Nifty
Sensex
:
:
11732.95
40084.46
-197.40 (-1.65%)
-601.04 (-1.48%)

Electric Equipment

Rating :
44/99

BSE: 532928 | NSE: TRIL

9.35
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  9.05
  •  9.60
  •  9.05
  •  9.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78844
  •  7.36
  •  14.90
  •  4.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 122.89
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 393.93
  • N/A
  • 0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 0.65%
  • 22.21%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.59
  • 3.34
  • -0.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.89
  • 6.17
  • -4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -37.44
  • -
  • -59.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.83
  • 23.53
  • 27.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.87
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.21
  • 8.27
  • 5.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
114.76
173.05
-33.68%
163.12
240.87
-32.28%
210.84
195.87
7.64%
153.94
190.99
-19.40%
Expenses
105.86
157.68
-32.86%
147.32
216.59
-31.98%
194.44
184.66
5.30%
141.62
179.82
-21.24%
EBITDA
8.90
15.37
-42.09%
15.80
24.28
-34.93%
16.40
11.21
46.30%
12.32
11.17
10.30%
EBIDTM
7.76%
8.88%
9.69%
10.08%
7.78%
5.72%
8.00%
5.85%
Other Income
1.10
1.78
-38.20%
0.86
1.41
-39.01%
1.13
1.97
-42.64%
3.54
4.33
-18.24%
Interest
10.61
10.80
-1.76%
14.82
12.67
16.97%
10.46
10.28
1.75%
9.69
12.24
-20.83%
Depreciation
4.85
4.95
-2.02%
4.78
4.62
3.46%
4.87
4.76
2.31%
4.99
4.62
8.01%
PBT
-5.46
1.40
-
-2.94
8.40
-
2.20
-1.86
-
1.18
-1.36
-
Tax
-1.88
0.72
-
-1.00
3.59
-
0.73
-0.01
-
0.36
-0.63
-
PAT
-3.58
0.68
-
-1.94
4.81
-
1.47
-1.85
-
0.82
-0.73
-
PATM
-3.12%
0.39%
-1.19%
2.00%
0.70%
-0.94%
0.53%
-0.38%
EPS
-0.27
0.05
-
-0.15
0.36
-
0.11
-0.14
-
0.06
-0.06
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
642.66
700.95
855.44
715.70
820.54
594.89
553.66
731.60
512.36
519.11
542.90
Net Sales Growth
-19.75%
-18.06%
19.52%
-12.78%
37.93%
7.45%
-24.32%
42.79%
-1.30%
-4.38%
 
