Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Depository Services

Rating :
N/A

BSE: Not Listed | NSE: CDSL

2322.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2324.00
  •  2348.00
  •  2289.00
  •  2320.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1070353
  •  24792.87
  •  2348.00
  •  783.17

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,805.62
  • 59.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,629.08
  • 1.45%
  • 17.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.00%
  • 2.29%
  • 43.24%
  • FII
  • DII
  • Others
  • 13.7%
  • 21.17%
  • 4.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.65
  • 29.26
  • 13.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.89
  • 40.60
  • 5.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.38
  • 31.60
  • 10.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 42.51
  • 48.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.34
  • 12.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 31.95
  • 35.16

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
322.26
207.31
55.45%
257.39
149.68
71.96%
240.78
124.77
92.98%
214.48
141.19
51.91%
Expenses
122.46
77.94
57.12%
102.95
69.00
49.20%
92.89
55.24
68.16%
83.03
55.99
48.29%
EBITDA
199.80
129.37
54.44%
154.44
80.68
91.42%
147.89
69.53
112.70%
131.45
85.21
54.27%
EBIDTM
62.00%
62.40%
60.00%
53.90%
61.42%
55.73%
61.29%
60.35%
Other Income
36.25
22.80
58.99%
29.51
24.18
22.04%
26.59
19.05
39.58%
21.48
19.68
9.15%
Interest
0.02
0.03
-33.33%
0.02
0.03
-33.33%
0.02
0.03
-33.33%
0.03
0.04
-25.00%
Depreciation
11.93
6.49
83.82%
9.80
5.83
68.10%
8.01
5.47
46.44%
6.90
4.94
39.68%
PBT
224.10
145.65
53.86%
174.13
99.00
75.89%
166.44
83.08
100.34%
146.01
99.91
46.14%
Tax
62.73
35.78
75.32%
40.46
24.18
67.33%
38.99
18.74
108.06%
37.52
24.56
52.77%
PAT
161.37
109.87
46.87%
133.67
74.82
78.66%
127.46
64.34
98.10%
108.49
75.35
43.98%
PATM
50.07%
53.00%
51.93%
49.98%
52.93%
51.57%
50.58%
53.37%
EPS
7.75
5.21
48.75%
6.42
3.52
82.39%
6.18
3.02
104.64%
5.14
3.57
43.98%

