Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Apparel Retailing

Rating :
60/99

BSE: 500251 | NSE: TRENT

1468.70
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1464.00
  • 1477.40
  • 1460.40
  • 1464.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  286105
  •  4199.64
  •  1566.00
  •  970.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51,986.49
  • 142.66
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52,397.50
  • 0.12%
  • 21.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.01%
  • 6.07%
  • 14.21%
  • FII
  • DII
  • Others
  • 25.92%
  • 14.55%
  • 2.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 15.83
  • 8.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 98.04
  • 22.60
  • 1.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.90
  • -1.68
  • -13.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 123.63
  • 136.10
  • 142.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.74
  • 11.25
  • 13.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.14
  • 56.83
  • 60.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,952.74
1,178.09
65.75%
1,803.15
491.99
266.50%
1,328.86
905.55
46.75%
1,499.08
853.63
75.61%
Expenses
1,696.93
968.37
75.24%
1,511.52
535.12
182.46%
1,194.23
781.78
52.76%
1,226.44
682.15
79.79%
EBITDA
255.81
209.72
21.98%
291.63
-43.13
-
134.63
123.77
8.77%
272.64
171.48
58.99%
EBIDTM
13.10%
17.80%
16.17%
-8.77%
10.13%
13.67%
18.19%
20.09%
Other Income
69.92
47.43
47.42%
43.83
52.80
-16.99%
44.11
67.44
-34.59%
30.87
42.32
-27.06%
Interest
111.61
72.85
53.21%
95.43
71.24
33.96%
81.43
64.33
26.58%
76.72
63.90
20.06%
Depreciation
90.95
75.35
20.70%
127.33
68.52
85.83%
88.98
67.80
31.24%
80.46
63.14
27.43%
PBT
123.17
108.95
13.05%
112.70
-141.99
-
8.33
59.08
-85.90%
130.79
86.76
50.75%
Tax
58.19
38.97
49.32%
31.78
-25.43
-
19.59
22.43
-12.66%
43.48
25.67
69.38%
PAT
64.98
69.98
-7.14%
80.92
-116.56
-
-11.26
36.65
-
87.31
61.09
42.92%
PATM
3.33%
5.94%
4.49%
-23.69%
-0.85%
4.05%
5.82%
7.16%
EPS
2.62
2.60
0.77%
3.67
-3.56
-
0.00
0.82
-100.00%
3.93
2.08
88.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
6,583.83
4,498.02
2,592.96
3,485.98
2,630.24
2,157.46
1,927.55
1,686.17
2,382.95
2,459.50
2,248.60
Net Sales Growth
91.99%
73.47%
-25.62%
32.53%
21.91%
11.93%
14.32%
-29.24%
-3.11%
9.38%
 
