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

Defence

Rating :
N/A

BSE: 541195 | NSE: MIDHANI

345.00
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  358.10
  •  360.00
  •  343.00
  •  357.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  304102
  •  1067.02
  •  547.50
  •  304.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,467.91
  • 73.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,745.40
  • 0.41%
  • 4.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.00%
  • 0.97%
  • 13.94%
  • FII
  • DII
  • Others
  • 1.42%
  • 8.35%
  • 1.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.18
  • 8.52
  • 7.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.92
  • -0.41
  • -5.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.12
  • -10.49
  • -19.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 34.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.34

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
4.9
8.33
11
14.25
P/E Ratio
69
40.59
30.74
23.73
Revenue
1031
1287
1609
2011
EBITDA
194
245
338
422
Net Income
92
156
206
267
ROA
3.2
P/Bk Ratio
4.8
4.43
4.03
3.57
ROE
7.05
10.92
13.11
15.05
FCFF
114.47
196.52
144.47
-88.61
FCFF Yield
1.76
3.03
2.23
-1.37

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
262.12
227.48
15.23%
163.45
187.72
-12.93%
405.50
344.57
17.68%
251.98
231.49
8.85%
Expenses
213.16
191.18
11.50%
140.16
146.18
-4.12%
325.09
244.42
33.00%
216.07
165.82
30.30%
EBITDA
48.96
36.30
34.88%
23.30
41.54
-43.91%
80.40
100.15
-19.72%
35.90
65.67
-45.33%
EBIDTM
18.68%
15.96%
14.25%
22.13%
19.83%
29.06%
14.25%
28.37%
Other Income
8.54
7.57
12.81%
7.77
8.02
-3.12%
8.13
12.10
-32.81%
6.22
8.87
-29.88%
Interest
7.88
8.80
-10.45%
6.85
8.63
-20.63%
8.40
8.09
3.83%
8.74
7.16
22.07%
Depreciation
15.69
14.44
8.66%
15.27
14.19
7.61%
15.46
13.70
12.85%
14.46
13.58
6.48%
PBT
33.92
20.64
64.34%
8.96
26.73
-66.48%
64.67
90.46
-28.51%
18.92
53.81
-64.84%
Tax
10.37
6.79
52.72%
3.85
8.19
-52.99%
18.29
24.35
-24.89%
6.43
15.31
-58.00%
PAT
23.55
13.85
70.04%
5.11
18.54
-72.44%
46.38
66.11
-29.84%
12.49
38.50
-67.56%
PATM
8.98%
6.09%
3.13%
9.88%
11.44%
19.19%
4.96%
16.63%
EPS
1.27
0.74
71.62%
0.28
1.00
-72.00%
2.47
3.54
-30.23%
0.68
2.06
-66.99%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,083.05
1,072.67
871.94
859.49
813.23
712.88
710.85
Net Sales Growth
9.26%
23.02%
1.45%
5.69%
14.08%
0.29%
 
Cost Of Goods Sold
471.04
448.50
162.86
190.80
211.66
119.38
188.77
Gross Profit
612.01
624.17
709.09
668.68
601.57
593.50
522.07
GP Margin
56.51%
58.19%
81.32%
77.80%
73.97%
83.25%
73.44%
Total Expenditure
894.48
877.64
613.26
596.11
567.28
513.83
526.30
Power & Fuel Cost
-
90.09
102.79
63.01
42.32
62.02
56.24
% Of Sales
-
8.40%
11.79%
7.33%
5.20%
8.70%
7.91%
Employee Cost
-
131.38
123.98
121.30
120.06
121.03
106.59
% Of Sales
-
12.25%
14.22%
14.11%
14.76%
16.98%
14.99%
Manufacturing Exp.
-
160.69
165.62
167.57
152.54
158.71
125.38
% Of Sales
-
14.98%
18.99%
19.50%
18.76%
22.26%
17.64%
General & Admin Exp.
-
23.63
21.93
20.93
17.09
22.43
20.88
% Of Sales
-
2.20%
2.52%
2.44%
2.10%
3.15%
2.94%
Selling & Distn. Exp.
-
14.97
25.63
20.61
1.23
5.05
4.70
% Of Sales
-
1.40%
2.94%
2.40%
0.15%
0.71%
0.66%
Miscellaneous Exp.
-
8.36
10.46
11.89
22.38
25.21
23.74
% Of Sales
-
0.78%
1.20%
1.38%
2.75%
3.54%
3.34%
EBITDA
188.56
195.03
258.68
263.38
245.95
199.05
184.55
EBITDA Margin
17.41%
18.18%
29.67%
30.64%
30.24%
27.92%
25.96%
Other Income
30.66
29.94
37.78
31.31
19.83
36.44
36.89
Interest
31.87
35.46
26.91
22.57
12.69
7.28
7.20
Depreciation
60.88
58.55
53.00
33.00
27.00
26.11
23.19
PBT
126.47
130.96
216.55
239.12
226.09
202.09
191.05
Tax
38.94
39.70
60.67
62.81
59.80
42.35
60.49
Tax Rate
30.79%
30.31%
28.02%
26.27%
26.45%
20.96%
31.66%
PAT
87.53
91.78
156.26
176.62
166.42
159.73
130.56
PAT before Minority Interest
87.53
91.78
156.26
176.62
166.42
159.73
130.56
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.08%
8.56%
17.92%
20.55%
20.46%
22.41%
18.37%
PAT Growth
-36.11%
-41.26%
-11.53%
6.13%
4.19%
22.34%
 
