Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Diversified

Rating :
N/A

BSE: 523395 | NSE: 3MINDIA

30813.85
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  30800.05
  •  31449.85
  •  30723.10
  •  31110.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4409
  •  1364.53
  •  40856.50
  •  28498.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,635.36
  • 56.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,277.52
  • 2.23%
  • 15.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.71%
  • 9.21%
  • FII
  • DII
  • Others
  • 4.07%
  • 8.01%
  • 1.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 7.27
  • 8.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 15.52
  • 12.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.34
  • 19.62
  • 26.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 74.94
  • 80.88
  • 74.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.84
  • 12.84
  • 13.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.40
  • 68.66
  • 50.78

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
517.9
572.9
646.8
717.9
P/E Ratio
61.29
55.41
49.08
44.22
Revenue
3924
4400
4944
5498
EBITDA
759
824
930
1021
Net Income
583
645
729
809
ROA
17
P/Bk Ratio
16.66
17.7
14.17
11.72
ROE
30.51
31
32.1
29
FCFF
680.87
578.6
681
767
FCFF Yield
1.98
1.68
1.98
2.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
1,046.57
1,049.66
-0.29%
1,094.55
1,046.04
4.64%
1,005.64
993.03
1.27%
1,039.52
976.70
6.43%
Expenses
841.12
876.68
-4.06%
880.17
851.70
3.34%
827.06
822.43
0.56%
847.41
853.79
-0.75%
EBITDA
205.46
172.98
18.78%
214.37
194.34
10.31%
178.58
170.61
4.67%
192.11
122.91
56.30%
EBIDTM
19.63%
16.48%
19.59%
18.58%
17.76%
17.18%
18.48%
12.58%
Other Income
21.76
15.17
43.44%
30.18
9.87
205.78%
16.54
11.99
37.95%
17.44
34.76
-49.83%
Interest
2.67
0.96
178.12%
0.75
5.78
-87.02%
0.77
0.57
35.09%
0.75
0.38
97.37%
Depreciation
13.58
13.93
-2.51%
13.00
14.11
-7.87%
13.13
14.68
-10.56%
12.89
14.60
-11.71%
PBT
210.96
173.26
21.76%
230.81
184.31
25.23%
181.23
167.34
8.30%
195.91
142.69
37.30%
Tax
53.82
44.05
22.18%
57.96
48.59
19.28%
45.99
42.53
8.14%
49.80
36.45
36.63%
PAT
157.15
129.21
21.62%
172.85
135.72
27.36%
135.24
124.81
8.36%
146.12
106.23
37.55%
PATM
15.02%
12.31%
15.79%
12.97%
13.45%
12.57%
14.06%
10.88%
EPS
139.50
114.70
21.62%
153.44
120.48
27.36%
120.05
110.79
8.36%
129.71
94.30
37.55%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
4,186.28
4,189.36
3,959.37
3,335.84
2,604.83
2,986.55
3,016.82
2,758.57
Net Sales Growth
2.97%
5.81%
18.69%
28.06%
-12.78%
-1.00%
9.36%
 
Cost Of Goods Sold
2,472.22
2,507.22
2,460.31
2,090.69
1,599.07
1,736.29
1,600.17
1,402.88
Gross Profit
1,714.06
1,682.13
1,499.06
1,245.16
1,005.75
1,250.27
1,416.65
1,355.69
GP Margin
40.94%
40.15%
37.86%
37.33%
38.61%
41.86%
46.96%
49.14%
Total Expenditure
3,395.76
3,437.51
3,355.08
2,946.60
2,345.35
2,536.89
2,481.24
2,252.42
Power & Fuel Cost
-
22.74
20.96
15.73
14.48
17.85
18.46
16.37
% Of Sales
-
0.54%
0.53%
0.47%
0.56%
0.60%
0.61%
0.59%
Employee Cost
-
391.85
400.34
388.19
369.90
328.59
330.21
356.05
% Of Sales
-
9.35%
10.11%
11.64%
14.20%
11.00%
10.95%
12.91%
Manufacturing Exp.
-
107.70
84.40
78.70
58.81
68.55
77.50
60.64
% Of Sales
-
2.57%
2.13%
2.36%
2.26%
2.30%
2.57%
2.20%
General & Admin Exp.
-
190.56
174.81
180.36
136.67
174.99
214.25
183.41
% Of Sales
-
4.55%
4.42%
5.41%
5.25%
5.86%
7.10%
6.65%
Selling & Distn. Exp.
-
137.46
135.47
124.55
111.67
130.31
162.16
132.54
% Of Sales
-
3.28%
3.42%
3.73%
4.29%
4.36%
5.38%
4.80%
Miscellaneous Exp.
-
79.97
78.80
68.38
54.74
80.31
78.47
100.52
% Of Sales
-
1.91%
1.99%
2.05%
2.10%
2.69%
2.60%
3.64%
EBITDA
790.52
751.85
604.29
389.24
259.48
449.66
535.58
506.15
EBITDA Margin
18.88%
17.95%
15.26%
11.67%
9.96%
15.06%
17.75%
18.35%
Other Income
85.92
85.51
68.10
37.12
24.74
45.90
69.46
53.84
Interest
4.94
3.22
7.27
3.72
2.45
3.66
1.12
2.03
Depreciation
52.60
52.94
57.68
55.12
61.85
59.33
43.76
43.51
PBT
818.91
781.21
607.44
367.52
219.92
432.57
560.17
514.46
Tax
207.57
197.80
156.42
95.55
57.55
110.40
193.99
181.11
Tax Rate
25.35%
25.32%
25.75%
26.00%
26.17%
25.52%
34.63%
35.20%
PAT
611.36
583.42
451.02
271.97
162.38
322.17
366.18
333.35
PAT before Minority Interest
611.36
583.42
451.02
271.97
162.38
322.17
366.18
333.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.60%
13.93%
11.39%
8.15%
6.23%
10.79%
12.14%
12.08%
PAT Growth
23.27%
29.36%
65.83%
67.49%
-49.60%
-12.02%
9.85%
 