Cost Of Goods Sold
3,611.41
2,481.54
1,534.00
1,881.75
1,311.44
1,031.51
881.36
795.61
1,328.95
1,453.13
1,399.37
Gross Profit
2,972.42
2,016.48
1,058.96
1,604.23
1,318.80
1,125.95
1,046.19
890.56
1,054.00
1,006.37
849.23
GP Margin
45.15%
44.83%
40.84%
46.02%
50.14%
52.19%
54.28%
52.82%
44.23%
40.92%
37.77%
Total Expenditure
5,629.12
3,904.05
2,408.92
2,929.37
2,388.65
1,943.06
1,795.28
1,583.22
2,299.51
2,437.34
2,247.96
Power & Fuel Cost
-
71.89
49.41
66.64
59.18
52.75
51.28
48.92
52.63
71.17
68.19
% Of Sales
-
1.60%
1.91%
1.91%
2.25%
2.45%
2.66%
2.90%
2.21%
2.89%
3.03%
Employee Cost
-
398.95
301.86
358.52
286.81
230.48
192.53
163.83
207.89
198.04
173.88
% Of Sales
-
8.87%
11.64%
10.28%
10.90%
10.68%
9.99%
9.72%
8.72%
8.05%
7.73%
Manufacturing Exp.
-
136.76
99.78
107.31
104.43
93.97
111.70
76.42
77.98
89.82
81.12
% Of Sales
-
3.04%
3.85%
3.08%
3.97%
4.36%
5.79%
4.53%
3.27%
3.65%
3.61%
General & Admin Exp.
-
569.24
296.98
367.66
499.52
428.74
354.26
325.59
306.50
336.83
281.83
% Of Sales
-
12.66%
11.45%
10.55%
18.99%
19.87%
18.38%
19.31%
12.86%
13.70%
12.53%
Selling & Distn. Exp.
-
243.70
121.04
142.05
114.51
87.80
190.31
165.44
168.03
196.76
190.66
% Of Sales
-
5.42%
4.67%
4.07%
4.35%
4.07%
9.87%
9.81%
7.05%
8.00%
8.48%
Miscellaneous Exp.
-
1.97
5.85
5.44
12.76
17.81
13.84
7.41
157.53
91.59
190.66
% Of Sales
-
0.04%
0.23%
0.16%
0.49%
0.83%
0.72%
0.44%
6.61%
3.72%
2.35%
EBITDA
954.71
593.97
184.04
556.61
241.59
214.40
132.27
102.95
83.44
22.16
0.64
EBITDA Margin
14.50%
13.21%
7.10%
15.97%
9.19%
9.94%
6.86%
6.11%
3.50%
0.90%
0.03%
Other Income
188.73
175.21
201.60
149.42
40.82
44.21
98.99
53.87
97.19
61.41
68.24
Interest
365.19
324.84
260.79
263.37
50.64
43.78
45.55
47.73
21.97
25.87
28.66
Depreciation
387.72
310.82
257.30
247.24
51.67
45.53
41.29
38.59
74.33
53.62
44.75
PBT
374.99
133.52
-132.45
195.42
180.10
169.30
144.42
70.50
84.33
4.08
-4.53
Tax
153.04
76.62
-23.69
59.01
73.61
59.62
50.03
34.71
70.07
20.22
27.45
Tax Rate
40.81%
72.23%
17.75%
30.20%
40.87%
35.22%
34.76%
42.43%
35.12%
1357.05%
-261.68%
PAT
221.95
100.69
-74.81
153.28
108.61
109.61
93.83
47.02
129.33
-18.59
-37.98
PAT before Minority Interest
298.55
29.46
-109.77
136.41
106.49
109.68
93.92
47.09
129.43
-18.73
-37.94
Minority Interest
76.60
71.23
34.96
16.87
2.12
-0.07
-0.09
-0.07
-0.10
0.14
-0.04
PAT Margin
3.37%
2.24%
-2.89%
4.40%
4.13%
5.08%
4.87%
2.79%
5.43%
-0.76%
-1.69%
PAT Growth
333.84%
-
-
41.13%
-0.91%
16.82%
99.55%
-63.64%
-
-
 
