Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Finance - NBFC

Rating :
N/A

BSE: 530023 | NSE: THEINVEST

175.19
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  174.98
  •  192.33
  •  172.03
  •  169.89
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49108
  •  87.33
  •  236.70
  •  111.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 770.31
  • 19.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 743.88
  • N/A
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.12%
  • 3.46%
  • 13.26%
  • FII
  • DII
  • Others
  • 6.55%
  • 0.00%
  • 4.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.13
  • -8.94
  • -3.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.41
  • -3.92
  • 9.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.78
  • -
  • 127.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.46
  • 31.06
  • 26.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.34
  • 0.98
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 11.02
  • 10.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
93.98
86.49
8.66%
76.98
66.82
15.21%
111.19
76.50
45.35%
70.80
57.92
22.24%
Expenses
70.94
64.04
10.77%
52.33
56.49
-7.36%
87.57
58.63
49.36%
49.86
57.24
-12.89%
EBITDA
23.04
22.45
2.63%
24.66
10.32
138.95%
23.62
17.87
32.18%
20.95
0.69
2,936.23%
EBIDTM
24.52%
25.95%
32.03%
15.45%
21.24%
23.36%
29.58%
1.18%
Other Income
1.59
3.84
-58.59%
-2.83
7.00
-
7.29
0.56
1,201.79%
5.99
6.55
-8.55%
Interest
9.96
7.85
26.88%
8.30
6.81
21.88%
8.57
6.95
23.31%
10.19
5.41
88.35%
Depreciation
3.03
3.16
-4.11%
2.67
2.86
-6.64%
2.83
2.83
0.00%
2.55
2.58
-1.16%
PBT
11.63
15.27
-23.84%
10.85
7.65
41.83%
19.50
8.66
125.17%
14.19
-0.76
-
Tax
4.15
11.52
-63.98%
7.31
2.00
265.50%
4.61
1.12
311.61%
4.62
1.69
173.37%
PAT
7.48
3.75
99.47%
3.54
5.65
-37.35%
14.90
7.54
97.61%
9.57
-2.45
-
PATM
7.96%
4.34%
4.60%
8.46%
13.40%
9.86%
13.52%
-4.23%
EPS
1.10
0.67
64.18%
0.77
1.15
-33.04%
3.90
1.98
96.97%
2.37
-0.25
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
352.95
287.73
301.07
324.07
321.65
459.46
629.17
333.06
161.23
139.25
158.75
Net Sales Growth
22.67%
-4.43%
-7.10%
0.75%
-29.99%
-26.97%
88.91%
106.57%
15.78%
-12.28%
 
