Menu
Nifty
Sensex
:
:
24039.35
79212.53
-207.35 (-0.86%)
-588.90 (-0.74%)

Metal - Non Ferrous

Rating :
N/A

BSE: 539195 | NSE: Not Listed

177.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  187.00
  •  193.80
  •  174.05
  •  186.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  72818
  •  131.17
  •  264.90
  •  58.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 657.83
  • 22.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 797.08
  • 0.21%
  • 7.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.58%
  • 0.85%
  • 51.96%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.32
  • 26.43
  • 31.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.64
  • 53.79
  • 26.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.11
  • -
  • 73.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.75
  • 8.29
  • 12.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.02
  • 2.07
  • 3.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.34
  • 11.24
  • 9.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
341.12
256.13
33.18%
372.93
339.13
9.97%
363.69
217.52
67.20%
307.66
242.90
26.66%
Expenses
328.20
246.24
33.28%
354.36
330.35
7.27%
350.93
210.47
66.74%
294.57
237.06
24.26%
EBITDA
12.92
9.89
30.64%
18.57
8.78
111.50%
12.76
7.05
80.99%
13.10
5.83
124.70%
EBIDTM
3.79%
3.86%
4.98%
2.59%
3.51%
3.24%
4.26%
2.40%
Other Income
0.07
0.04
75.00%
-0.14
0.05
-
0.34
0.15
126.67%
0.16
0.24
-33.33%
Interest
5.01
3.08
62.66%
4.93
4.01
22.94%
4.30
2.66
61.65%
3.86
3.02
27.81%
Depreciation
0.77
0.35
120.00%
0.53
0.35
51.43%
0.43
0.35
22.86%
0.68
0.48
41.67%
PBT
7.20
6.50
10.77%
12.97
4.47
190.16%
8.37
4.18
100.24%
8.72
2.57
239.30%
Tax
1.59
1.87
-14.97%
3.35
1.16
188.79%
2.09
1.03
102.91%
1.59
0.78
103.85%
PAT
5.61
4.63
21.17%
9.62
3.31
190.63%
6.28
3.15
99.37%
7.13
1.79
298.32%
PATM
1.65%
1.81%
2.58%
0.98%
1.73%
1.45%
2.32%
0.74%
EPS
2.01
1.66
21.08%
3.45
1.19
189.92%
2.25
1.13
99.12%
2.56
0.64
300.00%

Annual Results

Standalone Figures in Rs. Crores

Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,385.40
1,120.44
874.36
497.83
318.88
346.86
453.73
485.56
317.47
203.38
162.22
Net Sales Growth
31.23%
28.14%
75.63%
56.12%
-8.07%
-23.55%
-6.56%
52.95%
56.10%
25.37%
 
