Menu
Nifty
Sensex
:
:
24167.25
79595.59
41.70 (0.17%)
187.09 (0.24%)

Electronics - Components

Rating :
N/A

BSE: 517035 | NSE: Not Listed

2610.15
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2699.80
  •  2722.00
  •  2555.60
  •  2593.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8179
  •  216.49
  •  4878.60
  •  1414.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,627.90
  • 204.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,608.68
  • 0.09%
  • 13.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.68%
  • 3.08%
  • 24.31%
  • FII
  • DII
  • Others
  • 9.56%
  • 0.00%
  • 1.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 14.73
  • 16.40

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.49
  • 26.05
  • 15.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.34
  • 41.16
  • 35.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 104.34
  • 104.34
  • 104.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.99
  • 15.99
  • 15.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 88.65
  • 88.65
  • 88.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
19.87
14.71
35.08%
18.82
16.61
13.31%
21.05
13.87
51.77%
21.57
16.26
32.66%
Expenses
17.76
13.16
34.95%
16.49
14.00
17.79%
17.75
12.08
46.94%
17.64
14.57
21.07%
EBITDA
2.11
1.55
36.13%
2.33
2.61
-10.73%
3.30
1.79
84.36%
3.94
1.69
133.14%
EBIDTM
10.64%
10.56%
12.35%
15.71%
15.67%
12.91%
18.24%
10.40%
Other Income
0.55
0.25
120.00%
0.66
0.28
135.71%
0.39
0.67
-41.79%
0.54
0.89
-39.33%
Interest
0.40
0.32
25.00%
0.48
0.30
60.00%
0.61
0.32
90.62%
0.31
0.36
-13.89%
Depreciation
0.34
0.27
25.93%
0.19
0.26
-26.92%
0.16
0.26
-38.46%
0.28
0.30
-6.67%
PBT
1.92
1.21
58.68%
2.32
2.33
-0.43%
2.92
1.88
55.32%
3.88
1.93
101.04%
Tax
0.43
0.09
377.78%
0.88
0.76
15.79%
0.64
0.52
23.08%
1.10
0.73
50.68%
PAT
1.48
1.12
32.14%
1.44
1.57
-8.28%
2.28
1.36
67.65%
2.77
1.20
130.83%
PATM
7.47%
7.58%
7.62%
9.48%
10.83%
9.83%
12.86%
7.36%
EPS
1.93
1.61
19.88%
1.95
2.26
-13.72%
3.28
1.96
67.35%
3.99
1.73
130.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
81.31
66.76
57.33
42.33
30.07
33.58
43.05
31.80
28.26
29.04
27.84
Net Sales Growth
32.32%
16.45%
35.44%
40.77%
-10.45%
-22.00%
35.38%
12.53%
-2.69%
4.31%
 
