Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Textile - Inner and Confort Wear

Rating :
N/A

BSE: 541403 | NSE: DOLLAR

438.10
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  428.05
  •  445.00
  •  425.70
  •  428.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21431
  •  93.26
  •  659.95
  •  371.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,217.32
  • 23.37
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,570.34
  • 0.77%
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.21%
  • 9.07%
  • 15.17%
  • FII
  • DII
  • Others
  • 2.01%
  • 0.00%
  • 1.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.90
  • 10.21
  • 5.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 8.61
  • -6.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 8.70
  • -15.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.70
  • 31.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.32
  • 3.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.22
  • 19.16

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
16.06
20.2
25.45
35.05
P/E Ratio
32.01
25.45
20.2
14.66
Revenue
1525
1778
2008
2211
EBITDA
159
203
247
300
Net Income
90
114
155
199
ROA
7.4
P/Bk Ratio
3.73
3.38
3.17
2.59
ROE
12.12
13.93
16.05
18.9
FCFF
-119.35
157.1
105.7
166.25
FCFF Yield
-3.68
4.85
3.26
5.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
380.73
331.55
14.83%
446.87
412.52
8.33%
333.73
328.24
1.67%
499.96
406.38
23.03%
Expenses
339.11
298.93
13.44%
397.95
370.78
7.33%
298.13
301.13
-1.00%
442.80
395.08
12.08%
EBITDA
41.62
32.63
27.55%
48.93
41.74
17.23%
35.61
27.11
31.35%
57.16
11.30
405.84%
EBIDTM
10.93%
9.84%
10.95%
10.12%
10.67%
8.26%
11.43%
2.78%
Other Income
1.72
1.23
39.84%
1.14
0.53
115.09%
0.69
0.67
2.99%
2.08
1.25
66.40%
Interest
7.35
4.87
50.92%
7.14
3.89
83.55%
6.72
3.47
93.66%
6.26
3.40
84.12%
Depreciation
9.45
6.17
53.16%
9.00
4.27
110.77%
8.42
4.18
101.44%
6.65
4.26
56.10%
PBT
26.54
22.81
16.35%
33.93
34.11
-0.53%
21.16
20.12
5.17%
46.33
4.89
847.44%
Tax
7.14
4.92
45.12%
7.79
8.54
-8.78%
5.51
4.21
30.88%
12.68
1.49
751.01%
PAT
19.39
17.89
8.38%
26.14
25.57
2.23%
15.64
15.91
-1.70%
33.65
3.40
889.71%
PATM
5.09%
5.40%
5.85%
6.20%
4.69%
4.85%
6.73%
0.84%
EPS
3.52
3.12
12.82%
4.67
4.39
6.38%
2.70
2.56
5.47%
5.83
0.10
5,730.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
1,661.29
1,572.27
1,393.83
1,342.53
1,036.96
967.10
1,028.76
925.55
Net Sales Growth
12.35%
12.80%
3.82%
29.47%
7.22%
-5.99%
11.15%
 
Cost Of Goods Sold
748.38
725.02
757.77
614.63
445.28
448.47
433.54
405.93
Gross Profit
912.91
847.25
636.06
727.90
591.68
518.63
595.22
519.62
GP Margin
54.95%
53.89%
45.63%
54.22%
57.06%
53.63%
57.86%
56.14%
Total Expenditure
1,477.99
1,412.57
1,294.72
1,121.96
898.55
861.44
892.36
801.19
Power & Fuel Cost
-
16.13
14.31
12.47
10.58
13.27
15.50
11.00
% Of Sales
-
1.03%
1.03%
0.93%
1.02%
1.37%
1.51%
1.19%
Employee Cost
-
89.37
76.94
63.96
44.63
42.07
30.25
26.42
% Of Sales
-
5.68%
5.52%
4.76%
4.30%
4.35%
2.94%
2.85%
Manufacturing Exp.
-
354.79
234.97
279.15
220.82
194.58
219.32
197.98
% Of Sales
-
22.57%
16.86%
20.79%
21.29%
20.12%
21.32%
21.39%
General & Admin Exp.
-
17.51
19.20
13.86
10.81
12.16
15.65
10.99
% Of Sales
-
1.11%
1.38%
1.03%
1.04%
1.26%
1.52%
1.19%
Selling & Distn. Exp.
-
197.33
184.06
131.97
161.40
145.61
172.61
145.22
% Of Sales
-
12.55%
13.21%
9.83%
15.56%
15.06%
16.78%
15.69%
Miscellaneous Exp.
-
12.42
7.48
5.91
5.03
5.30
5.50
3.65
% Of Sales
-
0.79%
0.54%
0.44%
0.49%
0.55%
0.53%
0.39%
EBITDA
183.32
159.70
99.11
220.57
138.41
105.66
136.40
124.36
EBITDA Margin
11.03%
10.16%
7.11%
16.43%
13.35%
10.93%
13.26%
13.44%
Other Income
5.63
4.50
4.75
6.53
3.48
4.71
2.21
2.01
Interest
27.47
19.56
15.08
10.42
9.11
16.37
16.48
18.39
Depreciation
33.52
21.27
17.64
16.58
15.47
14.21
11.10
12.17
PBT
127.96
123.37
71.14
200.12
117.31
79.79
111.04
95.81
Tax
33.12
30.36
13.18
51.17
30.03
20.34
35.78
31.79
Tax Rate
25.88%
24.61%
18.53%
25.57%
25.60%
25.49%
32.22%
33.18%
PAT
94.82
90.20
52.54
147.09
87.28
59.45
75.25
64.02
PAT before Minority Interest
93.73
91.37
52.45
147.09
87.28
59.45
75.25
64.02
Minority Interest
-1.09
-1.17
0.09
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.71%
5.74%
3.77%
10.96%
8.42%
6.15%
7.31%
6.92%
PAT Growth
51.06%
71.68%
-64.28%
68.53%
46.81%
-21.00%
17.54%
 