EPS
6.24
2.83
-2.10
4.31
3.06
3.08
2.64
1.32
3.64
-0.52
-1.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,364.00
2,313.03
2,387.77
1,646.51
1,595.37
1,547.69
1,464.39
1,421.96
990.81
1,238.56
Share Capital
35.55
35.55
35.55
33.23
33.23
33.23
33.23
33.23
33.23
40.23
Total Reserves
2,328.45
2,277.48
2,352.22
1,613.28
1,562.14
1,514.46
1,431.16
1,388.73
957.58
1,198.33
Non-Current Liabilities
4,536.28
2,500.25
2,441.65
341.12
133.26
126.37
105.62
173.14
457.86
446.65
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
125.00
125.00
Unsecured Loans
497.38
0.00
299.74
299.56
99.89
99.82
95.99
112.50
200.00
200.00
Long Term Provisions
21.26
13.98
18.21
15.64
11.78
15.24
12.25
51.65
136.85
134.39
Current Liabilities
653.45
751.44
487.27
574.03
606.45
547.44
573.62
606.78
469.73
500.63
Trade Payables
378.03
274.57
297.65
244.97
208.44
168.78
166.21
221.25
330.83
357.86
Other Current Liabilities
259.80
167.72
180.32
222.97
91.11
177.74
399.49
257.05
99.07
98.49
Short Term Borrowings
0.00
299.93
0.00
94.62
291.54
190.87
3.99
4.35
6.55
10.54
Short Term Provisions
15.62
9.22
9.30
11.47
15.36
10.05
3.93
124.13
33.28
33.74
Total Liabilities
7,599.67
5,609.21
5,396.28
2,558.76
2,335.86
2,222.25
2,153.97
2,204.47
1,920.95
2,188.28
Net Block
4,658.87
3,025.71
2,709.67
629.70
579.37
515.04
476.79
668.46
720.12
842.57
Gross Block
5,615.93
3,733.72
3,215.44
903.79
826.21
741.46
679.56
950.62
945.96
1,028.30
Accumulated Depreciation
949.46
700.46
499.70
274.09
246.84
226.42
202.38
273.83
223.42
183.73
Non Current Assets
5,816.21
4,205.86
3,692.82
1,680.43
1,705.02
1,660.17
1,644.45
1,576.89
1,165.47
1,299.46
Capital Work in Progress
104.72
107.98
23.32
87.18
9.59
5.48
54.86
92.13
137.57
105.91
Non Current Investment
785.23
844.74
764.67
836.61
1,013.32
1,021.65
1,042.14
681.69
209.62
259.24
Long Term Loans & Adv.
218.82
181.31
148.11
75.88
53.34
65.00
20.38
134.43
97.20
91.49
Other Non Current Assets
48.57
46.12
47.05
51.06
49.40
53.00
50.28
0.18
0.96
0.25
Current Assets
1,783.46
1,403.35
1,703.46
878.33
630.84
562.08
508.16
627.58
755.48
888.82
Current Investments
526.33
670.66
778.87
78.70
42.72
91.98
24.83
58.03
90.72
58.14
Inventories
867.78
428.39
607.81
497.01
344.77
305.36
279.19
329.85
356.46
331.11
Sundry Debtors
17.86
20.77
17.12
16.54
15.10
5.92
12.99
17.69
17.61
24.42
Cash & Bank
86.37
81.47
61.41
54.23
32.81
34.28
26.90
55.50
61.93
206.51
Other Current Assets
285.12
53.42
51.20
28.89
195.44
124.54
164.25
166.51
228.76
268.64
Short Term Loans & Adv.
205.59
148.64
187.05
202.96
172.40
102.58
148.70
147.52
209.18
252.05
Net Current Assets
1,130.01
651.91
1,216.19
304.30
24.39
14.64
-65.46
20.80
285.75
388.19
Total Assets
7,599.67
5,609.21
5,396.28
2,558.76
2,335.86
2,222.25
2,153.97
2,204.47
1,920.95
2,188.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
58.48
285.03
361.16
20.98
76.86
102.44
109.42
-10.10
-45.63
31.31
PBT
138.66
-203.81
164.99
168.47
146.66
135.43
78.50
84.33
4.08
-4.53
Adjustment
430.80
383.72
377.04
65.02
44.27
29.73
19.24
-19.75
28.03
-2.48
Changes in Working Capital
-429.34
106.26
-97.41
-135.23
-64.30
-24.36
31.28
-61.25
-54.39
65.11
Cash after chg. in Working capital
140.12
286.17
444.62
98.26
126.63
140.80
129.02
3.33
-22.28
58.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-81.64
-1.14
-83.46
-77.28
-50.07
-38.37
-19.88
-13.43
-23.35
-26.79
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
0.30
0.01
0.28
0.00
0.00
0.00
Cash From Investing Activity
56.03
15.65
-815.57
-37.04
-4.03
-43.71
-98.29
-304.02
-49.24
-275.88
Net Fixed Assets
-1,818.33
-505.03
-2,124.71
-149.40
-113.64
-14.26
-42.14
-85.34
-115.15
-17.36
Net Investments
5.51
-121.71
-662.05
111.52
61.29
-60.62
-48.27
-175.05
178.04
-335.29
Others
1,868.85
642.39
1,971.19
0.84
48.32
31.17
-7.88
-43.63
-112.13
76.77
Cash from Financing Activity
-107.98
-283.11
451.94
37.47
-74.31
-51.36
-13.33
309.87
-50.48
147.21
Net Cash Inflow / Outflow
6.53
17.57
-2.47
21.41
-1.48
7.37
-2.20
-4.25
-145.35
-97.36
Opening Cash & Equivalents
75.63
56.00
51.46
32.81
34.28
26.90
29.21
61.93
206.51
303.74
Closing Cash & Equivalent
82.16
75.63
56.00
54.23
32.81
34.28
26.90
55.50
61.93
206.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
66.50
65.06
67.17
49.55
48.01
46.58
44.03
42.79
29.82
37.06
ROA
0.45%
-1.99%
3.43%
4.35%
4.81%
4.29%
2.16%
6.27%
-0.91%
-1.82%
ROE
1.26%
-4.67%
6.76%
6.57%
6.98%
6.24%
3.26%
10.73%
-1.69%
-3.18%
ROCE
15.74%
4.80%
19.00%
11.18%
10.85%
9.97%
7.29%
14.71%
1.89%
1.20%
Fixed Asset Turnover
1.05
0.81
1.84
3.32
2.99
2.71
2.07
2.51
2.49
2.34
Receivable days
1.44
2.44
1.62
2.01
1.63
1.79
3.32
2.70
3.12
3.47
Inventory Days
48.35
66.79
53.21
53.54
50.56
55.35
65.92
52.56
51.01
55.11
Payable days
47.99
68.08
34.40
39.77
43.42
40.68
54.15
52.77
60.38
60.41
Cash Conversion Cycle
1.80
1.15
20.43
15.78
8.78
16.46
15.08
2.50
-6.25
-1.83
Total Debt/Equity
0.21
0.13
0.13
0.30
0.25
0.25
0.27
0.19
0.33
0.27
Interest Cover
1.33
0.49
1.74
4.56
4.87
4.16
2.71
10.08
1.06
0.63

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.