Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

Finance - NBFC

Rating :
53/99

BSE: 530023 | NSE: THEINVEST

157.05
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  164.09
  •  164.8
  •  156.27
  •  162.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15315
  •  2445616.67
  •  236.7
  •  111.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 820.99
  • 20.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 794.55
  • N/A
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.12%
  • 3.40%
  • 13.23%
  • FII
  • DII
  • Others
  • 6.55%
  • 0.00%
  • 4.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 1.88
  • 5.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.88
  • 11.70
  • 34.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.22
  • 23.06
  • 54.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.17
  • 30.13
  • 25.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.25
  • 0.99
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.03
  • 10.74
  • 9.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
70.10
70.80
-0.99%
93.98
86.49
8.66%
76.98
66.82
15.21%
111.19
76.50
45.35%
Expenses
52.47
49.86
5.23%
70.94
64.04
10.77%
52.33
56.49
-7.36%
87.57
58.63
49.36%
EBITDA
17.63
20.95
-15.85%
23.04
22.45
2.63%
24.66
10.32
138.95%
23.62
17.87
32.18%
EBIDTM
25.15%
29.58%
24.52%
25.95%
32.03%
15.45%
21.24%
23.36%
Other Income
7.16
5.99
19.53%
1.59
3.84
-58.59%
-2.83
7.00
-
7.29
0.56
1,201.79%
Interest
10.76
10.19
5.59%
9.96
7.85
26.88%
8.30
6.81
21.88%
8.57
6.95
23.31%
Depreciation
2.62
2.55
2.75%
3.03
3.16
-4.11%
2.67
2.86
-6.64%
2.83
2.83
0.00%
PBT
11.42
14.19
-19.52%
11.63
15.27
-23.84%
10.85
7.65
41.83%
19.50
8.66
125.17%
Tax
2.92
4.62
-36.80%
4.15
11.52
-63.98%
7.31
2.00
265.50%
4.61
1.12
311.61%
PAT
8.50
9.57
-11.18%
7.48
3.75
99.47%
3.54
5.65
-37.35%
14.90
7.54
97.61%
PATM
12.12%
13.52%
7.96%
4.34%
4.60%
8.46%
13.40%
9.86%
EPS
1.75
2.37
-26.16%
1.10
0.67
64.18%
0.77
1.15
-33.04%
3.90
1.98
96.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
352.25
352.97
287.73
301.07
324.07
321.65
459.46
629.17
333.06
161.23
139.25
Net Sales Growth
17.18%
22.67%
-4.43%
-7.10%
0.75%
-29.99%
-26.97%
88.91%
106.57%
15.78%
 
Cost Of Goods Sold
0.05
0.06
24.74
79.21
92.02
59.53
162.83
287.63
92.02
7.37
0.00
Gross Profit
352.20
352.91
262.99
221.85
232.05
262.11
296.64
341.54
241.03
153.87
139.25
GP Margin
99.99%
99.98%
91.40%
73.69%
71.60%
81.49%
64.56%
54.28%
72.37%
95.44%
100%
Total Expenditure
263.31
260.70
236.40
280.30
291.14
268.58
396.77
501.62
249.83
120.28
118.11
Power & Fuel Cost
-
1.37
1.27
1.49
1.47
1.23
1.98
1.83
1.59
1.82
2.08
% Of Sales
-
0.39%
0.44%
0.49%
0.45%
0.38%
0.43%
0.29%
0.48%
1.13%
1.49%
Employee Cost
-
124.89
108.98
112.46
105.03
100.25
102.62
81.72
56.49
54.02
50.96
% Of Sales
-
35.38%
37.88%
37.35%
32.41%
31.17%
22.33%
12.99%
16.96%
33.50%
36.60%
Manufacturing Exp.
-
28.54
21.85
20.02
26.39
37.78
43.43
61.29
49.25
28.50
17.78
% Of Sales
-
8.09%
7.59%
6.65%
8.14%
11.75%
9.45%
9.74%
14.79%
17.68%
12.77%
General & Admin Exp.
-
60.96
53.09
37.48
30.19
20.89
36.00
34.24
20.75
15.32
20.93
% Of Sales
-
17.27%
18.45%
12.45%
9.32%
6.49%
7.84%
5.44%
6.23%
9.50%
15.03%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
46.25
27.74
31.13
37.51
50.12
51.89
36.74
31.32
15.07
0.00
% Of Sales
-
13.10%
9.64%
10.34%
11.57%
15.58%
11.29%
5.84%
9.40%
9.35%
20.42%
EBITDA
88.95
92.27
51.33
20.77
32.93
53.07
62.69
127.55
83.23
40.95
21.14
EBITDA Margin
25.25%
26.14%
17.84%
6.90%
10.16%
16.50%
13.64%
20.27%
24.99%
25.40%
15.18%
Other Income
13.21
12.02
17.94
23.17
15.27
17.65
4.11
28.55
23.08
10.06
9.28
Interest
37.59
37.03
27.02
14.50
28.84
41.06
60.47
109.01
51.75
10.72
15.14
Depreciation
11.15
11.09
11.42
11.79
11.21
9.65
12.41
9.93
8.53
8.19
8.45
PBT
53.40
56.17
30.83
17.65
8.14
20.01
-6.08
37.16
46.03
32.11
6.83
Tax
18.99
20.68
16.34
10.25
10.52
9.43
4.55
7.86
-13.71
10.31
3.96
Tax Rate
35.56%
36.82%
53.00%
58.07%
129.24%
47.13%
-74.84%
21.15%
-29.78%
32.12%
56.25%
PAT
34.42
42.53
18.57
11.50
1.58
15.07
-9.00
23.74
56.46
20.59
2.81
PAT before Minority Interest
30.51
45.92
19.97
11.57
1.45
15.29
-10.63
29.30
59.74
21.79
3.08
Minority Interest
-3.91
-3.39
-1.40
-0.07
0.13
-0.22
1.63
-5.56
-3.28
-1.20
-0.27
PAT Margin
9.77%
12.05%
6.45%
3.82%
0.49%
4.69%
-1.96%
3.77%
16.95%
12.77%
2.02%
PAT Growth
29.84%
129.03%
61.48%
627.85%
-89.52%
-
-
-57.95%
174.21%
632.74%
 
