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

Logistics

Rating :
N/A

BSE: 531344 | NSE: CONCOR

1057.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1032.00
  •  1070.30
  •  1027.15
  •  1032.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3546969
  •  37448.07
  •  1180.00
  •  742.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48,018.49
  • 37.30
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 44,264.92
  • 1.46%
  • 3.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.80%
  • 0.59%
  • 4.68%
  • FII
  • DII
  • Others
  • 13.65%
  • 23.77%
  • 2.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.52
  • 5.76
  • 4.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.45
  • 2.94
  • 2.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 28.15
  • 6.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.03
  • 43.96
  • 41.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.56
  • 3.67
  • 4.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.71
  • 19.45
  • 20.44

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
2,287.75
2,194.87
4.23%
2,103.13
1,922.84
9.38%
2,325.13
2,184.33
6.45%
2,210.57
2,004.46
10.28%
Expenses
1,705.73
1,648.41
3.48%
1,661.50
1,527.02
8.81%
1,826.93
1,736.71
5.19%
1,693.11
1,572.10
7.70%
EBITDA
582.02
546.46
6.51%
441.63
395.82
11.57%
498.20
447.62
11.30%
517.46
432.36
19.68%
EBIDTM
25.44%
24.90%
21.00%
20.59%
21.43%
20.49%
23.41%
21.57%
Other Income
128.87
104.91
22.84%
93.85
81.14
15.66%
92.74
97.23
-4.62%
91.55
104.32
-12.24%
Interest
18.51
16.51
12.11%
18.95
15.91
19.11%
20.03
16.70
19.94%
18.73
15.76
18.85%
Depreciation
166.31
153.10
8.63%
169.42
142.10
19.23%
164.51
157.54
4.42%
158.90
139.63
13.80%
PBT
492.75
481.76
2.28%
347.11
318.95
8.83%
406.40
370.61
9.66%
431.38
381.29
13.14%
Tax
121.50
118.97
2.13%
86.87
76.76
13.17%
105.15
96.47
9.00%
105.57
92.99
13.53%
PAT
371.25
362.79
2.33%
260.24
242.19
7.45%
301.25
274.14
9.89%
325.81
288.30
13.01%
PATM
16.23%
16.53%
12.37%
12.60%
12.96%
12.55%
14.74%
14.38%
EPS
6.00
6.03
-0.50%
4.24
4.03
5.21%
5.20
4.58
13.54%
5.43
4.83
12.42%

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
8,926.58
8,653.41
8,169.12
7,652.73
6,427.08
6,539.42
6,956.06
6,612.49
5,979.73
6,278.20
6,122.13
Net Sales Growth
7.46%
5.93%
6.75%
19.07%
-1.72%
-5.99%
5.20%
10.58%
-4.75%
2.55%
 
Cost Of Goods Sold
0.00
1.26
0.00
0.03
0.15
0.21
0.03
0.18
0.00
30.84
19.31
Gross Profit
8,926.58
8,652.15
8,169.12
7,652.70
6,426.93
6,539.21
6,956.03
6,612.31
5,979.73
6,247.36
6,102.82
GP Margin
100.00%
99.99%
100%
100.00%
100.00%
100.00%
100.00%
100.00%
100%
99.51%
99.68%
Total Expenditure
6,887.27
6,694.92
6,302.78
5,903.43
5,379.79
4,845.23
5,165.06
5,120.09
4,731.64
4,935.73
4,727.34
Power & Fuel Cost
-
127.60
130.78
122.45
97.95
12.62
12.44
17.81
16.56
48.32
76.71
% Of Sales
-
1.47%
1.60%
1.60%
1.52%
0.19%
0.18%
0.27%
0.28%
0.77%
1.25%
Employee Cost
-
463.13
430.80
417.59
428.65
316.95
340.63
279.38
188.67
158.67
197.77
% Of Sales
-
5.35%
5.27%
5.46%
6.67%
4.85%
4.90%
4.23%
3.16%
2.53%
3.23%
Manufacturing Exp.
-
5,600.77
5,209.39
4,774.73
4,017.74
4,039.41
4,171.55
4,471.61
4,186.20
4,444.96
4,054.79
% Of Sales
-
64.72%
63.77%
62.39%
62.51%
61.77%
59.97%
67.62%
70.01%
70.80%
66.23%
General & Admin Exp.
-
458.87
484.08
553.45
777.07
172.02
323.10
302.61
290.96
198.86
247.91
% Of Sales
-
5.30%
5.93%
7.23%
12.09%
2.63%
4.64%
4.58%
4.87%
3.17%
4.05%
Selling & Distn. Exp.
-
3.21
4.22
3.11
2.54
272.04
278.20
4.93
3.23
4.69
95.50
% Of Sales
-
0.04%
0.05%
0.04%
0.04%
4.16%
4.00%
0.07%
0.05%
0.07%
1.56%
Miscellaneous Exp.
-
40.08
43.51
32.07
55.69
31.98
39.11
43.57
46.02
49.39
95.50
% Of Sales
-
0.46%
0.53%
0.42%
0.87%
0.49%
0.56%
0.66%
0.77%
0.79%
0.58%
EBITDA
2,039.31
1,958.49
1,866.34
1,749.30
1,047.29
1,694.19
1,791.00
1,492.40
1,248.09
1,342.47
1,394.79
EBITDA Margin
22.85%
22.63%
22.85%
22.86%
16.29%
25.91%
25.75%
22.57%
20.87%
21.38%
22.78%
Other Income
407.01
370.34
313.40
245.53
270.36
253.44
317.01
286.76
285.04
313.28
354.52
Interest
76.22
71.73
64.68
62.84
43.41
46.44
6.85
6.29
6.01
0.33
18.49
Depreciation
659.14
618.61
573.01
561.42
553.38
544.41
452.26
419.97
367.07
354.90
410.89
PBT
1,677.64
1,638.49
1,542.05
1,370.57
720.86
1,356.78
1,648.90
1,352.90
1,160.05
1,300.52
1,319.93
Tax
419.09
406.45
389.72
342.20
172.98
138.09
474.40
348.59
329.44
367.99
263.97
Tax Rate
24.98%
24.81%
25.27%
24.97%
26.94%
27.35%
28.77%
25.77%
28.40%
28.30%
20.00%
PAT
1,258.55
1,260.59
1,173.95
1,056.37
505.26
364.69
1,181.53
1,013.14
833.94
931.83
1,054.44
PAT before Minority Interest
1,255.70
1,262.09
1,173.55
1,053.52
500.70
366.87
1,174.50
1,004.31
830.61
932.53
1,055.84
Minority Interest
-2.85
-1.50
0.40
2.85
4.56
-2.18
7.03
8.83
3.33
-0.70
-1.40
PAT Margin
14.10%
14.57%
14.37%
13.80%
7.86%
5.58%
16.99%
15.32%
13.95%
14.84%
17.22%
PAT Growth
7.81%
7.38%
11.13%
109.07%
38.55%
-69.13%
16.62%
21.49%
-10.51%
-11.63%
 