EPS
16.72
15.91
9.27
25.94
15.39
10.49
13.27
11.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
781.10
707.22
671.01
536.75
460.83
415.68
352.36
Share Capital
11.34
11.34
11.34
11.34
11.34
11.34
11.34
Total Reserves
769.76
695.88
659.66
525.41
449.49
404.34
341.02
Non-Current Liabilities
49.40
35.85
61.43
38.33
30.07
44.55
47.66
Secured Loans
30.05
0.14
0.70
2.31
3.31
3.49
2.51
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
42.47
Long Term Provisions
8.94
27.05
57.90
35.07
25.51
40.98
2.22
Current Liabilities
539.47
346.18
420.51
290.95
349.04
385.31
300.15
Trade Payables
182.33
137.54
176.11
139.17
120.34
147.49
112.72
Other Current Liabilities
54.01
47.98
39.30
29.95
23.63
30.14
28.53
Short Term Borrowings
271.67
160.60
204.97
121.72
204.99
207.67
124.98
Short Term Provisions
31.45
0.06
0.13
0.12
0.07
0.02
33.92
Total Liabilities
1,372.69
1,090.80
1,152.95
866.03
839.94
845.54
700.17
Net Block
230.27
97.47
90.59
85.24
74.32
70.20
68.41
Gross Block
350.86
196.98
174.09
152.57
126.29
108.02
95.24
Accumulated Depreciation
120.59
99.52
83.50
67.33
51.96
37.82
26.84
Non Current Assets
281.67
235.71
211.10
143.37
124.94
119.89
75.51
Capital Work in Progress
16.85
87.75
52.28
14.67
14.05
2.03
2.13
Non Current Investment
0.10
1.70
5.40
4.56
6.50
5.84
3.37
Long Term Loans & Adv.
34.31
48.74
62.79
38.85
30.00
41.78
1.44
Other Non Current Assets
0.15
0.06
0.04
0.06
0.06
0.04
0.16
Current Assets
1,091.03
855.08
941.85
722.66
715.00
725.66
624.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
486.57
357.61
475.21
333.95
304.97
324.57
282.90
Sundry Debtors
492.96
428.34
402.09
330.92
360.09
347.62
271.71
Cash & Bank
2.18
1.41
0.51
7.30
6.19
21.53
19.61
Other Current Assets
109.31
7.46
11.34
8.97
43.75
31.94
50.45
Short Term Loans & Adv.
102.83
60.27
52.70
41.52
34.76
26.09
45.98
Net Current Assets
551.55
508.90
521.34
431.71
365.96
340.34
324.51
Total Assets
1,372.70
1,090.79
1,152.95
866.03
839.94
845.55
700.18

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-25.57
136.00
0.34
132.41
52.87
0.84
-31.08
PBT
121.73
65.63
198.26
115.34
77.68
109.40
95.43
Adjustment
43.73
37.58
29.80
28.35
33.58
28.39
31.03
Changes in Working Capital
-164.67
60.99
-183.09
18.61
-33.78
-92.43
-121.60
Cash after chg. in Working capital
0.79
164.19
44.97
162.30
77.48
45.36
4.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.36
-28.19
-44.62
-29.89
-24.61
-44.53
-35.94
Other Direct Exp. Paid
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
Cash From Investing Activity
-80.13
-57.64
-61.85
-21.94
-25.12
-15.84
-10.77
Net Fixed Assets
-82.95
-58.13
-59.13
-26.90
-30.29
-12.68
Net Investments
0.10
-5.10
0.41
0.00
-2.77
-4.10
Others
2.72
5.59
-3.13
4.96
7.94
0.94
Cash from Financing Activity
107.65
-78.52
54.74
-109.40
-42.59
16.38
51.20
Net Cash Inflow / Outflow
1.95
-0.16
-6.76
1.08
-14.84
1.38
9.35
Opening Cash & Equivalents
0.17
0.21
6.97
5.89
20.73
19.36
10.01
Closing Cash & Equivalent
2.13
0.17
0.21
6.97
5.89
20.73
19.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
137.72
124.69
118.31
94.64
81.25
73.29
62.13
ROA
7.42%
4.67%
14.57%
10.23%
7.05%
9.74%
9.14%
ROE
12.28%
7.61%
24.36%
17.50%
13.57%
19.60%
18.17%
ROCE
14.45%
9.25%
27.15%
18.99%
14.68%
21.70%
21.29%
Fixed Asset Turnover
5.74
7.51
8.22
7.44
8.25
10.12
9.72
Receivable days
106.94
108.73
99.64
121.62
133.55
109.87
107.15
Inventory Days
97.99
109.04
109.99
112.45
118.80
107.76
111.56
Payable days
80.52
75.54
93.62
106.36
58.41
51.41
49.82
Cash Conversion Cycle
124.41
142.24
116.02
127.70
193.94
166.22
168.90
Total Debt/Equity
0.39
0.23
0.31
0.23
0.46
0.54
0.52
Interest Cover
7.22
5.35
20.04
13.88
5.87
7.74
6.21

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.