Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Consumer Durables - Electronics

Rating :
N/A

BSE: 543725 | NSE: ELIN

203.51
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  204.94
  •  204.94
  •  200.79
  •  203.03
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  157347
  •  319.00
  •  282.00
  •  129.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 995.92
  • 58.99
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 962.03
  • N/A
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.41%
  • 3.35%
  • 45.09%
  • FII
  • DII
  • Others
  • 0.86%
  • 12.48%
  • 4.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 5.81
  • -1.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.74
  • -6.05
  • -12.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.80
  • -5.68
  • -29.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

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
304.56
273.34
11.42%
293.58
253.83
15.66%
277.83
268.72
3.39%
236.71
202.25
17.04%
Expenses
293.25
263.49
11.29%
280.33
244.04
14.87%
265.43
259.89
2.13%
228.22
189.06
20.71%
EBITDA
11.31
9.85
14.82%
13.25
9.79
35.34%
12.41
8.84
40.38%
8.49
13.19
-35.63%
EBIDTM
3.71%
3.61%
4.51%
3.86%
4.47%
3.29%
3.59%
6.52%
Other Income
2.61
2.11
23.70%
2.36
2.73
-13.55%
2.31
1.84
25.54%
1.95
0.14
1,292.86%
Interest
2.00
1.33
50.38%
1.84
2.75
-33.09%
2.15
2.54
-15.35%
1.89
3.09
-38.83%
Depreciation
5.48
4.76
15.13%
5.71
4.85
17.73%
7.47
5.86
27.47%
4.77
4.39
8.66%
PBT
6.44
5.87
9.71%
8.06
4.93
63.49%
5.11
2.27
125.11%
3.78
5.85
-35.38%
Tax
1.66
1.95
-14.87%
2.14
1.16
84.48%
1.57
0.67
134.33%
1.13
1.27
-11.02%
PAT
4.78
3.92
21.94%
5.92
3.77
57.03%
3.54
1.60
121.25%
2.64
4.59
-42.48%
PATM
1.57%
1.43%
2.02%
1.49%
1.27%
0.60%
1.12%
2.27%
EPS
1.00
0.82
21.95%
1.24
0.79
56.96%
0.74
0.33
124.24%
0.55
0.96
-42.71%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Net Sales
1,112.68
1,041.72
1,075.43
1,093.75
862.38
785.58
475.13
Net Sales Growth
11.48%
-3.13%
-1.67%
26.83%
9.78%
65.34%
 
Cost Of Goods Sold
825.44
770.62
796.74
815.67
624.70
553.80
338.08
Gross Profit
287.24
271.10
278.69
278.08
237.69
231.78
137.06
GP Margin
25.82%
26.02%
25.91%
25.42%
27.56%
29.50%
28.85%
Total Expenditure
1,067.23
1,001.18
1,010.32
1,014.78
795.90
730.20
435.69
Power & Fuel Cost
-
17.20
17.23
16.21
14.26
14.76
11.09
% Of Sales
-
1.65%
1.60%
1.48%
1.65%
1.88%
2.33%
Employee Cost
-
147.97
133.72
125.24
108.02
105.81
40.14
% Of Sales
-
14.20%
12.43%
11.45%
12.53%
13.47%
8.45%
Manufacturing Exp.
-
48.42
43.73
46.27
37.37
38.39
9.53
% Of Sales
-
4.65%
4.07%
4.23%
4.33%
4.89%
2.01%
General & Admin Exp.
-
7.77
10.39
5.34
4.56
8.56
5.88
% Of Sales
-
0.75%
0.97%
0.49%
0.53%
1.09%
1.24%
Selling & Distn. Exp.
-
3.59
3.14
2.87
3.77
2.30
4.00
% Of Sales
-
0.34%
0.29%
0.26%
0.44%
0.29%
0.84%
Miscellaneous Exp.
-
5.61
5.39
3.17
3.22
6.58
26.98
% Of Sales
-
0.54%
0.50%
0.29%
0.37%
0.84%
5.68%
EBITDA
45.46
40.54
65.11
78.97
66.48
55.38
39.44
EBITDA Margin
4.09%
3.89%
6.05%
7.22%
7.71%
7.05%
8.30%
Other Income
9.23
9.11
2.27
0.96
2.52
1.00
1.35
Interest
7.88
8.12
13.06
12.70
9.68
11.66
9.28
Depreciation
23.43
21.85
18.61
14.35
11.84
20.27
8.82
PBT
23.39
19.68
35.70
52.87
47.49
24.45
22.69
Tax
6.50
5.81
8.90
13.69
12.63
5.87
4.99
Tax Rate
27.79%
29.52%
24.93%
25.89%
26.60%
24.01%
21.99%
PAT
16.88
13.87
26.80
39.18
34.86
18.58
17.70
PAT before Minority Interest
16.88
13.87
26.80
39.18
34.86
18.58
17.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.52%
1.33%
2.49%
3.58%
4.04%
2.37%
3.73%
PAT Growth
21.61%
-48.25%
-31.60%
12.39%
87.62%
4.97%
 
