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

Diversified

Rating :
N/A

BSE: 526173 | NSE: ANDREWYU

38.37
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  39.40
  •  39.95
  •  38.12
  •  39.13
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  136977
  •  53.55
  •  68.88
  •  33.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,876.10
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,944.24
  • N/A
  • 5.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 89.25%
  • 0.46%
  • 7.16%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.80
  • 0.71
  • -9.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.04
  • 18.25
  • 60.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.02
  • 297.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.31
  • 29.96
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.73
  • 3.50
  • 4.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.90
  • -2.79
  • -13.77

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
89.42
87.99
1.63%
55.53
58.58
-5.21%
76.57
81.14
-5.63%
86.72
119.98
-27.72%
Expenses
79.34
100.16
-20.79%
67.30
79.38
-15.22%
111.72
97.56
14.51%
108.02
114.17
-5.39%
EBITDA
10.08
-12.17
-
-11.77
-20.80
-
-35.14
-16.42
-
-21.30
5.81
-
EBIDTM
11.27%
-13.83%
-21.19%
-35.51%
-45.90%
-20.24%
-24.56%
4.84%
Other Income
11.29
7.58
48.94%
5.35
10.01
-46.55%
9.42
10.25
-8.10%
11.67
8.73
33.68%
Interest
5.07
3.18
59.43%
4.62
3.25
42.15%
4.76
2.86
66.43%
4.31
2.76
56.16%
Depreciation
1.60
1.46
9.59%
1.52
1.90
-20.00%
2.20
1.97
11.68%
1.39
1.44
-3.47%
PBT
14.70
-9.23
-
-12.54
-15.95
-
-32.68
-11.00
-
-15.34
10.33
-
Tax
1.56
-1.97
-
-0.31
0.00
-
-5.49
-1.54
-
-2.11
5.65
-
PAT
13.14
-7.26
-
-12.23
-15.95
-
-27.18
-9.46
-
-13.23
4.68
-
PATM
14.69%
-8.25%
-22.03%
-27.23%
-35.50%
-11.66%
-15.25%
3.90%
EPS
0.30
-0.11
-
-0.05
-0.15
-
-0.45
-0.12
-
-0.26
0.14
-

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
308.24
309.85
374.04
414.39
330.51
299.14
312.07
370.28
442.39
384.66
371.75
Net Sales Growth
-11.35%
-17.16%
-9.74%
25.38%
10.49%
-4.14%
-15.72%
-16.30%
15.01%
3.47%
 
