Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Electric Equipment

Rating :
N/A

BSE: 531215 | NSE: Not Listed

312.8
21-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  290
  •  320.5
  •  290
  •  305.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54989
  •  16249688
  •  401.80
  •  134.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 290.64
  • 45.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 314.21
  • N/A
  • 1.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.00%
  • 1.12%
  • 21.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.07
  • 4.70
  • 14.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.89
  • 4.61
  • 22.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.97
  • -18.01
  • 37.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.44
  • 18.32
  • 29.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.66
  • 0.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 9.23
  • 10.35

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
53.03
29.66
78.79%
43.95
26.76
64.24%
48.16
45.40
6.08%
35.89
39.13
-8.28%
Expenses
50.79
27.94
81.78%
40.89
25.86
58.12%
46.25
42.13
9.78%
33.02
32.85
0.52%
EBITDA
2.24
1.72
30.23%
3.06
0.90
240.00%
1.91
3.27
-41.59%
2.87
6.28
-54.30%
EBIDTM
4.23%
5.80%
6.96%
3.37%
3.96%
7.19%
7.99%
16.05%
Other Income
1.62
1.48
9.46%
2.37
1.91
24.08%
0.81
0.48
68.75%
1.18
1.24
-4.84%
Interest
0.91
0.65
40.00%
1.17
0.77
51.95%
1.18
0.93
26.88%
1.27
0.76
67.11%
Depreciation
0.85
0.86
-1.16%
0.78
0.85
-8.24%
0.74
0.59
25.42%
0.88
0.93
-5.38%
PBT
2.11
1.68
25.60%
3.47
1.20
189.17%
0.81
2.23
-63.68%
1.90
5.83
-67.41%
Tax
1.51
0.17
788.24%
-0.61
0.31
-
0.72
1.41
-48.94%
0.26
1.60
-83.75%
PAT
0.61
1.52
-59.87%
4.08
0.89
358.43%
0.09
0.82
-89.02%
1.64
4.24
-61.32%
PATM
1.14%
5.12%
9.28%
3.31%
0.18%
1.81%
4.56%
10.82%
EPS
0.66
1.66
-60.24%
4.45
0.97
358.76%
0.10
0.89
-88.76%
1.79
4.62
-61.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
181.03
140.46
143.33
92.39
77.53
111.62
143.37
173.21
142.02
102.12
Net Sales Growth
28.44%
-2.00%
55.14%
19.17%
-30.54%
-22.15%
-17.23%
21.96%
39.07%
 