EPS
541.03
516.30
399.13
240.68
143.70
285.11
324.05
295.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
2,146.90
1,677.47
2,183.57
1,910.33
1,750.87
1,432.84
1,066.72
Share Capital
11.27
11.27
11.27
11.27
11.27
11.27
11.27
Total Reserves
2,135.64
1,666.21
2,172.31
1,899.06
1,739.61
1,421.57
1,055.45
Non-Current Liabilities
14.01
29.34
29.06
21.78
26.83
5.79
10.06
Secured Loans
0.00
0.00
0.00
0.00
0.00
7.61
5.24
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
33.07
43.02
55.07
42.15
31.55
28.90
23.69
Current Liabilities
1,059.48
980.34
760.46
688.62
571.29
648.98
1,214.95
Trade Payables
823.92
764.44
538.44
500.38
312.87
355.82
356.58
Other Current Liabilities
121.11
124.88
121.72
114.77
172.69
202.99
770.57
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
114.45
91.02
100.30
73.47
85.73
90.18
87.80
Total Liabilities
3,220.39
2,687.15
2,973.09
2,620.73
2,348.99
2,087.61
2,291.73
Net Block
332.45
337.97
307.43
266.24
305.98
286.06
303.43
Gross Block
655.18
611.00
571.47
488.75
500.38
456.67
436.02
Accumulated Depreciation
322.73
273.03
264.05
222.52
194.40
170.61
132.59
Non Current Assets
551.94
559.71
536.09
483.01
480.25
430.78
415.43
Capital Work in Progress
12.32
24.57
22.95
23.52
6.91
12.38
5.91
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
207.16
197.16
205.42
193.26
167.36
132.34
106.09
Other Non Current Assets
0.00
0.00
0.29
0.00
0.00
0.00
0.00
Current Assets
2,668.46
2,127.44
2,437.01
2,137.72
1,868.74
1,656.82
1,876.29
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
531.79
610.74
489.58
456.55
438.66
411.26
367.48
Sundry Debtors
703.09
635.04
527.77
488.53
534.25
586.56
568.09
Cash & Bank
1,357.84
800.66
1,327.86
1,062.42
780.57
557.47
854.65
Other Current Assets
75.74
18.67
30.30
38.73
115.27
101.53
86.08
Short Term Loans & Adv.
58.74
62.34
61.50
91.49
75.18
59.49
29.80
Net Current Assets
1,608.98
1,147.10
1,676.55
1,449.10
1,297.45
1,007.84
661.34
Total Assets
3,220.40
2,687.15
2,973.10
2,620.73
2,348.99
2,087.60
2,291.72

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
643.03
465.48
327.37
321.07
245.05
252.98
36.20
PBT
781.21
607.44
367.52
219.92
432.57
560.17
514.46
Adjustment
-17.58
15.66
21.52
43.26
37.44
-17.11
7.95
Changes in Working Capital
81.33
6.67
39.73
141.38
-92.00
-71.20
-273.62
Cash after chg. in Working capital
844.97
629.76
428.77
404.56
378.00
471.85
248.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-201.93
-164.29
-101.40
-83.49
-132.96
-218.87
-212.59
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
-269.38
-15.47
-40.73
-14.19
2.70
-553.41
25.10
Net Fixed Assets
-31.71
-42.72
-81.34
-4.74
-36.01
-25.14
Net Investments
0.00
0.00
0.00
0.00
79.90
-584.70
Others
-237.67
27.25
40.61
-9.45
-41.19
56.43
Cash from Financing Activity
-127.58
-979.67
-21.19
-25.04
-24.65
3.24
-2.06
Net Cash Inflow / Outflow
246.08
-529.66
265.44
281.85
223.10
-297.19
59.24
Opening Cash & Equivalents
798.21
1,327.86
1,062.42
780.57
557.47
854.65
795.41
Closing Cash & Equivalent
1,044.29
798.21
1,327.86
1,062.42
780.57
557.47
854.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
1905.80
1489.09
1938.35
1695.79
1554.25
1271.92
946.92
ROA
19.75%
15.94%
9.72%
6.53%
14.52%
16.72%
14.55%
ROE
30.51%
23.36%
13.29%
8.87%
20.24%
29.30%
31.25%
ROCE
41.02%
31.84%
18.14%
12.15%
27.29%
44.49%
47.97%
Fixed Asset Turnover
6.62
6.70
6.29
5.27
6.24
6.76
6.38
Receivable days
58.29
53.60
55.60
71.66
68.49
69.85
74.51
Inventory Days
49.77
50.72
51.76
62.72
51.94
47.11
48.20
Payable days
115.62
96.65
90.68
92.82
52.04
57.60
64.23
Cash Conversion Cycle
-7.55
7.67
16.68
41.56
68.38
59.36
58.47
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.01
Interest Cover
243.88
84.55
99.78
90.61
119.12
499.99
254.53

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.