02
0.05
30.00
30.00
Long Term Provisions
8.79
8.55
9.37
8.16
6.49
6.05
5.48
5.52
Current Liabilities
1,731.67
1,164.26
1,321.15
1,620.32
1,290.98
1,138.83
914.55
954.72
Trade Payables
568.55
311.64
430.17
554.16
556.49
328.82
297.71
370.38
Other Current Liabilities
380.77
181.50
132.73
201.83
198.05
317.20
212.76
190.67
Short Term Borrowings
763.70
645.55
726.52
697.11
524.02
482.44
394.07
386.95
Short Term Provisions
18.66
25.57
31.74
167.22
12.42
10.36
10.02
6.73
Total Liabilities
3,325.33
2,595.24
2,559.72
2,804.44
2,650.11
2,212.09
1,942.14
1,958.44
Net Block
403.33
360.09
376.32
405.90
392.53
372.29
368.84
329.01
Gross Block
610.98
537.58
523.61
520.32
478.50
430.02
403.68
346.28
Accumulated Depreciation
207.65
177.49
147.29
114.42
85.96
57.73
34.84
17.27
Non Current Assets
598.31
495.81
528.70
536.61
491.80
462.91
443.57
420.94
Capital Work in Progress
9.28
2.46
3.93
7.35
13.76
5.44
1.64
3.93
Non Current Investment
104.24
76.94
95.86
96.35
71.91
67.15
52.68
47.57
Long Term Loans & Adv.
12.28
7.88
8.69
12.33
5.35
5.84
6.38
18.64
Other Non Current Assets
41.13
19.50
14.07
14.68
8.24
12.18
14.03
21.80
Current Assets
2,727.01
2,099.43
2,031.01
2,267.84
2,158.30
1,749.18
1,498.57
1,537.51
Current Investments
0.18
0.17
35.47
35.00
71.03
186.23
337.76
384.81
Inventories
676.27
361.05
309.30
537.07
450.06
290.75
231.56
352.83
Sundry Debtors
784.89
569.94
611.49
644.50
815.46
679.70
548.43
479.81
Cash & Bank
153.02
172.66
105.30
83.61
47.13
34.52
51.29
67.14
Other Current Assets
1,112.65
663.09
643.61
593.68
774.62
557.98
329.55
252.91
Short Term Loans & Adv.
374.48
332.52
325.85
373.98
333.78
231.41
140.30
137.94
Net Current Assets
995.34
935.17
709.86
647.52
867.31
610.35
584.02
582.78
Total Assets
3,325.32
2,595.24
2,559.71
2,804.45
2,650.11
2,212.09
1,942.14
1,958.45

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-102.84
27.17
40.31
10.46
4.50
-175.30
-34.15
-84.06
PBT
20.41
26.40
3.34
47.92
85.72
25.56
39.33
27.02
Adjustment
149.81
133.86
135.18
123.01
93.31
62.41
28.55
25.36
Changes in Working Capital
-267.76
-111.20
-88.88
6.07
-150.69
-249.24
-87.16
-137.82
Cash after chg. in Working capital
-97.55
49.06
49.64
177.01
28.34
-161.27
-19.29
-85.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.29
-21.89
-9.33
-16.63
-23.84
-14.03
-14.86
1.37
Other Direct Exp. Paid
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
-149.92
0.00
0.00
0.00
0.00
Cash From Investing Activity
-76.05
20.36
-23.01
-98.57
36.82
161.21
39.89
58.51
Net Fixed Assets
-43.49
-12.49
-3.65
-35.41
-52.72
-125.91
-26.80
Net Investments
-21.15
56.26
2.69
12.83
110.35
249.56
41.44
Others
-11.41
-23.41
-22.05
-75.99
-20.81
37.56
25.25
Cash from Financing Activity
150.99
-11.95
-13.13
96.17
-47.43
17.88
-14.61
17.97
Net Cash Inflow / Outflow
-27.89
35.57
4.17
8.06
-6.11
3.79
-8.87
-7.57
Opening Cash & Equivalents
56.07
22.60
16.76
11.12
16.22
12.95
21.91
28.87
Closing Cash & Equivalent
30.77
56.07
22.60
16.76
11.12
16.22
12.95
21.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
42.11
40.97
40.96
41.00
51.19
48.07
45.26
45.99
ROA
0.39%
0.47%
0.13%
-2.54%
2.99%
0.64%
1.39%
0.99%
ROE
0.86%
1.00%
0.34%
-6.46%
6.67%
1.31%
2.76%
2.00%
ROCE
6.24%
6.39%
5.73%
-0.31%
9.45%
5.70%
6.85%
5.44%
Fixed Asset Turnover
4.53
3.42
3.50
4.05
4.41
2.86
3.89
3.74
Receivable days
95.09
118.83
125.30
131.88
136.08
187.94
128.49
135.24
Inventory Days
72.81
67.43
84.43
89.17
67.42
79.93
73.02
99.45
Payable days
214.32
228.36
243.77
108.11
88.99
101.24
95.84
112.42
Cash Conversion Cycle
-46.43
-42.10
-34.04
112.95
114.52
166.62
105.67
122.26
Total Debt/Equity
0.72
0.54
0.69
0.75
0.51
0.49
0.44
0.45
Interest Cover
1.18
1.26
1.03
-0.06
2.22
1.42
1.68
1.55

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.