EPS
6.59
8.15
3.56
2.20
0.30
2.89
-1.72
4.55
10.82
3.94
0.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
705.18
661.42
636.40
600.83
601.00
585.13
582.03
537.37
461.87
229.08
Share Capital
52.24
52.24
52.24
51.52
51.52
51.52
51.02
51.02
51.02
28.35
Total Reserves
651.06
607.30
582.28
547.43
545.59
530.40
529.06
486.34
410.84
200.72
Non-Current Liabilities
-20.32
81.79
60.33
6.82
-7.58
-0.14
-39.60
333.80
97.98
-3.70
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.01
0.03
0.00
0.00
0.11
Unsecured Loans
0.30
95.26
78.65
24.16
21.94
20.94
7.68
368.07
101.17
0.00
Long Term Provisions
4.11
3.91
4.18
3.98
3.38
2.94
2.25
1.10
2.00
0.40
Current Liabilities
774.48
499.55
298.04
358.53
506.68
562.47
940.12
567.50
458.40
162.03
Trade Payables
339.09
181.97
142.61
196.94
171.23
131.26
118.78
77.40
171.17
72.50
Other Current Liabilities
69.29
53.18
54.23
55.67
76.68
72.72
161.47
51.96
13.82
13.57
Short Term Borrowings
363.50
262.80
98.53
104.27
256.08
357.61
634.58
329.43
265.99
70.61
Short Term Provisions
2.61
1.59
2.67
1.65
2.69
0.88
25.29
108.70
7.43
5.36
Total Liabilities
1,507.34
1,268.84
1,004.30
966.63
1,102.12
1,149.17
1,503.19
1,558.60
1,106.69
389.78
Net Block
28.38
33.04
38.12
39.37
23.14
35.18
19.63
23.43
17.92
23.78
Gross Block
110.43
104.06
106.47
97.74
64.13
67.06
45.70
38.93
23.39
62.33
Accumulated Depreciation
82.05
71.01
68.35
58.37
40.99
31.88
26.06
15.50
5.47
38.55
Non Current Assets
268.43
294.02
302.02
298.76
282.15
351.27
308.58
193.14
142.10
119.70
Capital Work in Progress
0.17
0.17
0.21
0.12
0.19
0.20
0.18
0.15
0.00
0.25
Non Current Investment
213.17
212.93
215.04
188.66
182.51
167.01
164.03
147.59
100.42
66.20
Long Term Loans & Adv.
26.61
47.70
48.61
70.49
76.24
148.81
124.70
21.77
23.58
26.80
Other Non Current Assets
0.10
0.19
0.04
0.12
0.06
0.07
0.04
0.20
0.16
2.68
Current Assets
1,238.92
974.82
702.28
667.87
819.97
797.91
1,194.62
1,365.46
964.59
270.08
Current Investments
67.33
58.98
44.62
44.84
0.00
0.00
2.10
12.80
300.46
3.75
Inventories
0.03
137.05
84.91
7.37
29.16
74.39
61.94
37.60
33.29
4.47
Sundry Debtors
71.71
80.34
56.95
79.71
54.13
80.55
101.89
62.44
139.60
51.66
Cash & Bank
390.23
275.90
264.12
293.28
236.75
128.29
152.33
147.86
353.54
85.62
Other Current Assets
709.62
17.46
7.85
24.69
499.92
514.68
876.37
1,104.77
137.69
124.60
Short Term Loans & Adv.
690.09
405.10
243.83
217.97
446.26
344.47
697.38
1,011.99
114.42
117.38
Net Current Assets
464.43