Cost Of Goods Sold
0.04
24.74
79.21
92.02
59.53
162.83
287.63
92.02
7.37
0.00
0.00
Gross Profit
352.91
262.99
221.85
232.05
262.11
296.64
341.54
241.03
153.87
139.25
158.75
GP Margin
99.99%
91.40%
73.69%
71.60%
81.49%
64.56%
54.28%
72.37%
95.44%
100%
100%
Total Expenditure
260.70
236.40
280.30
291.14
268.58
396.77
501.62
249.83
120.28
118.11
109.48
Power & Fuel Cost
-
1.27
1.49
1.47
1.23
1.98
1.83
1.59
1.82
2.08
1.66
% Of Sales
-
0.44%
0.49%
0.45%
0.38%
0.43%
0.29%
0.48%
1.13%
1.49%
1.05%
Employee Cost
-
108.98
112.46
105.03
100.25
102.62
81.72
56.49
54.02
50.96
47.12
% Of Sales
-
37.88%
37.35%
32.41%
31.17%
22.33%
12.99%
16.96%
33.50%
36.60%
29.68%
Manufacturing Exp.
-
21.85
20.02
26.39
37.78
43.43
61.29
49.25
28.50
17.78
28.85
% Of Sales
-
7.59%
6.65%
8.14%
11.75%
9.45%
9.74%
14.79%
17.68%
12.77%
18.17%
General & Admin Exp.
-
53.09
37.48
30.19
20.89
36.00
34.24
20.75
15.32
20.93
22.92
% Of Sales
-
18.45%
12.45%
9.32%
6.49%
7.84%
5.44%
6.23%
9.50%
15.03%
14.44%
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.
-
27.74
31.13
37.51
50.12
51.89
36.74
31.32
15.07
28.44
0.00
% Of Sales
-
9.64%
10.34%
11.57%
15.58%
11.29%
5.84%
9.40%
9.35%
20.42%
6.68%
EBITDA
92.27
51.33
20.77
32.93
53.07
62.69
127.55
83.23
40.95
21.14
49.27
EBITDA Margin
26.14%
17.84%
6.90%
10.16%
16.50%
13.64%
20.27%
24.99%
25.40%
15.18%
31.04%
Other Income
12.04
17.94
23.17
15.27
17.65
4.11
28.55
23.08
10.06
9.28
0.43
Interest
37.02
27.02
14.50
28.84
41.06
60.47
109.01
51.75
10.72
15.14
36.78
Depreciation
11.08
11.42
11.79
11.21
9.65
12.41
9.93
8.53
8.19
8.45
9.11
PBT
56.17
30.83
17.65
8.14
20.01
-6.08
37.16
46.03
32.11
6.83
3.82
Tax
20.69
16.34
10.25
10.52
9.43
4.55
7.86
-13.71
10.31
3.96
1.81
Tax Rate
36.83%
53.00%
58.07%
129.24%
47.13%
-74.84%
21.15%
-29.78%
32.12%
56.25%
47.38%
PAT
35.49
18.57
11.50
1.58
15.07
-9.00
23.74
56.46
20.59
2.81
1.48
PAT before Minority Interest
32.11
19.97
11.57
1.45
15.29
-10.63
29.30
59.74
21.79
3.08
2.00
Minority Interest
-3.38
-1.40
-0.07
0.13
-0.22
1.63
-5.56
-3.28
-1.20
-0.27
-0.52
PAT Margin
10.06%
6.45%
3.82%
0.49%
4.69%
-1.96%
3.77%
16.95%
12.77%
2.02%
0.93%
PAT Growth
144.93%
61.48%
627.85%
-89.52%
-
-
-57.95%
174.21%
632.74%
89.86%
 
