Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Electric Equipment

Rating :
57/99

BSE: 532928 | NSE: TRIL

27.90
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  29.20
  •  29.30
  •  27.75
  •  28.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  117176
  •  33.10
  •  37.60
  •  8.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 369.19
  • 27.55
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 605.46
  • 0.36%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 0.60%
  • 22.52%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 1.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.64
  • -1.99
  • -4.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.31
  • -4.70
  • 2.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.31
  • -21.24
  • 16.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.49
  • 26.39
  • 24.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 0.82
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.54
  • 7.23
  • 6.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
216.99
114.76
89.08%
283.78
163.12
73.97%
168.45
210.84
-20.11%
175.09
153.94
13.74%
Expenses
200.58
105.86
89.48%
262.20
147.32
77.98%
150.41
194.44
-22.64%
155.13
139.16
11.48%
EBITDA
16.41
8.90
84.38%
21.58
15.80
36.58%
18.04
16.40
10.00%
19.96
14.78
35.05%
EBIDTM
7.56%
7.76%
7.60%
9.69%
10.71%
7.78%
11.40%
9.60%
Other Income
2.72
1.10
147.27%
6.21
0.86
622.09%
0.95
1.13
-15.93%
1.34
1.08
24.07%
Interest
10.27
10.61
-3.20%
12.65
14.82
-14.64%
11.77
10.46
12.52%
11.18
9.69
15.38%
Depreciation
4.49
4.85
-7.42%
4.77
4.78
-0.21%
4.83
4.87
-0.82%
4.89
4.99
-2.00%
PBT
4.37
-5.46
-
10.37
-2.94
-
2.39
2.20
8.64%
5.23
1.18
343.22%
Tax
1.52
-1.88
-
3.77
-1.00
-
1.28
0.73
75.34%
1.71
0.36
375.00%
PAT
2.85
-3.58
-
6.60
-1.94
-
1.11
1.47
-24.49%
3.52
0.82
329.27%
PATM
1.31%
-3.12%
2.33%
-1.19%
0.66%
0.70%
2.01%
0.53%
EPS
0.21
-0.26
-
0.49
-0.16
-
0.05
0.10
-50.00%
0.25
0.06
316.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
844.31
742.08
700.95
855.44
715.70
820.54
594.89
553.66
731.60
512.36
519.11
Net Sales Growth
31.38%
5.87%
-18.06%
19.52%
-12.78%
37.93%
7.45%
-24.32%
42.79%
-1.30%
 
