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

Miscellaneous

Rating :
N/A

BSE: 516064 | NSE: ARROWGREEN

822.30
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  869.90
  •  869.90
  •  820.65
  •  863.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54167
  •  452.12
  •  1099.00
  •  335.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,239.93
  • 23.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,207.97
  • 0.24%
  • 7.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.75%
  • 0.88%
  • 26.97%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.00%
  • 5.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 46.47
  • 64.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.72
  • 70.10
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.83
  • 79.31
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.32
  • 3.32
  • 4.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.02
  • 16.55
  • 25.42

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
64.84
29.12
122.66%
66.11
43.86
50.73%
50.62
48.14
5.15%
24.91
31.07
-19.83%
Expenses
38.53
20.11
91.60%
38.05
29.49
29.03%
35.01
29.53
18.56%
17.61
22.64
-22.22%
EBITDA
26.31
9.01
192.01%
28.06
14.37
95.27%
15.61
18.61
-16.12%
7.30
8.43
-13.40%
EBIDTM
40.58%
30.94%
42.44%
32.76%
30.84%
38.66%
29.31%
27.13%
Other Income
1.13
0.57
98.25%
0.80
0.71
12.68%
0.68
1.25
-45.60%
0.64
0.06
966.67%
Interest
0.05
0.09
-44.44%
0.03
0.09
-66.67%
0.16
0.38
-57.89%
0.10
0.22
-54.55%
Depreciation
1.72
1.97
-12.69%
1.74
1.71
1.75%
2.05
1.80
13.89%
2.11
2.14
-1.40%
PBT
25.67
7.52
241.36%
27.09
13.28
103.99%
14.08
17.68
-20.36%
5.73
6.13
-6.53%
Tax
7.06
2.46
186.99%
6.93
3.96
75.00%
4.05
4.87
-16.84%
0.85
2.50
-66.00%
PAT
18.61
5.06
267.79%
20.16
9.32
116.31%
10.03
12.81
-21.70%
4.88
3.63
34.44%
PATM
28.70%
17.38%
30.49%
21.25%
19.81%
26.61%
19.59%
11.68%
EPS
12.37
3.38
265.98%
13.35
6.19
115.67%
6.71
8.46
-20.69%
3.25
2.43
33.74%

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
206.48
148.51
108.77
33.67
52.40
22.03
34.29
34.58
52.60
50.82
48.53
Net Sales Growth
35.67%
36.54%
223.05%
-35.74%
137.86%
-35.75%
-0.84%
-34.26%
3.50%
4.72%
 
