Nifty
Sensex
:
:
22402.40
73852.94
34.40 (0.15%)
114.49 (0.16%)

Diversified

Rating :
60/99

BSE: 540762 | NSE: TIINDIA

3607.40
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3584.95
  •  3628.00
  •  3576.85
  •  3581.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90029
  •  3247.67
  •  4125.00
  •  2485.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69,378.21
  • 52.51
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 69,221.22
  • 0.10%
  • 14.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.10%
  • 1.23%
  • 8.38%
  • FII
  • DII
  • Others
  • 28.32%
  • 14.32%
  • 2.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 20.99
  • 34.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.30
  • 24.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.91
  • 42.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 58.97
  • 60.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.30
  • 13.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 25.56
  • 28.84

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
4,196.94
3,643.16
15.20%
4,305.62
3,766.98
14.30%
3,897.66
3,776.35
3.21%
3,778.24
3,392.93
11.36%
Expenses
3,727.93
3,169.85
17.61%
3,743.43
3,252.60
15.09%
3,430.68
3,370.01
1.80%
3,284.69
3,039.05
8.08%
EBITDA
469.01
473.31
-0.91%
562.19
514.38
9.29%
466.98
406.34
14.92%
493.55
353.88
39.47%
EBIDTM
11.18%
12.99%
13.06%
13.65%
11.98%
10.76%
13.06%
10.43%
Other Income
58.25
49.99
16.52%
61.61
24.15
155.11%
48.48
23.93
102.59%
45.18
32.26
40.05%
Interest
13.45
10.54
27.61%
13.08
11.88
10.10%
10.74
8.61
24.74%
11.43
19.59
-41.65%
Depreciation
123.33
94.64
30.31%
118.15
91.63
28.94%
109.08
85.18
28.06%
124.41
75.86
64.00%
PBT
390.48
468.92
-16.73%
512.02
416.84
22.83%
382.39
336.48
13.64%
378.33
290.69
30.15%
Tax
117.55
135.44
-13.21%
148.57
137.17
8.31%
105.39
85.63
23.08%
64.35
67.08
-4.07%
PAT
272.93
333.48
-18.16%
363.45
279.67
29.96%
277.00
250.85
10.42%
313.98
223.61
40.41%
PATM
6.50%
9.15%
8.44%
7.42%
7.11%
6.64%
8.31%
6.59%
EPS
27.46
12.18
125.45%
13.62
11.08
22.92%
11.12
10.08
10.32%
16.15
9.27
74.22%

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
16,178.46
14,964.73
12,447.43
6,083.29
4,750.39
5,773.05
4,999.95
4,493.01
0.00
Net Sales Growth
10.97%
20.22%
104.62%
28.06%
-17.71%
15.46%
11.28%
0
 