475.28
404.24
309.34
313.28
235.44
254.50
797.96
506.19
108.05
Total Assets
1,507.35
1,268.84
1,004.30
966.63
1,102.12
1,149.18
1,503.20
1,558.60
1,106.69
389.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
125.36
-209.46
-97.37
301.90
248.95
148.05
-40.69
-539.05
-188.02
448.91
PBT
66.61
36.31
21.82
11.97
24.71
-2.28
48.71
66.54
39.82
7.04
Adjustment
52.49
25.16
17.77
35.28
59.71
-77.47
-67.96
-5.63
-6.07
37.69
Changes in Working Capital
22.82
-259.98
-131.03
262.40
168.93
232.26
4.88
-612.91
-249.30
405.69
Cash after chg. in Working capital
141.92
-198.51
-91.44
309.65
253.35
152.51
-14.37
-552.01
-215.56
450.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35.92
0.00
Tax Paid
-16.56
-10.95
-5.93
-7.75
-4.40
-4.46
-26.33
12.96
-8.48
-5.50
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
0.10
3.98
Cash From Investing Activity
2.96
0.94
-25.45
-51.78
-12.19
168.51
281.28
53.00
-35.11
-55.02
Net Fixed Assets
-0.09
7.13
0.16
-4.76
4.26
-14.00
-0.47
-0.02
0.20
0.03
Net Investments
-2.70
-7.49
-38.20
72.59
-24.88
-103.55
275.85
-2.61
-436.39
-9.70
Others
5.75
1.30
12.59
-119.61
8.43
286.06
5.90
55.63
401.08
-45.35
Cash from Financing Activity
-14.87
171.69
65.73
-185.77
-145.47
-342.79
-246.38
273.67
489.21
-404.04
Net Cash Inflow / Outflow
113.45
-36.83
-57.09
64.35
91.29
-26.22
-5.79
-212.39
266.08
-10.14
Opening Cash & Equivalents
94.11
130.94
188.03
123.68
32.39
58.60
64.39
276.78
10.69
20.84
Closing Cash & Equivalent
207.56
94.11
130.94
188.03
123.68
32.39
58.60
64.39
276.78
10.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
134.62
126.25
121.46
116.25
115.90
112.95
113.69
105.32
90.52
80.81
ROA
3.31%
1.76%
1.17%
0.14%
1.36%
-0.80%
1.91%
4.48%
2.91%
0.51%
ROE
6.74%
3.09%
1.88%
0.24%
2.59%
-1.83%
5.24%
11.96%
6.31%
1.37%
ROCE
9.92%
6.91%
4.71%
5.08%
7.14%
4.97%
11.89%
9.47%
7.58%
4.53%
Fixed Asset Turnover
3.29
2.73
2.95
4.00
4.90
8.15
14.87
10.69
3.76
2.26
Receivable days
78.62
87.08
82.85
75.38
76.42
72.47
47.67
110.71
216.48
118.81
Inventory Days
70.88
140.78
55.94
20.57
58.75
54.15
28.87
38.85
42.75
11.72
Payable days
0.00
2394.77
782.31
730.20
927.25
140.43
81.41
214.26
443.84
364.39
Cash Conversion Cycle
149.49
-2166.91
-643.53
-634.25
-792.08
-13.81
-4.87
-64.71
-184.61
-233.86
Total Debt/Equity
0.52
0.54
0.28
0.21
0.47
0.65
1.11
1.30
0.80
0.31
Interest Cover
2.80
2.34
2.51
1.41
1.60
0.90
1.34
1.89
4.00
1.47

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.