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

Finance - NBFC

Rating :
N/A

BSE: 533259 | NSE: SASTASUNDR

329.15
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  334.60
  •  349.00
  •  325.00
  •  334.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45355
  •  152.60
  •  473.30
  •  275.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,046.25
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,021.17
  • N/A
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.92%
  • 3.55%
  • 14.47%
  • FII
  • DII
  • Others
  • 0.99%
  • 0.00%
  • 7.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.77
  • 28.98
  • 29.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.73
  • 12.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -75.80

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 2.01
  • 1.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -14.05
  • -12.77
  • -2.49

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
273.53
358.49
-23.70%
270.29
336.05
-19.57%
306.67
313.15
-2.07%
374.50
280.63
33.45%
Expenses
278.26
355.12
-21.64%
272.69
326.78
-16.55%
317.32
324.32
-2.16%
371.07
290.72
27.64%
EBITDA
-4.73
3.37
-
-2.40
9.26
-
-10.65
-11.17
-
3.43
-10.09
-
EBIDTM
-1.73%
0.94%
-0.89%
2.76%
-3.47%
-3.57%
0.91%
-3.60%
Other Income
22.29
9.71
129.56%
27.75
12.11
129.15%
18.46
8.69
112.43%
20.13
4.01
402.00%
Interest
0.06
0.24
-75.00%
0.10
0.25
-60.00%
0.28
0.26
7.69%
0.24
0.27
-11.11%
Depreciation
1.45
2.20
-34.09%
1.61
2.09
-22.97%
2.53
2.80
-9.64%
2.31
2.40
-3.75%
PBT
-173.63
10.64
-
24.64
19.03
29.48%
5.01
-5.60
-
21.00
-8.74
-
Tax
-22.87
-5.68
-
-25.33
-5.49
-
-29.22
16.11
-
0.81
-6.17
-
PAT
-150.75
16.31
-
49.97
24.52
103.79%
34.23
-21.70
-
20.19
-2.58
-
PATM
-55.11%
4.55%
18.49%
7.30%
11.16%
-6.93%
5.39%
-0.92%
EPS
-34.40
-1.82
-
9.79
0.41
2,287.80%
5.17
-10.75
-
-0.23
-6.00
-

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
1,224.99
1,375.71
1,039.82
631.43
548.20
385.44
219.74
159.34
132.88
86.24
48.34
Net Sales Growth
-4.92%
32.30%
64.68%
15.18%
42.23%
75.41%
37.91%
19.91%
54.08%
78.40%
 