Cost Of Goods Sold
10,551.30
9,830.26
8,288.15
3,642.03
2,703.80
3,533.38
2,998.19
2,634.55
0.00
Gross Profit
5,627.16
5,134.47
4,159.28
2,441.26
2,046.59
2,239.67
2,001.76
1,858.46
0.00
GP Margin
34.78%
34.31%
33.41%
40.13%
43.08%
38.80%
40.04%
41.36%
0
Total Expenditure
14,186.73
13,061.83
10,995.22
5,442.54
4,168.61
5,225.63
4,613.07
4,086.92
0.00
Power & Fuel Cost
-
273.47
240.10
163.52
157.41
194.37
176.39
157.51
0.00
% Of Sales
-
1.83%
1.93%
2.69%
3.31%
3.37%
3.53%
3.51%
0
Employee Cost
-
1,204.83
1,032.50
710.56
587.40
605.37
562.68
512.98
0.00
% Of Sales
-
8.05%
8.29%
11.68%
12.37%
10.49%
11.25%
11.42%
0
Manufacturing Exp.
-
826.06
697.81
438.58
368.93
445.07
432.48
408.91
0.00
% Of Sales
-
5.52%
5.61%
7.21%
7.77%
7.71%
8.65%
9.10%
0
General & Admin Exp.
-
444.34
306.86
211.13
141.98
170.62
171.71
176.84
0.00
% Of Sales
-
2.97%
2.47%
3.47%
2.99%
2.96%
3.43%
3.94%
0
Selling & Distn. Exp.
-
456.31
412.39
221.24
194.86
270.55
266.26
194.16
0.00
% Of Sales
-
3.05%
3.31%
3.64%
4.10%
4.69%
5.33%
4.32%
0
Miscellaneous Exp.
-
26.56
17.41
55.48
14.23
6.27
5.36
1.97
0.00
% Of Sales
-
0.18%
0.14%
0.91%
0.30%
0.11%
0.11%
0.04%
0
EBITDA
1,991.73
1,902.90
1,452.21
640.75
581.78
547.42
386.88
406.09
0.00
EBITDA Margin
12.31%
12.72%
11.67%
10.53%
12.25%
9.48%
7.74%
9.04%
0
Other Income
213.52
143.25
104.44
68.13
62.32
53.65
58.57
48.41
0.00
Interest
48.70
57.78
98.92
51.93
33.65
56.00
61.74
77.05
0.00
Depreciation
474.97
395.86
346.58
250.57
185.27
161.58
153.54
148.90
0.00
PBT
1,663.22
1,592.51
1,111.15
406.38
425.18
383.49
230.17
228.55
0.00
Tax
435.86
422.59
160.83
78.76
89.94
126.81
58.32
46.75
0.00
Tax Rate
26.21%
26.40%
14.22%
21.61%
22.31%
32.81%
25.70%
20.46%
0.00%
PAT
1,227.36
788.94
745.40
275.17
306.34
249.27
160.47
175.07
0.00
PAT before Minority Interest
622.65
1,158.42
967.61
285.74
313.27
259.68
168.59
181.80
0.00
Minority Interest
-604.71
-369.48
-222.21
-10.57
-6.93
-10.41
-8.12
-6.73
0.00
PAT Margin
7.59%
5.27%
5.99%
4.52%
6.45%
4.32%
3.21%
3.90%
0
PAT Growth
12.85%
5.84%
170.89%
-10.17%
22.89%
55.34%
-8.34%
0
 
EPS
63.46
40.79
38.54
14.23
15.84
12.89
8.30
9.05
0.00

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
3,950.63
3,071.08
2,312.23
1,733.70
1,475.40
1,272.31
1,187.59
0.05
Share Capital
19.31
19.29
19.28
18.79
18.77
18.75
18.74
0.11
Total Reserves
3,916.51
3,044.23
2,284.21
1,705.84
1,448.68
1,248.13
1,168.85
-0.06
Non-Current Liabilities
273.97
-62.54
514.14
60.81
170.02
252.06
401.03
0.00
Secured Loans
44.18
145.29
720.88
15.79
122.91
228.56
378.26
0.00
Unsecured Loans
0.00
200.00
204.02
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
43.34
30.75
27.78
0.00
0.00
0.00
0.00
0.00
Current Liabilities
3,994.66
4,696.36
4,930.01
1,213.18
1,607.77
1,686.76
1,454.80
0.00
Trade Payables
2,319.11
2,343.23
2,230.31
695.94
928.89
961.59
775.38
0.00
Other Current Liabilities
826.43
1,788.13
2,039.26
199.62
217.82
355.65
282.29
0.00
Short Term Borrowings
584.96
360.98
401.26
253.64
387.55
297.80
347.31
0.00
Short Term Provisions
264.16
204.02
259.18
63.98
73.51
71.72
49.82
0.00
Total Liabilities
9,224.13
8,359.08
8,139.74
3,080.27
3,349.39
3,311.61
3,134.95
0.05
Net Block
3,580.90
3,312.55
3,425.57
1,514.60
1,428.83
1,357.66
1,306.20
0.00
Gross Block
5,235.73
4,668.27
4,463.11
2,297.36
2,034.35
1,809.98
1,605.40
0.00
Accumulated Depreciation
1,625.56
1,355.72
1,037.54
782.76
605.52
452.32
299.20
0.00
Non Current Assets
3,952.49
3,778.59
3,744.19
1,718.57
1,625.39
1,552.18
1,442.96
0.00
Capital Work in Progress
191.37
128.28
152.23
58.49
68.86
90.10
33.87
0.00
Non Current Investment
39.32
192.77
45.57
44.15
22.76
32.14
42.00
0.00
Long Term Loans & Adv.
118.68
111.61
99.83
93.58
85.40
67.71
58.37
0.00
Other Non Current Assets
10.50
21.46
20.99
7.75
19.54
4.57
2.52
0.00
Current Assets
5,774.62
4,581.27
4,395.55
1,361.70
1,724.00
1,759.43
1,691.99
0.05
Current Investments
689.92
348.99
323.49
141.65
109.69
101.40
159.68
0.00
Inventories
1,352.91
1,327.11
1,106.13
558.62
814.79
760.86
731.27
0.00
Sundry Debtors
2,128.90
1,785.34
1,238.85
524.64
648.13
697.01
614.99
0.00
Cash & Bank
953.60
572.66
616.58
37.81
56.01
32.46
23.94
0.05
Other Current Assets
649.29
147.78
543.25
19.60
95.38
167.70
162.11
0.00
Short Term Loans & Adv.
493.61
399.39
567.25
79.38
62.77
131.18
141.59
0.00
Net Current Assets
1,779.96
-115.09
-534.46
148.52
116.23
72.67
237.19
0.05
Total Assets
9,727.11
8,359.86
8,139.74
3,080.27
3,349.39
3,311.61
3,134.95
0.05