Cost Of Goods Sold
469.09
509.72
658.13
531.19
610.17
458.52
424.60
591.76
415.66
418.60
405.20
Gross Profit
173.57
191.24
197.32
184.51
210.37
136.37
129.07
139.85
96.70
100.51
137.70
GP Margin
27.01%
27.28%
23.07%
25.78%
25.64%
22.92%
23.31%
19.12%
18.87%
19.36%
25.36%
Total Expenditure
589.24
649.60
794.16
650.21
733.44
556.82
523.02
690.19
489.32
493.44
474.06
Power & Fuel Cost
-
10.79
11.34
10.64
8.17
8.18
9.49
9.10
6.63
6.18
4.44
% Of Sales
-
1.54%
1.33%
1.49%
1.00%
1.38%
1.71%
1.24%
1.29%
1.19%
0.82%
Employee Cost
-
32.36
32.40
33.02
29.11
25.16
25.12
25.09
20.34
17.27
12.90
% Of Sales
-
4.62%
3.79%
4.61%
3.55%
4.23%
4.54%
3.43%
3.97%
3.33%
2.38%
Manufacturing Exp.
-
51.72
50.11
42.01
42.70
37.92
31.46
33.01
21.32
23.01
20.82
% Of Sales
-
7.38%
5.86%
5.87%
5.20%
6.37%
5.68%
4.51%
4.16%
4.43%
3.83%
General & Admin Exp.
-
13.93
15.49
14.49
17.03
13.82
17.20
18.37
14.59
10.43
18.39
% Of Sales
-
1.99%
1.81%
2.02%
2.08%
2.32%
3.11%
2.51%
2.85%
2.01%
3.39%
Selling & Distn. Exp.
-
16.23
20.58
15.84
24.82
12.48
13.94
12.24
9.81
17.68
12.23
% Of Sales
-
2.32%
2.41%
2.21%
3.02%
2.10%
2.52%
1.67%
1.91%
3.41%
2.25%
Miscellaneous Exp.
-
14.85
6.13
3.02
1.45
0.75
1.23
0.62
0.97
0.29
12.23
% Of Sales
-
2.12%
0.72%
0.42%
0.18%
0.13%
0.22%
0.08%
0.19%
0.06%
0.02%
EBITDA
53.42
51.35
61.28
65.49
87.10
38.07
30.64
41.41
23.04
25.67
68.84
EBITDA Margin
8.31%
7.33%
7.16%
9.15%
10.61%
6.40%
5.53%
5.66%
4.50%
4.95%
12.68%
Other Income
6.63
15.85
11.86
5.79
6.32
4.39
2.76
4.13
5.09
6.28
6.77
Interest
45.58
45.77
45.97
44.44
42.39
37.88
31.51
26.23
12.70
10.61
7.38
Depreciation
19.49
19.59
18.52
16.11
14.73
14.70
13.16
10.00
7.57
6.56
6.20
PBT
-5.02
1.85
8.65
10.74
36.28
-10.13
-11.28
9.32
7.86
14.79
62.03
Tax
-1.79
0.81
3.55
4.33
12.29
-3.20
-3.80
3.30
1.96
4.64
19.97
Tax Rate
35.66%
43.78%
41.04%
40.32%
33.88%
31.59%
33.69%
35.41%
24.94%
31.37%
32.19%
PAT
-3.23
0.38
4.52
5.57
23.36
-7.50
-7.61
5.84
5.52
9.91
41.37
PAT before Minority Interest
-3.54
1.03
5.10
6.41
23.99
-6.93
-7.48
6.02
5.90
10.15
42.06
Minority Interest
-0.31
-0.65
-0.58
-0.84
-0.63
-0.57
-0.13
-0.18
-0.38
-0.24
-0.69
PAT Margin
-0.50%
0.05%
0.53%
0.78%
2.85%
-1.26%
-1.37%
0.80%
1.08%
1.91%
7.62%
PAT Growth
-211.00%
-91.59%
-18.85%
-76.16%
-
-
-
5.80%
-44.30%
-76.05%
 
