Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Construction Materials

Rating :
72/99

BSE: 509055 | NSE: VISAKAIND

615.50
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  610.00
  •  629.00
  •  598.45
  •  603.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  101023
  •  619.93
  •  639.00
  •  159.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,013.91
  • 9.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,012.59
  • 2.44%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.85%
  • 0.00%
  • 34.12%
  • FII
  • DII
  • Others
  • 2.84%
  • 0.01%
  • 17.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.33
  • 3.60
  • 0.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.43
  • 10.49
  • 6.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.41
  • 20.93
  • 17.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.01
  • 0.10
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.04
  • 0.33
  • 5.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
354.19
227.71
55.54%
280.88
241.44
16.34%
226.29
228.41
-0.93%
285.19
352.82
-19.17%
Expenses
301.38
207.22
45.44%
239.05
220.06
8.63%
185.73
210.16
-11.62%
226.90
304.08
-25.38%
EBITDA
52.81
20.49
157.74%
41.83
21.39
95.56%
40.56
18.25
122.25%
58.28
48.74
19.57%
EBIDTM
14.91%
9.00%
14.89%
8.86%
17.92%
7.99%
20.44%
13.81%
Other Income
2.42
1.67
44.91%
2.18
1.43
52.45%
2.43
2.03
19.70%
1.55
1.49
4.03%
Interest
3.11
4.67
-33.40%
2.74
4.26
-35.68%
3.02
4.10
-26.34%
3.94
4.39
-10.25%
Depreciation
10.04
9.94
1.01%
10.11
10.03
0.80%
10.04
10.14
-0.99%
9.80
10.85
-9.68%
PBT
42.06
7.55
457.09%
31.17
8.52
265.85%
29.93
6.05
394.71%
46.09
35.00
31.69%
Tax
11.19
0.69
1,521.74%
8.09
2.37
241.35%
7.65
-7.17
-
11.68
11.92
-2.01%
PAT
30.87
6.86
350.00%
23.08
6.15
275.28%
22.27
13.21
68.58%
34.42
23.07
49.20%
PATM
8.72%
3.01%
8.22%
2.55%
9.84%
5.78%
12.07%
6.54%
EPS
18.73
4.32
333.56%
14.00
3.87
261.76%
13.85
8.32
66.47%
21.67
14.53
49.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Net Sales
-
1,146.54
1,050.38
Net Sales Growth
-
9.15%
 
Cost Of Goods Sold
-
524.22
513.22
Gross Profit
-
622.32
537.17
GP Margin
-
54.28%
51.14%
Total Expenditure
-
953.59
941.51
Power & Fuel Cost
-
43.71
43.25
% Of Sales
-
3.81%
4.12%
Employee Cost
-
120.12
116.02
% Of Sales
-
10.48%
11.05%
Manufacturing Exp.
-
77.92
90.14
% Of Sales
-
6.80%
8.58%
General & Admin Exp.
-
16.47
22.55
% Of Sales
-
1.44%
2.15%
Selling & Distn. Exp.
-
134.47
117.53
% Of Sales
-
11.73%
11.19%
Miscellaneous Exp.
-
36.68
38.80
% Of Sales
-
3.20%
3.69%
EBITDA
-
192.95
108.87
EBITDA Margin
-
16.83%
10.36%
Other Income
-
9.11
6.62
Interest
-
12.81
17.41
Depreciation
-
39.99
40.97
PBT
-
149.26
57.12
Tax
-
38.61
7.82
Tax Rate
-
25.87%
13.69%
PAT
-
110.64
49.30
PAT before Minority Interest
-
110.64
49.30
Minority Interest
-
0.00
0.00
PAT Margin
-
9.65%
4.69%
PAT Growth
-
124.42%
 
EPS
-
67.05
29.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Shareholder's Funds
626.92
505.01
Share Capital
16.52
15.92
Total Reserves
605.58
489.09
Non-Current Liabilities
89.34
100.13
Secured Loans
71.98
82.40
Unsecured Loans
4.52
3.34
Long Term Provisions
0.00
0.00
Current Liabilities
270.46
352.54
Trade Payables
92.91
85.20
Other Current Liabilities
114.21
91.72
Short Term Borrowings
20.18
156.21
Short Term Provisions
43.16
19.41
Total Liabilities
986.72
957.68
Net Block
396.17
406.01
Gross Block
578.67
550.02
Accumulated Depreciation
182.50
144.02
Non Current Assets
445.44
429.84
Capital Work in Progress
5.09
8.78
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
43.56
15.06
Other Non Current Assets
0.61
0.00
Current Assets
541.29
527.85
Current Investments
0.00
0.00
Inventories
249.27
303.93
Sundry Debtors
105.16
140.01
Cash & Bank
116.81
19.26
Other Current Assets
70.04
16.86
Short Term Loans & Adv.
50.34
47.79
Net Current Assets
270.82
175.30
Total Assets
986.73
957.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Cash From Operating Activity
294.26
74.03
PBT
149.26
57.12
Adjustment
47.20
53.08
Changes in Working Capital
128.91
-19.85
Cash after chg. in Working capital
325.37
90.34
Interest Paid
0.00
0.00
Tax Paid
-31.11
-16.31
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-53.71
-34.29
Net Fixed Assets
-24.96
Net Investments
-0.02
Others
-28.73
Cash from Financing Activity
-145.76
-40.09
Net Cash Inflow / Outflow
94.79
-0.35
Opening Cash & Equivalents
16.28
16.63
Closing Cash & Equivalent
111.07
16.28

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Book Value (Rs.)
377.44
317.97
ROA
11.38%
5.15%
ROE
19.63%
9.76%
ROCE
21.46%
9.71%
Fixed Asset Turnover
2.03
1.91
Receivable days
39.03
48.65
Inventory Days
88.05
105.61
Payable days
35.73
33.85
Cash Conversion Cycle
91.35
120.41
Total Debt/Equity
0.19
0.52
Interest Cover
12.65
4.28

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.