Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 505750 | NSE: Not Listed

616.60
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  659.95
  •  668.65
  •  610.00
  •  653.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  65602
  •  413.96
  •  699.00
  •  300.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 615.29
  • 40.24
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 620.33
  • 0.16%
  • 8.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.20%
  • 1.90%
  • 45.74%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 10.27
  • 14.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.44
  • 10.59
  • 10.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.46
  • 78.92
  • 30.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.15
  • 26.48
  • 27.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 4.00
  • 5.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.00
  • 12.55
  • 14.97

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
62.58
41.01
52.60%
56.44
38.20
47.75%
61.84
54.88
12.68%
46.40
41.43
12.00%
Expenses
53.87
37.02
45.52%
50.68
35.79
41.60%
56.68
50.71
11.77%
40.24
37.75
6.60%
EBITDA
8.71
3.99
118.30%
5.76
2.41
139.00%
5.16
4.17
23.74%
6.16
3.68
67.39%
EBIDTM
13.92%
9.73%
10.21%
6.31%
8.34%
7.60%
13.28%
8.88%
Other Income
0.01
0.18
-94.44%
0.37
0.05
640.00%
0.46
0.37
24.32%
0.08
0.03
166.67%
Interest
0.45
0.24
87.50%
0.39
0.28
39.29%
0.53
0.24
120.83%
0.60
0.51
17.65%
Depreciation
0.99
0.81
22.22%
0.91
0.69
31.88%
0.84
0.89
-5.62%
0.80
0.85
-5.88%
PBT
7.28
3.12
133.33%
4.83
1.49
224.16%
4.25
3.41
24.63%
4.84
2.35
105.96%
Tax
2.15
0.92
133.70%
1.19
0.30
296.67%
1.06
1.47
-27.89%
1.51
0.08
1,787.50%
PAT
5.13
2.20
133.18%
3.64
1.19
205.88%
3.19
1.94
64.43%
3.33
2.27
46.70%
PATM
8.20%
5.36%
6.45%
3.12%
5.16%
3.54%
7.18%
5.48%
EPS
5.23
2.37
120.68%
3.71
1.23
201.63%
3.32
2.15
54.42%
3.40
2.31
47.19%

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
227.26
187.44
172.39
124.35
96.12
114.95
112.45
91.91
Net Sales Growth
29.48%
8.73%
38.63%
29.37%
-16.38%
2.22%
22.35%
 
Cost Of Goods Sold
139.92
112.46
107.29
69.29
52.78
61.90
64.15
55.42
Gross Profit
87.34
74.98
65.10
55.06
43.34
53.05
48.30
36.49
GP Margin
38.43%
40.00%
37.76%
44.28%
45.09%
46.15%
42.95%
39.70%
Total Expenditure
201.47
169.72
158.06
113.81
86.93
104.24
106.09
87.64
Power & Fuel Cost
-
0.44
0.46
0.35
0.31
0.38
0.38
0.36
% Of Sales
-
0.23%
0.27%
0.28%
0.32%
0.33%
0.34%
0.39%
Employee Cost
-
29.54
26.46
25.78
20.04
25.72
23.98
17.20
% Of Sales
-
15.76%
15.35%
20.73%
20.85%
22.37%
21.33%
18.71%
Manufacturing Exp.
-
7.19
6.06
4.76
3.30
3.91
4.70
3.64
% Of Sales
-
3.84%
3.52%
3.83%
3.43%
3.40%
4.18%
3.96%
General & Admin Exp.
-
10.76
7.06
5.46
4.82
5.84
6.55
6.22
% Of Sales
-
5.74%
4.10%
4.39%
5.01%
5.08%
5.82%
6.77%
Selling & Distn. Exp.
-
3.91
4.30
3.29
2.10
2.86
2.78
3.05
% Of Sales
-
2.09%
2.49%
2.65%
2.18%
2.49%
2.47%
3.32%
Miscellaneous Exp.
-
5.42
6.43
4.88
3.57
3.63
3.54
1.75
% Of Sales
-
2.89%
3.73%
3.92%
3.71%
3.16%
3.15%
1.90%
EBITDA
25.79
17.72
14.33
10.54
9.19
10.71
6.36
4.27
EBITDA Margin
11.35%
9.45%
8.31%
8.48%
9.56%
9.32%
5.66%
4.65%
Other Income
0.92
0.77
0.60
0.41
0.36
0.19
0.59
0.40
Interest
1.97
1.65
1.59
1.52
1.82
3.28
2.62
1.92
Depreciation
3.54
3.14
3.25
2.83
2.77
3.01
2.07
1.24
PBT
21.20
13.70
10.09
6.60
4.96
4.61
2.26
1.51
Tax
5.91
3.80
2.78
2.04
1.47
0.54
-0.61
-0.17
Tax Rate
27.88%
27.74%
27.55%
30.91%
29.64%
70.13%
-26.99%
-11.26%
PAT
15.29
9.90
7.08
4.50
3.72
0.54
3.27
1.80
PAT before Minority Interest
15.29
9.90
7.31
4.56
3.49
0.23
2.87
1.68
Minority Interest
0.00
0.00
-0.23
-0.06
0.23
0.31
0.40
0.12
PAT Margin
6.73%
5.28%
4.11%
3.62%
3.87%
0.47%
2.91%
1.96%
PAT Growth
101.18%
39.83%
57.33%
20.97%
588.89%
-83.49%
81.67%
 
