Nifty
Sensex
:
:
10774.45
36579.19
68.70 (0.64%)
250.18 (0.69%)

Apparel Retailing

Rating :
65/99

BSE: 500251 | NSE: TRENT

627.75
08-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  629.95
  •  644.05
  •  622.60
  •  629.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  306679
  •  1928.48
  •  804.70
  •  365.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,328.17
  • 181.86
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,768.08
  • 0.21%
  • 9.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.01%
  • 9.26%
  • 14.78%
  • FII
  • DII
  • Others
  • 21.18%
  • 14.59%
  • 3.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.91
  • 1.99
  • 10.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.96
  • 23.69
  • 12.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.37
  • -3.43
  • 5.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 91.82
  • 126.97
  • 135.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.04
  • 6.11
  • 7.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 73.23
  • 41.88
  • 48.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
842.93
694.33
21.40%
988.29
680.30
45.27%
854.87
640.79
33.41%
799.88
614.82
30.10%
Expenses
759.33
665.97
14.02%
820.57
609.31
34.67%
725.57
582.90
24.48%
636.55
544.35
16.94%
EBITDA
83.60
28.36
194.78%
167.72
70.99
136.26%
129.30
57.90
123.32%
163.33
70.47
131.77%
EBIDTM
9.92%
4.08%
16.97%
10.43%
15.13%
9.04%
20.42%
11.46%
Other Income
37.61
9.61
291.36%
39.40
10.68
268.91%
43.48
12.60
245.08%
24.02
7.93
202.90%
Interest
61.58
10.27
499.61%
61.42
8.80
597.95%
61.48
10.23
500.98%
61.33
7.45
723.22%
Depreciation
66.86
15.36
335.29%
63.31
12.70
398.50%
60.96
11.81
416.17%
56.11
11.81
375.11%
PBT
-7.23
12.34
-
82.39
60.17
36.93%
50.34
48.46
3.88%
69.91
59.15
18.19%
Tax
-39.88
4.20
-
44.72
25.83
73.13%
21.13
19.44
8.69%
33.04
24.13
36.92%
PAT
32.65
8.14
301.11%
37.67
34.34
9.70%
29.22
29.02
0.69%
36.87
35.01
5.31%
PATM
3.87%
1.17%
3.81%
5.05%
3.42%
4.53%
4.61%
5.69%
EPS
0.92
0.23
300.00%
1.06
0.97
9.28%
0.82
0.82
0.00%
1.04
0.98
6.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,485.97
2,630.24
2,157.46
1,927.55
1,686.17
2,382.95
2,459.50
2,248.60
1,946.28
1,591.72
1,120.46
Net Sales Growth
32.53%
21.91%
11.93%
14.32%
-29.24%
-3.11%
9.38%
15.53%
22.28%
42.06%
 