Cost Of Goods Sold
84.16
58.72
54.29
19.36
26.74
12.29
25.71
8.24
3.14
2.22
3.55
Gross Profit
122.32
89.79
54.48
14.31
25.66
9.75
8.58
26.34
49.47
48.59
44.98
GP Margin
59.24%
60.46%
50.09%
42.50%
48.97%
44.26%
25.02%
76.17%
94.05%
95.61%
92.68%
Total Expenditure
129.20
102.00
85.10
40.83
44.00
29.75
49.17
29.16
16.32
13.55
19.20
Power & Fuel Cost
-
5.47
5.45
4.06
2.68
2.15
2.31
2.30
1.05
1.03
0.92
% Of Sales
-
3.68%
5.01%
12.06%
5.11%
9.76%
6.74%
6.65%
2.00%
2.03%
1.90%
Employee Cost
-
13.74
10.76
7.09
6.26
7.24
9.24
7.19
4.54
2.73
1.35
% Of Sales
-
9.25%
9.89%
21.06%
11.95%
32.86%
26.95%
20.79%
8.63%
5.37%
2.78%
Manufacturing Exp.
-
3.62
3.70
3.27
1.59
1.17
1.43
1.49
1.09
1.24
1.14
% Of Sales
-
2.44%
3.40%
9.71%
3.03%
5.31%
4.17%
4.31%
2.07%
2.44%
2.35%
General & Admin Exp.
-
13.96
6.12
3.53
2.89
3.75
7.86
7.27
4.16
4.18
6.55
% Of Sales
-
9.40%
5.63%
10.48%
5.52%
17.02%
22.92%
21.02%
7.91%
8.23%
13.50%
Selling & Distn. Exp.
-
3.74
1.96
0.86
1.48
0.71
0.88
1.03
0.46
0.01
0.00
% Of Sales
-
2.52%
1.80%
2.55%
2.82%
3.22%
2.57%
2.98%
0.87%
0.02%
0%
Miscellaneous Exp.
-
2.75
2.82
2.66
2.36
2.45
1.74
1.65
1.87
2.13
0.00
% Of Sales
-
1.85%
2.59%
7.90%
4.50%
11.12%
5.07%
4.77%
3.56%
4.19%
11.72%
EBITDA
77.28
46.51
23.67
-7.16
8.40
-7.72
-14.88
5.42
36.28
37.27
29.33
EBITDA Margin
37.43%
31.32%
21.76%
-21.27%
16.03%
-35.04%
-43.39%
15.67%
68.97%
73.34%
60.44%
Other Income
3.25
2.60
2.35
1.69
2.61
1.80
1.62
2.27
4.76
4.68
1.17
Interest
0.34
0.61
1.31
0.83
0.82
0.66
0.09
0.07
0.04
0.00
0.00
Depreciation
7.62
7.84
6.68
4.70
4.60
3.57
3.70
4.38
1.61
1.06
0.95
PBT
72.57
40.66
18.03
-11.00
5.59
-10.15
-17.05
3.24
39.39
40.89
29.55
Tax
18.89
11.33
5.77
-1.74
-1.23
-0.26
-0.18
3.07
4.75
9.66
6.61
Tax Rate
26.03%
27.87%
32.00%
15.82%
-22.00%
2.48%
1.06%
94.75%
12.06%
23.62%
22.39%
PAT
53.68
29.51
12.28
-9.33
6.41
-9.96
-16.68
0.27
34.11
30.56
22.33
PAT before Minority Interest
53.84
29.33
12.26
-9.26
6.82
-10.21
-16.87
0.17
34.64
31.23
22.91
Minority Interest
0.16
0.18
0.02
-0.07
-0.41
0.25
0.19
0.10
-0.53
-0.67
-0.58
PAT Margin
26.00%
19.87%
11.29%
-27.71%
12.23%
-45.21%
-48.64%
0.78%
64.85%
60.13%
46.01%
PAT Growth
74.17%
140.31%
-
-
-
-
-
-99.21%
11.62%
36.86%
 
EPS
35.55
19.54
8.13
-6.18
4.25
-6.60
-11.05
0.18
22.59
20.24
14.79

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
126.86
98.19
74.69
84.55
75.96
77.86
97.65
97.34
69.38
46.63
Share Capital
15.09
15.09
14.09
14.09
14.09
11.74
11.74
11.74
11.74
11.74
Total Reserves
111.77
83.10
60.60
70.46
61.87
66.12
85.91
85.60
57.64
34.89
Non-Current Liabilities
22.13
11.78
7.31
9.79
11.95
0.57
12.16
1.07
0.36
0.56
Secured Loans
0.13
0.91
2.25
3.02
3.97
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.04
0.05
0.00
0.05
0.05
Long Term Provisions
28.58
14.50
8.25
7.56
7.18
0.16
11.34
0.06
0.06
0.06
Current Liabilities
13.98
16.73
8.30
8.14
8.76
6.49
5.18
5.33
19.98
12.30
Trade Payables
4.97
10.16
3.18
1.96
2.67
3.43
2.51
2.29
2.28
1.49
Other Current Liabilities
8.53
6.27
4.77
5.94
5.87
2.93
2.44
2.97
3.02
0.42
Short Term Borrowings
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.00
Short Term Provisions
0.38
0.30
0.35
0.24
0.22
0.13
0.23
0.02
14.68
10.39
Total Liabilities
164.87
128.78
92.40
104.52
98.30
86.55
116.96
105.53
90.98
60.08
Net Block
33.11
32.55
27.81
25.81
27.55
22.69
25.99
26.02
15.94
10.85
Gross Block
67.15
59.14
48.11
41.59
39.71
31.75
31.94
27.50
22.15
16.02
Accumulated Depreciation
34.04
26.59
20.30
15.78
12.16
9.07
5.95
1.48
6.21
5.16
Non Current Assets
81.40
52.04
53.39
62.57
67.20
50.84
70.94
48.50
35.07
30.34
Capital Work in Progress
3.20
1.16
13.42
11.68
9.75
2.42
0.66
1.19
1.32
1.11
Non Current Investment
0.46
0.44
1.18
8.71
14.64
16.74
29.61
18.28
15.24
14.85
Long Term Loans & Adv.
27.94
12.80
9.61
9.94
9.05
8.34
14.26
2.67
2.48
3.53
Other Non Current Assets
12.37
0.77
1.25
6.30
6.22
0.66
0.42
0.35
0.08
0.00
Current Assets
83.47
76.74
39.01
41.95
31.09
35.71
46.02
57.03
55.80
29.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
22.25
14.98
6.73
3.76
3.32
5.89
4.61
1.97
0.99
0.76
Sundry Debtors
32.21
26.28
3.65
6.97
3.35
7.60
7.99
9.55
5.59
0.50
Cash & Bank
21.89
28.90
20.38
20.16
18.75
18.34
29.56
43.47
40.63
26.35
Other Current Assets
7.12
0.44
0.31
0.20
5.68
3.88
3.86
2.04
8.59
2.00
Short Term Loans & Adv.
6.25
6.14
7.94
10.86
5.56
3.76
3.14
1.89
7.46
1.94
Net Current Assets
69.49
60.01
30.71
33.81
22.33
29.22
40.84
51.70
35.82
17.32
Total Assets
164.87
128.78
92.40
104.52
98.29
86.55
116.96
105.53
90.98
60.08