Cost Of Goods Sold
624.51
541.61
509.72
658.13
531.19
610.17
458.52
424.60
591.76
415.66
418.60
Gross Profit
219.80
200.48
191.24
197.32
184.51
210.37
136.37
129.07
139.85
96.70
100.51
GP Margin
26.03%
27.02%
27.28%
23.07%
25.78%
25.64%
22.92%
23.31%
19.12%
18.87%
19.36%
Total Expenditure
768.32
673.61
649.60
794.16
650.21
733.44
556.82
523.02
690.19
489.32
493.44
Power & Fuel Cost
-
8.85
10.79
11.34
10.64
8.17
8.18
9.49
9.10
6.63
6.18
% Of Sales
-
1.19%
1.54%
1.33%
1.49%
1.00%
1.38%
1.71%
1.24%
1.29%
1.19%
Employee Cost
-
28.44
32.36
32.40
33.02
29.11
25.16
25.12
25.09
20.34
17.27
% Of Sales
-
3.83%
4.62%
3.79%
4.61%
3.55%
4.23%
4.54%
3.43%
3.97%
3.33%
Manufacturing Exp.
-
44.53
51.72
50.11
42.01
42.70
37.92
31.46
33.01
21.32
23.01
% Of Sales
-
6.00%
7.38%
5.86%
5.87%
5.20%
6.37%
5.68%
4.51%
4.16%
4.43%
General & Admin Exp.
-
13.98
13.93
15.49
14.49
17.03
13.82
17.20
18.37
14.59
10.43
% Of Sales
-
1.88%
1.99%
1.81%
2.02%
2.08%
2.32%
3.11%
2.51%
2.85%
2.01%
Selling & Distn. Exp.
-
25.23
16.23
20.58
15.84
24.82
12.48
13.94
12.24
9.81
17.68
% Of Sales
-
3.40%
2.32%
2.41%
2.21%
3.02%
2.10%
2.52%
1.67%
1.91%
3.41%
Miscellaneous Exp.
-
10.98
14.85
6.13
3.02
1.45
0.75
1.23
0.62
0.97
17.68
% Of Sales
-
1.48%
2.12%
0.72%
0.42%
0.18%
0.13%
0.22%
0.08%
0.19%
0.06%
EBITDA
75.99
68.47
51.35
61.28
65.49
87.10
38.07
30.64
41.41
23.04
25.67
EBITDA Margin
9.00%
9.23%
7.33%
7.16%
9.15%
10.61%
6.40%
5.53%
5.66%
4.50%
4.95%
Other Income
11.22
9.60
15.85
11.86
5.79
6.32
4.39
2.76
4.13
5.09
6.28
Interest
45.87
46.21
45.77
45.97
44.44
42.39
37.88
31.51
26.23
12.70
10.61
Depreciation
18.98
19.34
19.59
18.52
16.11
14.73
14.70
13.16
10.00
7.57
6.56
PBT
22.36
12.53
1.85
8.65
10.74
36.28
-10.13
-11.28
9.32
7.86
14.79
Tax
8.28
4.88
0.81
3.55
4.33
12.29
-3.20
-3.80
3.30
1.96
4.64
Tax Rate
37.03%
38.95%
43.78%
41.04%
40.32%
33.88%
31.59%
33.69%
35.41%
24.94%
31.37%
PAT
14.08
7.08
0.38
4.52
5.57
23.36
-7.50
-7.61
5.84
5.52
9.91
PAT before Minority Interest
13.33
7.65
1.03
5.10
6.41
23.99
-6.93
-7.48
6.02
5.90
10.15
Minority Interest
-0.75
-0.57
-0.65
-0.58
-0.84
-0.63
-0.57
-0.13
-0.18
-0.38
-0.24
PAT Margin
1.67%
0.95%
0.05%
0.53%
0.78%
2.85%
-1.26%
-1.37%
0.80%
1.08%
1.91%
PAT Growth
535.91%
1,763.16%
-91.59%
-18.85%
-76.16%
-
-
-
5.80%
-44.30%
 