Cost Of Goods Sold
1,106.46
1,232.78
960.39
582.46
492.49
366.93
199.49
140.37
108.68
64.02
18.45
Gross Profit
118.53
142.93
79.42
48.96
55.71
18.51
20.24
18.97
24.20
22.22
29.90
GP Margin
9.68%
10.39%
7.64%
7.75%
10.16%
4.80%
9.21%
11.91%
18.21%
25.77%
61.85%
Total Expenditure
1,239.34
1,370.23
1,082.71
678.38
560.91
440.04
254.96
174.46
155.14
117.17
62.37
Power & Fuel Cost
-
4.36
3.83
2.27
2.11
2.08
1.90
1.50
1.77
1.65
1.08
% Of Sales
-
0.32%
0.37%
0.36%
0.38%
0.54%
0.86%
0.94%
1.33%
1.91%
2.23%
Employee Cost
-
49.02
45.35
43.94
29.13
28.45
23.36
16.23
24.80
29.59
22.50
% Of Sales
-
3.56%
4.36%
6.96%
5.31%
7.38%
10.63%
10.19%
18.66%
34.31%
46.55%
Manufacturing Exp.
-
15.18
17.45
10.44
8.55
8.41
7.36
4.81
9.17
9.03
8.07
% Of Sales
-
1.10%
1.68%
1.65%
1.56%
2.18%
3.35%
3.02%
6.90%
10.47%
16.69%
General & Admin Exp.
-
68.52
54.91
40.41
30.48
33.10
24.37
12.64
11.85
13.83
12.28
% Of Sales
-
4.98%
5.28%
6.40%
5.56%
8.59%
11.09%
7.93%
8.92%
16.04%
25.40%
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.
-
4.74
4.62
1.13
0.26
3.16
0.38
0.40
0.64
0.69
0.00
% Of Sales
-
0.34%
0.44%
0.18%
0.05%
0.82%
0.17%
0.25%
0.48%
0.80%
2.23%
EBITDA
-14.35
5.48
-42.89
-46.95
-12.71
-54.60
-35.22
-15.12
-22.26
-30.93
-14.03
EBITDA Margin
-1.17%
0.40%
-4.12%
-7.44%
-2.32%
-14.17%
-16.03%
-9.49%
-16.75%
-35.87%
-29.02%
Other Income
88.63
60.41
23.64
11.63
3.43
3.12
2.43
2.62
4.14
2.75
4.15
Interest
0.68
1.07
1.94
3.34
2.61
1.46
2.98
0.84
2.92
1.38
1.00
Depreciation
7.90
9.14
8.20
4.16
4.47
4.90
5.97
5.54
6.92
7.28
5.70
PBT
-122.98
55.68
-29.39
-42.82
-16.37
-57.85
-41.75
-18.88
-27.95
-36.83
-16.58
Tax
-76.61
-36.35
-22.78
244.37
0.73
-5.44
1.11
2.37
0.62
-0.28
-0.03
Tax Rate
62.29%
-65.28%
60.99%
21.92%
-4.46%
9.45%
-2.66%
-19.17%
-2.22%
0.76%
0.20%
PAT
-46.36
8.88
-72.21
626.80
-10.40
-38.79
-37.56
-11.88
-28.62
-36.60
-14.90
PAT before Minority Interest
-13.47
5.85
-99.47
865.11
-17.09
-52.13
-42.86
-14.73
-28.57
-36.55
-14.82
Minority Interest
32.89
3.03
27.26
-238.31
6.69
13.34
5.30
2.85
-0.05
-0.05
-0.08
PAT Margin
-3.78%
0.65%
-6.94%
99.27%
-1.90%
-10.06%
-17.09%
-7.46%
-21.54%
-42.44%
-30.82%
PAT Growth
-380.12%
-
-
-
-
-
-
-
-
-
 
EPS
-14.58
2.79
-22.71
197.11
-3.27
-12.20
-11.81
-3.74
-9.00
-11.51
-4.69

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
762.37
753.40
826.50
199.90
210.12
142.51
175.44
194.94
218.03
254.64
Share Capital
31.81
31.81
31.81
31.81
31.81
31.81
31.81
37.12
31.81
31.81
Total Reserves
725.56
716.59
789.69
163.09
173.31
105.70
143.63
157.82
186.22
222.83
Non-Current Liabilities
67.23
90.76
113.64
0.10
0.10
6.40
5.90
12.11
15.17
12.68
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.80
2.40
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
0.00
0.00
0.00
0.00
0.08
0.88
1.16
5.98
9.03
9.01
Current Liabilities
82.42
119.73
69.89
63.14
69.27
24.89
28.85
48.53
31.35
33.29
Trade Payables
42.54
56.97
33.06
38.63
50.23
14.35
9.30
20.68
6.73
8.34
Other Current Liabilities
31.91
34.22
16.86
12.83
12.36
9.34
5.39
9.16
7.98
8.19
Short Term Borrowings
0.00
0.00
0.00
9.79
5.01
0.00
12.03
18.47
15.79
4.74
Short Term Provisions
7.97
28.54
19.96
1.89
1.67
1.21
2.14
0.22
0.85
12.02
Total Liabilities
1,149.18
1,204.05
1,277.76
292.62
315.59
231.68
238.12
256.01
264.93
300.94
Net Block
107.80
104.37
93.42
110.42
113.69
116.40
117.24
124.79
126.25
137.47
Gross Block
143.72
128.51
110.00
125.62
124.44
122.33
153.32
161.45
157.14
161.99
Accumulated Depreciation
35.92
24.14
16.58
15.21
10.75
5.93
36.09
36.66
30.90
24.52
Non Current Assets
661.66
662.91
738.06
146.46
164.82
148.57
141.48
148.08
175.57
201.38
Capital Work in Progress
0.35
0.99
0.42
0.08
0.01
0.76
1.16
0.00
0.13
3.12
Non Current Investment
448.05
442.96
513.03
29.54
41.32
21.69
18.07
9.05
8.67
18.02
Long Term Loans & Adv.
12.50
14.51
11.34
6.42
9.80
9.72
4.93
13.35
22.02
22.87
Other Non Current Assets
90.51
97.50
119.85
0.00
0.00
0.00
0.08
0.89
18.51
19.89
Current Assets
487.53
541.15
539.70
146.16
150.77
83.11
96.64
107.89
89.31
99.56
Current Investments
228.02
69.88
152.96
13.88
14.45
14.23
27.75
7.48
1.08
3.94
Inventories
115.79
180.83
113.53
77.18
77.09
32.59
28.05
23.83
15.97
17.02
Sundry Debtors
42.65
35.08
21.20
13.56
14.96
7.88
3.93
19.13
8.37
12.44
Cash & Bank
48.96
195.19
212.42
12.80
18.27
6.64
12.80
33.80
12.73
13.11
Other Current Assets
52.11
12.57
4.38
0.67
25.99
21.79
24.11
23.66
51.16
53.05
Short Term Loans & Adv.
37.96
47.59
35.21
28.07
24.66
19.77
23.79
17.57
35.74
50.48
Net Current Assets
405.11
421.42
469.81
83.02
81.50
58.22
67.79
59.36
57.96
66.27
Total Assets
1,149.19
1,204.06
1,277.76
292.62
315.59
231.68
238.12
256.01
264.93
300.94