EPS
6.80
3.56
2.20
0.30
2.89
-1.72
4.55
10.82
3.94
0.54
0.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
661.42
636.40
600.83
601.00
585.13
582.03
537.37
461.87
229.08
219.78
Share Capital
52.24
52.24
51.52
51.52
51.52
51.02
51.02
51.02
28.35
28.35
Total Reserves
607.30
582.28
547.43
545.59
530.40
529.06
486.34
410.84
200.72
191.43
Non-Current Liabilities
81.79
60.33
6.82
-7.58
-0.14
-39.60
333.80
97.98
-3.70
15.59
Secured Loans
0.00
0.00
0.00
0.00
0.01
0.03
0.00
0.00
0.11
21.71
Unsecured Loans
95.26
78.65
24.16
21.94
20.94
7.68
368.07
101.17
0.00
0.00
Long Term Provisions
3.91
4.18
3.98
3.38
2.94
2.25
1.10
2.00
0.40
0.00
Current Liabilities
499.55
298.04
358.53
506.68
562.47
940.12
567.50
458.40
162.03
559.82
Trade Payables
181.97
142.61
196.94
171.23
131.26
118.78
77.40
171.17
72.50
86.28
Other Current Liabilities
53.18
54.23
55.67
76.68
72.72
161.47
51.96
13.82
13.57
22.50
Short Term Borrowings
262.80
98.53
104.27
256.08
357.61
634.58
329.43
265.99
70.61
438.39
Short Term Provisions
1.59
2.67
1.65
2.69
0.88
25.29
108.70
7.43
5.36
12.65
Total Liabilities
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
813.78
Net Block
33.04
38.12
39.37
23.14
35.18
19.63
23.43
17.92
23.78
30.64
Gross Block
104.06
106.47
97.74
64.13
67.06
45.70
38.93
23.39
62.33
61.10
Accumulated Depreciation
71.01
68.35
58.37
40.99
31.88
26.06
15.50
5.47
38.55
30.46
Non Current Assets
294.02
302.02
298.76
282.15
351.27
308.58
193.14
142.10
119.70
312.70
Capital Work in Progress
0.17
0.21
0.12
0.19
0.20
0.18
0.15
0.00
0.25
0.04
Non Current Investment
212.93
215.04
188.66
182.51
167.01
164.03
147.59
100.42
66.20
6.16
Long Term Loans & Adv.
47.70
48.61
70.49
76.24
148.81
124.70
21.77
23.58
26.80
275.86
Other Non Current Assets
0.19
0.04
0.12
0.06
0.07
0.04
0.20
0.16
2.68
0.00
Current Assets
974.82
702.28
667.87
819.97
797.91
1,194.62
1,365.46
964.59
270.08
501.08
Current Investments
58.98
44.62
44.84
0.00
0.00
2.10
12.80
300.46
3.75
2.97
Inventories
137.05
84.91
7.37
29.16
74.39
61.94
37.60
33.29
4.47
0.00
Sundry Debtors
80.34
56.95
79.71
54.13
80.55
101.89
62.44
139.60
51.66
39.00
Cash & Bank
275.90
264.12
293.28
236.75
128.29
152.33
147.86
353.54
85.62
169.87
Other Current Assets
422.56
7.85
24.69
53.66
514.68
876.37
1,104.77
137.69
124.60
289.24
Short Term Loans & Adv.
405.10
243.83
217.97
446.26
344.47
697.38
1,011.99
114.42
117.38
272.83
Net Current Assets
475.28
404.24
309.34
313.28
235.44
254.50
797.96
506.19
108.05
-58.74
Total Assets
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
813.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-209.46
-97.37
301.90
248.95
148.05
-40.69
-539.05
-188.02
448.91
-264.86
PBT
36.31
21.82
11.97
24.71
-2.28
48.71
66.54
39.82
7.04
3.82
Adjustment
25.16
17.77
35.28
59.71
-77.47
-67.96
-5.63
-6.07
37.69
50.73
Changes in Working Capital
-259.98
-131.03
262.40
168.93
232.26
4.88
-612.91
-249.30
405.69
-312.65
Cash after chg. in Working capital
-198.51
-91.44
309.65
253.35
152.51
-14.37
-552.01
-215.56
450.43
-258.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35.92
0.00
0.00
Tax Paid
-10.95
-5.93
-7.75
-4.40
-4.46
-26.33
12.96
-8.48
-5.50
-10.09
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
0.10
3.98
3.34
Cash From Investing Activity
0.94
-25.45
-51.78
-12.19
168.51
281.28
53.00
-35.11
-55.02
-11.18
Net Fixed Assets
3.61
0.16
-4.76
4.26
-14.00
-0.47
-0.02
0.20
0.03
0.43
Net Investments
-7.49
-38.20
72.59
-24.88
-103.55
275.85
-2.61
-436.39
-9.70
-91.98
Others
4.82
12.59
-119.61
8.43
286.06
5.90
55.63
401.08
-45.35
80.37
Cash from Financing Activity
171.69
65.73
-185.77
-145.47
-342.79
-246.38
273.67
489.21
-404.04
290.95
Net Cash Inflow / Outflow
-36.83
-57.09
64.35
91.29
-26.22
-5.79
-212.39
266.08
-10.14
14.91
Opening Cash & Equivalents
130.94
188.03
123.68
32.39
58.60
64.39
276.78
10.69
20.84
5.93
Closing Cash & Equivalent
94.11
130.94
188.03
123.68
32.39
58.60
64.39
276.78
10.69
20.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
126.25
121.46
116.25
115.90
112.95
113.69
105.32
90.52
80.81
61.39
ROA
1.76%
1.17%
0.14%
1.36%
-0.80%
1.91%
4.48%
2.91%
0.51%
0.31%
ROE
3.09%
1.88%
0.24%
2.59%
-1.83%
5.24%
11.96%
6.31%
1.37%
1.25%
ROCE
6.91%
4.71%
5.08%
7.14%
4.97%
11.89%
9.47%
7.58%
4.53%
7.87%
Fixed Asset Turnover
2.73
2.95
4.00
4.90
8.15
14.87
10.69
3.76
2.26
2.85
Receivable days
87.08
82.85
75.38
76.42
72.47
47.67
110.71
216.48
118.81
120.08
Inventory Days
140.78
55.94
20.57
58.75
54.15
28.87
38.85
42.75
11.72
0.00
Payable days
2394.77
782.31
730.20
927.25
140.43
81.41
214.26
443.84
364.39
445.67
Cash Conversion Cycle
-2166.91
-643.53
-634.25
-792.08
-13.81
-4.87
-64.71
-184.61
-233.86
-325.58
Total Debt/Equity
0.54
0.28
0.21
0.47
0.65
1.11
1.30
0.80
0.31
2.09
Interest Cover
2.34
2.51
1.41
1.60
0.90
1.34
1.89
4.00
1.47
1.10

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.