EPS
3.40
2.79
5.39
7.88
7.01
3.74
3.56

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
503.10
493.10
303.12
262.27
208.81
Share Capital
23.96
23.96
20.42
6.81
6.81
Total Reserves
479.14
469.13
282.70
255.46
202.00
Non-Current Liabilities
11.70
51.43
44.28
45.97
40.91
Secured Loans
0.00
39.59
33.96
37.15
40.15
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.97
0.91
0.87
0.00
Current Liabilities
154.42
189.64
185.26
200.06
126.42
Trade Payables
108.52
126.91
99.24
104.58
68.16
Other Current Liabilities
30.07
40.05
31.33
34.01
20.78
Short Term Borrowings
11.48
19.96
51.53
56.66
19.11
Short Term Provisions
4.36
2.72
3.16
4.82
18.37
Total Liabilities
669.22
734.17
532.66
508.30
376.14
Net Block
223.60
232.37
188.04
161.26
133.90
Gross Block
385.10
379.16
326.48
286.11
272.33
Accumulated Depreciation
161.50
146.78
138.44
124.84
138.43
Non Current Assets
245.80
272.97
210.55
182.70
150.80
Capital Work in Progress
11.94
0.09
0.02
0.06
0.03
Non Current Investment
1.47
0.07
0.06
0.06
0.03
Long Term Loans & Adv.
7.58
9.06
22.43
21.32
16.81
Other Non Current Assets
1.21
31.37
0.00
0.00
0.03
Current Assets
423.42
461.21
322.11
325.61
225.34
Current Investments
61.81
26.47
1.16
13.56
24.12
Inventories
110.53
123.43
119.72
114.99
79.90
Sundry Debtors
199.44
197.41
177.37
182.63
90.93
Cash & Bank
33.71
99.66
4.93
5.38
10.41
Other Current Assets
17.94
3.86
10.95
2.69
19.97
Short Term Loans & Adv.
11.95
10.38
7.98
6.34
17.99
Net Current Assets
269.00
271.56
136.85
125.54
98.92
Total Assets
669.22
734.18
532.66
508.31
376.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
42.67
62.32
57.11
-33.64
82.95
PBT
19.68
35.70
52.87
47.49
24.45
Adjustment
22.08
29.49
26.14
19.42
36.64
Changes in Working Capital
4.63
7.84
-7.14
-93.63
28.21
Cash after chg. in Working capital
46.39
73.03
71.87
-26.72
89.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.72
-10.72
-14.76
-6.92
-6.35
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
36.43
-196.70
-27.81
-4.95
-43.36
Net Fixed Assets
-9.88
-45.06
-36.56
-12.10
Net Investments
-36.71
-25.30
1.01
11.98
Others
83.02
-126.34
7.74
-4.83
Cash from Financing Activity
-79.27
130.76
-29.96
34.19
-33.33
Net Cash Inflow / Outflow
-0.17
-3.62
-0.66
-4.40
6.25
Opening Cash & Equivalents
0.39
4.01
4.68
9.07
2.84
Closing Cash & Equivalent
0.22
0.39
4.01
4.68
9.10

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
104.97
102.89
74.22
64.22
306.77
ROA
1.98%
4.23%
7.53%
7.88%
5.30%
ROE
2.79%
6.73%
13.86%
14.80%
10.01%
ROCE
5.12%
9.99%
16.78%
17.46%
13.94%
Fixed Asset Turnover
2.73
3.05
3.57
3.09
3.34
Receivable days
69.53
63.60
60.07
57.89
45.82
Inventory Days
40.99
41.26
39.16
41.24
33.72
Payable days
55.75
51.80
45.60
50.46
46.42
Cash Conversion Cycle
54.76
53.06
53.63
48.67
33.12
Total Debt/Equity
0.02
0.16
0.34
0.43
0.34
Interest Cover
3.43
3.73
5.16
5.91
3.10

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.