Cost Of Goods Sold
1,254.24
1,019.94
790.42
444.63
282.43
308.48
410.81
438.03
282.64
170.48
133.35
Gross Profit
131.16
100.50
83.93
53.21
36.45
38.38
42.91
47.53
34.83
32.89
28.87
GP Margin
9.47%
8.97%
9.60%
10.69%
11.43%
11.06%
9.46%
9.79%
10.97%
16.17%
17.80%
Total Expenditure
1,328.06
1,081.04
845.28
485.84
310.21
342.28
450.21
474.43
312.02
196.44
155.66
Power & Fuel Cost
-
17.01
15.88
12.33
6.71
8.10
12.75
10.69
7.89
6.36
7.22
% Of Sales
-
1.52%
1.82%
2.48%
2.10%
2.34%
2.81%
2.20%
2.49%
3.13%
4.45%
Employee Cost
-
17.21
14.73
12.05
9.11
11.14
11.51
10.35
7.74
6.46
5.08
% Of Sales
-
1.54%
1.68%
2.42%
2.86%
3.21%
2.54%
2.13%
2.44%
3.18%
3.13%
Manufacturing Exp.
-
10.00
8.97
5.03
4.59
6.91
5.90
5.32
5.21
4.51
3.83
% Of Sales
-
0.89%
1.03%
1.01%
1.44%
1.99%
1.30%
1.10%
1.64%
2.22%
2.36%
General & Admin Exp.
-
4.40
3.50
2.82
1.89
2.08
2.90
2.51
2.24
2.01
1.46
% Of Sales
-
0.39%
0.40%
0.57%
0.59%
0.60%
0.64%
0.52%
0.71%
0.99%
0.90%
Selling & Distn. Exp.
-
11.99
11.52
7.67
4.75
4.48
5.84
7.12
5.95
6.25
4.62
% Of Sales
-
1.07%
1.32%
1.54%
1.49%
1.29%
1.29%
1.47%
1.87%
3.07%
2.85%
Miscellaneous Exp.
-
0.48
0.26
1.32
0.73
1.09
0.50
0.41
0.36
0.35
4.62
% Of Sales
-
0.04%
0.03%
0.27%
0.23%
0.31%
0.11%
0.08%
0.11%
0.17%
0.07%
EBITDA
57.35
39.40
29.08
11.99
8.67
4.58
3.52
11.13
5.45
6.94
6.56
EBITDA Margin
4.14%
3.52%
3.33%
2.41%
2.72%
1.32%
0.78%
2.29%
1.72%
3.41%
4.04%
Other Income
0.43
0.39
0.53
0.38
1.18
2.96
2.49
3.02
1.92
0.54
0.46
Interest
18.10
14.19
10.68
7.36
6.34
7.31
10.88
8.08
5.98
3.56
3.59
Depreciation
2.41
1.74
1.76
1.81
1.76
1.77
1.56
1.49
1.27
0.70
0.90
PBT
37.26
23.87
17.17
3.19
1.76
-1.53
-6.43
4.58
0.11
3.23
2.52
Tax
8.62
6.14
4.28
-0.18
0.31
-0.93
0.00
1.91
0.27
1.11
1.03
Tax Rate
23.13%
25.72%
24.93%
-5.64%
17.61%
60.78%
0.00%
41.70%
25.96%
34.37%
40.87%
PAT
28.64
17.74
12.89
3.37
1.45
-0.61
-6.43
2.67
0.78
2.11
1.49
PAT before Minority Interest
28.64
17.74
12.89
3.37
1.45
-0.61
-6.43
2.67
0.78
2.11
1.49
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.07%
1.58%
1.47%
0.68%
0.45%
-0.18%
-1.42%
0.55%
0.25%
1.04%
0.92%
PAT Growth
122.36%
37.63%
282.49%
132.41%
-
-
-
242.31%
-63.03%
41.61%
 
EPS
10.27
6.36
4.62
1.21
0.52
-0.22
-2.30
0.96
0.28
0.76
0.53

Results Balance Sheet

Standalone Figures in Rs. Crores

Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
68.14
51.54
38.67
35.25
33.56
34.18
41.30
38.53
15.38
13.76
Share Capital
5.58
5.58
5.58
5.58
5.58
5.58
5.58
5.58
5.58
5.58
Total Reserves
62.57
45.96
33.09
29.67
27.98
28.60
35.73
32.95
9.81
8.18
Non-Current Liabilities
9.99
13.35
13.93
14.08
1.67
2.29
2.16
1.70
1.90
0.62
Secured Loans
8.80
12.26
12.93
12.41
0.06
0.35
0.64
0.83
1.12
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.04
1.78
1.51
1.86
1.84
1.63
1.52
0.91
0.82
0.62
Current Liabilities
119.79
97.14
97.19
81.09
102.52
101.05
132.00
79.17
52.79
45.41
Trade Payables
18.45
14.09
22.11
6.83
27.11
14.91
25.16
5.57
5.49
3.51
Other Current Liabilities
8.12
7.41
4.97
1.90
2.84
1.79
1.84
3.40
1.64
3.61
Short Term Borrowings
91.18
74.43
69.33
72.15
72.38
84.18
103.71
69.86
43.32
36.03
Short Term Provisions
2.04
1.20
0.78
0.21
0.18
0.17
1.29
0.34
2.34
2.25
Total Liabilities
197.92
162.03
149.79
130.42
137.75
137.52
175.46
119.40
70.07
59.79
Net Block
31.42
30.50
31.02
31.98
31.82
32.13
32.32
32.07
7.45
4.59
Gross Block
43.25
40.89
40.55
39.79
37.88
36.43
35.07
33.34
14.69
11.12
Accumulated Depreciation
11.83
10.39
9.53
7.81
6.05
4.30
2.75
1.27
7.24
6.54
Non Current Assets
35.64
31.11
31.63
32.76
33.76
34.48
33.14
33.25
9.67
5.20
Capital Work in Progress
1.04
0.25
0.30
0.14
0.87
1.27
0.32
0.21
1.59
0.05
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.19
0.19
Long Term Loans & Adv.
3.18
0.37
0.31
0.62
1.03
1.06
0.48
0.95
0.44
0.37
Other Non Current Assets
0.00
0.00
0.01
0.02
0.04
0.01
0.02
0.03
0.00
0.00
Current Assets
162.27
130.91
118.15
97.66
103.98
103.03
142.33
86.14
60.32
54.47
Current Investments
1.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
67.72
51.85
62.67
36.21
46.13
24.18
46.57
22.60
11.78
16.98
Sundry Debtors
71.75
61.18
42.98
44.09
42.97
59.70
85.49
47.55
32.94
27.11
Cash & Bank
1.36
2.83
3.20
3.16
3.27
5.78
3.80
4.35
4.21
2.80
Other Current Assets
20.44
0.57
0.70
2.35
11.61
13.36
6.47
11.64
11.40
7.59
Short Term Loans & Adv.
19.91
14.48
8.59
11.85
7.74
12.38
4.15
7.05
10.97
6.32
Net Current Assets
42.49
33.78
20.96
16.57
1.47
1.98
10.33
6.98
7.53
9.07
Total Assets
197.91
162.02
149.78
130.42
137.74
137.51
175.47
119.39
70.07
59.78