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
1,385.69
895.58
257.16
596.06
493.39
409.07
382.88
-0.01
PBT
1,581.01
1,128.44
364.58
403.21
386.49
226.91
228.55
0.00
Adjustment
381.95
362.27
307.23
198.99
199.78
210.85
189.87
-0.01
Changes in Working Capital
-343.04
-501.52
-315.70
116.20
25.36
40.50
3.63
0.00
Cash after chg. in Working capital
1,619.92
989.19
356.11
718.40
611.63
478.26
422.05
-0.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-245.03
-114.83
-100.40
-122.34
-118.24
-69.19
-39.17
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
10.80
21.22
1.45
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-871.26
-78.70
-344.79
-245.89
-195.64
-190.40
-263.35
0.06
Net Fixed Assets
-139.65
-82.85
-148.55
-215.82
-183.19
-211.63
-1,036.41
Net Investments
-374.87
-131.79
-905.54
-71.64
14.52
97.20
-669.02
Others
-356.74
135.94
709.30
41.57
-26.97
-75.97
1,442.08
Cash from Financing Activity
-74.68
-920.85
303.69
-284.12
-280.37
-290.81
-684.57
0.00
Net Cash Inflow / Outflow
439.75
-103.97
216.06
66.05
17.38
-72.14
-565.04
0.05
Opening Cash & Equivalents
411.80
515.77
34.96
-31.09
-48.47
14.36
0.05
0.00
Closing Cash & Equivalent
872.94
411.80
515.77
34.96
-31.09
-48.47
14.36
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
203.82
158.81
119.48
91.78
78.18
67.57
63.37
4.55
ROA
12.67%
11.72%
5.09%
9.74%
7.80%
5.23%
11.60%
0.00%
ROE
33.10%
36.06%
14.19%
19.63%
18.99%
13.74%
30.62%
0.00%
ROCE
38.77%
30.30%
13.15%
20.84%
21.40%
14.13%
29.99%
0.00%
Fixed Asset Turnover
3.05
2.76
1.84
2.23
3.07
3.02
3.00
0.00
Receivable days
47.25
43.87
51.74
44.31
41.63
46.37
46.57
0.00
Inventory Days
32.35
35.30
48.84
51.89
48.76
52.74
55.37
0.00
Payable days
86.56
100.71
146.63
109.67
65.65
69.57
35.14
0.00
Cash Conversion Cycle
-6.96
-21.54
-46.06
-13.47
24.74
29.54
66.80
0.00
Total Debt/Equity
0.16
0.26
0.83
0.22
0.42
0.61
0.72
0.00
Interest Cover
28.36
12.41
8.02
12.98
7.90
4.68
3.97
0.00

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.