Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Axita Cotton Ltd.

Textile

Rating :

N/A

BSE: 542285 | NSE: AXITA

Watchlist

NSE BSE

21.49

05-Jul-2024

Open
High
Low
Previous Close

21.52
21.55
21.30
21.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

483629
103.69
26.55
12.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

431.93
35.25
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

410.43
1.61%
5.62

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

30.50
17.87
10.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

34.25
47.56
22.72

PAT CAGR (%)

10 Years
5 Years
3 Years

-
125.35
9.69

P:E (Median)

8 Years
5 Years
3 Years

-
35.41
32.03

P:BV (Average)

8 Years
5 Years
3 Years

-
10.00
12.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
22.95
25.92

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 129.89 387.92 -66.52% 154.93 227.77 -31.98% 221.03 122.13 80.98% 266.09 130.45 103.98%
Expenses 128.85 379.47 -66.04% 149.23 220.21 -32.23% 213.79 114.70 86.39% 262.81 124.75 110.67%
EBITDA 1.04 8.45 -87.69% 5.70 7.55 -24.50% 7.23 7.43 -2.69% 3.27 5.70 -42.63%
EBIDTM 0.80% 2.18% 3.68% 3.32% 3.27% 6.09% 1.23% 4.37%
Other Income 0.03 0.73 -95.89% 0.04 0.48 -91.67% 0.28 0.45 -37.78% 1.36 0.94 44.68%
Interest 0.11 0.11 0.00% 0.45 0.12 275.00% 0.48 0.11 336.36% 0.10 0.12 -16.67%
Depreciation 0.32 0.30 6.67% 0.33 0.30 10.00% 0.35 0.32 9.38% 0.31 0.32 -3.12%
PBT 0.64 8.77 -92.70% 4.96 7.62 -34.91% 6.69 7.46 -10.32% 4.23 6.20 -31.77%
Tax 0.02 2.26 -99.12% 1.42 1.87 -24.06% 1.74 1.86 -6.45% 1.09 1.50 -27.33%
PAT 0.63 6.51 -90.32% 3.55 5.75 -38.26% 4.95 5.60 -11.61% 3.13 4.70 -33.40%
PATM 0.48% 1.68% 2.29% 2.52% 2.24% 4.58% 1.18% 3.60%
EPS 0.02 0.19 -89.47% 0.10 0.17 -41.18% 0.14 0.16 -12.50% 0.09 0.13 -30.77%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 129.89 0.00 0 154.93 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 129.11 0.00 0 149.34 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.78 0.00 0 5.59 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.60% 0.00% 3.60% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.03 0.00 0 0.04 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.11 0.00 0 0.45 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.37 0.00 0 0.33 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.33 0.00 0 4.85 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax -0.12 0.00 - 1.42 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.44 0.00 0 3.43 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.34% 0.00% 2.21% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.01 0.00 0 0.10 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 771.94 1,102.01 548.06 817.67 618.79 484.41 213.44 123.27 90.23 68.09 76.91 Net Sales Growth -11.09% 101.07% -32.97% 32.14% 27.74% 126.95% 73.15% 36.62% 32.52% -11.47% Cost Of Goods Sold 740.81 1,058.51 505.69 761.50 525.66 458.65 203.68 117.11 87.10 64.70 73.75 Gross Profit 31.13 43.51 42.37 56.17 93.14 25.76 9.76 6.17 3.12 3.39 3.17 GP Margin 4.03% 3.95% 7.73% 6.87% 15.05% 5.32% 4.57% 5.01% 3.46% 4.98% 4.12% Total Expenditure 754.68 1,075.01 525.31 807.97 609.71 480.55 210.55 120.44 89.80 66.76 75.49 Power & Fuel Cost - 0.20 0.25 0.19 0.67 0.71 0.53 0.63 0.37 0.39 0.40 % Of Sales - 0.02% 0.05% 0.02% 0.11% 0.15% 0.25% 0.51% 0.41% 0.57% 0.52% Employee Cost - 2.22 3.19 2.10 1.24 1.19 0.70 0.42 0.24 0.15 0.11 % Of Sales - 0.20% 0.58% 0.26% 0.20% 0.25% 0.33% 0.34% 0.27% 0.22% 0.14% Manufacturing Exp. - 2.56 6.86 21.51 12.39 5.19 1.20 1.09 1.19 0.87 0.49 % Of Sales - 0.23% 1.25% 2.63% 2.00% 1.07% 0.56% 0.88% 1.32% 1.28% 0.64% General & Admin Exp. - 2.54 1.79 6.05 10.38 1.68 1.70 0.68 0.64 0.25 0.29 % Of Sales - 0.23% 0.33% 0.74% 1.68% 0.35% 0.80% 0.55% 0.71% 0.37% 0.38% Selling & Distn. Exp. - 8.70 7.19 16.53 59.35 12.73 2.74 0.32 0.17 0.24 0.27 % Of Sales - 0.79% 1.31% 2.02% 9.59% 2.63% 1.28% 0.26% 0.19% 0.35% 0.35% Miscellaneous Exp. - 0.29 0.34 0.09 0.03 0.40 0.01 0.19 0.08 0.16 0.27 % Of Sales - 0.03% 0.06% 0.01% 0.00% 0.08% 0.00% 0.15% 0.09% 0.23% 0.27% EBITDA 17.24 27.00 22.75 9.70 9.08 3.86 2.89 2.83 