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
1,034.91
812.26
555.09
551.33
343.72
225.11
196.25
187.69
146.00
122.85
105.42
Net Sales Growth
66.13%
46.33%
0.68%
60.40%
52.69%
14.71%
4.56%
28.55%
18.84%
16.53%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,034.91
812.26
555.09
551.33
343.72
225.11
196.25
187.69
146.00
122.85
105.42
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
401.33
322.87
231.74
184.47
131.89
136.04
87.32
77.31
66.58
58.94
60.20
Power & Fuel Cost
-
1.15
1.00
0.55
0.51
0.44
0.52
0.65
0.67
0.69
0.61
% Of Sales
-
0.14%
0.18%
0.10%
0.15%
0.20%
0.26%
0.35%
0.46%
0.56%
0.58%
Employee Cost
-
96.43
80.85
50.54
41.33
47.29
34.19
30.34
24.87
21.49
19.16
% Of Sales
-
11.87%
14.57%
9.17%
12.02%
21.01%
17.42%
16.16%
17.03%
17.49%
18.17%
Manufacturing Exp.
-
0.54
0.01
40.73
31.42
27.46
23.84
21.03
16.23
15.73
27.72
% Of Sales
-
0.07%
0.00%
7.39%
9.14%
12.20%
12.15%
11.20%
11.12%
12.80%
26.29%
General & Admin Exp.
-
167.44
109.56
66.68
37.74
35.94
18.84
19.44
16.45
15.02
9.25
% Of Sales
-
20.61%
19.74%
12.09%
10.98%
15.97%
9.60%
10.36%
11.27%
12.23%
8.77%
Selling & Distn. Exp.
-
17.93
12.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
2.21%
2.21%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
39.39
28.05
26.52
21.39
25.35
10.46
6.50
9.03
6.70
0.00
% Of Sales
-
4.85%
5.05%
4.81%
6.22%
11.26%
5.33%
3.46%
6.18%
5.45%
3.86%
EBITDA
633.58
489.39
323.35
366.86
211.83
89.07
108.93
110.38
79.42
63.91
45.22
EBITDA Margin
61.22%
60.25%
58.25%
66.54%
61.63%
39.57%
55.51%
58.81%
54.40%
52.02%
42.90%
Other Income
113.83
95.05
65.85
54.57
56.92
59.15
49.19
37.99
40.85
38.48
21.96
Interest
0.09
0.11
0.13
0.01
0.02
0.03
0.00
0.00
0.00
0.00
0.00
Depreciation
36.64
27.23
19.48
11.46
9.20
11.73
9.92
6.95
3.70
4.19
6.24
PBT
710.68
557.09
369.58
409.96
259.52
136.45
148.21
141.42
116.56
98.21
60.93
Tax
179.70
136.46
89.19
96.74
58.26
29.73
33.38
37.78
29.98
40.19
19.20
Tax Rate
25.29%
24.50%
24.13%
23.60%
22.45%
21.79%
22.52%
26.71%
25.72%
30.61%
30.66%
PAT
530.99
419.10
275.94
311.18
200.34
106.16
113.52
103.18
85.79
91.00
43.66
PAT before Minority Interest
530.88
419.55
275.96
311.81
201.27
106.72
114.83
103.64
86.59
91.13
43.42
Minority Interest
-0.11
-0.45
-0.02
-0.63
-0.93
-0.56
-1.31
-0.46
-0.80
-0.13
0.24
PAT Margin
51.31%
51.60%
49.71%
56.44%
58.29%
47.16%
57.84%
54.97%
58.76%
74.07%
41.42%
PAT Growth
63.69%
51.88%
-11.32%
55.33%
88.72%
-6.48%
10.02%
20.27%
-5.73%
108.43%
 
EPS
25.41
20.05
13.20
14.89
9.59
5.08
5.43
4.94
4.10
4.35
2.09

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
1,463.34
1,213.73
1,092.92
877.22
723.99
668.14
598.75
533.32
479.32
369.40
Share Capital
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
104.50
Total Reserves
1,358.84
1,109.23
988.42
772.72
619.49
563.64
494.25
428.82
374.82
264.90
Non-Current Liabilities
34.17
15.56
285.70
203.54
4.94
-2.36
-1.00
82.19
88.95
95.98
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
4.94
5.97
278.18
199.74
2.73
0.00
0.00
83.13
85.52
79.06
Current Liabilities
240.05
184.21
273.09
284.20
91.54
73.40
74.71
149.90
115.09
111.06
Trade Payables
28.04
19.62
10.59
12.70
12.06
3.49
4.02
8.98
7.32
7.08
Other Current Liabilities
179.72
141.19
141.76
128.00
60.58
56.38
58.93
35.34
39.82
48.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
32.29
23.40
120.74
143.50
18.90
13.53
11.76
105.58
67.95
55.82
Total Liabilities
1,781.40
1,456.91
1,695.09
1,407.74
862.32
780.47
688.41
780.90
698.04
590.74
Net Block
341.53
124.59
106.18
73.43
74.35
75.24
76.09
5.22
3.67
6.69
Gross Block
432.68
192.76
159.83
116.88
108.77
99.23
90.47
12.90
7.86
55.74
Accumulated Depreciation
91.15
68.16
53.66
43.45
34.42
23.99
14.37
7.68
4.19
49.05
Non Current Assets
982.82
801.14
689.51
587.67
378.58
571.77
460.60
384.30
329.37
309.50
Capital Work in Progress
3.82
174.29
3.80
22.78
0.00
0.00
0.00
0.26
0.00
0.00
Non Current Investment
594.16
467.64
285.93
278.04
273.38
471.21
362.78
272.90
210.47
211.72
Long Term Loans & Adv.
16.07
20.79
288.40
208.40
9.51
13.44
12.81
97.09
99.69
91.00
Other Non Current Assets
27.24
13.82
5.19
5.02
21.34
11.88
8.92
8.83
15.54
0.08
Current Assets
798.58
655.76
1,005.58
820.07
483.74
208.71
227.81
396.60
368.66
281.25
Current Investments
555.13
469.05
639.56
431.38
391.21
122.04
158.26
230.00
247.00
177.54
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
66.83
37.67
45.83
37.48
26.03
19.14
18.85
13.27
13.01
6.91
Cash & Bank
52.86
71.02
205.85
207.68
53.70
55.50
41.95
48.32
40.37
65.60
Other Current Assets
123.77
14.69
15.32
16.35
12.81
12.04
8.74
105.00
68.28
31.20
Short Term Loans & Adv.
94.75
63.33
99.03
127.17
0.92
0.22
3.35
97.51
60.24
26.41
Net Current Assets
558.53
471.55
732.49
535.87
392.21
135.31
153.10
246.70
253.57
170.20
Total Assets
1,781.40
1,456.90
1,695.09
1,407.74
862.32
780.48
688.41
780.90
698.03
590.75

