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

Electric Equipment

Rating :
74/99

BSE: 532928 | NSE: TRIL

60.75
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 60.00
  • 62.00
  • 59.90
  • 60.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  491781
  •  299.73
  •  67.40
  •  25.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 804.00
  • 33.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,080.90
  • 0.25%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 0.86%
  • 21.76%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.00%
  • 2.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 10.11
  • 18.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.85
  • 1.52
  • 6.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 20.22
  • 232.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.88
  • 27.38
  • 25.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 0.83
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 6.74
  • 7.14

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
307.46
267.12
15.10%
281.93
216.99
29.93%
339.31
283.78
19.57%
334.91
168.45
98.82%
Expenses
273.27
245.83
11.16%
259.21
200.58
29.23%
324.42
262.20
23.73%
316.88
150.41
110.68%
EBITDA
34.19
21.29
60.59%
22.72
16.41
38.45%
14.89
21.58
-31.00%
18.03
18.04
-0.06%
EBIDTM
11.12%
7.97%
8.06%
7.56%
4.39%
7.60%
5.38%
10.71%
Other Income
1.80
1.45
24.14%
1.63
2.72
-40.07%
4.20
6.21
-32.37%
4.89
0.95
414.74%
Interest
13.43
10.13
32.58%
10.20
10.27
-0.68%
13.36
12.65
5.61%
9.83
11.77
-16.48%
Depreciation
4.16
4.32
-3.70%
4.09
4.49
-8.91%
3.48
4.77
-27.04%
4.70
4.83
-2.69%
PBT
18.40
8.29
121.95%
10.06
4.37
130.21%
2.25
10.37
-78.30%
8.39
2.39
251.05%
Tax
6.20
2.80
121.43%
3.63
1.52
138.82%
1.88
3.77
-50.13%
2.82
1.28
120.31%
PAT
12.20
5.49
122.22%
6.43
2.85
125.61%
0.37
6.60
-94.39%
5.57
1.11
401.80%
PATM
3.97%
2.06%
2.28%
1.31%
0.11%
2.33%
1.66%
0.66%
EPS
0.87
0.36
141.67%
0.48
0.21
128.57%
0.10
0.49
-79.59%
0.39
0.05
680.00%

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
1,263.61
1,158.33
742.08
700.95
855.44
715.70
820.54
594.89
553.66
731.60
512.36
Net Sales Growth
34.95%
56.09%
5.87%
-18.06%
19.52%
-12.78%
37.93%
7.45%
-24.32%
42.79%
 
Cost Of Goods Sold
1,003.22
927.38
541.61
509.72
658.13
531.19
610.17
458.52
424.60
591.76
415.66
Gross Profit
260.39
230.95
200.48
191.24
197.32
184.51
210.37
136.37
129.07
139.85
96.70
GP Margin
20.61%
19.94%
27.02%
27.28%
23.07%
25.78%
25.64%
22.92%
23.31%
19.12%
18.87%
Total Expenditure
1,173.78
1,087.72
673.61
649.60
794.16
650.21
733.44
556.82
523.02
690.19
489.32
Power & Fuel Cost
-
12.52
8.85
10.79
11.34
10.64
8.17
8.18
9.49
9.10
6.63
% Of Sales
-
1.08%
1.19%
1.54%
1.33%
1.49%
1.00%
1.38%
1.71%
1.24%
1.29%
Employee Cost
-
32.44
28.44
32.36
32.40
33.02
29.11
25.16
25.12
25.09
20.34
% Of Sales
-
2.80%
3.83%
4.62%
3.79%
4.61%
3.55%
4.23%
4.54%
3.43%
3.97%
Manufacturing Exp.
-
53.69
43.09
51.72
50.11
42.01
42.70
37.92
31.46
33.01
21.32
% Of Sales
-
4.64%
5.81%
7.38%
5.86%
5.87%
5.20%
6.37%
5.68%
4.51%
4.16%
General & Admin Exp.
-
16.67
13.98
13.93
15.49
14.49
17.03
13.82
17.20
18.37
14.59
% Of Sales
-
1.44%
1.88%
1.99%
1.81%
2.02%
2.08%
2.32%
3.11%
2.51%
2.85%
Selling & Distn. Exp.
-
28.41
26.66
16.23
20.58
15.84
24.82
12.48
13.94
12.24
9.81
% Of Sales
-
2.45%
3.59%
2.32%
2.41%
2.21%
3.02%
2.10%
2.52%
1.67%
1.91%
Miscellaneous Exp.
-
16.60
10.98
14.85
6.13
3.02
1.45
0.75
1.23
0.62
9.81
% Of Sales
-
1.43%
1.48%
2.12%
0.72%
0.42%
0.18%
0.13%
0.22%
0.08%
0.19%
EBITDA
89.83
70.61
68.47
51.35
61.28
65.49
87.10
38.07
30.64
41.41
23.04
EBITDA Margin
7.11%
6.10%
9.23%
7.33%
7.16%
9.15%
10.61%
6.40%
5.53%
5.66%
4.50%
Other Income
12.52
13.26
9.60
15.85
11.86
5.79
6.32
4.39
2.76
4.13
5.09
Interest
46.82
43.59
46.21
45.77
45.97
44.44
42.39
37.88
31.51
26.23
12.70
Depreciation
16.43
16.99
19.34
19.59
18.52
16.11
14.73
14.70
13.16
10.00
7.57
PBT
39.10
23.30
12.53
1.85
8.65
10.74
36.28
-10.13
-11.28
9.32
7.86
Tax
14.53
9.02
4.88
0.81
3.55
4.33
12.29
-3.20
-3.80
3.30
1.96
Tax Rate
37.16%
38.71%
38.95%
43.78%
41.04%
40.32%
33.88%
31.59%
33.69%
35.41%
24.94%
PAT
24.57
13.99
7.08
0.38
4.52
5.57
23.36
-7.50
-7.61
5.84
5.52
PAT before Minority Interest
24.36
14.28
7.65
1.03
5.10
6.41
23.99
-6.93
-7.48
6.02
5.90
Minority Interest
-0.21
-0.29
-0.57
-0.65
-0.58
-0.84
-0.63
-0.57
-0.13
-0.18
-0.38
PAT Margin
1.94%
1.21%
0.95%
0.05%
0.53%
0.78%
2.85%
-1.26%
-1.37%
0.80%
1.08%
PAT Growth
53.08%
97.60%
1,763.16%
-91.59%
-18.85%
-76.16%
-
-
-
5.80%
 