Cost Of Goods Sold
144.03
106.56
102.22
72.39
56.40
81.01
102.20
131.21
107.99
76.58
Gross Profit
37.00
33.90
41.11
20.00
21.13
30.62
41.17
41.99
34.03
25.54
GP Margin
20.44%
24.13%
28.68%
21.65%
27.25%
27.43%
28.72%
24.24%
23.96%
25.01%
Total Expenditure
170.95
133.07
127.41
89.71
74.91
105.72
136.71
159.65
131.93
94.97
Power & Fuel Cost
-
2.91
2.02
1.97
1.67
1.36
1.08
1.12
1.08
0.94
% Of Sales
-
2.07%
1.41%
2.13%
2.15%
1.22%
0.75%
0.65%
0.76%
0.92%
Employee Cost
-
4.05
3.92
3.83
2.99
3.59
2.58
2.15
1.82
2.20
% Of Sales
-
2.88%
2.73%
4.15%
3.86%
3.22%
1.80%
1.24%
1.28%
2.15%
Manufacturing Exp.
-
12.29
10.41
5.01
4.90
5.76
15.11
17.02
14.35
10.23
% Of Sales
-
8.75%
7.26%
5.42%
6.32%
5.16%
10.54%
9.83%
10.10%
10.02%
General & Admin Exp.
-
2.10
1.47
1.11
1.12
0.96
1.79
1.43
1.26
0.87
% Of Sales
-
1.50%
1.03%
1.20%
1.44%
0.86%
1.25%
0.83%
0.89%
0.85%
Selling & Distn. Exp.
-
2.05
2.47
1.00
2.29
3.51
12.27
5.50
4.22
2.37
% Of Sales
-
1.46%
1.72%
1.08%
2.95%
3.14%
8.56%
3.18%
2.97%
2.32%
Miscellaneous Exp.
-
3.10
4.90
4.39
5.54
9.53
1.67
1.21
1.20
1.78
% Of Sales
-
2.21%
3.42%
4.75%
7.15%
8.54%
1.16%
0.70%
0.84%
1.74%
EBITDA
10.08
7.39
15.92
2.68
2.62
5.90
6.66
13.56
10.09
7.15
EBITDA Margin
5.57%
5.26%
11.11%
2.90%
3.38%
5.29%
4.65%
7.83%
7.10%
7.00%
Other Income
5.98
5.38
3.54
7.31
6.35
2.01
2.94
1.31
0.88
0.81
Interest
4.53
3.87
2.67
3.14
2.34
2.85
7.37
11.02
9.39
9.46
Depreciation
3.25
3.33
3.49
3.82
3.07
2.50
1.57
1.81
1.48
1.57
PBT
8.29
5.58
13.29
3.05
3.56
2.56
0.67
2.03
0.11
-3.08
Tax
1.88
1.45
4.33
1.47
1.23
-8.59
0.58
0.62
0.03
-0.98
Tax Rate
22.68%
25.99%
32.58%
48.20%
34.55%
-335.55%
26.98%
33.70%
27.27%
31.82%
PAT
6.42
4.13
8.96
1.58
2.33
11.15
1.56
1.22
0.08
-2.10
PAT before Minority Interest
6.42
4.13
8.96
1.58
2.33
11.15
1.56
1.22
0.08
-2.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.55%
2.94%
6.25%
1.71%
3.01%
9.99%
1.09%
0.70%
0.06%
-2.06%
PAT Growth
-14.06%
-53.91%
467.09%
-32.19%
-79.10%
614.74%
27.87%
1,425.00%
-
 