EPS
20.66
20.69
19.27
17.34
8.29
5.99
19.39
16.63
13.69
15.29
17.31

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
11,823.21
11,226.29
10,753.92
10,187.26
10,046.10
10,327.41
9,321.77
8,771.15
8,307.33
7,516.79
Share Capital
304.65
304.65
304.65
304.65
304.65
304.65
243.72
194.97
194.97
194.97
Total Reserves
11,518.56
10,921.64
10,449.27
9,882.61
9,741.45
10,022.76
9,078.05
8,576.18
8,112.36
7,321.82
Non-Current Liabilities
783.67
696.25
613.34
720.07
430.36
320.11
318.72
398.48
430.23
429.76
Secured Loans
0.00
44.55
50.91
57.27
63.64
70.00
62.00
62.00
10.06
130.80
Unsecured Loans
24.22
4.58
4.56
4.53
0.00
0.00
0.00
0.00
0.00
23.98
Long Term Provisions
79.16
74.82
86.72
137.62
37.95
53.98
45.85
51.02
37.86
34.88
Current Liabilities
1,245.70
1,348.31
1,425.31
1,329.56
1,176.98
2,043.64
1,163.72
848.28
744.29
956.53
Trade Payables
281.01
382.12
422.29
269.27
155.38
353.21
275.94
259.29
194.32
221.96
Other Current Liabilities
893.53
897.20
929.58
985.67
990.24
971.72
863.17
570.44
536.23
581.32
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
700.65
0.00
0.00
0.00
2.00
Short Term Provisions
71.16
68.99
73.44
74.62
31.36
18.06
24.61
18.55
13.74
151.25
Total Liabilities
13,955.89
13,372.67
12,894.80
12,340.85
11,761.96
12,797.50
10,917.58
10,125.41
9,579.05
8,994.16
Net Block
6,014.76
5,620.69
5,722.71
5,662.68
5,347.81
4,564.06
4,019.24
3,657.91
3,007.78
3,675.06
Gross Block
10,304.53
9,336.30
8,924.25
8,320.25
7,521.55
6,146.98
5,153.00
4,377.89
3,362.21
5,958.54
Accumulated Depreciation
4,289.77
3,715.61
3,201.54
2,657.57
2,173.74
1,582.92
1,133.76
719.98
354.43
2,283.48
Non Current Assets
9,669.92
9,244.67
9,218.11
9,123.98
8,834.03
8,050.61
7,653.95
7,443.14
8,199.20
5,688.07
Capital Work in Progress
892.65
836.74
755.44
922.56
943.07
626.34
691.82
616.62
622.94
394.57
Non Current Investment
1,107.06
1,091.74
1,206.54
1,211.32
1,198.92
1,168.80
1,126.28
1,079.94
1,100.62
486.53
Long Term Loans & Adv.
1,444.27
1,463.18
1,336.06
1,151.14
1,182.12
1,052.21
1,188.80
1,219.11
1,271.37
1,108.66
Other Non Current Assets
211.18
232.32
197.36
176.28
162.11
639.20
627.81
869.56
2,196.49
23.25
Current Assets
4,285.97
4,128.00
3,676.69
3,216.87
2,927.93
4,746.89
3,263.63
2,682.27
1,379.85
3,299.01
Current Investments
0.00
121.78
0.00
50.00
0.00
0.00
0.00
0.00
0.00
1.67
Inventories
50.22
37.18
30.68
23.97
26.26
23.64
27.83
23.14
18.30
50.28
Sundry Debtors
333.63
216.00
181.72
161.03
164.63
95.48
90.94
63.17
59.51
69.05
Cash & Bank
3,296.09
3,102.12
2,918.38
2,492.80
2,191.62
205.74
2,017.88
1,746.24
891.32
2,949.32
Other Current Assets
606.03
167.47
127.88
109.71
545.42
4,422.03
1,126.98
849.72
410.72
228.69
Short Term Loans & Adv.
423.97
483.45
418.03
379.36
247.19
257.40
233.64
155.72
45.36
76.04
Net Current Assets
3,040.27
2,779.69
2,251.38
1,887.31
1,750.95
2,703.25
2,099.91
1,833.99
635.56
2,342.48
Total Assets
13,955.89
13,372.67
12,894.80
12,340.85
11,761.96
12,797.50
10,917.58
10,125.41
9,579.05
8,994.16

