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

Finance - Investment

Rating :
N/A

BSE: 532256 | NSE: NSIL

4542.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4550.00
  •  4600.00
  •  4519.00
  •  4538.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9310
  •  423.79
  •  9974.00
  •  3005.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,634.39
  • 57.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,608.25
  • N/A
  • 0.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.62%
  • 13.97%
  • 15.73%
  • FII
  • DII
  • Others
  • 5.43%
  • 0.03%
  • 9.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.57
  • 7.24
  • -3.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.08
  • 49.78
  • -1.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.62
  • 23.35
  • -5.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.81
  • 13.63
  • 13.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.16
  • 0.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.91
  • 16.10
  • 15.63

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
59.75
26.65
124.20%
39.65
25.17
57.53%
10.92
9.58
13.99%
25.66
18.11
41.69%
Expenses
15.26
1.09
1,300.00%
0.90
1.33
-32.33%
6.20
1.21
412.40%
5.29
11.58
-54.32%
EBITDA
44.48
25.56
74.02%
38.75
23.85
62.47%
4.72
8.37
-43.61%
20.38
6.53
212.10%
EBIDTM
74.45%
95.92%
97.73%
94.73%
43.23%
87.40%
79.39%
36.07%
Other Income
0.01
0.06
-83.33%
0.00
0.00
0
0.05
0.01
400.00%
0.00
0.81
-100.00%
Interest
0.00
0.00
0
0.00
0.15
-100.00%
0.00
0.41
-100.00%
0.00
0.06
-100.00%
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
44.48
25.61
73.68%
38.74
23.69
63.53%
4.76
7.96
-40.20%
20.37
7.28
179.81%
Tax
10.33
5.43
90.24%
9.60
7.40
29.73%
3.02
2.40
25.83%
3.39
1.73
95.95%
PAT
34.16
20.19
69.19%
29.14
16.29
78.88%
1.74
5.56
-68.71%
16.98
5.55
205.95%
PATM
57.17%
75.76%
73.50%
64.70%
15.91%
58.11%
66.16%
30.66%
EPS
68.14
38.88
75.26%
56.78
33.87
67.64%
3.26
11.29
-71.12%
33.55
11.41
194.04%

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
135.98
83.63
131.38
93.07
65.12
58.97
49.22
36.18
33.86
29.50
30.61
Net Sales Growth
71.02%
-36.34%
41.16%
42.92%
10.43%
19.81%
36.04%
6.85%
14.78%
-3.63%
 