EPS
1.85
1.06
0.53
0.03
0.34
0.42
1.76
-0.57
-0.57
0.44
0.42

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
356.53
342.92
335.80
335.40
330.68
325.29
326.73
334.24
343.47
339.65
Share Capital
13.26
13.26
13.26
13.26
13.26
13.26
13.26
13.26
13.26
12.92
Total Reserves
343.28
329.66
322.55
322.15
317.42
312.03
313.48
320.99
330.21
326.73
Non-Current Liabilities
72.57
81.28
52.25
36.29
35.36
35.34
51.24
31.63
50.99
44.16
Secured Loans
25.20
37.50
10.97
27.08
32.52
38.14
44.85
18.64
21.23
5.29
Unsecured Loans
30.34
30.59
30.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.93
3.26
3.00
2.55
2.71
1.91
1.18
0.97
0.68
0.67
Current Liabilities
671.81
493.25
536.73
499.83
715.36
504.37
405.75
352.14
407.89
246.27
Trade Payables
326.62
265.99
225.08
204.74
295.98
248.72
262.65
185.73
220.02
96.25
Other Current Liabilities
84.95
47.62
60.54
80.29
57.49
85.68
40.15
40.22
43.72
49.41
Short Term Borrowings
254.63
178.33
249.71
213.61
353.45
155.90
102.63
125.84
142.14
98.97
Short Term Provisions
5.61
1.31
1.40
1.18
8.44
14.07
0.32
0.35
2.01
1.65
Total Liabilities
1,107.65
924.62
932.12
878.93
1,088.17
870.92
788.97
722.69
806.91
634.46
Net Block
168.46
180.91
193.14
200.85
195.11
187.31
185.17
192.01
154.75
153.76
Gross Block
272.16
268.12
261.86
249.98
225.86
202.01
259.60
251.97
199.13
188.27
Accumulated Depreciation
103.70
87.22
68.72
49.12
30.75
14.70
74.43
59.95
44.38
34.51
Non Current Assets
198.55
213.70
218.25
225.36
219.44
200.59
210.30
221.15
197.27
187.35
Capital Work in Progress
3.43
0.05
1.62
2.87
11.83
5.83
11.43
11.26
25.90
17.17
Non Current Investment
0.34
0.29
0.19
0.22
0.21
0.21
0.11
0.11
0.31
0.96
Long Term Loans & Adv.
12.05
11.99
15.38
11.50
11.19
7.23
13.58
17.69
16.21
15.47
Other Non Current Assets
14.26
20.46
7.92
9.91
1.09
0.00
0.01
0.06
0.11
0.00
Current Assets
909.11
710.93
713.87
653.57
868.74
670.32
578.67
501.54
609.64
447.11
Current Investments
0.17
0.14
0.08
0.10
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
261.85
217.97
213.44
195.03
265.29
200.82
194.58
170.50
126.88
107.75
Sundry Debtors
521.78
415.79
418.46
376.16
501.29
373.72
308.26
240.11
383.13
229.90
Cash & Bank
46.38
26.83
37.04
26.57
41.05
24.05
35.04
33.43
20.34
30.67
Other Current Assets
78.94
6.63
18.71
9.37
61.11
71.74
40.79
57.49
79.28
78.79
Short Term Loans & Adv.
72.56
43.57
26.13
46.34
52.64
62.28
8.50
15.34
25.26
15.63
Net Current Assets
237.29
217.68
177.15
153.74
153.38
165.96
172.92
149.40
201.75
200.84
Total Assets
1,107.66
924.63
932.12
878.93
1,088.18
870.91
788.97
722.69
806.91
634.46