Cost Of Goods Sold
1,881.75
1,311.44
1,031.51
881.36
795.61
1,328.95
1,453.13
1,399.37
1,216.14
961.18
656.30
Gross Profit
1,604.22
1,318.80
1,125.95
1,046.19
890.56
1,054.00
1,006.37
849.23
730.14
630.54
464.16
GP Margin
46.02%
50.14%
52.19%
54.28%
52.82%
44.23%
40.92%
37.77%
37.51%
39.61%
41.43%
Total Expenditure
2,942.02
2,388.65
1,943.06
1,795.28
1,583.22
2,299.51
2,437.34
2,247.96
1,992.16
1,569.18
1,099.93
Power & Fuel Cost
-
59.18
52.75
51.28
48.92
52.63
71.17
68.19
57.54
45.88
36.03
% Of Sales
-
2.25%
2.45%
2.66%
2.90%
2.21%
2.89%
3.03%
2.96%
2.88%
3.22%
Employee Cost
-
286.81
230.48
192.53
163.83
207.89
198.04
173.88
156.77
123.45
85.31
% Of Sales
-
10.90%
10.68%
9.99%
9.72%
8.72%
8.05%
7.73%
8.05%
7.76%
7.61%
Manufacturing Exp.
-
104.43
93.97
111.70
76.42
77.98
89.82
81.12
135.61
59.30
89.10
% Of Sales
-
3.97%
4.36%
5.79%
4.53%
3.27%
3.65%
3.61%
6.97%
3.73%
7.95%
General & Admin Exp.
-
499.52
428.74
354.26
325.59
306.50
336.83
281.83
213.21
162.79
110.71
% Of Sales
-
18.99%
19.87%
18.38%
19.31%
12.86%
13.70%
12.53%
10.95%
10.23%
9.88%
Selling & Distn. Exp.
-
114.51
87.80
190.31
165.44
168.03
196.76
190.66
184.53
201.66
118.63
% Of Sales
-
4.35%
4.07%
9.87%
9.81%
7.05%
8.00%
8.48%
9.48%
12.67%
10.59%
Miscellaneous Exp.
-
12.76
17.81
13.84
7.41
157.53
91.59
52.91
28.36
14.92
118.63
% Of Sales
-
0.49%
0.83%
0.72%
0.44%
6.61%
3.72%
2.35%
1.46%
0.94%
0.34%
EBITDA
543.95
241.59
214.40
132.27
102.95
83.44
22.16
0.64
-45.88
22.54
20.53
EBITDA Margin
15.60%
9.19%
9.94%
6.86%
6.11%
3.50%
0.90%
0.03%
-2.36%
1.42%
1.83%
Other Income
144.51
40.82
44.21
98.99
53.87
97.19
61.41
68.24
55.91
35.86
17.14
Interest
245.81
50.64
43.78
45.55
47.73
21.97
25.87
28.66
21.60
18.72
14.83
Depreciation
247.24
51.67
45.53
41.29
38.59
74.33
53.62
44.75
41.08
31.86
22.08
PBT
195.41
180.10
169.30
144.42
70.50
84.33
4.08
-4.53
-52.65
7.82
0.76
Tax
59.01
73.61
59.62
50.03
34.71
70.07
20.22
27.45
2.91
5.91
7.67
Tax Rate
30.20%
40.87%
35.22%
34.76%
42.43%
35.12%
1357.05%
-261.68%
-6.69%
70.11%
84.01%
PAT
136.41
108.61
109.61
93.83
47.02
129.33
-18.59
-37.98
-37.76
7.48
1.61
PAT before Minority Interest
153.21
106.49
109.68
93.92
47.09
129.43
-18.73
-37.94
-46.42
2.52
1.46
Minority Interest
16.80
2.12
-0.07
-0.09
-0.07
-0.10
0.14
-0.04
8.66
4.96
0.15
PAT Margin
3.91%
4.13%
5.08%
4.87%
2.79%
5.43%
-0.76%
-1.69%
-1.94%
0.47%
0.14%
PAT Growth
28.07%
-0.91%
16.82%
99.55%
-63.64%
-
-
-
-
364.60%
 