Cost Of Goods Sold
24.86
11.37
5.97
14.44
9.91
8.33
8.22
10.46
10.47
3.05
0.00
Gross Profit
111.12
72.26
125.42
78.63
55.21
50.64
41.00
25.73
23.39
26.45
30.61
GP Margin
81.72%
86.40%
95.46%
84.48%
84.78%
85.87%
83.30%
71.12%
69.08%
89.66%
100%
Total Expenditure
27.65
13.90
8.31
16.98
21.41
49.72
18.16
25.75
11.93
5.90
17.38
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.74
1.30
1.28
1.38
1.08
1.08
0.85
0.70
0.64
0.41
% Of Sales
-
0.88%
0.99%
1.38%
2.12%
1.83%
2.19%
2.35%
2.07%
2.17%
1.34%
Manufacturing Exp.
-
0.17
0.13
0.10
0.17
0.19
0.23
0.07
0.04
0.03
0.04
% Of Sales
-
0.20%
0.10%
0.11%
0.26%
0.32%
0.47%
0.19%
0.12%
0.10%
0.13%
General & Admin Exp.
-
0.96
0.44
0.53
0.62
1.29
0.90
0.35
0.34
0.54
0.76
% Of Sales
-
1.15%
0.33%
0.57%
0.95%
2.19%
1.83%
0.97%
1.00%
1.83%
2.48%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.66
0.48
0.63
9.33
38.81
7.72
14.02
0.39
1.65
0.00
% Of Sales
-
0.79%
0.37%
0.68%
14.33%
65.81%
15.68%
38.75%
1.15%
5.59%
52.86%
EBITDA
108.33
69.73
123.07
76.09
43.71
9.25
31.06
10.43
21.93
23.60
13.23
EBITDA Margin
79.67%
83.38%
93.67%
81.76%
67.12%
15.69%
63.10%
28.83%
64.77%
80.0%
43.22%
Other Income
0.06
4.88
2.18
4.28
2.39
0.11
19.74
0.11
0.24
0.73
0.11
Interest
0.00
0.16
0.88
0.00
0.01
0.01
0.03
0.03
0.03
0.02
0.02
Depreciation
0.04
0.02
0.02
0.02
0.02
0.02
0.02
0.00
0.00
0.00
0.00
PBT
108.35
74.43
124.35
80.36
46.08
9.34
50.76
10.51
22.13
24.30
13.32
Tax
26.34
19.24
31.76
14.01
4.45
-10.19
6.77
2.03
4.08
5.56
1.20
Tax Rate
24.31%
25.85%
25.54%
17.43%
9.35%
-109.10%
7.40%
19.31%
18.44%
22.88%
9.01%
PAT
82.02
56.28
90.92
66.06
43.01
19.71
82.70
11.41
18.73
18.76
12.10
PAT before Minority Interest
81.80
56.29
92.58
65.86
43.14
19.53
84.76
8.48
18.05
18.74
12.12
Minority Interest
-0.22
-0.01
-1.66
0.20
-0.13
0.18
-2.06
2.93
0.68
0.02
-0.02
PAT Margin
60.32%
67.30%
69.20%
70.98%
66.05%
33.42%
168.02%
31.54%
55.32%
63.59%
39.53%
PAT Growth
72.35%
-38.10%
37.63%
53.59%
118.21%
-76.17%
624.80%
-39.08%
-0.16%
55.04%
 
EPS
160.82
110.35
178.27
129.53
84.33
38.65
162.16
22.37
36.73
36.78
23.73

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
12,605.04
7,993.50
7,939.15
5,105.64
3,187.28
3,620.20
370.11
358.83
339.14
322.76
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
12,599.90
7,988.37
7,934.02
5,100.51
3,182.14
3,615.06
364.97
353.69
334.01
317.62
Non-Current Liabilities
1,902.83
1,412.33
1,444.47
634.40
183.37
275.84
23.55
24.34
24.95
22.98
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
1.52
1.39
32.68
32.44
33.08
31.13
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.05
0.03
0.01
0.01
0.05
Current Liabilities
0.19
0.35
1.66
0.31
0.31
0.28
11.94
12.04
12.48
11.69
Trade Payables
0.06
0.06
0.05
0.06
0.05
0.10
9.49
9.46
9.68
9.09
Other Current Liabilities
0.02
0.05
0.11
0.11
0.15
0.16
2.15
2.20
2.33
2.15
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.10
0.24
1.50
0.14
0.12
0.02
0.29
0.38
0.48
0.45
Total Liabilities
14,555.71
9,441.84
9,416.54
5,768.53
3,397.00
3,923.27
433.50
426.04
408.08
388.96
Net Block
0.04
0.06
0.08
0.10
0.12
0.13
0.00
0.00
0.01
0.01
Gross Block
0.15
0.15
0.15
0.18
0.18
0.18
0.03
0.03
0.03
0.03
Accumulated Depreciation
0.11
0.09
0.07
0.08
0.06
0.04
0.03
0.02
0.02
0.02
Non Current Assets
14,081.62
9,025.21
9,078.87
5,491.75
3,141.25
3,703.84
305.87
299.14
237.86
170.90
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
14,081.58
9,025.14
9,078.79
5,491.65
3,141.13
3,703.70
235.20
232.15
196.13
167.49
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
70.66
66.98
41.73
3.40
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
474.08
416.64
337.67
276.79
255.75
219.42
127.62
126.91
170.22
218.05
Current Investments
66.78
55.76
0.07
0.00
0.16
0.27
0.00
0.00
0.50
0.00
Inventories
34.24
34.84
30.22
33.98
31.21
29.83
1.97
4.22
5.65
5.65
Sundry Debtors
0.05
0.00
0.00
0.00
0.01
0.00
2.53
2.80
7.37
2.28
Cash & Bank
37.44
19.17
14.71
13.54
10.47
0.95
10.59
0.91
3.07
2.04
Other Current Assets
335.58
6.57
17.98
8.75
213.89
188.38
112.53
118.97
153.64
208.08
Short Term Loans & Adv.
325.61
300.31
274.69
220.52
189.89
175.33
106.29
114.23
149.39
204.31
Net Current Assets
473.90
416.29
336.01
276.48
255.43
219.14
115.69
114.87
157.74
206.36
Total Assets
14,555.70
9,441.85
9,416.54
5,768.54
3,397.00
3,923.26
433.49
426.05
408.08
388.95