EPS
-0.24
0.03
0.34
0.42
1.76
-0.57
-0.57
0.44
0.42
0.75
3.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
335.80
335.40
330.68
325.29
326.73
334.24
343.47
339.65
335.99
326.27
Share Capital
13.26
13.26
13.26
13.26
13.26
13.26
13.26
12.92
12.92
12.92
Total Reserves
322.55
322.15
317.42
312.03
313.48
320.99
330.21
326.73
323.07
313.35
Non-Current Liabilities
52.25
36.29
35.36
35.34
51.24
31.63
50.99
44.16
15.10
8.04
Secured Loans
10.97
27.08
32.52
38.14
44.85
18.64
21.23
5.29
0.16
0.61
Unsecured Loans
30.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.00
2.55
2.71
1.91
1.18
0.97
0.68
0.67
0.81
0.49
Current Liabilities
536.73
499.83
715.36
504.37
405.75
352.14
407.89
246.27
178.33
208.06
Trade Payables
225.08
204.74
295.98
248.72
262.65
185.73
220.02
96.25
76.10
102.50
Other Current Liabilities
60.54
80.29
57.49
85.68
40.15
40.22
43.72
49.41
58.44
30.67
Short Term Borrowings
249.71
213.61
353.45
155.90
102.63
125.84
142.14
98.97
43.43
67.05
Short Term Provisions
1.40
1.18
8.44
14.07
0.32
0.35
2.01
1.65
0.36
7.84
Total Liabilities
932.12
878.93
1,088.17
870.92
788.97
722.69
806.91
634.46
533.42
546.13
Net Block
193.14
200.85
195.11
187.31
185.17
192.01
154.75
153.76
106.02
94.43
Gross Block
261.86
249.98
225.86
202.01
259.60
251.97
199.13
188.27
133.03
116.15
Accumulated Depreciation
68.72
49.12
30.75
14.70
74.43
59.95
44.38
34.51
27.01
21.72
Non Current Assets
218.25
225.36
219.44
200.59
210.30
221.15
197.27
187.35
154.84
128.79
Capital Work in Progress
1.62
2.87
11.83
5.83
11.43
11.26
25.90
17.17
29.58
18.35
Non Current Investment
0.19
0.22
0.21
0.21
0.11
0.11
0.31
0.96
1.57
1.47
Long Term Loans & Adv.
15.38
11.50
11.19
7.23
13.58
17.69
16.21
15.47
17.66
14.21
Other Non Current Assets
7.92
9.91
1.09
0.00
0.01
0.06
0.11
0.00
0.00
0.34
Current Assets
713.87
653.57
868.74
670.32
578.67
501.54
609.64
447.11
378.58
417.35
Current Investments
0.08
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
213.44
195.03
265.29
200.82
194.58
170.50
126.88
107.75
96.20
112.49
Sundry Debtors
418.46
376.16
501.29
373.72
308.26
240.11
383.13
229.90
176.11
225.30
Cash & Bank
37.04
26.57
41.05
24.05
35.04
33.43
20.34
30.67
78.41
55.01
Other Current Assets
44.84
9.37
8.47
9.46
40.79
57.49
79.28
78.79
27.85
24.55
Short Term Loans & Adv.
26.13
46.34
52.64
62.28
8.50
15.34
25.26
15.63
12.54
8.57
Net Current Assets
177.15
153.74
153.38
165.96
172.92
149.40
201.75
200.84
200.25
209.28
Total Assets
932.12
878.93
1,088.18
870.91
788.97
722.69
806.91
634.46
533.42
546.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
15.79
178.92
-102.05
66.49
37.22
93.00
-31.96
-42.72
89.70
-36.55
PBT
1.85
8.65
10.56
36.28
-10.13
-11.28
9.32
7.86
14.79
62.03
Adjustment
63.05
56.54
55.88
57.35
45.10
40.39
31.15
13.20
12.19
6.22
Changes in Working Capital
-46.63
116.61
-166.06
-25.19
3.21
66.12
-69.94
-62.44
71.24
-84.76
Cash after chg. in Working capital
18.27
181.80
-99.62
68.44
38.18
95.23
-29.46
-41.39
98.22
-16.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.48
-2.88
-2.43
-1.94
-0.96
-2.23
-2.50
-1.34
-8.52
-20.05
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
-15.20
-8.15
-31.17
-23.50
-5.49
-29.63
-15.77
-37.43
-25.32
-8.81
Net Fixed Assets
-8.26
-12.80
-28.04
58.89
-6.50
-29.44
-17.39
-41.59
-27.52
-11.27
Net Investments
0.31
-0.21
-0.14
-0.27
0.00
-3.68
0.00
-0.25
0.00
0.00
Others
-7.25
4.86
-2.99
-82.12
1.01
3.49
1.62
4.41
2.20
2.46
Cash from Financing Activity
2.14
-182.06
145.24
-61.49
-31.28
-50.08
37.22
53.59
-41.12
-16.15
Net Cash Inflow / Outflow
2.73
-11.29
12.01
-18.50
0.45
13.29
-10.52
-26.56
23.26
-61.51
Opening Cash & Equivalents
1.87
13.17
1.15
19.65
20.93
7.70
18.22
44.78
21.53
83.05
Closing Cash & Equivalent
4.60
1.87
13.17
1.15
21.38
20.99
7.70
18.22
44.78
21.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
25.33
25.30
24.95
24.54
24.65
25.21
25.91
23.65
23.40
22.72
ROA
0.11%
0.52%
0.65%
2.89%
-0.92%
-0.98%
0.84%
1.01%
1.88%
8.35%
ROE
0.31%
1.53%
1.95%
7.36%
-2.10%
-2.21%
1.76%
1.75%
3.06%
13.60%
ROCE
7.66%
8.22%
8.72%
15.35%
5.66%
4.03%
7.41%
4.97%
6.55%
18.28%
Fixed Asset Turnover
2.74
3.60
3.38
3.86
2.57
2.71
4.18
3.54
4.55
5.29
Receivable days
206.89
187.19
220.65
139.85
152.43
186.09
138.13
130.29
129.33
115.67
Inventory Days
106.35
98.20
117.54
81.08
101.49
88.80
52.87
65.45
67.24
51.88
Payable days
121.23
110.73
154.60
127.54
147.30
142.16
84.29
65.39
66.61
62.91
Cash Conversion Cycle
192.00
174.67
183.59
93.39
106.62
132.72
106.71
130.35
129.96
104.64
Total Debt/Equity
0.92
0.79
1.21
0.64
0.50
0.47
0.49
0.32
0.13
0.21
Interest Cover
1.04
1.19
1.24
1.86
0.73
0.64
1.36
1.62
2.39
9.41

Top Investors:

News Update:


No Latest News!

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.