EPS
31.20
20.20
14.45
9.18
7.59
1.10
6.67
3.67

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
57.99
38.32
32.98
28.78
25.06
24.98
21.95
Share Capital
0.98
0.93
0.93
0.93
0.93
0.93
0.93
Total Reserves
55.74
37.39
32.05
27.85
24.13
24.05
21.02
Non-Current Liabilities
4.69
4.37
7.34
5.67
9.54
11.82
6.86
Secured Loans
3.38
1.16
4.56
4.70
8.03
11.38
4.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.77
3.67
3.15
1.87
2.51
2.17
2.15
Current Liabilities
63.47
53.24
40.21
36.11
52.75
46.46
40.70
Trade Payables
32.30
32.80
21.88
18.58
20.66
20.91
18.94
Other Current Liabilities
15.19
12.99
11.42
12.88
16.66
13.24
10.44
Short Term Borrowings
10.62
2.91
3.54
3.41
14.54
11.24
9.97
Short Term Provisions
5.36
4.54
3.37
1.23
0.90
1.07
1.35
Total Liabilities
126.15
97.28
83.57
73.54
90.49
86.72
71.37
Net Block
22.42
20.68
22.17
21.29
23.92
23.79
11.15
Gross Block
39.49
35.27
33.69
30.20
30.38
27.30
13.19
Accumulated Depreciation
17.07
14.59
11.52
8.90
6.46
3.51
2.04
Non Current Assets
33.72
28.28
27.50
21.83
24.45
24.35
11.82
Capital Work in Progress
8.47
0.22
0.22
0.22
0.21
0.23
0.31
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
0.77
5.49
4.59
0.30
0.29
0.31
0.26
Other Non Current Assets
2.05
1.88
0.51
0.00
0.01
0.02
0.09
Current Assets
92.43
69.00
56.07
51.72
66.05
62.36
59.56
Current Investments
4.28
0.16
1.14
0.14
0.13
0.12
0.12
Inventories
11.52
12.60
10.77
11.19
15.12
12.98
13.01
Sundry Debtors
58.88
46.17
34.27
30.05
33.72
34.62
35.15
Cash & Bank
4.27
1.99
3.78
4.42
7.43
5.90
4.53
Other Current Assets
13.48
0.89
0.59
1.00
9.66
8.74
6.75
Short Term Loans & Adv.
12.86
7.19
5.52
4.93
7.38
6.96
3.16
Net Current Assets
28.96
15.76
15.86
15.61
13.30
15.90
18.86
Total Assets
126.15
97.28
83.57
73.55
90.50
86.71
71.38

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
1.94
10.64
6.64
13.30
6.19
6.49
-1.28
PBT
13.70
10.09
6.60
4.96
0.77
2.26
1.51
Adjustment
5.56
7.66
6.30
5.53
7.91
5.73
2.66
Changes in Working Capital
-13.39
-4.73
-3.82
3.41
-1.97
-1.19
-5.38
Cash after chg. in Working capital
5.87
13.02
9.08
13.90
6.71
6.80
-1.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.93
-2.38
-2.44
-0.60
-0.52
-0.30
-0.07
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
-23.07
-3.25
-3.98
-0.52
-2.01
-14.57
-9.36
Net Fixed Assets
-1.98
-1.54
-2.08
0.58
-1.86
-0.36
Net Investments
-9.68
-5.47
-1.00
-0.01
-0.01
-3.01
Others
-11.41
3.76
-0.90
-1.09
-0.14
-11.20
Cash from Financing Activity
20.67
-7.15
-3.07
-6.69
-5.44
10.89
15.37
Net Cash Inflow / Outflow
-0.46
0.24
-0.41
6.09
-1.26
2.82
4.72
Opening Cash & Equivalents
1.85
1.61
2.02
-1.74
-0.48
-3.30
-8.02
Closing Cash & Equivalent
1.39
1.85
1.61
4.35
-1.74
-0.48
-3.30

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
57.88
41.20
70.92
154.27
134.31
133.88
117.66
ROA
8.86%
8.08%
5.80%
4.25%
0.26%
3.63%
2.35%
ROE
20.83%
20.50%
14.77%
12.95%
0.93%
12.22%
7.64%
ROCE
26.11%
26.52%
18.95%
14.47%
7.83%
10.87%
8.92%
Fixed Asset Turnover
5.06
5.03
3.94
3.17
3.99
5.55
7.06
Receivable days
101.33
84.65
93.32
121.07
108.50
113.23
137.77
Inventory Days
23.27
24.59
31.86
49.95
44.62
42.18
50.99
Payable days
105.64
93.01
106.57
135.69
122.58
73.96
82.33
Cash Conversion Cycle
18.95
16.23
18.61
35.33
30.53
81.46
106.43
Total Debt/Equity
0.28
0.14
0.34
0.44
1.09
1.05
0.75
Interest Cover
9.30
7.35
5.34
3.72
1.23
1.86
1.79

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.