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
38.17
-111.97
-207.16
-30.51
-69.24
-29.96
-48.82
-1.88
-11.94
-11.86
PBT
-30.50
-122.25
1,109.48
-16.37
-57.57
-41.75
-12.36
-27.95
-36.83
-14.85
Adjustment
25.76
83.96
-1,150.99
-3.20
6.00
7.77
5.43
5.79
5.71
1.62
Changes in Working Capital
49.00
-77.66
-52.77
-9.94
-18.60
4.44
-41.07
18.85
19.13
2.64
Cash after chg. in Working capital
44.26
-115.95
-94.28
-29.50
-70.17
-29.54
-48.00
-3.32
-11.99
-10.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.10
3.99
-112.88
-1.00
0.93
-0.42
-0.82
1.43
0.04
-1.27
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
-33.93
132.52
219.54
21.37
-22.13
-2.15
21.19
3.80
-1.06
7.03
Net Fixed Assets
0.00
1.08
-0.06
0.00
0.38
11.17
-1.06
0.00
-0.86
-0.05
Net Investments
0.72
-0.62
4.46
0.12
4.59
-15.04
-41.42
-0.40
2.37
-4.07
Others
-34.65
132.06
215.14
21.25
-27.10
1.72
63.67
4.20
-2.57
11.15
Cash from Financing Activity
-2.35
-1.83
-11.42
3.73
102.51
26.26
32.60
5.19
12.94
3.93
Net Cash Inflow / Outflow
1.89
18.72
0.96
-5.41
11.14
-5.86
4.98
7.11
-0.06
-0.90
Opening Cash & Equivalents
31.72
13.01
12.04
17.45
6.31
12.17
13.70
6.59
6.66
7.56
Closing Cash & Equivalent
33.61
31.72
13.01
12.04
17.45
6.31
12.17
13.70
6.60
6.66

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.)
238.09
235.27
258.25
61.27
64.48
43.23
55.15
59.60
68.52
80.05
ROA
0.50%
-8.02%
110.18%
-5.62%
-19.05%
-18.25%
-5.96%
-10.97%
-12.92%
-4.68%
ROE
0.78%
-12.67%
170.23%
-8.55%
-30.43%
-27.39%
-8.07%
-14.02%
-15.47%
-5.65%
ROCE
-3.88%
-15.23%
214.79%
-6.48%
-31.37%
-23.50%
-5.71%
-11.07%
-14.29%
-5.23%
Fixed Asset Turnover
10.11
8.72
5.36
4.38
3.12
1.59
1.01
0.83
0.54
0.32
Receivable days
10.31
9.88
10.05
9.50
10.82
9.81
26.41
37.77
44.03
99.95
Inventory Days
39.35
51.66
55.12
51.36
51.93
50.36
59.42
54.67
69.83
91.29
Payable days
14.73
17.11
22.46
32.93
25.86
17.78
31.43
31.44
24.10
71.58
Cash Conversion Cycle
34.93
44.43
42.70
27.92
36.89
42.39
54.40
61.00
89.76
119.66
Total Debt/Equity
0.00
0.00
0.00
0.05
0.02
0.00
0.07
0.11
0.09
0.02
Interest Cover
-27.52
-62.15
333.22
-5.27
-38.31
-13.01
-13.69
-8.58
-25.73
-13.89

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.