Nifty
Sensex
:
:
22258.85
73260.38
41.40 (0.19%)
102.14 (0.14%)

Consumer Durables - Domestic Appliances

Rating :
50/99

BSE: 532953 | NSE: VGUARD

311.85
22-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  314.00
  •  318.30
  •  311.00
  •  312.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  254292
  •  795.55
  •  335.00
  •  237.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,514.96
  • 57.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,709.05
  • 0.42%
  • 7.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.57%
  • 0.37%
  • 10.42%
  • FII
  • DII
  • Others
  • 13.01%
  • 20.44%
  • 1.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.31
  • 9.73
  • 14.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.39
  • 7.36
  • 0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.84
  • 2.49
  • -1.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.54
  • 52.40
  • 47.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.99
  • 8.47
  • 7.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.28
  • 32.51
  • 30.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,165.39
982.28
18.64%
1,133.75
986.55
14.92%
1,214.76
1,018.29
19.29%
1,140.14
1,059.17
7.64%
Expenses
1,063.77
915.39
16.21%
1,041.26
913.42
14.00%
1,110.01
936.26
18.56%
1,041.49
947.18
9.96%
EBITDA
101.62
66.89
51.92%
92.49
73.13
26.47%
104.75
82.03
27.70%
98.66
111.99
-11.90%
EBIDTM
8.72%
6.81%
8.16%
7.41%
8.62%
8.06%
8.65%
10.57%
Other Income
3.19
5.02
-36.45%
14.16
2.87
393.38%
11.79
5.12
130.27%
2.63
2.68
-1.87%
Interest
9.42
2.39
294.14%
9.33
1.85
404.32%
10.85
1.80
502.78%
10.16
1.76
477.27%
Depreciation
19.14
16.68
14.75%
19.79
14.99
32.02%
19.78
13.69
44.49%
19.06
12.92
47.52%
PBT
76.25
52.84
44.30%
77.53
59.16
31.05%
85.91
71.66
19.89%
72.07
99.99
-27.92%
Tax
18.01
13.56
32.82%
18.58
15.50
19.87%
21.69
18.29
18.59%
19.34
10.41
85.78%
PAT
58.24
39.28
48.27%
58.95
43.66
35.02%
64.22
53.37
20.33%
52.73
89.58
-41.14%
PATM
5.00%
4.00%
5.20%
4.43%
5.29%
5.24%
4.62%
8.46%
EPS
1.34
0.91
47.25%
1.36
1.01
34.65%
1.48
1.24
19.35%
1.22
2.08
-41.35%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
4,654.04
4,126.04
3,500.19
2,721.24
2,502.94
2,594.01
2,325.73
2,085.64
Net Sales Growth
15.02%
17.88%
28.62%
8.72%
-3.51%
11.54%
11.51%
 
Cost Of Goods Sold
3,124.52
2,884.39
2,413.89
1,852.51
1,661.76
1,806.50
1,617.49
1,478.36
Gross Profit
1,529.52
1,241.65
1,086.29
868.73
841.18
787.51
708.24
607.28
GP Margin
32.86%
30.09%
31.04%
31.92%
33.61%
30.36%
30.45%
29.12%
Total Expenditure
4,256.53
3,806.13
3,159.96
2,409.14
2,244.95
2,369.70
2,135.36
1,877.03
Power & Fuel Cost
-
19.07
15.83
13.29
14.74
13.79
13.58
11.21
% Of Sales
-
0.46%
0.45%
0.49%
0.59%
0.53%
0.58%
0.54%
Employee Cost
-
302.93
270.00
226.58
208.83
205.40
171.97
143.95
% Of Sales
-
7.34%
7.71%
8.33%
8.34%
7.92%
7.39%
6.90%
Manufacturing Exp.
-
194.28
165.13
106.44
93.41
78.96
66.24
54.65
% Of Sales
-
4.71%
4.72%
3.91%
3.73%
3.04%
2.85%
2.62%
General & Admin Exp.
-
104.12
62.97
36.55
74.36
64.69
63.53
48.19
% Of Sales
-
2.52%
1.80%
1.34%
2.97%
2.49%
2.73%
2.31%
Selling & Distn. Exp.
-
240.83
158.98
108.11
131.85
142.71
167.11
111.91
% Of Sales
-
5.84%
4.54%
3.97%
5.27%
5.50%
7.19%
5.37%
Miscellaneous Exp.
-
60.51
73.17
65.66
60.00
57.65
35.45
28.75
% Of Sales
-
1.47%
2.09%
2.41%
2.40%
2.22%
1.52%
1.38%
EBITDA
397.52
319.91
340.23
312.10
257.99
224.31
190.37
208.61
EBITDA Margin
8.54%
7.75%
9.72%
11.47%
10.31%
8.65%
8.19%
10.00%
Other Income
31.77
16.44
10.76
20.73
25.13
20.05
11.04
13.46
Interest
39.76
16.19
7.88
6.10
4.16
1.76
2.04
2.10
Depreciation
77.77
64.42
49.15
38.63
29.38
23.01
19.68
16.24
PBT
311.76
255.74
293.96
288.10
249.58
219.59
179.69
203.73
Tax
77.62
66.69
65.53
86.21
61.33
51.55
44.63
59.12
Tax Rate
24.90%
26.08%
22.29%
29.92%
24.57%
23.48%
24.84%
29.02%
PAT
234.14
189.12
227.69
200.82
187.11
167.24
134.26
144.62
PAT before Minority Interest
234.14
189.05
228.44
201.89
188.25
168.05
135.05
144.62
Minority Interest
0.00
0.07
-0.75
-1.07
-1.14
-0.81
-0.79
0.00
PAT Margin
5.03%
4.58%
6.51%
7.38%
7.48%
6.45%
5.77%
6.93%
PAT Growth
3.65%
-16.94%
13.38%
7.33%
11.88%
24.56%
-7.16%
 