EPS
4.67
4.90
8.34
9.43
8.89
8.53
6.97

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,319.16
1,285.40
1,189.53
1,071.13
956.76
834.71
Share Capital
187.34
187.34
187.34
187.34
187.34
187.34
Total Reserves
1,131.82
1,098.06
1,002.19
883.79
769.42
647.37
Non-Current Liabilities
811.12
776.50
787.80
745.47
742.75
456.46
Secured Loans
59.14
67.36
27.76
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.18
0.57
Long Term Provisions
2.08
1.85
1.63
1.37
1.25
1.09
Current Liabilities
775.14
800.91
802.14
642.61
696.85
533.50
Trade Payables
119.97
145.78
175.88
85.57
128.90
128.40
Other Current Liabilities
380.64
324.79
353.81
352.21
404.10
278.23
Short Term Borrowings
245.00
300.00
239.82
160.44
133.44
106.09
Short Term Provisions
29.53
30.34
32.63
44.40
30.41
20.78
Total Liabilities
2,905.42
2,862.81
2,779.47
2,459.21
2,396.36
1,824.67
Net Block
1,031.51
1,015.50
938.49
428.92
440.75
424.95
Gross Block
1,301.24
1,228.06
1,098.30
555.92
540.98
499.39
Accumulated Depreciation
269.73
212.56
159.82
127.01
100.23
74.44
Non Current Assets
1,138.34
1,119.27
1,101.18
1,008.13
882.12
658.95
Capital Work in Progress
83.06
79.64
131.87
548.74
404.82
175.05
Non Current Investment
21.82
21.30
20.91
20.60
20.47
2.10
Long Term Loans & Adv.
1.95
2.82
9.92
9.86
16.08
56.86
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,767.09
1,743.54
1,678.29
1,451.09
1,514.23
1,165.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,309.72
1,224.84
1,091.49
800.84
910.50
508.84
Sundry Debtors
323.00
315.80
306.31
386.14
297.40
352.24
Cash & Bank
16.61
14.42
62.58
93.95
110.90
198.00
Other Current Assets
117.75
3.35
6.21
160.88
195.43
106.64
Short Term Loans & Adv.
114.23
185.13
211.70
9.29
11.21
15.21
Net Current Assets
991.94
942.63
876.15
808.48
817.38
632.21
Total Assets
2,905.43
2,862.81
2,779.47
2,459.22
2,396.35
1,824.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
215.64
-35.41
5.11
175.88
204.44
296.02
PBT
130.96
216.55
239.93
225.64
199.48
191.80
Adjustment
78.80
63.48
37.07
34.85
18.59
16.05
Changes in Working Capital
39.68
-263.34
-202.05
-36.84
31.42
139.81
Cash after chg. in Working capital
249.44
16.68
74.95
223.65
249.48
347.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.80
-52.09
-69.84
-47.77
-45.05
-51.63
Other Direct Exp. Paid
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
Cash From Investing Activity
-65.16
-2.95
-67.77
-114.95
-195.24
-205.37
Net Fixed Assets
-76.60
-77.53
-125.51
-158.86
-271.36
Net Investments
0.00
0.00
0.00
0.00
-20.00
Others
11.44
74.58
57.74
43.91
96.12
Cash from Financing Activity
-148.30
42.78
38.66
-36.92
-13.06
-77.96
Net Cash Inflow / Outflow
2.19
4.41
-23.99
24.00
-3.87
12.70
Opening Cash & Equivalents
14.29
9.88
33.87
9.87
13.73
1.04
Closing Cash & Equivalent
16.48
14.29
9.88
33.87
9.87
13.73

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
70.42
68.61
63.50
57.18
51.07
44.56
ROA
3.18%
5.54%
6.74%
6.85%
7.57%
7.16%
ROE
7.05%
12.63%
15.63%
16.41%
17.83%
15.64%
ROCE
10.07%
15.58%
19.49%
20.58%
20.61%
21.06%
Fixed Asset Turnover
0.85
0.75
1.04
1.48
1.37
1.42
Receivable days
108.68
130.21
146.84
153.39
166.31
180.87
Inventory Days
431.22
484.82
401.30
384.05
363.36
261.27
Payable days
108.14
360.47
250.07
184.92
92.62
97.50
Cash Conversion Cycle
431.77
254.56
298.07
352.52
437.05
344.64
Total Debt/Equity
0.25
0.30
0.22
0.15
0.14
0.13
Interest Cover
4.71
9.06
11.61
18.83
28.74
27.55

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.