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
41.13
72.17
41.73
49.62
19.55
-8.82
22.40
24.45
18.34
17.44
PBT
75.53
124.34
79.87
47.59
9.34
91.53
10.51
22.13
24.30
13.32
Adjustment
-18.17
-20.66
-27.90
8.06
-12.03
-93.45
13.32
0.86
-25.32
-11.57
Changes in Working Capital
-1.11
-2.61
-0.41
-3.87
-2.13
-33.10
2.44
5.55
-4.35
1.26
Cash after chg. in Working capital
56.25
101.07
51.56
51.78
-4.82
-35.02
26.27
28.54
-5.37
3.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.12
-28.91
-9.83
-2.16
-2.74
-2.41
-3.87
-4.09
-5.37
-6.54
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
27.11
28.62
0.00
0.00
29.08
20.96
Cash From Investing Activity
-29.66
-67.67
-41.22
-47.72
-20.15
-0.79
-12.94
-25.94
-19.24
-18.32
Net Fixed Assets
0.00
0.00
0.03
0.00
0.00
-0.15
0.00
0.00
0.00
-0.01
Net Investments
-4,849.83
46.56
-3,513.77
-2,313.25
529.37
-3,460.14
-3.05
-52.32
-26.86
-16.71
Others
4,820.17
-114.23
3,472.52
2,265.53
-549.52
3,459.50
-9.89
26.38
7.62
-1.60
Cash from Financing Activity
-0.16
-0.88
0.00
-1.52
0.12
-0.03
0.21
-0.67
1.93
1.42
Net Cash Inflow / Outflow
11.31
3.61
0.52
0.38
-0.48
-9.64
9.68
-2.16
1.03
0.54
Opening Cash & Equivalents
4.98
1.37
0.85
0.47
0.95
10.59
0.91
3.07
2.04
1.50
Closing Cash & Equivalent
16.29
4.98
1.37
0.85
0.47
0.95
10.59
0.91
3.07
2.04

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.)
24541.56
15563.07
15457.25
9940.51
6205.52
7048.40
720.58
698.62
660.30
628.40
ROA
0.47%
0.98%
0.87%
0.94%
0.53%
3.89%
1.97%
4.33%
4.70%
3.14%
ROE
0.55%
1.16%
1.01%
1.04%
0.57%
4.25%
2.33%
5.17%
5.66%
3.82%
ROCE
0.73%
1.57%
1.22%
1.15%
0.27%
4.55%
2.66%
5.80%
6.70%
3.83%
Fixed Asset Turnover
552.01
866.93
564.60
365.76
331.28
481.37
1365.45
1277.70
1113.07
1457.77
Receivable days
0.20
0.00
0.00
0.00
0.06
0.00
26.88
54.81
59.71
32.22
Inventory Days
150.74
90.36
125.88
182.70
188.93
117.92
31.23
53.19
69.88
67.33
Payable days
1.85
3.30
1.37
2.02
2.46
44.41
378.81
356.88
918.96
5248.18
Cash Conversion Cycle
149.08
87.06
124.51
180.69
186.53
73.51
-320.70
-248.87
-789.37
-5148.63
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.09
0.10
0.10
Interest Cover
481.16
142.17
0.00
4666.55
994.32
2934.59
307.36
879.35
997.00
823.45

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.