Menu
Nifty
Sensex
:
:
23431.50
77378.91
-95.00 (-0.40%)
-241.30 (-0.31%)

Diamond & Jewellery

Rating :
N/A

BSE: 543936 | NSE: SENCO

1075.25
10-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1120.00
  •  1120.00
  •  1053.00
  •  1127.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  580944
  •  6254.43
  •  1544.00
  •  685.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,794.17
  • 42.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,890.75
  • 0.19%
  • 4.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.47%
  • 0.64%
  • 12.52%
  • FII
  • DII
  • Others
  • 8.58%
  • 6.97%
  • 3.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.84
  • -
  • 14.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.13
  • -
  • 6.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.61
  • -
  • 11.92

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
23.29
30.69
38.51
47.33
P/E Ratio
49.42
37.51
29.89
24.32
Revenue
5232
6289
7440
8777
EBITDA
376
467
564
670
Net Income
181
234
293
360
ROA
5.5
5.3
5.3
5.7
P/Bk Ratio
6.55
5.85
5.13
4.44
ROE
15.75
15.23
16.85
17.54
FCFF
-312.01
128.17
183.73
170.83
FCFF Yield
-3.09
1.27
1.82
1.69

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
1,500.49
1,146.56
30.87%
1,403.89
1,305.40
7.54%
1,137.28
813.93
39.73%
1,652.20
1,339.64
23.33%
Expenses
1,448.56
1,107.08
30.85%
1,295.15
1,238.20
4.60%
1,049.56
747.21
40.46%
1,471.10
1,176.89
25.00%
EBITDA
51.92
39.48
31.51%
108.74
67.20
61.82%
87.73
66.72
31.49%
181.10
162.75
11.27%
EBIDTM
3.46%
3.44%
7.75%
5.15%
7.71%
8.20%
10.96%
12.15%
Other Income
14.91
11.03
35.18%
12.29
9.45
30.05%
12.84
7.38
73.98%
8.91
9.64
-7.57%
Interest
32.63
23.36
39.68%
32.16
26.64
20.72%
29.80
24.52
21.53%
28.26
22.72
24.38%
Depreciation
17.84
13.25
34.64%
18.07
12.55
43.98%
18.39
14.04
30.98%
15.85
11.57
36.99%
PBT
16.37
13.91
17.69%
70.80
37.46
89.00%
52.38
35.54
47.38%
145.90
138.10
5.65%
Tax
4.25
1.96
116.84%
19.52
9.79
99.39%
20.21
9.52
112.29%
36.58
34.75
5.27%
PAT
12.12
11.95
1.42%
51.27
27.67
85.29%
32.17
26.03
23.59%
109.32
103.35
5.78%
PATM
0.81%
1.04%
3.65%
2.12%
2.83%
3.20%
6.62%
7.71%
EPS
1.56
1.54
1.30%
6.60
4.00
65.00%
4.14
3.76
10.11%
14.07
14.95
-5.89%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,654.81
5,229.66
4,075.56
3,534.64
2,660.38
2,485.54
2,214.52
1,831.03
1,531.52
1,433.77
1,318.19
Net Sales Growth
22.78%
28.32%
15.30%
32.86%
7.03%
12.24%
20.94%
19.56%
6.82%
8.77%
 
Cost Of Goods Sold
4,719.42
4,425.99
3,421.76
2,980.54
2,285.40
2,111.06
1,899.65
1,575.60
1,329.13
1,262.97
1,189.58
Gross Profit
935.39
803.68
653.81
554.10
374.99
374.49
314.87
255.43
202.39
170.79
128.62
GP Margin
16.54%
15.37%
16.04%
15.68%
14.10%
15.07%
14.22%
13.95%
13.21%
11.91%
9.76%
Total Expenditure
5,214.84
4,835.32
3,745.53
3,246.44
2,478.66
2,318.49
2,065.54
1,721.12
1,464.32
1,354.39
1,248.89
Power & Fuel Cost
-
9.19
6.98
5.44
4.30
4.06
3.66
2.83
2.22
1.45
0.79
% Of Sales
-
0.18%
0.17%
0.15%
0.16%
0.16%
0.17%
0.15%
0.14%
0.10%
0.06%
Employee Cost
-
108.39
91.52
74.30
52.18
46.84
40.15
26.29
19.66
14.32
8.33
% Of Sales
-
2.07%
2.25%
2.10%
1.96%
1.88%
1.81%
1.44%
1.28%
1.00%
0.63%
Manufacturing Exp.
-
109.88
85.00
89.20
61.58
4.94
4.23
38.02
36.06
26.79
20.32
% Of Sales
-
2.10%
2.09%
2.52%
2.31%
0.20%
0.19%
2.08%
2.35%
1.87%
1.54%
General & Admin Exp.
-
67.48
43.60
29.90
22.10
42.43
34.09
30.62
25.11
15.32
6.38
% Of Sales
-
1.29%
1.07%
0.85%
0.83%
1.71%
1.54%
1.67%
1.64%
1.07%
0.48%
Selling & Distn. Exp.
-
106.30
82.09
51.48
29.41
42.70
34.69
37.70
42.27
26.28
16.39
% Of Sales
-
2.03%
2.01%
1.46%
1.11%
1.72%
1.57%
2.06%
2.76%
1.83%
1.24%
Miscellaneous Exp.
-
8.10
14.58
15.57
23.70
66.46
49.07
10.07
9.86
7.25
16.39
% Of Sales
-
0.15%
0.36%
0.44%
0.89%
2.67%
2.22%
0.55%
0.64%
0.51%
0.54%
EBITDA
439.97
394.34
330.03
288.20
181.72
167.05
148.98
109.91
67.20
79.38
69.30
EBITDA Margin
7.78%
7.54%
8.10%
8.15%
6.83%
6.72%
6.73%
6.00%
4.39%
5.54%
5.26%
Other Income
49.56
42.76
31.70
12.92
14.55
8.17
10.88
8.64
4.50
5.59
2.64
Interest
122.18
120.78
98.19
81.06
73.00
43.07
46.46
41.19
34.54
24.26
17.66
Depreciation
68.38
59.01
44.95
42.08
39.57
16.35
18.74
16.26
13.20
6.51
2.93
PBT
298.95
257.31
218.59
177.99
83.70
115.80
94.67
61.11
23.97
54.20
51.35
Tax
80.52
68.56
57.67
47.84
22.18
41.16
39.70
21.96
8.48
18.26
14.96
Tax Rate
26.93%
26.64%
26.38%
26.88%
26.50%
35.54%
35.43%
35.94%
35.38%
33.69%
29.13%
PAT
218.43
188.75
160.91
130.15
61.52
74.64
72.34
39.15
15.49
35.94
36.39
PAT before Minority Interest
218.43
188.75
160.91
130.15
61.52
74.64
72.34
39.15
15.49
35.94
36.39
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
3.86%
3.61%
3.95%
3.68%
2.31%
3.00%
3.27%
2.14%
1.01%
2.51%
2.76%
PAT Growth
27.69%
17.30%
23.63%
111.56%
-17.58%
3.18%
84.78%
152.74%
-56.90%
-1.24%
 