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
385.94
248.82
283.41
192.56
82.17
85.70
79.30
42.74
28.42
42.95
PBT
556.01
365.15
408.55
259.52
136.45
148.21
141.42
86.59
131.31
62.62
Adjustment
-53.67
-28.52
-29.97
-36.19
-31.41
-31.60
-23.96
-2.24
-30.32
-11.75
Changes in Working Capital
-2.76
5.35
5.00
27.16
1.14
2.71
0.87
-9.54
-35.95
12.52
Cash after chg. in Working capital
499.58
341.99
383.58
250.49
106.18
119.31
118.33
74.81
65.04
63.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-113.64
-93.16
-100.17
-57.93
-24.01
-33.61
-39.03
-32.06
-36.62
-20.44
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
-249.24
-126.28
-145.53
-107.23
-32.66
-66.78
-67.09
18.19
0.26
-19.44
Net Fixed Assets
-61.70
-190.80
-22.08
-28.81
-7.91
-5.38
-76.21
-4.48
41.12
-0.71
Net Investments
-165.18
-23.07
-140.38
-51.72
-42.00
-50.89
30.27
-53.73
-47.07
-14.36
Others
-22.36
87.59
16.93
-26.70
17.25
-10.51
-21.15
76.40
6.21
-4.37
Cash from Financing Activity
-168.58
-157.78
-94.18
-47.16
-50.54
-20.09
-37.73
-31.44
-27.67
-23.48
Net Cash Inflow / Outflow
-31.88
-35.23
43.70
38.17
-1.02
-1.17
-25.52
29.49
1.01
0.03
Opening Cash & Equivalents
50.36
85.59
41.89
3.72
4.74
5.91
31.43
1.95
0.94
0.92
Closing Cash & Equivalent
18.48
50.36
85.59
41.89
3.72
4.74
5.91
31.43
1.95
0.95

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.)
70.02
58.07
104.59
83.94
69.28
63.94
57.30
51.04
45.87
35.35
ROA
25.91%
17.51%
20.10%
17.73%
12.99%
15.63%
14.11%
11.71%
15.40%
8.34%
ROE
31.34%
23.93%
31.65%
25.14%
15.33%
18.13%
18.31%
17.10%
21.47%
12.01%
ROCE
41.55%
31.67%
41.47%
32.42%
19.61%
23.40%
24.98%
23.02%
30.94%
17.33%
Fixed Asset Turnover
2.60
3.15
3.98
3.05
2.16
2.07
3.63
14.06
3.86
1.91
Receivable days
23.48
27.45
27.58
33.72
36.61
35.33
31.24
32.85
29.59
22.68
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
31.87
19.46
39.31
63.62
61.50
41.99
Cash Conversion Cycle
23.48
27.45
27.58
33.72
4.74
15.87
-8.07
-30.76
-31.92
-19.31
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
5051.06
2736.24
0.00
0.00
4642.08
0.00
0.00
0.00
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.