Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Business Support

Rating :
N/A

BSE: 543451 | NSE: AGSTRA

43.22
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  43.22
  •  43.22
  •  43.22
  •  45.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  133848
  •  57.85
  •  118.40
  •  7.06

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 92.73
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 790.36
  • N/A
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.11%
  • 4.11%
  • 27.39%
  • FII
  • DII
  • Others
  • 0.41%
  • 3.58%
  • 4.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.19
  • -3.97
  • -6.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.03
  • -15.65
  • -13.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -0.97

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
209.59
373.75
-43.92%
351.69
376.54
-6.60%
339.79
371.17
-8.45%
349.18
424.72
-17.79%
Expenses
383.69
316.18
21.35%
263.43
369.11
-28.63%
246.31
287.92
-14.45%
299.98
351.45
-14.65%
EBITDA
-174.10
57.57
-
88.26
7.43
1,087.89%
93.48
83.25
12.29%
49.20
73.27
-32.85%
EBIDTM
-83.06%
15.40%
25.10%
1.97%
27.51%
22.43%
14.09%
17.25%
Other Income
3.91
10.27
-61.93%
16.43
12.09
35.90%
11.83
8.20
44.27%
7.58
10.21
-25.76%
Interest
37.85
37.60
0.66%
36.42
36.72
-0.82%
35.71
36.71
-2.72%
36.68
39.10
-6.19%
Depreciation
43.79
52.99
-17.36%
47.55
54.00
-11.94%
49.21
53.73
-8.41%
52.51
57.17
-8.15%
PBT
-251.83
-22.75
-
20.72
-71.19
-
20.39
1.00
1,939.00%
-32.41
-12.80
-
Tax
-57.56
-7.37
-
5.55
-10.29
-
6.54
0.36
1,716.67%
-27.96
2.56
-
PAT
-194.26
-15.38
-
15.17
-60.90
-
13.85
0.64
2,064.06%
-4.45
-15.36
-
PATM
-92.69%
-4.12%
4.31%
-16.17%
4.08%
0.17%
-1.27%
-3.62%
EPS
-15.21
-1.27
-
1.25
-5.05
-
1.14
0.05
2,180.00%
-0.37
-1.27
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,250.25
1,470.63
1,671.27
1,771.87
1,758.94
1,800.44
1,481.32
1,335.62
1,192.46
1,184.01
947.68
Net Sales Growth
-19.14%
-12.01%
-5.68%
0.74%
-2.30%
21.54%
10.91%
12.01%
0.71%
24.94%
 