0.43 1.33 1.42 EBITDA Margin 2.23% 2.45% 4.15% 1.19% 1.47% 0.80% 1.35% 2.30% 0.48% 1.95% 1.85% Other Income 1.71 2.37 1.68 12.79 0.15 0.15 0.17 0.67 1.29 0.67 0.14 Interest 1.14 0.81 0.52 1.68 3.35 2.95 1.80 1.95 1.17 1.17 1.14 Depreciation 1.31 1.27 1.06 0.50 0.44 0.53 0.56 0.43 0.54 0.66 0.73 PBT 16.52 27.30 22.86 20.32 5.44 0.54 0.69 1.12 0.02 0.17 -0.31 Tax 4.27 6.97 5.82 4.90 1.71 0.18 0.23 -0.04 -0.01 -0.02 -0.03 Tax Rate 25.85% 25.53% 25.46% 24.11% 31.43% 33.33% 33.33% -3.57% -50.00% -20.00% 9.68% PAT 12.26 20.34 17.04 15.41 3.73 0.35 0.46 1.16 0.03 0.12 -0.29 PAT before Minority Interest 12.26 20.34 17.04 15.41 3.73 0.35 0.46 1.16 0.03 0.12 -0.29 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 1.59% 1.85% 3.11% 1.88% 0.60% 0.07% 0.22% 0.94% 0.03% 0.18% -0.38% PAT Growth -45.66% 19.37% 10.58% 313.14% 965.71% -23.91% -60.34% 3,766.67% -75.00% - EPS 0.35 0.58 0.49 0.44 0.11 0.01 0.01 0.03 0.00 0.00 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 64.56 52.37 36.26 21.82 18.09 17.80 3.84 2.43 2.40 2.27 Share Capital 26.09 19.66 19.66 13.10 13.10 6.55 2.50 2.50 2.50 2.50 Total Reserves 38.48 32.71 16.61 8.72 4.98 11.25 1.34 -0.07 -0.10 -0.23 Non-Current Liabilities 5.02 5.84 -0.03 1.10 -0.09 0.28 0.98 7.08 3.94 3.49 Secured Loans 0.00 0.00 0.00 0.89 0.00 0.35 1.03 1.63 2.25 2.87 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.47 1.69 0.60 Long Term Provisions 0.13 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 28.53 22.36 72.51 84.31 46.23 20.13 17.81 8.00 7.54 7.55 Trade Payables 3.29 14.11 66.46 48.53 26.59 3.28 0.23 0.03 0.06 0.72 Other Current Liabilities 1.76 6.31 4.31 0.84 1.29 1.28 1.88 0.63 0.67 0.62 Short Term Borrowings 19.72 0.00 0.00 12.44 14.13 14.48 15.34 7.20 6.65 6.03 Short Term Provisions 3.77 1.94 1.74 22.49 4.22 1.09 0.37 0.15 0.17 0.17 Total Liabilities 98.11 80.57 108.74 107.23 64.23 38.21 22.63 17.51 13.88 13.31 Net Block 8.89 9.82 3.20 3.21 3.40 3.81 4.18 4.01 4.54 5.11 Gross Block 14.10 13.85 6.17 5.69 5.44 5.31 5.13 6.07 6.06 5.96 Accumulated Depreciation 5.21 4.03 2.98 2.48 2.04 1.51 0.94 2.06 1.52 0.86 Non Current Assets 9.80 10.68 3.91 3.21 3.40 3.81 4.26 4.34 4.89 5.44 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.91 0.86 0.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.33 0.35 0.34 Current Assets 88.32 69.89 104.83 104.02 60.82 34.34 18.37 13.16 8.98 7.86 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 19.16 6.96 4.76 8.01 5.41 9.91 6.30 7.83 5.55 3.77 Sundry Debtors 38.22 44.15 73.03 71.07 40.76 10.44 10.66 5.14 3.18 3.53 Cash & Bank 5.77 8.13 3.55 9.87 3.06 0.59 0.46 0.05 0.09 0.41 Other Current Assets 25.16 0.07 0.08 9.08 11.59 13.40 0.95 0.13 0.17 0.15 Short Term Loans & Adv. 24.78 10.57 23.41 5.98 3.11 11.39 0.95 0.04 0.05 0.04 Net Current Assets 59.79 47.53 32.33 19.71 14.59 14.21 0.56 5.16 1.44 0.32 Total Assets 98.12 80.57 108.74 107.23 64.22 38.22 22.63 17.50 13.87 13.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -13.20 7.26 9.39 3.82 5.89 -11.19 0.51 -2.23 -0.01 3.83 PBT 27.30 22.86 20.32 5.44 0.54 0.69 1.12 0.02 0.10 -0.31 Adjustment 0.81 1.14 0.12 24.82 7.72 2.35 2.29 1.50 1.41 1.68 Changes in Working Capital -36.79 -9.34 -6.25 -26.27 -2.09 -13.52 -2.90 -3.75 -1.45 2.46 Cash after chg. in Working capital -8.68 14.66 14.18 3.99 6.17 -10.48 0.51 -2.23 0.06 3.83 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.52 -7.41 -4.80 -0.17 -0.21 -0.59 0.00 0.00 0.00 0.00 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 -0.07 -0.13 0.00 0.00 -0.07 0.00 Cash From Investing Activity 0.75 -1.06 -0.14 -0.25 -0.11 -0.17 -0.31 0.17 0.35 -1.14 Net Fixed Assets -0.25 -7.68 -0.48 -0.25 -0.13 -0.18 0.94 -0.01 -0.10 -1.25 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.00 6.62 0.34 0.00 0.02 0.01 -1.25 0.18 0.45 0.11 Cash from Financing Activity 10.09 -1.62 -15.58 -2.40 -3.30 11.49 0.20 2.03 -0.67 -2.28 Net Cash Inflow / Outflow -2.36 4.59 -6.33 1.18 2.48 0.13 0.40 -0.03 -0.33 0.41 Opening Cash & Equivalents 8.13 3.55 9.88 8.70 0.59 0.46 0.05 0.09 0.41 0.00 Closing Cash & Equivalent 5.77 8.13 3.55 9.87 3.06 0.59 0.46 0.05 0.09 0.41