Cost Of Goods Sold
52.02
42.61
36.56
28.28
18.87
21.62
29.10
21.25
18.26
18.32
18.43
Gross Profit
29.29
24.14
20.78
14.04
11.20
11.96
13.94
10.55
10.00
10.72
9.41
GP Margin
36.03%
36.16%
36.25%
33.17%
37.25%
35.62%
32.38%
33.18%
35.39%
36.91%
33.80%
Total Expenditure
69.44
56.80
49.14
37.46
27.19
30.45
37.94
28.40
25.02
25.65
25.48
Power & Fuel Cost
-
0.74
0.65
0.53
0.43
0.58
0.61
0.69
0.66
0.63
0.67
% Of Sales
-
1.11%
1.13%
1.25%
1.43%
1.73%
1.42%
2.17%
2.34%
2.17%
2.41%
Employee Cost
-
8.32
6.45
5.08
4.75
4.72
4.67
3.73
3.70
3.78
3.44
% Of Sales
-
12.46%
11.25%
12.00%
15.80%
14.06%
10.85%
11.73%
13.09%
13.02%
12.36%
Manufacturing Exp.
-
0.89
0.62
0.57
0.81
0.81
0.89
0.41
0.30
0.35
0.30
% Of Sales
-
1.33%
1.08%
1.35%
2.69%
2.41%
2.07%
1.29%
1.06%
1.21%
1.08%
General & Admin Exp.
-
2.74
2.89
1.79
1.50
1.74
1.42
1.24
1.33
1.20
1.19
% Of Sales
-
4.10%
5.04%
4.23%
4.99%
5.18%
3.30%
3.90%
4.71%
4.13%
4.27%
Selling & Distn. Exp.
-
0.76
0.92
0.68
0.00
0.09
0.15
0.37
0.41
1.05
1.13
% Of Sales
-
1.14%
1.60%
1.61%
0%
0.27%
0.35%
1.16%
1.45%
3.62%
4.06%
Miscellaneous Exp.
-
0.74
1.04
0.53
0.83
0.89
1.09
0.71
0.37
0.32
1.13
% Of Sales
-
1.11%
1.81%
1.25%
2.76%
2.65%
2.53%
2.23%
1.31%
1.10%
1.11%
EBITDA
11.89
9.96
8.19
4.87
2.88
3.13
5.11
3.40
3.24
3.39
2.36
EBITDA Margin
14.62%
14.92%
14.29%
11.50%
9.58%
9.32%
11.87%
10.69%
11.46%
11.67%
8.48%
Other Income
2.21
2.79
2.68
1.63
0.68
0.51
0.53
0.27
0.29
0.32
0.42
Interest
1.37
1.25
1.04
0.64
0.58
0.84
1.00
1.36
1.48
1.37
1.41
Depreciation
0.97
1.07
1.19
1.07
1.12
1.13
1.08
1.15
1.15
1.13
1.13
PBT
11.76
10.44
8.65
4.79
1.86
1.67
3.56
1.14
0.90
1.20
0.26
Tax
3.05
2.48
1.97
0.88
0.52
0.25
0.96
0.35
0.23
0.25
-0.06
Tax Rate
25.94%
23.75%
22.77%
23.78%
27.96%
14.97%
26.97%
30.70%
25.56%
20.83%
-23.08%
PAT
8.70
7.96
6.68
2.82
1.33
1.42
2.60
0.79
0.67
0.95
0.31
PAT before Minority Interest
8.70
7.96
6.68
2.82
1.33
1.42
2.60
0.79
0.67
0.95
0.31
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
10.70%
11.92%
11.65%
6.66%
4.42%
4.23%
6.04%
2.48%
2.37%
3.27%
1.11%
PAT Growth
35.51%
19.16%
136.88%
112.03%
-6.34%
-45.38%
229.11%
17.91%
-29.47%
206.45%
 