Cash Flow

Standalone Figures in Rs. Crores

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
2.59
6.41
7.31
-5.47
16.65
34.43
-25.14
-18.74
2.35
-34.39
PBT
23.87
17.17
3.19
1.76
-1.53
-6.43
4.58
1.04
3.23
2.52
Adjustment
15.17
11.83
9.54
7.68
8.84
11.05
8.82
6.24
3.86
4.12
Changes in Working Capital
-30.86
-18.80
-5.16
-14.84
8.98
30.59
-38.51
-24.81
-4.34
-40.02
Cash after chg. in Working capital
8.19
10.20
7.58
-5.41
16.28
35.22
-25.10
-17.53
2.75
-33.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.60
-3.79
-0.27
-0.07
0.37
-0.78
-0.04
-1.21
-0.40
-1.00
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
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.81
-1.09
-0.60
-0.90
0.03
-1.85
-0.96
-1.90
-4.78
-0.62
Net Fixed Assets
-3.15
-0.29
-0.92
-1.18
-1.05
-2.31
-1.84
-17.27
-5.11
-10.73
Net Investments
-1.01
0.00
0.00
0.00
0.00
0.00
0.00
0.19
0.00
-0.17
Others
1.35
-0.80
0.32
0.28
1.08
0.46
0.88
15.18
0.33
10.28
Cash from Financing Activity
0.23
-5.77
-6.27
6.37
-19.06
-30.28
26.03
20.36
3.85
36.14
Net Cash Inflow / Outflow
0.01
-0.45
0.44
-0.01
-2.38
2.30
-0.07
-0.28
1.41
1.14
Opening Cash & Equivalents
0.01
0.46
0.02
0.03
2.41
0.11
0.18
0.46
2.80
1.66
Closing Cash & Equivalent
0.02
0.01
0.46
0.02
0.03
2.41
0.11
0.18
4.21
2.80

Financial Ratios

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.)
24.44
18.49
69.34
63.21
60.19
61.29
74.07
69.09
27.44
24.48
ROA
9.86%
8.27%
2.41%
1.08%
-0.44%
-4.11%
1.81%
0.82%
3.25%
4.49%
ROE
29.64%
28.58%
9.12%
4.21%
-1.79%
-17.03%
6.69%
2.89%
14.58%
19.13%
ROCE
24.19%
20.96%
8.65%
7.16%
5.13%
3.36%
9.91%
8.29%
12.37%
22.94%
Fixed Asset Turnover
26.63
21.47
12.39
8.21
9.34
12.69
14.45
14.61
17.47
31.43
Receivable days
21.65
21.74
31.92
49.82
54.02
58.40
49.12
41.86
48.59
27.39
Inventory Days
19.48
23.90
36.25
47.13
36.99
28.46
25.54
17.88
23.27
19.91
Payable days
5.82
8.36
11.88
21.94
24.86
16.50
11.86
6.37
8.47
7.47
Cash Conversion Cycle
35.31
37.29
56.29
75.01
66.15
70.36
62.80
53.37
63.40
39.83
Total Debt/Equity
1.54
1.75
2.21
2.40
2.17
2.48
2.53
1.84
2.92
2.64
Interest Cover
2.68
2.61
1.43
1.28
0.79
0.41
1.57
1.17
1.91
1.70

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.