EPS
6.98
4.49
9.74
1.72
2.53
12.12
1.70
1.33
0.09
-2.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
141.79
137.66
128.82
126.83
124.64
54.22
45.13
43.90
43.86
Share Capital
9.17
9.17
9.17
9.17
9.17
15.67
8.17
8.17
8.17
Total Reserves
132.62
128.49
119.65
117.67
115.47
38.55
36.96
35.74
35.69
Non-Current Liabilities
25.50
28.60
30.13
33.38
25.84
2.02
2.61
2.25
2.40
Secured Loans
1.46
1.58
1.69
0.60
0.35
0.61
1.24
1.19
1.29
Unsecured Loans
0.28
1.24
6.51
5.62
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.25
0.30
0.50
5.72
4.95
0.44
0.31
0.37
0.42
Current Liabilities
53.33
35.59
23.42
22.76
29.46
61.49
129.36
124.89
89.17
Trade Payables
21.73
10.32
4.89
10.97
20.70
29.99
77.99
81.40
39.96
Other Current Liabilities
3.36
3.34
5.74
1.77
2.36
2.16
7.21
3.94
3.09
Short Term Borrowings
26.92
17.58
12.29
9.60
6.32
29.03
43.82
39.27
45.91
Short Term Provisions
1.32
4.34
0.50
0.41
0.08
0.31
0.33
0.27
0.21
Total Liabilities
220.62
201.85
182.37
182.97
179.94
117.73
177.10
171.04
135.43
Net Block
87.29
92.80
91.43
94.60
87.76
13.05
15.65
13.65
14.86
Gross Block
109.38
111.59
106.88
106.24
96.32
32.26
34.47
30.76
30.60
Accumulated Depreciation
22.09
18.80
15.45
11.63
8.56
19.22
18.83
17.11
15.74
Non Current Assets
103.59
107.04
102.65
106.49
101.47
15.53
17.22
18.78
17.73
Capital Work in Progress
2.95
0.72
0.31
0.01
4.24
0.00
0.00
0.85
0.00
Non Current Investment
2.78
2.78
2.97
2.54
2.37
0.00
0.04
0.04
0.04
Long Term Loans & Adv.
4.53
4.22
2.00
6.38
6.38
0.57
0.59
1.01
1.60
Other Non Current Assets
6.02
6.51
5.94
2.94
0.72
1.91
0.94
3.23
1.23
Current Assets
117.03
94.81
79.72
76.49
78.46
102.20
159.89
152.27
117.71
Current Investments
15.55
8.50
8.60
8.76
5.23
0.00
0.00
0.00
0.00
Inventories
42.13
25.19
23.66
30.06
23.29
29.46
38.61
48.45
37.16
Sundry Debtors
52.77
48.66
36.15
26.46
39.94
56.79
93.48
87.31
67.60
Cash & Bank
0.76
1.67
4.99
4.02
6.17
7.41
17.54
7.28
5.50
Other Current Assets
5.83
0.70
0.73
0.58
3.82
8.55
10.25
9.22
7.44
Short Term Loans & Adv.
5.20
10.09
5.59
6.60
3.39
8.16
9.99
9.17
7.44
Net Current Assets
63.70
59.22
56.30
53.73
49.00
40.71
30.53
27.38
28.54
Total Assets
220.62
201.85
182.37
182.98
179.93
117.73
177.11
171.05
135.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
1.66
-0.57
-0.43
0.05
27.53
2.67
16.80
20.35
0.81
PBT
5.58
13.29
3.01
3.56
2.56
2.14
1.84
0.11
-3.08
Adjustment
3.06
4.70
5.62
0.80
9.84
5.59
12.16
10.23
10.40
Changes in Working Capital
-7.47
-13.58
-6.96
-3.80
16.33
-4.53
2.90
10.12
-6.24
Cash after chg. in Working capital
1.18
4.42
1.67
0.57
28.73
3.20
16.91
20.45
1.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.48
-4.99
-2.10
-0.52
-1.19
-0.53
-0.11
-0.11
-0.27
Other Direct Exp. Paid
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
Cash From Investing Activity
-7.72
-0.93
-27.15
-4.42
-5.63
5.09
-1.28
-5.03
0.65
Net Fixed Assets
-0.85
-0.28
-0.09
-0.12
-64.30
0.85
-1.50
-1.01
Net Investments
-9.10
-8.30
-31.38
-3.70
-10.60
1.77
-0.20
-1.53
Others
2.23
7.65
4.32
-0.60
69.27
2.47
0.42
-2.49
Cash from Financing Activity
5.14
-1.82
31.27
4.59
-27.16
-15.28
-6.45
-16.00
-0.74
Net Cash Inflow / Outflow
-0.91
-3.32
3.70
0.22
-5.26
-7.52
9.07
-0.68
0.72
Opening Cash & Equivalents
1.67
4.99
1.29
1.08
6.34
8.95
1.57
2.29
0.80
Closing Cash & Equivalent
0.75
1.67
4.99
1.29
1.08
1.44
10.64
1.57
1.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
154.65
150.14
140.50
138.34
135.94
57.20
55.25
53.75
53.70
ROA
1.96%
4.67%
0.86%
1.29%
7.49%
1.06%
0.70%
0.05%
-1.55%
ROE
2.96%
6.73%
1.23%
1.86%
13.01%
3.40%
2.75%
0.17%
-4.78%
ROCE
5.75%
10.38%
4.23%
4.30%
5.01%
10.86%
14.64%
10.76%
6.98%
Fixed Asset Turnover
1.27
1.31
0.87
0.77
1.74
4.74
5.84
5.16
3.73
Receivable days
131.79
107.98
123.67
156.32
158.16
173.24
173.13
178.55
216.32
Inventory Days
87.47
62.20
106.11
125.59
86.24
78.47
83.37
98.68
118.91
Payable days
54.90
27.17
39.99
102.48
114.20
148.24
185.20
170.99
152.74
Cash Conversion Cycle
164.36
143.02
189.79
179.43
130.20
103.47
71.31
106.24
182.50
Total Debt/Equity
0.20
0.15
0.16
0.13
0.06
0.56
1.01
0.93
1.09
Interest Cover
2.44
5.98
1.97
2.53
1.90
1.29
1.17
1.01
0.67

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.