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
18.37
2.98
2.39
0.94
3.42
-16.45
5.02
16.69
27.34
26.30
PBT
40.66
18.03
-11.00
5.59
-10.47
-17.05
3.24
39.39
40.89
29.52
Adjustment
7.63
8.33
6.74
6.21
4.56
2.55
8.71
-6.54
-0.25
-0.13
Changes in Working Capital
-15.11
-20.36
6.61
-10.30
9.86
-1.29
-3.33
-4.44
-5.71
2.06
Cash after chg. in Working capital
33.18
6.00
2.35
1.51
3.95
-15.79
8.62
28.41
34.93
31.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.81
-3.02
0.04
-0.56
-0.53
-0.66
-3.60
-11.71
-7.59
-5.14
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
-13.54
-14.14
-2.24
2.32
-23.57
7.67
-12.55
-12.45
-6.06
-11.04
Net Fixed Assets
-9.55
-2.38
-3.88
-1.27
-5.83
-1.59
-2.64
-6.23
-0.85
-3.53
Net Investments
-36.15
0.75
4.72
4.35
1.68
13.33
-6.82
-3.03
-0.40
-8.02
Others
32.16
-12.51
-3.08
-0.76
-19.42
-4.07
-3.09
-3.19
-4.81
0.51
Cash from Financing Activity
-4.28
8.40
-1.62
-1.60
12.06
-2.57
-6.16
-2.00
-7.12
-4.12
Net Cash Inflow / Outflow
0.55
-2.76
-1.47
1.66
-8.09
-11.35
-13.69
2.24
14.15
11.15
Opening Cash & Equivalents
7.07
9.82
11.28
9.61
17.70
29.05
42.74
40.51
26.35
15.21
Closing Cash & Equivalent
7.62
7.06
9.81
11.28
9.61
17.70
29.05
42.74
40.51
26.35

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.)
84.07
65.07
53.01
60.01
53.92
61.81
77.52
77.27
54.99
36.92
ROA
19.98%
11.09%
-9.40%
6.73%
-11.05%
-16.57%
0.15%
35.25%
41.35%
45.31%
ROE
26.07%
14.18%
-11.63%
8.50%
-13.28%
-19.22%
0.18%
41.58%
53.95%
60.14%
ROCE
36.26%
21.66%
-12.21%
7.55%
-12.34%
-19.32%
3.39%
47.31%
70.57%
77.27%
Fixed Asset Turnover
2.35
2.03
0.75
1.29
0.62
1.08
1.17
2.15
2.70
3.45
Receivable days
71.88
50.22
57.57
35.93
90.69
83.00
92.17
51.80
21.58
3.51
Inventory Days
45.75
36.43
56.84
24.64
76.26
55.88
34.61
10.16
6.23
14.74
Payable days
47.02
44.84
48.47
31.64
39.17
24.20
34.25
67.26
80.84
161.24
Cash Conversion Cycle
70.60
41.80
65.94
28.93
127.79
114.68
92.52
-5.30
-53.03
-142.99
Total Debt/Equity
0.00
0.02
0.05
0.05
0.07
0.00
0.00
0.00
0.00
0.00
Interest Cover
67.66
14.76
-12.25
7.84
-14.86
-198.86
45.78
917.06
0.00
0.00

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.