Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Finance - Asset Management

Rating :
N/A

BSE: 542772 | NSE: 360ONE

964.70
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  927.30
  •  967.70
  •  920.20
  •  927.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  498527
  •  4766.00
  •  1215.00
  •  518.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40,258.33
  • 43.57
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42,112.73
  • 1.59%
  • 6.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.71%
  • 0.99%
  • 8.55%
  • FII
  • DII
  • Others
  • 65.58%
  • 6.91%
  • 2.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 7.59
  • 10.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.48
  • 10.09
  • 7.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.84
  • 31.94
  • 11.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 29.57
  • 27.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.09
  • 6.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.73
  • 17.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
862.76
549.99
56.87%
849.34
535.51
58.60%
791.74
482.19
64.20%
647.68
517.09
25.25%
Expenses
324.20
236.53
37.07%
272.49
219.74
24.01%
504.92
209.77
140.70%
255.48
188.84
35.29%
EBITDA
538.56
313.46
71.81%
576.85
315.77
82.68%
286.82
272.42
5.29%
392.20
328.25
19.48%
EBIDTM
62.42%
56.99%
67.92%
58.97%
36.23%
56.50%
60.55%
63.48%
Other Income
27.67
72.88
-62.03%
86.20
44.48
93.79%
259.46
48.33
436.85%
24.38
13.04
86.96%
Interest
229.90
145.94
57.53%
214.31
123.81
73.10%
206.84
108.20
91.16%
167.68
106.32
57.71%
Depreciation
17.23
13.65
26.23%
16.46
12.57
30.95%
16.55
12.47
32.72%
13.87
11.72
18.34%
PBT
319.10
226.75
40.73%
344.65
223.87
53.95%
322.89
200.08
61.38%
235.03
223.25
5.28%
Tax
73.61
40.84
80.24%
100.91
40.29
150.46%
80.28
44.67
79.72%
42.92
51.72
-17.01%
PAT
245.49
185.91
32.05%
243.74
183.58
32.77%
242.61
155.41
56.11%
192.11
171.53
12.00%
PATM
28.45%
33.80%
28.70%
34.28%
30.64%
32.23%
29.66%
33.17%
EPS
6.73
5.20
29.42%
6.72
5.15
30.49%
6.76
4.36
55.05%
5.36
4.82
11.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,151.52
2,507.03
1,902.63
1,850.65
1,810.24
1,739.16
1,565.49
1,661.12
1,049.09
565.96
451.82
Net Sales Growth
51.17%
31.77%
2.81%
2.23%
4.09%
11.09%
-5.76%
58.34%
85.36%
25.26%
 
Cost Of Goods Sold
150.04
150.04
0.00
0.00
53.82
41.98
0.81
0.00
0.00
0.00
0.00
Gross Profit
3,001.48
2,356.99
1,902.63
1,850.65
1,756.42
1,697.19
1,564.68
1,661.12
1,049.09
565.96
451.82
GP Margin
95.24%
94.02%
100%
100%
97.03%
97.59%
99.95%
100%
100%
100%
100%
Total Expenditure
1,357.09
1,216.07
866.07
931.02
916.19
940.73
619.19
694.22
474.07
366.58
281.91
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.09
1.39
1.05
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.20%
0.25%
0.23%
Employee Cost
-
686.69
506.57
590.33
408.96
372.93
331.17
389.58
256.44
180.20
125.71
% Of Sales
-
27.39%
26.62%
31.90%
22.59%
21.44%
21.15%
23.45%
24.44%
31.84%
27.82%
Manufacturing Exp.
-
190.26
129.76
224.29
148.24
139.53
142.98
137.28
106.31
98.42
98.68
% Of Sales
-
7.59%
6.82%
12.12%
8.19%
8.02%
9.13%
8.26%
10.13%
17.39%
21.84%
General & Admin Exp.
-
170.10
118.26
102.53
74.85
106.14
114.34
106.61
63.02
50.80
37.25
% Of Sales
-
6.78%
6.22%
5.54%
4.13%
6.10%
7.30%
6.42%
6.01%
8.98%
8.24%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
108.65
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
6.54%
0%
0%
0%
Miscellaneous Exp.
-
18.98
111.48
13.87
230.32
280.14
29.88
60.76
48.31
37.17
0.00
% Of Sales
-
0.76%
5.86%
0.75%
12.72%
16.11%
1.91%
3.66%
4.60%
6.57%
4.49%
EBITDA
1,794.43
1,290.96
1,036.56
919.63
894.05
798.43
946.30
966.90
575.02
199.38
169.91
EBITDA Margin
56.94%
51.49%
54.48%
49.69%
49.39%
45.91%
60.45%
58.21%
54.81%
35.23%
37.61%
Other Income
397.71
417.71
259.24
243.26
47.39
30.59
44.22
95.55
46.08
51.43
5.51
Interest
818.73
643.49
399.20
369.85
413.55
501.59
431.08
558.76
249.21
21.09
9.86
Depreciation
64.11
56.64
46.31
41.74
42.97
41.02
21.51
13.61
8.91
3.36
1.36
PBT
1,221.67
1,008.54
850.29
751.30
484.92
286.42
537.93
490.08
362.99
226.35
164.19
Tax
297.72
204.33
192.40
173.56
115.73
85.26
163.38
109.91
112.52
56.97
52.65
Tax Rate
24.37%
20.26%
22.63%
23.10%
23.87%
29.77%
30.37%
22.43%
31.00%
25.17%
32.07%
PAT
923.95
804.21
657.93
577.74
369.19
201.16
374.55
380.17
250.47
169.38
111.54
PAT before Minority Interest
923.95
804.21
657.89
577.74
369.19
201.16
374.55
380.17
250.47
169.38
111.54
Minority Interest
0.00
0.00
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
29.32%
32.08%
34.58%
31.22%
20.39%
11.57%
23.93%
22.89%
23.87%
29.93%
24.69%
PAT Growth
32.67%
22.23%
13.88%
56.49%
83.53%
-46.29%
-1.48%
51.78%
47.87%
51.86%
 
