Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Diversified

Rating :
N/A

BSE: 532485 | NSE: Not Listed

75.11
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  75.03
  •  76.39
  •  74
  •  75.23
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162497
  •  12167180
  •  107.90
  •  42.51

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,667.24
  • 9.82
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,295.23
  • 5.06%
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.67%
  • 9.19%
  • 26.05%
  • FII
  • DII
  • Others
  • 1.31%
  • 0.00%
  • 3.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.76
  • 4.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.57
  • 10.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 19.45
  • 23.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.74
  • 8.74
  • 8.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.94
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.14
  • 2.26

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
641.56
587.45
9.21%
640.67
594.39
7.79%
579.27
610.36
-5.09%
587.08
515.87
13.80%
Expenses
569.00
510.87
11.38%
574.38
527.70
8.85%
485.35
555.79
-12.67%
511.27
464.04
10.18%
EBITDA
72.57
76.58
-5.24%
66.29
66.69
-0.60%
93.93
54.58
72.10%
75.81
51.83
46.27%
EBIDTM
11.31%
13.04%
10.35%
11.22%
16.21%
8.94%
12.91%
10.05%
Other Income
11.46
12.61
-9.12%
12.30
10.18
20.83%
17.70
17.28
2.43%
10.75
3.38
218.05%
Interest
5.07
4.52
12.17%
6.12
6.27
-2.39%
5.81
4.51
28.82%
5.45
5.10
6.86%
Depreciation
14.28
14.45
-1.18%
14.50
14.86
-2.42%
15.45
14.38
7.44%
14.40
14.45
-0.35%
PBT
64.69
70.22
-7.88%
57.96
55.74
3.98%
90.36
52.97
70.59%
66.70
35.67
86.99%
Tax
19.52
21.46
-9.04%
11.65
12.59
-7.47%
27.48
26.46
3.85%
15.85
10.21
55.24%
PAT
45.18
48.77
-7.36%
46.31
43.15
7.32%
62.89
26.51
137.23%
50.86
25.46
99.76%
PATM
7.04%
8.30%
7.23%
7.26%
10.86%
4.34%
8.66%
4.94%
EPS
1.82
1.83
-0.55%
1.86
1.66
12.05%
2.14
1.27
68.50%
1.94
1.10
76.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,448.58
2,348.19
2,328.39
2,060.76
1,536.21
1,543.38
1,783.34
Net Sales Growth
6.09%
0.85%
12.99%
34.15%
-0.46%
-13.46%
 
Cost Of Goods Sold
1,622.88
1,064.20
1,042.83
972.53
599.81
617.63
754.26
Gross Profit
825.70
1,283.99
1,285.56
1,088.23
936.40
925.75
1,029.08
GP Margin
33.72%
54.68%
55.21%
52.81%
60.96%
59.98%
57.71%
Total Expenditure
2,140.00
2,069.87
2,133.28
1,894.94
1,416.15
1,350.18
1,554.22
Power & Fuel Cost
-
40.26
38.82
34.95
28.41
29.10
29.70
% Of Sales
-
1.71%
1.67%
1.70%
1.85%
1.89%
1.67%
Employee Cost
-
243.62
251.42
227.77
218.55
215.18
212.85
% Of Sales
-
10.37%
10.80%
11.05%
14.23%
13.94%
11.94%
Manufacturing Exp.
-
128.17
130.44
108.90
87.77
86.08
93.53
% Of Sales
-
5.46%
5.60%
5.28%
5.71%
5.58%
5.24%
General & Admin Exp.
-
546.23
643.65
524.72
441.40
360.97
417.97
% Of Sales
-
23.26%
27.64%
25.46%
28.73%
23.39%
23.44%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
87.64
64.93
61.02
68.62
70.31
75.60
% Of Sales
-
3.73%
2.79%
2.96%
4.47%
4.56%
4.24%
EBITDA
308.60
278.32
195.11
165.82
120.06
193.20
229.12
EBITDA Margin
12.60%
11.85%
8.38%
8.05%
7.82%
12.52%
12.85%
Other Income
52.21
85.92
50.40
44.75
76.54
55.14
62.62
Interest
22.45
22.05
17.94
13.59
11.92
14.87
7.12
Depreciation
58.63
59.16
56.79
56.55
55.02
51.73
30.31
PBT
279.71
283.04
170.79
140.43
129.65
181.74
254.31
Tax
74.50
77.37
59.19
48.52
41.70
57.50
87.75
Tax Rate
26.63%
27.34%
34.66%
34.55%
32.16%
31.64%
34.51%
PAT
205.24
167.99
110.93
88.24
79.73
69.07
92.70
PAT before Minority Interest
107.04
263.75
172.36
137.21
120.66
124.24
166.56
Minority Interest
-98.20
-95.76
-61.43
-48.97
-40.93
-55.17
-73.86
PAT Margin
8.38%
7.15%
4.76%
4.28%
5.19%
4.48%
5.20%
PAT Growth
42.64%
51.44%
25.71%
10.67%
15.43%
-25.49%
 