EPS
3.84
3.06
3.08
2.64
1.32
3.64
-0.52
-1.07
-1.06
0.21
0.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,646.51
1,595.37
1,547.69
1,464.39
1,421.96
990.81
1,238.56
1,163.94
995.74
593.35
Share Capital
33.23
33.23
33.23
33.23
33.23
33.23
40.23
38.70
35.96
27.04
Total Reserves
1,613.28
1,562.14
1,514.46
1,431.16
1,388.73
957.58
1,198.33
1,125.24
959.78
565.46
Non-Current Liabilities
341.12
133.26
126.37
105.62
173.14
457.86
446.65
365.60
325.08
262.18
Secured Loans
0.00
0.00
0.00
0.00
0.00
125.00
125.00
125.00
100.00
128.55
Unsecured Loans
299.56
99.89
99.82
95.99
112.50
200.00
200.00
125.00
125.00
135.20
Long Term Provisions
15.64
11.78
15.24
12.25
51.65
136.85
134.39
128.79
107.13
0.00
Current Liabilities
574.03
606.45
547.44
573.62
606.78
469.73
500.63
455.94
420.36
300.61
Trade Payables
244.97
208.44
168.78
166.21
221.25
330.83
357.86
287.91
239.64
217.26
Other Current Liabilities
222.97
91.11
177.74
399.49
257.05
99.07
98.49
86.44
119.66
21.75
Short Term Borrowings
94.62
291.54
190.87
3.99
4.35
6.55
10.54
51.31
26.78
0.00
Short Term Provisions
11.47
15.36
10.05
3.93
124.13
33.28
33.74
30.28
34.28
61.60
Total Liabilities
2,558.76
2,335.86
2,222.25
2,153.97
2,204.47
1,920.95
2,188.28
1,991.20
1,755.75
1,175.66
Net Block
629.70
579.37
515.04
476.79
668.46
720.12
842.57
746.09
652.27
447.85
Gross Block
903.79
826.21
741.46
679.56
950.62
945.96
1,028.30
891.18
765.62
530.75
Accumulated Depreciation
274.09
246.84
226.42
202.38
273.83
223.42
183.73
145.09
113.35
82.90
Non Current Assets
1,680.43
1,705.02
1,660.17
1,644.45
1,576.89
1,165.47
1,299.46
1,052.36
882.19
661.87
Capital Work in Progress
87.18
9.59
5.48
54.86
92.13
137.57
105.91
73.19
47.41
32.97
Non Current Investment
836.61
1,013.32
1,021.65
1,042.14
681.69
209.62
259.24
157.94
102.24
181.05
Long Term Loans & Adv.
75.88
53.34
65.00
20.38
134.43
97.20
91.49
74.91
79.98
0.00
Other Non Current Assets
51.06
49.40
53.00
50.28
0.18
0.96
0.25
0.23
0.29
0.00
Current Assets
878.33
630.84
562.08
508.16
627.58
755.48
888.82
938.84
873.56
513.78
Current Investments
78.70
42.72
91.98
24.83
58.03
90.72
58.14
67.30
33.05
0.00
Inventories
497.01
344.77
305.36
279.19
329.85
356.46
331.11
348.14
296.15
209.29
Sundry Debtors
16.54
15.10
5.92
12.99
17.69
17.61
24.42
18.36
22.77
15.52
Cash & Bank
54.23
32.81
34.28
26.90
55.50
61.93
206.51
303.74
323.76
43.73
Other Current Assets
231.85
23.04
21.96
15.55
166.51
228.76
268.64
201.30
197.83
245.24
Short Term Loans & Adv.
202.96
172.40
102.58
148.70
147.52
209.18
252.05
187.33
179.93
239.40
Net Current Assets
304.30
24.39
14.64
-65.46
20.80
285.75
388.19
482.90
453.20
213.17
Total Assets
2,558.76
2,335.86
2,222.25
2,153.97
2,204.47
1,920.95
2,188.28
1,991.20
1,755.75
1,175.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
20.98
76.86
102.44
109.42
-10.10
-45.63
31.31
-89.94
-54.23
-7.66
PBT
168.47
146.66
135.43
78.50
84.33
4.08
-4.53
-52.65
7.82
0.76
Adjustment
65.02
44.27
29.73
19.24
-19.75
28.03
-2.48
-0.87
6.92
18.27
Changes in Working Capital
-135.23
-64.30
-24.36
31.28
-61.25
-54.39
65.11
-16.20
-53.83
-18.05
Cash after chg. in Working capital
98.26
126.63
140.80
129.02
3.33
-22.28
58.10
-69.72
-39.09
0.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-79.06
-50.07
-38.37
-19.88
-13.43
-23.35
-26.79
-20.33
-15.14
-8.65
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
1.78
0.30
0.01
0.28
0.00
0.00
0.00
0.11
0.00
0.00
Cash From Investing Activity
-37.04
-4.03
-43.71
-98.29
-304.02
-49.24
-275.88
-137.38
-138.40
-176.09
Net Fixed Assets
-149.40
-113.64
-14.26
-42.14
-85.34
-115.15
-17.36
-25.95
-80.98
-125.90
Net Investments
111.52
61.29
-60.62
-48.27
-175.05
178.04
-335.29
-280.18
-29.79
0.67
Others
0.84
48.32
31.17
-7.88
-43.63
-112.13
76.77
168.75
-27.63
-50.86
Cash from Financing Activity
37.47
-74.31
-51.36
-13.33
309.87
-50.48
147.21
207.37
470.55
207.71
Net Cash Inflow / Outflow
21.41
-1.48
7.37
-2.20
-4.25
-145.35
-97.36
-19.95
277.92
23.95
Opening Cash & Equivalents
32.81
34.28
26.90
29.21
61.93
206.51
303.74
323.76
44.14
19.39
Closing Cash & Equivalent
54.23
32.81
34.28
26.90
55.50
61.93
206.51
303.74
323.76
43.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
49.55
48.01
46.58
44.03
42.79
29.82
37.06
42.29
48.85
29.22
ROA
4.35%
4.81%
4.29%
2.16%
6.27%
-0.91%
-1.82%
-2.48%
0.17%
0.13%
ROE
6.57%
6.98%
6.24%
3.26%
10.73%
-1.69%
-3.18%
-4.35%
0.32%
0.25%
ROCE
11.18%
10.85%
9.97%
7.29%
14.71%
1.89%
1.20%
-1.59%
2.52%
2.88%
Fixed Asset Turnover
3.32
2.99
2.71
2.07
2.51
2.49
2.34
2.35
2.46
2.34
Receivable days
2.01
1.63
1.79
3.32
2.70
3.12
3.47
3.86
4.39
4.70
Inventory Days
53.54
50.56
55.35
65.92
52.56
51.01
55.11
60.39
57.95
62.61
Payable days
39.77
43.42
40.68
54.15
52.77
60.38
60.41
52.19
55.13
68.08
Cash Conversion Cycle
15.78
8.78
16.46
15.08
2.50
-6.25
-1.83
12.06
7.20
-0.77
Total Debt/Equity
0.30
0.25
0.25
0.27
0.19
0.33
0.27
0.26
0.30
0.45
Interest Cover
4.56
4.87
4.16
2.71
10.08
1.06
0.63
-1.01
1.45
1.62

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.