EPS
25.33
22.05
18.04
15.84
10.12
5.52
10.27
10.42
6.87
4.64
3.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,449.73
3,121.95
3,023.53
2,827.77
2,991.50
2,910.41
1,862.89
1,524.16
1,229.26
192.12
Share Capital
35.89
35.61
17.74
17.58
17.43
16.90
15.95
15.59
14.79
11.72
Total Reserves
3,290.44
2,994.77
2,930.22
2,746.38
2,948.53
2,883.82
1,839.36
1,508.57
1,214.47
180.40
Non-Current Liabilities
5,453.74
4,317.00
4,110.41
4,671.66
6,316.58
4,829.32
2,544.48
2,088.15
181.88
47.29
Secured Loans
5,179.74
4,193.13
3,738.30
4,278.42
5,389.89
3,967.32
1,857.19
1,539.46
51.63
52.02
Unsecured Loans
120.77
2.43
254.19
262.65
562.03
570.13
561.80
443.50
0.00
0.00
Long Term Provisions
23.54
61.63
43.08
70.63
26.31
37.98
8.82
81.79
127.96
7.50
Current Liabilities
6,210.89
3,747.27
3,600.31
1,239.42
3,712.93
2,023.18
5,142.18
4,207.12
184.40
261.08
Trade Payables
569.43
524.86
673.82
391.56
304.20
136.12
467.22
25.27
24.94
4.81
Other Current Liabilities
1,530.91
670.68
1,111.40
312.24
522.55
321.44
121.04
538.94
6.55
13.87
Short Term Borrowings
4,110.55
2,551.73
1,815.09
535.62
2,886.18
1,565.63
4,547.34
3,397.09
91.00
150.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
6.58
245.81
61.90
92.40
Total Liabilities
15,114.36
11,190.71
10,734.25
8,738.85
13,021.01
9,762.91
9,549.55
7,819.43
1,595.55
500.49
Net Block
939.73
879.75
815.94
837.18
608.16
336.60
30.59
52.97
46.51
40.63
Gross Block
1,145.88
1,031.09
934.91
925.04
668.94
374.19
43.40
70.98
58.03
48.94
Accumulated Depreciation
206.15
151.34
118.97
87.86
60.78
37.58
12.81
18.01
11.52
8.31
Non Current Assets
7,200.15
3,532.21
3,370.53
2,093.55
5,147.66
2,144.06
500.51
1,612.65
226.56
77.28
Capital Work in Progress
63.86
39.16
0.27
2.43
1.10
173.43
21.73
3.56
1.54
0.28
Non Current Investment
5,504.33
2,104.66
2,202.64
934.53
3,997.17
1,536.60
378.36
172.31
39.62
23.11
Long Term Loans & Adv.
578.17
406.25
286.42
183.53
464.75
66.94
53.35
1,377.53
138.17
11.43
Other Non Current Assets
114.06
102.39
65.26
135.87
76.47
30.48
16.48
6.28
0.72
1.84
Current Assets
7,914.21
7,658.50
7,363.72
6,645.30
7,873.36
7,618.85
9,049.04
6,206.77
1,368.99
423.21
Current Investments
443.34
1,504.51
1,869.80
1,578.33
2,515.27
1,515.97
732.85
1,761.94
946.20
24.46
Inventories
0.00
0.00
0.00
0.00
0.00
19.75
0.00
0.00
0.00
213.83
Sundry Debtors
423.16
455.36
513.18
342.14
360.55
720.53
505.87
324.64
86.77
58.12
Cash & Bank
638.17
725.56
1,022.20
838.18
1,178.70
277.42
745.20
1,275.10
219.99
113.13
Other Current Assets
6,409.54
48.95
34.44
180.64
3,818.84
5,085.18
7,065.12
2,845.09
116.02
13.67
Short Term Loans & Adv.
6,369.96
4,924.12
3,924.10
3,706.01
3,687.25
4,989.09