EPS
9.25
7.57
5.00
3.97
3.59
3.11
4.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 06
Shareholder's Funds
1,220.78
1,139.63
1,116.06
1,097.98
1,103.43
1,074.13
241.44
Share Capital
22.20
22.20
22.20
22.20
22.20
22.20
16.29
Total Reserves
1,198.59
1,117.43
1,093.87
1,075.78
1,081.24
1,051.93
225.15
Non-Current Liabilities
313.58
307.60
296.35
273.95
243.70
194.03
68.79
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
40.85
Unsecured Loans
66.33
82.42
88.30
93.30
94.08
76.08
0.00
Long Term Provisions
89.19
65.53
69.92
52.83
43.28
41.62
0.00
Current Liabilities
713.77
644.42
528.81
526.61
494.67
520.80
271.74
Trade Payables
314.72
304.27
272.96
271.46
221.61
292.99
226.97
Other Current Liabilities
318.87
283.87
211.18
223.26
239.75
187.77
8.70
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
1.62
0.00
Short Term Provisions
80.17
56.29
44.67
31.90
33.31
38.42
36.08
Total Liabilities
3,021.72
2,798.12
2,574.99
2,526.72
2,479.99
2,420.47
581.97
Net Block
749.62
759.31
765.92
766.82
769.17
567.10
199.54
Gross Block
1,049.54
1,020.04
1,001.05
968.61
922.82
679.58
344.46
Accumulated Depreciation
299.92
260.72
235.13
201.79
153.66
112.47
144.92
Non Current Assets
1,390.16
1,326.60
1,230.02
1,197.45
1,183.26
1,105.83
229.78
Capital Work in Progress
52.21
27.59
10.81
32.11
23.69
117.18
1.84
Non Current Investment
564.87
517.74
436.48
386.18
375.79
326.18
28.41
Long Term Loans & Adv.
21.57
19.96
15.29
10.91
12.91
15.56
0.00
Other Non Current Assets
0.92
1.00
0.58
1.01
1.70
79.81
0.00
Current Assets
1,631.57
1,471.52
1,344.98
1,329.27
1,296.74
1,314.64
344.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
193.22
204.98
200.95
160.14
145.06
142.93
83.09
Sundry Debtors
426.96
360.75
314.61
287.75
273.51
276.29
185.52
Cash & Bank
672.93
583.91
540.61
674.83
596.98
584.22
19.92
Other Current Assets
338.46
262.05
226.19
136.59
281.20
311.20
55.82
Short Term Loans & Adv.
76.00
59.83
62.63
69.96
69.17
56.81
55.82
Net Current Assets
917.80
827.10
816.16
802.65
802.07
793.84
72.61
Total Assets
3,021.73
2,798.12
2,575.00
2,526.72
2,480.00
2,420.47
581.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
268.80
205.89
23.39
247.14
186.74
177.11
PBT
341.13
231.55
185.73
162.35
218.39
290.15
Adjustment
82.37
52.68
39.44
26.23
49.98
4.98
Changes in Working Capital
-88.60
-33.53
-154.85
90.37
-22.18
-31.55
Cash after chg. in Working capital
334.90
250.69
70.32
278.96
246.19
263.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-66.11
-44.80
-46.93
-31.82
-59.45
-86.48
Other Direct Exp. Paid
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
Cash From Investing Activity
-105.23
-48.28
136.95
-80.45
-60.35
-136.88
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
Others
-105.23
-48.28
136.95
-80.45
-60.35
Cash from Financing Activity
-172.33
-144.97
-148.10
-152.54
-158.67
-60.93
Net Cash Inflow / Outflow
-8.77
12.63
12.24
14.15
-32.28
-20.70
Opening Cash & Equivalents
60.83
48.19
35.95
21.80
55.75
76.46
Closing Cash & Equivalent
52.06
60.83
48.19
35.95
23.47
55.75

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
55.00
51.34
502.79
494.64
497.10
483.90
ROA
9.06%
6.42%
5.38%
4.82%
5.07%
6.88%
ROE
22.35%
15.28%
12.39%
10.96%
11.41%
15.51%
ROCE
28.75%
20.45%
16.58%
14.56%
16.70%
22.64%
Fixed Asset Turnover
2.27
2.30
2.09
1.62
1.93
2.62
Receivable days
61.22
52.93
53.34
66.68
65.01
56.55
Inventory Days
30.95
31.82
31.98
36.26
34.05
29.25
Payable days
106.15
101.02
102.16
150.02
93.18
95.49
Cash Conversion Cycle
-13.98
-16.27
-16.84
-47.09
5.89
-9.69
Total Debt/Equity
0.06
0.08
0.08
0.09
0.09
0.08
Interest Cover
16.47
13.91
14.67
14.63
13.22
36.70

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.