Cost Of Goods Sold
98.20
114.58
124.93
93.86
90.80
87.81
96.52
121.99
186.68
130.36
150.90
Gross Profit
210.04
195.27
249.10
320.53
239.71
211.33
215.56
248.29
255.71
254.30
220.85
GP Margin
68.14%
63.02%
66.60%
77.35%
72.53%
70.65%
69.07%
67.05%
57.80%
66.11%
59.41%
Total Expenditure
366.38
399.11
380.31
422.72
331.38
337.74
332.43
364.75
429.89
380.02
386.12
Power & Fuel Cost
-
25.95
29.19
25.83
23.30
27.29
25.74
25.04
25.21
27.13
25.25
% Of Sales
-
8.38%
7.80%
6.23%
7.05%
9.12%
8.25%
6.76%
5.70%
7.05%
6.79%
Employee Cost
-
216.22
181.13
179.18
181.57
176.48
166.15
164.02
160.72
158.21
141.50
% Of Sales
-
69.78%
48.43%
43.24%
54.94%
59.00%
53.24%
44.30%
36.33%
41.13%
38.06%
Manufacturing Exp.
-
9.49
6.40
10.98
10.44
12.00
9.07
13.63
12.76
24.18
20.24
% Of Sales
-
3.06%
1.71%
2.65%
3.16%
4.01%
2.91%
3.68%
2.88%
6.29%
5.44%
General & Admin Exp.
-
6.11
6.76
6.91
5.25
6.68
7.91
11.29
9.09
11.15
10.67
% Of Sales
-
1.97%
1.81%
1.67%
1.59%
2.23%
2.53%
3.05%
2.05%
2.90%
2.87%
Selling & Distn. Exp.
-
9.38
8.97
8.71
7.20
8.99
10.11
11.83
16.71
15.50
13.22
% Of Sales
-
3.03%
2.40%
2.10%
2.18%
3.01%
3.24%
3.19%
3.78%
4.03%
3.56%
Miscellaneous Exp.
-
17.38
22.93
97.25
12.83
18.48
16.92
16.95
18.73
13.50
13.22
% Of Sales
-
5.61%
6.13%
23.47%
3.88%
6.18%
5.42%
4.58%
4.23%
3.51%
6.55%
EBITDA
-58.13
-89.26
-6.27
-8.33
-0.87
-38.60
-20.36
5.53
12.50
4.64
-14.37
EBITDA Margin
-18.86%
-28.81%
-1.68%
-2.01%
-0.26%
-12.90%
-6.52%
1.49%
2.83%
1.21%
-3.87%
Other Income
37.73
38.67
31.75
56.59
30.56
30.83
41.23
27.79
42.12
22.27
46.11
Interest
18.76
15.66
10.06
8.08
8.32
8.45
6.47
6.63
9.42
9.92
11.16
Depreciation
6.71
6.95
6.45
6.46
6.67
6.52
7.01
6.69
6.93
6.94
6.60
PBT
-45.86
-73.19
8.97
33.73
14.69
-22.74
7.40
20.00
38.26
10.06
13.99
Tax
-6.35
-9.57
7.81
12.08
-6.49
-1.06
1.79
6.43
6.02
1.09
0.96
Tax Rate
13.85%
13.08%
87.07%
109.12%
-44.18%
4.66%
24.19%
32.15%
15.73%
11.39%
6.86%
PAT
-39.50
-63.62
1.16
-1.01
21.19
-21.68
5.61
13.57
32.24
8.48
13.02
PAT before Minority Interest
-39.50
-63.62
1.16
-1.01
21.19
-21.68
5.61
13.57
32.24
8.48
13.02
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-12.81%
-20.53%
0.31%
-0.24%
6.41%
-7.25%
1.80%
3.66%
7.29%
2.20%
3.50%
PAT Growth
0.00%
-
-
-
-
-
-58.66%
-57.91%
280.19%
-34.87%
 
EPS
-0.81
-1.30
0.02
-0.02
0.43
-0.44
0.11
0.28
0.66
0.17
0.27

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
339.32
384.94
374.07
378.66
342.87
351.14
355.08
336.27
365.49
344.46
Share Capital
97.79
97.79
97.79
97.79
97.79
97.79
97.79
97.79
66.73
66.73
Total Reserves
241.53
287.15
276.28
280.87
245.08
253.35
257.29
238.48
270.19
249.16
Non-Current Liabilities
60.75
68.37
61.32
41.68
42.23
51.77
43.32
47.36
53.94
63.02
Secured Loans
3.77
5.86
6.83
0.54
0.00
0.01
0.02
7.52
20.07
30.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
35.75
33.41
26.38
25.62
18.28
28.90
20.73
24.15
30.02
27.99
Current Liabilities
310.54
288.33
202.47
215.28
217.22
187.89
172.03
205.28
231.86
233.05
Trade Payables
77.32
103.93
59.38
62.79
53.73
59.85
69.20
101.25
100.43
103.37
Other Current Liabilities
101.85
77.85
69.63
73.30
71.05
64.33
63.62
61.26
77.51
66.98
Short Term Borrowings
110.13
94.01
60.09
69.44
80.54
52.80
28.06
33.52
44.36
46.96
Short Term Provisions
21.24
12.54
13.36
9.75
11.90
10.92
11.14
9.26
9.56
15.74
Total Liabilities
710.61
741.64
637.86
635.62
602.32
590.80
570.43
588.91
651.29
640.53
Net Block
162.02
141.92
111.68
102.75
94.40
87.38
84.53
80.50
185.82
183.07
Gross Block
298.19
271.25
224.94
209.49
205.88
192.28
186.51
176.08
274.91
265.59
Accumulated Depreciation
135.32
128.48
112.41
106.74
111.48
104.90
101.99
95.58
88.06
81.49
Non Current Assets
491.45
457.71
412.83
401.37
391.95
343.38
316.83
283.65
362.18
360.06
Capital Work in Progress
88.35
93.56
82.25
75.23
77.39
59.43
36.68
18.14
0.92
4.71
Non Current Investment
218.65
201.08
195.05
202.53
202.47
179.12
178.77
169.31
143.45
130.51
Long Term Loans & Adv.
18.84
16.56
17.79
16.26
12.71
11.67
10.94
10.20
26.55
29.78
Other Non Current Assets
3.59
4.59
6.05
4.60
4.97
5.78
5.92
5.50
5.44
11.99
Current Assets
218.74
283.94
217.64
234.25
210.37
247.42
253.59
305.26
289.10
280.47
Current Investments
0.00
0.00
1.54
0.00
0.00
0.00
0.00
0.00
0.00
0.06
Inventories
34.30
53.16
49.65
45.91
48.27
53.68
51.03
47.92
47.08
42.83
Sundry Debtors
99.94
118.15
79.65
63.24
51.12
67.06
79.55
118.80
108.98
108.66
Cash & Bank
38.94
49.57
32.05
67.98
64.07
81.33
80.76
81.22
82.22
89.31
Other Current Assets
45.55
1.12
1.54
3.56
46.90
45.35
42.24
57.32
50.82
39.61
Short Term Loans & Adv.
44.16
61.92
53.22
53.56
42.55
43.06
39.68
54.70
47.20
38.73
Net Current Assets
-91.80
-4.40
15.17
18.97
-6.86
59.54
81.57
99.98
57.24
47.42
Total Assets
710.19
741.65
630.47
635.62
602.32
590.80
570.42
588.91
651.28
640.53