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
1.87
96.43
16.36
178.92
-102.05
66.49
37.22
93.00
-31.96
-42.72
PBT
23.30
12.51
1.85
8.65
10.56
36.28
-10.13
-11.28
9.32
7.86
Adjustment
66.42
64.74
63.05
56.54
55.88
57.35
45.10
40.39
31.15
13.20
Changes in Working Capital
-86.83
19.06
-46.06
116.61
-166.06
-25.19
3.21
66.12
-69.94
-62.44
Cash after chg. in Working capital
2.89
96.31
18.84
181.80
-99.62
68.44
38.18
95.23
-29.46
-41.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.02
0.12
-2.48
-2.88
-2.43
-1.94
-0.96
-2.23
-2.50
-1.34
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
0.00
0.00
Cash From Investing Activity
-7.99
-6.96
-15.20
-8.15
-31.17
-23.50
-5.49
-29.63
-15.77
-37.43
Net Fixed Assets
-6.28
-5.06
-8.26
-12.80
-28.04
58.89
-6.50
-29.44
-17.39
-41.59
Net Investments
-0.14
-0.02
0.31
-0.21
-0.14
-0.27
0.00
-3.68
0.00
-0.25
Others
-1.57
-1.88
-7.25
4.86
-2.99
-82.12
1.01
3.49
1.62
4.41
Cash from Financing Activity
17.21
-93.08
1.57
-182.06
145.24
-61.49
-31.28
-50.08
37.22
53.59
Net Cash Inflow / Outflow
11.09
-3.62
2.73
-11.29
12.01
-18.50
0.45
13.29
-10.52
-26.56
Opening Cash & Equivalents
0.98
4.60
1.87
13.17
1.15
19.65
20.93
7.70
18.22
44.78
Closing Cash & Equivalent
12.08
0.98
4.60
1.87
13.17
1.15
21.38
20.99
7.70
18.22

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.)
26.90
25.87
25.33
25.30
24.95
24.54
24.65
25.21
25.91
23.65
ROA
1.41%
0.82%
0.11%
0.52%
0.65%
2.89%
-0.92%
-0.98%
0.84%
1.01%
ROE
4.08%
2.25%
0.31%
1.53%
1.95%
7.36%
-2.10%
-2.21%
1.76%
1.75%
ROCE
10.40%
9.40%
7.66%
8.22%
8.72%
15.35%
5.66%
4.03%
7.41%
4.97%
Fixed Asset Turnover
4.29
2.80
2.74
3.60
3.38
3.86
2.57
2.71
4.18
3.54
Receivable days
147.72
205.17
206.89
187.19
220.65
139.85
152.43
186.09
138.13
130.29
Inventory Days
75.60
106.10
106.35
98.20
117.54
81.08
101.49
88.80
52.87
65.45
Payable days
116.62
165.47
121.23
110.73
154.60
127.54
147.30
142.16
84.29
65.39
Cash Conversion Cycle
106.69
145.79
192.01
174.67
183.59
93.39
106.62
132.72
106.71
130.35
Total Debt/Equity
0.91
0.77
0.92
0.79
1.21
0.64
0.50
0.47
0.49
0.32
Interest Cover
1.53
1.27
1.04
1.19
1.24
1.86
0.73
0.64
1.36
1.62

Top Investors:

News Update:


  • Transformers & Rect - Quarterly Results
    10th Nov 2022, 18:02 PM

    Read More
  • Transformers and Rectifiers bags orders worth Rs 145 crore
    18th Oct 2022, 14:42 PM

    With this order, the company’s Order book as on date stands at Rs 1521 crore

    Read More

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.