EPS
11.30
10.34
8.68
3.66
1.73
1.84
3.38
1.03
0.87
1.23
0.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
64.48
33.74
26.14
22.06
20.65
20.12
17.52
16.54
18.41
17.46
Share Capital
6.96
6.94
6.90
6.88
6.88
6.88
6.88
6.87
11.01
11.01
Total Reserves
36.15
26.80
19.23
15.18
13.77
13.24
10.63
9.66
7.40
6.45
Non-Current Liabilities
0.90
1.05
1.27
4.53
4.30
5.76
6.65
6.78
4.44
4.46
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.08
0.02
0.05
Unsecured Loans
0.00
0.00
0.00
2.84
2.54
3.58
3.88
3.67
1.84
1.84
Long Term Provisions
0.39
0.15
0.10
0.10
0.09
0.14
0.49
0.73
0.85
0.69
Current Liabilities
24.87
20.53
15.75
7.70
7.45
11.38
14.88
11.91
13.95
11.32
Trade Payables
7.67
6.61
6.13
5.36
2.86
5.09
7.16
4.37
6.16
3.95
Other Current Liabilities
2.22
1.56
1.46
0.95
0.84
0.89
0.80
0.61
0.65
0.66
Short Term Borrowings
11.67
9.65
6.57
0.45
2.94
4.05
6.29
6.17
6.79
6.55
Short Term Provisions
3.31
2.70
1.58
0.95
0.80
1.35
0.63
0.76
0.36
0.15
Total Liabilities
90.25
55.32
43.16
34.29
32.40
37.26
39.05
35.23
36.80
33.24
Net Block
7.05
6.46
7.77
6.28
7.00
7.50
8.20
9.10
9.72
10.39
Gross Block
13.91
12.31
14.25
11.76
11.44
10.88
10.50
10.25
24.25
23.79
Accumulated Depreciation
6.85
5.85
6.48
5.49
4.44
3.38
2.30
1.15
14.53
13.40
Non Current Assets
9.91
8.90
10.27
7.58
7.51
7.95
8.59
9.53
10.60
11.12
Capital Work in Progress
0.37
0.04
0.00
0.70
0.05
0.00
0.00
0.00
0.05
0.05
Non Current Investment
2.10
2.10
2.10
0.00
0.00
0.00
0.00
0.00
0.08
0.08
Long Term Loans & Adv.
0.33
0.28
0.29
0.50
0.43
0.42
0.35
0.37
0.58
0.54
Other Non Current Assets
0.06
0.01
0.11
0.10
0.02
0.02
0.03
0.06
0.17
0.06
Current Assets
80.33
46.42
32.88
26.71
24.88
29.32
30.47
25.70
26.20
22.11
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
19.47
18.28
16.28
12.95
13.35
12.68
14.79
10.40
12.60
11.37
Sundry Debtors
19.32
16.45
10.44
11.27
10.08
14.20
14.12
13.91
11.71
9.19
Cash & Bank
28.70
1.00
0.77
0.64
0.20
0.66
0.72
0.73
0.95
0.97
Other Current Assets
12.83
0.17
0.80
0.12
1.26
1.78
0.83
0.64
0.93
0.58
Short Term Loans & Adv.
12.63
10.52
4.60
1.73
1.13
1.59
0.67
0.38
0.28
0.32
Net Current Assets
55.47
25.89
17.13
19.01
17.44
17.93
15.58
13.79
12.25
10.79
Total Assets
90.24
55.32
43.15
34.29
32.39
37.27
39.06
35.23
36.80
33.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
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
2.05
-3.29
1.55
3.74
4.51
3.86
1.00
2.12
1.10
1.90
PBT
10.44
8.65
3.70
1.86
1.67
3.56
1.14
0.90
1.20
0.26
Adjustment
1.40
2.20
1.67
1.67
1.92
2.02
2.29
2.49
2.16
2.15
Changes in Working Capital
-6.71
-12.25
-3.41
0.78
1.61
-0.72
-1.62
-0.98
-2.12
-0.49
Cash after chg. in Working capital
5.12
-1.40
1.95
4.31
5.20
4.87
1.81
2.41
1.24
1.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.07
-1.88
-0.40
-0.57
-0.69
-1.01
-0.81
-0.29
-0.14
-0.01
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
-2.12
-0.58
-4.26
-1.01
-0.64
-0.32
0.09
-0.33
-0.32
-0.14
Net Fixed Assets
-1.93
1.90
-1.79
-0.97
-0.61
-0.38
-0.25
14.05
-0.46
-0.34
Net Investments
0.00
0.00
-2.10
0.00
0.00
0.00
0.00
0.08
0.00
0.00
Others
-0.19
-2.48
-0.37
-0.04
-0.03
0.06
0.34
-14.46
0.14
0.20
Cash from Financing Activity
21.65
3.88
2.71
-2.78
-3.83
-3.58
-1.07
-1.86
-0.96
-1.86
Net Cash Inflow / Outflow
21.59
0.01
0.00
-0.05
0.04
-0.04
0.03
-0.07
-0.18
-0.09
Opening Cash & Equivalents
0.01
0.00
0.00
0.05
0.02
0.06
0.03
0.10
1.13
1.06
Closing Cash & Equivalent
21.60
0.01
0.00
0.00
0.05
0.02
0.06
0.03
0.95
0.97

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
61.96
48.62
37.86
32.05
30.00
29.23
25.45
24.06
20.63
19.26
ROA
10.93%
13.57%
7.27%
3.99%
4.08%
6.81%
2.14%
1.87%
2.72%
0.95%
ROE
20.71%
22.32%
11.68%
6.23%
6.98%
13.82%
4.66%
4.36%
6.87%
2.37%
ROCE
19.54%
25.47%
14.93%
9.46%
9.30%
16.44%
9.25%
8.90%
9.68%
6.35%
Fixed Asset Turnover
5.09
4.32
3.25
2.59
3.01
4.03
3.12
1.81
1.31
1.27
Receivable days
97.80
85.59
93.61
129.58
131.94
119.96
158.05
149.43
120.88
112.10
Inventory Days
103.20
110.00
126.02
159.64
141.50
116.39
142.08
134.23
138.67
129.28
Payable days
61.13
63.58
74.11
79.45
67.11
63.42
68.16
78.39
73.39
52.22
Cash Conversion Cycle
139.87
132.01
145.52
209.77
206.32
172.93
231.97
205.28
186.15
189.16
Total Debt/Equity
0.27
0.29
0.25
0.15
0.27
0.38
0.58
0.60
0.47
0.49
Interest Cover
9.38
9.28
6.82
4.19
2.98
4.58
1.84
1.61
1.88
1.18

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.