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.86 1.50 1.38 1.11 13.80 13.53 7.67 4.85 4.80 4.55 ROA 22.76% 18.00% 14.27% 4.36% 0.69% 1.52% 5.77% 0.17% 0.92% -2.15% ROE 34.78% 38.44% 53.07% 18.71% 1.97% 4.28% 37.00% 1.12% 5.33% -11.80% ROCE 41.15% 52.75% 61.07% 25.70% 10.61% 9.22% 16.40% 7.98% 10.22% 6.76% Fixed Asset Turnover 78.85 54.74 137.91 111.22 90.09 40.89 22.03 14.89 11.33 14.40 Receivable days 13.64 39.02 32.16 32.98 19.29 18.04 23.39 16.83 17.97 19.16 Inventory Days 4.33 3.90 2.85 3.96 5.77 13.87 20.93 27.06 24.96 15.72 Payable days 3.00 29.08 27.56 26.08 11.88 3.00 0.39 0.16 2.06 1.73 Cash Conversion Cycle 14.97 13.85 7.45 10.86 13.18 28.90 43.93 43.72 40.88 33.14 Total Debt/Equity 0.31 0.00 0.00 0.64 0.80 0.87 4.42 5.89 4.41 4.18 Interest Cover 34.62 45.33 13.09 2.62 1.18 1.38 1.57 1.01 1.09 0.73

Top Investors:

Annual Reports:

News Update:

No Latest News!

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.

Feedback