Cost Of Goods Sold
103.97
116.37
178.24
227.99
263.01
274.21
340.90
321.82
330.07
411.15
323.27
Gross Profit
1,146.28
1,354.26
1,493.04
1,543.88
1,495.93
1,526.24
1,140.41
1,013.79
862.38
772.86
624.42
GP Margin
91.68%
92.09%
89.34%
87.13%
85.05%
84.77%
76.99%
75.90%
72.32%
65.27%
65.89%
Total Expenditure
1,193.41
1,273.18
1,275.64
1,360.97
1,320.39
1,338.07
1,275.95
1,185.62
1,075.66
1,005.80
817.43
Power & Fuel Cost
-
83.37
90.60
91.85
79.33
69.78
55.88
52.05
49.01
36.31
28.93
% Of Sales
-
5.67%
5.42%
5.18%
4.51%
3.88%
3.77%
3.90%
4.11%
3.07%
3.05%
Employee Cost
-
215.29
240.38
266.02
277.17
280.08
233.34
222.28
179.13
124.05
89.38
% Of Sales
-
14.64%
14.38%
15.01%
15.76%
15.56%
15.75%
16.64%
15.02%
10.48%
9.43%
Manufacturing Exp.
-
476.09
488.00
505.25
425.69
264.06
110.58
100.62
91.71
55.18
165.03
% Of Sales
-
32.37%
29.20%
28.52%
24.20%
14.67%
7.46%
7.53%
7.69%
4.66%
17.41%
General & Admin Exp.
-
208.90
218.53
230.05
244.83
439.02
494.58
439.30
367.23
331.99
183.39
% Of Sales
-
14.20%
13.08%
12.98%
13.92%
24.38%
33.39%
32.89%
30.80%
28.04%
19.35%
Selling & Distn. Exp.
-
0.87
0.57
0.89
0.28
7.80
0.65
2.41
26.23
17.56
0.00
% Of Sales
-
0.06%
0.03%
0.05%
0.02%
0.43%
0.04%
0.18%
2.20%
1.48%
0%
Miscellaneous Exp.
-
172.28
59.31
38.91
30.08
3.12
31.77
19.38
32.27
29.55
0.00
% Of Sales
-
11.71%
3.55%
2.20%
1.71%
0.17%
2.14%
1.45%
2.71%
2.50%
2.89%
EBITDA
56.84
197.45
395.63
410.90
438.55
462.37
205.37
150.00
116.80
178.21
130.25
EBITDA Margin
4.55%
13.43%
23.67%
23.19%
24.93%
25.68%
13.86%
11.23%
9.79%
15.05%
13.74%
Other Income
39.75
38.13
36.24
25.39
38.70
33.08
14.05
18.22
12.94
3.40
3.25
Interest
146.66
147.70
143.70
250.21
133.55
130.40
82.78
78.07
71.05
67.15
56.01
Depreciation
193.06
213.23
230.65
251.87
259.65
244.66
112.90
100.47
76.20
82.25
64.80
PBT
-243.13
-125.35
57.53
-65.78
84.05
120.39
23.75
-10.32
-17.51
32.21
12.69
Tax
-73.43
-45.26
20.57
15.89
27.64
36.51
17.43
11.20
4.93
16.72
9.19
Tax Rate
30.20%
36.11%
35.76%
-24.16%
32.89%
30.33%
73.39%
-108.53%
-28.16%
51.91%
72.42%
PAT
-169.69
-80.09
36.96
-82.47
56.41
83.89
6.32
-21.52
-22.44
15.49
4.03
PAT before Minority Interest
-169.69
-80.09
36.96
-82.47
56.41
83.89
6.32
-21.52
-22.44
15.49
3.50
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.53
PAT Margin
-13.57%
-5.45%
2.21%
-4.65%
3.21%
4.66%
0.43%
-1.61%
-1.88%
1.31%
0.43%
PAT Growth
0.00%
-
-
-
-32.76%
1,227.37%
-
-
-
284.37%
 