EPS
1.06
0.53
0.03
0.34
0.42
1.76
-0.57
-0.57
0.44
0.42
0.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
342.92
335.80
335.40
330.68
325.29
326.73
334.24
343.47
339.65
335.99
Share Capital
13.26
13.26
13.26
13.26
13.26
13.26
13.26
13.26
12.92
12.92
Total Reserves
329.66
322.55
322.15
317.42
312.03
313.48
320.99
330.21
326.73
323.07
Non-Current Liabilities
81.28
52.25
36.29
35.36
35.34
51.24
31.63
50.99
44.16
15.10
Secured Loans
37.50
10.97
27.08
32.52
38.14
44.85
18.64
21.23
5.29
0.16
Unsecured Loans
30.59
30.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.26
3.00
2.55
2.71
1.91
1.18
0.97
0.68
0.67
0.81
Current Liabilities
493.25
536.73
499.83
715.36
504.37
405.75
352.14
407.89
246.27
178.33
Trade Payables
265.64
225.08
204.74
295.98
248.72
262.65
185.73
220.02
96.25
76.10
Other Current Liabilities
47.98
60.54
80.29
57.49
85.68
40.15
40.22
43.72
49.41
58.44
Short Term Borrowings
178.33
249.71
213.61
353.45
155.90
102.63
125.84
142.14
98.97
43.43
Short Term Provisions
1.31
1.40
1.18
8.44
14.07
0.32
0.35
2.01
1.65
0.36
Total Liabilities
924.62
932.12
878.93
1,088.17
870.92
788.97
722.69
806.91
634.46
533.42
Net Block
180.91
193.14
200.85
195.11
187.31
185.17
192.01
154.75
153.76
106.02
Gross Block
268.12
261.86
249.98
225.86
202.01
259.60
251.97
199.13
188.27
133.03
Accumulated Depreciation
87.22
68.72
49.12
30.75
14.70
74.43
59.95
44.38
34.51
27.01
Non Current Assets
213.70
218.25
225.36
219.44
200.59
210.30
221.15
197.27
187.35
154.84
Capital Work in Progress
0.05
1.62
2.87
11.83
5.83
11.43
11.26
25.90
17.17
29.58
Non Current Investment
0.29
0.19
0.22
0.21
0.21
0.11
0.11
0.31
0.96
1.57
Long Term Loans & Adv.
11.99
15.38
11.50
11.19
7.23
13.58
17.69
16.21
15.47
17.66
Other Non Current Assets
20.46
7.92
9.91
1.09
0.00
0.01
0.06
0.11
0.00
0.00
Current Assets
710.93
713.87
653.57
868.74
670.32
578.67
501.54
609.64
447.11
378.58
Current Investments
0.14
0.08
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
217.97
213.44
195.03
265.29
200.82
194.58
170.50
126.88
107.75
96.20
Sundry Debtors
415.79
418.46
376.16
501.29
373.72
308.26
240.11
383.13
229.90
176.11
Cash & Bank
26.83
37.04
26.57
41.05
24.05
35.04
33.43
20.34
30.67
78.41
Other Current Assets
50.20
18.71
9.37
8.47
71.74
40.79
57.49
79.28
78.79
27.85
Short Term Loans & Adv.
38.91
26.13
46.34
52.64
62.28
8.50
15.34
25.26
15.63
12.54
Net Current Assets
217.68
177.15
153.74
153.38
165.96
172.92
149.40
201.75
200.84
200.25
Total Assets
924.63
932.12
878.93
1,088.18
870.91
788.97
722.69
806.91
634.46
533.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
96.43
16.36
178.92
-102.05
66.49
37.22
93.00
-31.96
-42.72
89.70
PBT
12.53
1.85
8.65
10.56
36.28
-10.13
-11.28
9.32
7.86
14.79
Adjustment
64.72
63.05
56.54
55.88
57.35
45.10
40.39
31.15
13.20
12.19
Changes in Working Capital
19.06
-46.06
116.61
-166.06
-25.19
3.21
66.12
-69.94
-62.44
71.24
Cash after chg. in Working capital
96.31
18.84
181.80
-99.62
68.44
38.18
95.23
-29.46
-41.39
98.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.12
-2.48
-2.88
-2.43
-1.94
-0.96
-2.23
-2.50
-1.34
-8.52
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
-6.96
-15.20
-8.15
-31.17
-23.50
-5.49
-29.63
-15.77
-37.43
-25.32
Net Fixed Assets
-5.06
-8.26
-12.80
-28.04
58.89
-6.50
-29.44
-17.39
-41.59
-27.52
Net Investments
-0.02
0.31
-0.21
-0.14
-0.27
0.00
-3.68
0.00
-0.25
0.00
Others
-1.88
-7.25
4.86
-2.99
-82.12
1.01
3.49
1.62
4.41
2.20
Cash from Financing Activity
-93.08
1.57
-182.06
145.24
-61.49
-31.28
-50.08
37.22
53.59
-41.12
Net Cash Inflow / Outflow
-3.62
2.73
-11.29
12.01
-18.50
0.45
13.29
-10.52
-26.56
23.26
Opening Cash & Equivalents
4.60
1.87
13.17
1.15
19.65
20.93
7.70
18.22
44.78
21.53
Closing Cash & Equivalent
0.98
4.60
1.87
13.17
1.15
21.38
20.99
7.70
18.22
44.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
25.87
25.33
25.30
24.95
24.54
24.65
25.21
25.91
23.65
23.40
ROA
0.82%
0.11%
0.52%
0.65%
2.89%
-0.92%
-0.98%
0.84%
1.01%
1.88%
ROE
2.25%
0.31%
1.53%
1.95%
7.36%
-2.10%
-2.21%
1.76%
1.75%
3.06%
ROCE
9.40%
7.66%
8.22%
8.72%
15.35%
5.66%
4.03%
7.41%
4.97%
6.55%
Fixed Asset Turnover
2.80
2.74
3.60
3.38
3.86
2.57
2.71
4.18
3.54
4.55
Receivable days
205.17
206.89
187.19
220.65
139.85
152.43
186.09
138.13
130.29
129.33
Inventory Days
106.10
106.35
98.20
117.54
81.08
101.49
88.80
52.87
65.45
67.24
Payable days
127.27
121.23
110.73
154.60
127.54
147.30
142.16
84.29
65.39
66.61
Cash Conversion Cycle
184.00
192.01
174.67
183.59
93.39
106.62
132.72
106.71
130.35
129.96
Total Debt/Equity
0.77
0.92
0.79
1.21
0.64
0.50
0.47
0.49
0.32
0.13
Interest Cover
1.27
1.04
1.19
1.24
1.86
0.73
0.64
1.36
1.62
2.39

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.