Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

Electric Equipment

Rating :
73/99

BSE: 532928 | NSE: TRIL

56.90
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 57.75
  • 58.60
  • 56.10
  • 56.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  373300
  •  214.40
  •  82.25
  •  25.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 760.65
  • 23.05
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,037.55
  • 0.26%
  • 1.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 0.77%
  • 22.29%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.03%

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
  • 24.41
  • 27.22
  • 26.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 0.88
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 6.98
  • 7.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
328.29
337.01
-2.59%
307.46
267.12
15.10%
281.93
216.99
29.93%
339.31
283.78
19.57%
Expenses
296.85
316.88
-6.32%
273.27
245.83
11.16%
259.21
200.58
29.23%
324.42
262.20
23.73%
EBITDA
31.44
20.13
56.18%
34.19
21.29
60.59%
22.72
16.41
38.45%
14.89
21.58
-31.00%
EBIDTM
9.58%
5.97%
11.12%
7.97%
8.06%
7.56%
4.39%
7.60%
Other Income
4.09
2.79
46.59%
1.80
1.45
24.14%
1.63
2.72
-40.07%
4.20
6.21
-32.37%
Interest
12.34
9.83
25.53%
13.43
10.13
32.58%
10.20
10.27
-0.68%
13.36
12.65
5.61%
Depreciation
9.34
4.70
98.72%
4.16
4.32
-3.70%
4.09
4.49
-8.91%
3.48
4.77
-27.04%
PBT
13.85
8.39
65.08%
18.40
8.29
121.95%
10.06
4.37
130.21%
2.25
10.37
-78.30%
Tax
-0.27
2.82
-
6.20
2.80
121.43%
3.63
1.52
138.82%
1.88
3.77
-50.13%
PAT
14.12
5.57
153.50%
12.20
5.49
122.22%
6.43
2.85
125.61%
0.37
6.60
-94.39%
PATM
4.30%
1.65%
3.97%
2.06%
2.28%
1.31%
0.11%
2.33%
EPS
1.04
0.39
166.67%
0.87
0.36
141.67%
0.48
0.21
128.57%
0.10
0.49
-79.59%

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
1,256.99
1,158.33
742.08
700.95
855.44
715.70
820.54
594.89
553.66
731.60
512.36
Net Sales Growth
13.77%
56.09%
5.87%
-18.06%
19.52%
-12.78%
37.93%
7.45%
-24.32%
42.79%
 
Cost Of Goods Sold
977.87
927.38
541.61
509.72
658.13
531.19
610.17
458.52
424.60
591.76
415.66
Gross Profit
279.12
230.95
200.48
191.24
197.32
184.51
210.37
136.37
129.07
139.85
96.70
GP Margin
22.21%
19.94%
27.02%
27.28%
23.07%
25.78%
25.64%
22.92%
23.31%
19.12%
18.87%
Total Expenditure
1,153.75
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
103.24
70.61
68.47
51.35
61.28
65.49
87.10
38.07
30.64
41.41
23.04
EBITDA Margin
8.21%
6.10%
9.23%
7.33%
7.16%
9.15%
10.61%
6.40%
5.53%
5.66%
4.50%
Other Income
11.72
13.26
9.60
15.85
11.86
5.79
6.32
4.39
2.76
4.13
5.09
Interest
49.33
43.59
46.21
45.77
45.97
44.44
42.39
37.88
31.51
26.23
12.70
Depreciation
21.07
16.99
19.34
19.59
18.52
16.11
14.73
14.70
13.16
10.00
7.57
PBT
44.56
23.30
12.53
1.85
8.65
10.74
36.28
-10.13
-11.28
9.32
7.86
Tax
11.44
9.02
4.88
0.81
3.55
4.33
12.29
-3.20
-3.80
3.30
1.96
Tax Rate
25.67%
38.71%
38.95%
43.78%
41.04%
40.32%
33.88%
31.59%
33.69%
35.41%
24.94%
PAT
33.12
13.99
7.08
0.38
4.52
5.57
23.36
-7.50
-7.61
5.84
5.52
PAT before Minority Interest
33.00
14.28
7.65
1.03
5.10
6.41
23.99
-6.93
-7.48
6.02
5.90
Minority Interest
-0.12
-0.29
-0.57
-0.65
-0.58
-0.84
-0.63
-0.57
-0.13
-0.18
-0.38
PAT Margin
2.63%
1.21%
0.95%
0.05%
0.53%
0.78%
2.85%
-1.26%
-1.37%
0.80%
1.08%
PAT Growth
61.48%
97.60%
1,763.16%
-91.59%
-18.85%
-76.16%
-
-
-
5.80%
 
EPS
2.50
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

News Update:


  • Transformers and Rectifiers bags order worth Rs 184 crore
    28th Mar 2023, 09:49 AM

    With this order, the company’s order book as on date stands at Rs 1555 crore

    Read More
  • Transformers & Rect - Quarterly Results
    6th Feb 2023, 14:29 PM

    Read More
  • Transformers and Rectifiers receives orders of Rs 123 crore
    29th Dec 2022, 14:38 PM

    The company neither has any interest in these entities that awarded the orders nor fall within related party transactions

    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.