EPS
-13.26
-6.26
2.89
-6.44
4.41
6.55
0.49
-1.68
-1.75
1.21
0.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Shareholder's Funds
461.66
535.06
481.77
558.66
498.95
402.10
393.98
413.87
433.95
71.33
Share Capital
121.03
120.49
120.17
118.58
118.58
118.51
118.51
120.39
120.39
5.00
Total Reserves
319.80
389.90
342.97
426.35
368.92
283.60
275.47
291.02
313.14
66.33
Non-Current Liabilities
531.62
760.17
707.23
1,129.76
663.56
356.04
257.05
193.34
208.46
71.06
Secured Loans
422.98
549.42
459.68
866.18
348.88
351.78
253.65
189.18
206.94
69.57
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.49
Long Term Provisions
32.42
40.59
41.90
51.39
22.34
13.22
10.24
14.69
7.61
0.00
Current Liabilities
1,002.67
953.83
1,124.08
1,194.75
1,024.94
771.61
743.78
687.33
595.14
53.37
Trade Payables
330.10
367.05
510.25
426.82
258.37
197.38
198.36
181.09
169.78
45.04
Other Current Liabilities
472.11
392.58
458.18
589.60
526.99
331.62
235.14
207.54
171.78
6.94
Short Term Borrowings
185.58
178.38
138.92
157.65
216.45
224.83
294.39
291.97
242.30
0.00
Short Term Provisions
14.89
15.83
16.73
20.69
23.12
17.79
15.88
6.73
11.29
1.39
Total Liabilities
1,995.95
2,249.06
2,313.08
2,883.17
2,187.45
1,529.75
1,394.81
1,294.54
1,237.55
195.76
Net Block
717.75
804.02
910.05
964.75
1,051.64
549.36
493.06
434.14
359.52
17.07
Gross Block
1,647.80
1,562.51
1,572.88
1,510.57
1,613.98
757.70
593.53
713.98
567.26
19.54
Accumulated Depreciation
930.06
758.49
662.83
545.82
562.34
208.34
100.47
279.83
207.74
2.47
Non Current Assets
895.37
1,033.20
1,129.10
1,204.81
1,330.55
787.99
770.08
666.07
594.98
24.52
Capital Work in Progress
28.83
39.55
43.79
58.17
89.01
65.55
68.19
31.89
58.65
7.45
Non Current Investment
0.01
0.01
0.01
0.79
2.36
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
120.49
171.13
151.96
143.79
160.69
134.41
171.54
197.24
153.52
0.00
Other Non Current Assets
28.30
18.49
23.29
37.31
26.86
38.67
37.29
2.79
23.29
0.00
Current Assets
1,100.58
1,215.87
1,183.98
1,678.36
856.90
741.77
624.72
628.48
642.57
171.23
Current Investments
2.07
0.87
0.00
9.69
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
87.91
74.03
64.89
72.01
63.90
135.35
168.01
189.91
178.33
65.63
Sundry Debtors
731.20
903.80
914.72
808.82
456.49
366.51
295.25
273.56
346.17
74.41
Cash & Bank
116.22
94.01
80.65
694.21
75.88
28.06
21.06
10.32
26.15
0.12
Other Current Assets
163.18
32.99
21.41
36.32
260.63
211.84
140.40
154.68
91.91
31.08
Short Term Loans & Adv.
128.70
110.16
102.30
57.31
235.04
40.33
40.39
55.82
38.01
30.84
Net Current Assets
97.91
262.03
59.90
483.61
-168.04
-29.84
-119.05
-58.85
47.43
117.87
Total Assets
1,995.95
2,249.07
2,313.08
2,883.17
2,187.45
1,529.76
1,394.80
1,294.55
1,237.55
195.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 18
Mar 17
Mar 10
Cash From Operating Activity
349.23
249.26
324.54
417.56
195.56
205.80
1.85
PBT
-125.35
57.53
-66.58
82.43
23.75
-10.32
20.67
Adjustment
461.99
398.13
515.94
368.71
201.52
177.64
12.03
Changes in Working Capital
25.50
-166.02
-88.60
-26.08
4.21
75.71
-22.15
Cash after chg. in Working capital
362.14
289.64
360.76
425.06
229.48
243.03
10.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.92
-40.38
-36.22
-7.50
-33.92
-37.23
-8.70
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
-15.17
-126.18
-12.07
-156.34
-161.33
-209.72
-21.45
Net Fixed Assets
-62.36
43.78
-26.45
-525.11
-110.32
-487.96
Net Investments
-11.14
-24.21
9.59
-133.55
-23.55
-118.68
Others
58.33
-145.75
4.79
502.32
-27.46
396.92
Cash from Financing Activity
-315.57
-137.32
-874.77
320.49
-30.71
15.47
19.29
Net Cash Inflow / Outflow
18.48
-14.24
-562.31
581.71
3.52
11.55
-0.31
Opening Cash & Equivalents
15.77
30.02
592.32
10.61
17.88
6.33
0.43
Closing Cash & Equivalent
34.25
15.77
30.02
592.32
21.40
17.88
0.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Mar 16
Mar 15
Mar 10
Book Value (Rs.)
36.42
42.36
38.54
45.95
41.11
33.93
33.25
34.17
36.01
142.66
ROA
-3.77%
1.62%
-3.17%
2.23%
4.51%
0.43%
-1.60%
-1.77%
1.32%
11.02%
ROE
-16.84%
7.59%
-16.36%
10.93%
18.86%
1.59%
-5.34%
-5.31%
3.67%
30.25%
ROCE
1.66%
15.44%
12.30%
14.66%
21.97%
9.88%
6.69%
5.56%
11.08%
24.29%
Fixed Asset Turnover
0.92
1.07
1.15
1.13
1.52
2.20
2.09
1.89
2.31
14.62
Receivable days
202.90
198.58
177.52
131.28
83.23
81.08
76.14
93.18
91.23
95.05
Inventory Days
20.10
15.17
14.10
14.10
20.15
37.17
47.91
55.37
49.66
83.84
Payable days
1093.23
898.29
750.09
475.45
72.33
83.88
85.72
84.74
77.15
63.19
Cash Conversion Cycle
-870.24
-684.54
-558.47
-330.06
31.04
34.36
38.33
63.81
63.75
115.70
Total Debt/Equity
1.86
1.72
1.54
2.26
1.39
1.75
1.67
1.37
1.19
1.00
Interest Cover
0.15
1.40
0.73
1.63
1.92
1.29
0.87
0.75
1.48
5.04

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.