7,060.15
2,517.61
110.54
8.44
Net Current Assets
1,703.32
3,911.23
3,763.41
5,405.88
4,160.43
5,595.68
3,906.86
1,999.66
1,184.59
162.13
Total Assets
15,114.36
11,190.71
10,734.25
8,738.85
13,021.02
9,762.91
9,549.55
7,819.42
1,595.55
500.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-470.11
-1,322.51
928.80
462.65
1,628.09
1,852.27
-2,771.96
-3,450.41
215.57
114.94
PBT
1,008.54
850.29
751.30
484.92
286.42
537.93
490.08
362.99
226.35
164.19
Adjustment
24.46
83.12
233.78
247.79
630.01
309.70
386.58
54.79
-20.82
9.73
Changes in Working Capital
-762.21
-1,373.44
535.36
155.65
1,257.99
1,510.00
-3,126.98
-3,760.88
86.11
-119.68
Cash after chg. in Working capital
270.79
-440.03
1,520.44
888.36
2,174.43
2,357.63
-2,250.33
-3,343.10
291.63
54.24
Interest Paid
-476.77
-648.23
-388.15
-309.72
-419.64
-352.71
-391.00
0.00
0.00
0.00
Tax Paid
-264.13
-234.25
-203.49
-115.99
-126.70
-152.65
-130.63
-107.31
-76.06
60.70
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
-1,574.58
776.63
-1,128.11
4,128.39
-3,360.69
-2,133.47
1,072.53
-1,157.39
-899.38
-26.96
Net Fixed Assets
-24.19
-11.14
-16.23
-1.68
-54.55
-203.00
-20.05
-19.70
-9.70
-5.13
Net Investments
-672.96
187.20
-1,100.94
-58.19
156.40
-897.30
-128.74
59.94
-1,040.99
-89.29
Others
-877.43
600.57
-10.94
4,188.26
-3,462.54
-1,033.17
1,221.32
-1,197.63
151.31
67.46
Cash from Financing Activity
1,977.74
555.55
251.23
-4,835.62
2,289.67
-80.43
1,262.78
5,350.40
789.52
20.53
Net Cash Inflow / Outflow
-66.95
9.67
51.92
-244.58
557.06
-361.63
-436.66
742.61
105.72
108.51
Opening Cash & Equivalents
509.49
488.57
436.65
681.22
124.16
526.26
962.92
217.99
112.28
4.63
Closing Cash & Equivalent
442.74
509.49
488.57
436.64
681.22
164.62
526.26
960.60
217.99
113.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
92.68
85.10
83.09
314.50
340.35
343.34
232.64
195.49
166.21
32.77
ROA
6.11%
6.00%
5.93%
3.39%
1.77%
3.88%
4.38%
5.32%
16.16%
31.31%
ROE
25.30%
22.01%
20.23%
12.89%
6.86%
15.75%
22.50%
18.19%
23.83%
74.12%
ROCE
14.54%
13.36%
13.40%
9.11%
7.56%
10.86%
13.11%
14.34%
28.02%
69.21%
Fixed Asset Turnover
2.30
1.94
1.99
2.27
3.33
7.50
29.05
16.26
10.58
13.08
Receivable days
63.95
92.90
84.35
70.84
113.44
142.97
91.24
71.57
46.72
44.29
Inventory Days
0.00
0.00
0.00
0.00
0.00
4.61
0.00
0.00
0.00
105.18
Payable days
1331.03
0.00
0.00
2359.15
139.00
212.43
137.99
24.36
19.04
4.09
Cash Conversion Cycle
-1267.08
92.90
84.35
-2288.31
-25.56
-64.85
-46.75
47.21
27.68
145.38
Total Debt/Equity
2.83
2.23
1.97
1.84
2.98
2.10
3.75
3.70
0.12
1.05
Interest Cover
2.57
3.13
3.03
2.17
1.57
2.25
1.88
2.46
11.73
17.66

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.