EPS
5.40
4.36
5.25
4.63
4.31
3.86
3.10
3.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,607.62
1,406.96
1,211.29
995.45
899.41
749.64
634.36
Share Capital
43.22
43.15
43.02
42.83
42.69
42.57
42.47
Total Reserves
1,521.56
1,326.90
1,138.21
923.87
814.43
673.78
571.11
Non-Current Liabilities
474.43
58.71
62.43
44.43
17.77
14.49
13.10
Secured Loans
272.91
0.00
0.00
0.00
0.00
0.00
2.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
14.22
13.43
11.70
9.72
11.54
8.73
6.72
Current Liabilities
816.69
626.60
592.72
408.90
452.00
404.95
286.81
Trade Payables
488.55
453.48
474.72
305.14
359.22
336.05
218.61
Other Current Liabilities
116.64
110.43
50.30
52.88
42.72
28.85
42.90
Short Term Borrowings
146.70
11.79
13.01
12.77
14.12
4.69
0.06
Short Term Provisions
64.80
50.91
54.69
38.11
35.95
35.37
25.24
Total Liabilities
2,898.74
2,097.74
1,871.15
1,452.41
1,371.68
1,170.77
934.27
Net Block
1,245.14
462.66
369.45
284.18
230.37
217.41
168.38
Gross Block
1,477.01
635.24
486.07
363.83
282.84
253.35
184.82
Accumulated Depreciation
231.87
172.57
116.62
79.65
52.47
35.93
16.45
Non Current Assets
1,393.50
567.39
470.13
391.96
285.54
254.52
212.50
Capital Work in Progress
27.35
16.99
19.55
66.87
7.85
7.46
10.42
Non Current Investment
33.40
33.40
33.68
0.28
0.28
0.28
0.27
Long Term Loans & Adv.
81.29
50.35
43.58
39.31
45.76
28.13
32.47
Other Non Current Assets
4.54
3.70
3.87
1.34
1.29
1.23
0.97
Current Assets
1,505.23
1,530.35
1,401.03
1,060.45
1,086.13
916.25
721.77
Current Investments
0.12
0.00
0.00
36.00
83.13
75.16
88.87
Inventories
767.44
859.58
631.51
478.95
376.39
316.49
274.33
Sundry Debtors
568.66
484.13
388.07
324.30
459.09
449.28
312.12
Cash & Bank
66.87
61.27
281.18
111.55
85.70
5.38
14.96
Other Current Assets
102.15
22.02
18.37
13.85
81.82
69.93
31.49
Short Term Loans & Adv.
73.40
103.36
81.90
95.80
69.47
61.53
23.15
Net Current Assets
688.55
903.75
808.30
651.55
634.13
511.30
434.97
Total Assets
2,898.73
2,097.74
1,871.16
1,452.41
1,371.67
1,170.77
934.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
423.81
-36.82
222.15
140.68
156.21
52.25
129.85
PBT
255.74
293.96
288.10
249.58
219.59
179.69
203.73
Adjustment
75.53
76.52
49.05
22.09
30.65
37.17
33.48
Changes in Working Capital
141.38
-318.47
-41.33
-52.16
-41.64
-123.78
-41.75
Cash after chg. in Working capital
472.65
52.01
295.82
219.51
208.60
93.08
195.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.84
-88.83
-73.67
-78.83
-52.39
-40.83
-65.61
Other Direct Exp. Paid
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
Cash From Investing Activity
-771.16
-120.84
40.92
-111.10
-50.77
-24.62
-105.54
Net Fixed Assets
-98.96
-97.52
-74.64
-139.01
-28.53
-48.17
Net Investments
-749.33
-59.52
2.60
47.13
-7.97
4.85
Others
77.13
36.20
112.96
-19.22
-14.27
18.70
Cash from Financing Activity
326.10
-62.32
-5.74
-91.46
-25.17
-37.25
-16.09
Net Cash Inflow / Outflow
-21.25
-219.97
257.34
-61.88
80.26
-9.61
8.23
Opening Cash & Equivalents
60.80
280.77
23.43
85.31
5.05
14.67
6.44
Closing Cash & Equivalent
39.54
60.80
280.77
23.43
85.31
5.05
14.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
36.21
31.75
27.46
22.57
20.08
16.83
14.45
ROA
7.57%
11.51%
12.15%
13.33%
13.22%
12.83%
15.48%
ROE
12.88%
17.91%
18.80%
20.64%
21.36%
20.31%
23.57%
ROCE
15.78%
22.84%
26.36%
26.41%
26.50%
26.02%
32.16%
Fixed Asset Turnover
4.16
6.56
6.80
8.29
9.68
10.66
11.44
Receivable days
43.78
43.28
45.02
53.34
63.91
59.50
53.88
Inventory Days
67.66
73.99
70.18
58.24
48.75
46.17
47.36
Payable days
59.60
70.18
76.83
53.92
54.73
48.54
42.78
Cash Conversion Cycle
51.84
47.09
38.38
57.66
57.93
57.13
58.46
Total Debt/Equity
0.27
0.01
0.01
0.01
0.02
0.01
0.01
Interest Cover
16.79
38.30
48.24
60.98
125.74
89.05
97.99

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.