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
1,388.50
1,405.86
1,369.96
1,029.06
4,285.77
-1,941.38
1,313.29
2,029.39
-781.42
1,166.38
PBT
1,668.54
1,563.27
1,395.72
673.68
543.79
1,696.74
1,408.70
1,183.57
1,334.59
1,319.91
Adjustment
350.86
389.91
417.44
441.09
1,210.55
142.33
153.64
103.07
45.12
106.08
Changes in Working Capital
-206.59
-121.10
-85.92
155.55
2,669.01
-3,233.06
91.49
1,135.00
-1,830.53
105.84
Cash after chg. in Working capital
1,812.81
1,832.08
1,727.24
1,270.32
4,423.35
-1,393.99
1,653.83
2,421.64
-450.82
1,531.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-424.31
-426.22
-357.28
-241.26
-137.58
-547.39
-340.54
-392.25
-330.60
-365.33
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
-698.67
-593.47
-1,068.45
33.71
-2,875.04
1,381.47
-745.20
-881.97
-752.72
-648.29
Net Fixed Assets
-1,017.43
-544.33
-429.95
-767.08
-1,646.96
-924.23
-829.53
-914.13
1,831.79
-791.36
Net Investments
108.95
-6.96
59.61
-51.09
-41.18
-13.88
-15.30
-16.14
-202.83
-290.72
Others
209.81
-42.18
-698.11
851.88
-1,186.90
2,319.58
99.63
48.30
-2,381.68
433.79
Cash from Financing Activity
-840.10
-853.59
-594.98
-456.62
-1,470.15
480.65
-492.43
-292.50
-298.50
-349.04
Net Cash Inflow / Outflow
-150.27
-41.20
-293.47
606.15
-59.42
-79.26
75.66
854.92
-1,832.64
169.05
Opening Cash & Equivalents
343.74
384.94
678.41
72.26
131.68
210.94
135.28
891.32
2,723.96
2,786.71
Closing Cash & Equivalent
193.47
343.74
384.94
678.41
72.26
131.68
210.94
1,746.24
891.32
2,955.76

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.)
194.05
184.25
176.50
167.20
164.88
169.50
152.99
143.96
136.35
123.26
ROA
9.24%
8.94%
8.35%
4.15%
2.99%
9.91%
9.55%
8.43%
10.04%
12.23%
ROE
10.95%
10.68%
10.06%
4.95%
3.60%
11.95%
11.10%
9.73%
11.79%
14.70%
ROCE
15.05%
14.73%
13.84%
7.04%
5.20%
16.17%
14.92%
13.60%
16.24%
18.13%
Fixed Asset Turnover
0.90
0.91
0.90
0.82
0.97
1.25
1.41
1.56
1.36
1.10
Receivable days
11.38
8.73
8.05
9.11
7.17
4.82
4.19
3.70
3.70
3.91
Inventory Days
1.81
1.49
1.28
1.40
1.37
1.33
1.39
1.25
1.97
2.04
Payable days
0.00
0.00
0.00
0.00
17.88
21.84
18.79
17.37
15.15
15.45
Cash Conversion Cycle
13.19
10.22
9.33
10.51
-9.34
-15.69
-13.21
-12.42
-9.49
-9.50
Total Debt/Equity
0.00
0.00
0.01
0.01
0.01
0.07
0.01
0.01
0.00
0.03
Interest Cover
24.26
25.17
23.21
16.52
11.87
241.72
216.09
194.02
3941.97
72.38

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.