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
22.81
54.33
-63.21
-15.47
-14.36
-16.22
20.40
6.48
9.38
24.50
PBT
-73.19
8.97
11.14
29.37
-21.26
8.97
20.00
38.26
10.06
13.99
Adjustment
26.59
1.63
-125.40
-21.71
4.86
-26.97
-16.67
-25.58
-5.05
-10.22
Changes in Working Capital
69.42
43.72
51.04
-23.13
2.04
1.79
17.07
-4.12
6.18
21.88
Cash after chg. in Working capital
22.81
54.33
-63.21
-15.47
-14.36
-16.22
20.40
8.57
11.19
25.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.09
-1.31
-1.15
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
-0.49
0.00
Cash From Investing Activity
-21.45
-28.91
23.32
26.98
-28.14
-0.74
-7.08
12.50
8.92
4.24
Net Fixed Assets
-21.73
-57.62
-22.47
-1.45
-31.57
-34.88
-28.93
81.50
-5.53
-9.40
Net Investments
-0.81
6.99
2.58
14.62
-14.78
-0.24
-0.26
-2.88
-0.20
-0.06
Others
1.09
21.72
43.21
13.81
18.21
34.38
22.11
-66.12
14.65
13.70
Cash from Financing Activity
-11.99
-7.89
3.80
-7.60
25.40
17.53
-13.27
-19.28
-21.14
-29.72
Net Cash Inflow / Outflow
-10.63
17.52
-36.10
3.91
-17.10
0.57
0.06
-0.31
-2.83
-0.97
Opening Cash & Equivalents
49.57
32.05
68.15
64.24
81.33
80.76
80.71
30.12
34.36
35.34
Closing Cash & Equivalent
38.94
49.57
32.05
68.15
64.24
81.33
80.76
29.82
31.53
34.36

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.)
6.94
7.87
7.65
7.74
7.01
7.18
7.26
6.88
7.00
9.47
ROA
-8.76%
0.17%
-0.16%
3.42%
-3.64%
0.97%
2.34%
5.20%
1.31%
2.14%
ROE
-17.57%
0.31%
-0.27%
5.87%
-6.25%
1.59%
3.93%
11.32%
3.09%
4.41%
ROCE
-12.27%
4.11%
4.31%
5.28%
-3.45%
3.52%
7.00%
13.10%
4.92%
5.99%
Fixed Asset Turnover
1.09
1.51
1.91
1.62
1.50
1.65
2.04
1.96
1.49
1.50
Receivable days
128.45
96.51
62.93
62.08
72.10
85.74
97.76
93.97
98.82
97.96
Inventory Days
51.51
50.16
42.08
51.13
62.20
61.23
48.77
39.19
40.82
38.76
Payable days
288.69
238.57
237.54
234.20
65.48
74.56
90.73
95.87
101.85
98.13
Cash Conversion Cycle
-108.73
-91.90
-132.53
-121.00
68.83
72.41
55.80
37.29
37.79
38.59
Total Debt/Equity
0.34
0.26
0.18
0.18
0.23
0.15
0.08
0.12
0.38
0.31
Interest Cover
-3.67
1.89
2.37
2.77
-1.69
2.14
4.02
5.06
1.96
2.25

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.