EPS
28.11
24.29
20.71
16.75
7.92
9.61
9.31
5.04
1.99
4.63
4.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,377.01
949.04
727.05
602.66
469.26
398.27
325.37
292.84
280.13
164.31
Share Capital
77.70
69.15
66.48
66.48
66.48
22.16
22.16
22.16
22.16
17.73
Total Reserves
1,298.25
879.45
660.49
536.17
402.78
376.10
303.21
270.68
257.97
146.59
Non-Current Liabilities
445.70
425.18
268.44
260.10
-2.94
2.94
2.71
11.04
8.94
10.88
Secured Loans
0.00
0.00
0.40
0.41
0.29
0.42
3.17
13.26
7.37
8.82
Unsecured Loans
1.05
1.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
228.25
228.18
136.25
138.82
6.45
6.49
2.96
1.93
1.31
0.63
Current Liabilities
2,328.95
1,900.95
1,404.86
957.12
700.12
766.83
578.12
540.88
282.79
280.85
Trade Payables
196.18
156.18
117.28
60.94
75.58
60.90
38.74
56.13
12.12
6.45
Other Current Liabilities
386.75
389.13
232.51
223.87
52.90
106.35
67.05
68.74
50.64
78.61
Short Term Borrowings
1,492.94
1,175.40
862.45
531.64
560.21
580.81
438.30
407.66
192.78
188.01
Short Term Provisions
253.08
180.24
192.62
140.67
11.44
18.77
34.04
8.36
27.24
7.78
Total Liabilities
4,151.66
3,275.17
2,400.35
1,819.88
1,166.44
1,168.04
906.20
844.76
571.86
456.04
Net Block
353.75
275.63
219.26
211.84
81.49
86.33
98.30
96.15
44.06
38.86
Gross Block
614.33
482.42
387.59
333.99
132.19
120.75
136.99
119.13
53.93
42.19
Accumulated Depreciation
260.58
206.80
168.33
122.15
50.70
34.42
38.69
22.98
9.88
3.34
Non Current Assets
643.53
613.91
418.94
415.98
135.69
129.55
136.36
132.66
99.56
59.91
Capital Work in Progress
0.14
13.06
6.51
2.44
4.67
4.04
0.86
0.57
12.96
1.91
Non Current Investment
13.45
4.13
2.03
2.03
0.03
0.03
0.01
0.01
0.20
0.20
Long Term Loans & Adv.
255.60
296.63
186.96
184.83
49.51
39.15
37.19
35.93
42.34
18.95
Other Non Current Assets
20.59
24.47
4.18
14.85
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,508.14
2,661.25
1,981.42
1,403.90
1,030.75
1,038.49
769.84
712.10
472.30
396.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,436.77
1,877.77
1,388.66
1,039.47
868.39
836.83
597.94
509.08
357.74
264.51
Sundry Debtors
64.44
45.44
39.54
27.56
18.42
40.26
66.39
78.90
43.69
52.35
Cash & Bank
547.33
435.23
278.60
126.36
115.04
139.12
65.78
107.43
37.43
66.83
Other Current Assets
459.60
26.70
15.07
5.21
28.90
22.28
39.74
16.68
33.44
12.44
Short Term Loans & Adv.
431.63
276.10
259.55
205.30
21.01
15.23
31.26
12.31
30.52
10.99
Net Current Assets
1,179.18
760.30
576.56
446.78
330.63
271.66
191.72
171.21
189.51
115.28
Total Assets
4,151.67
3,275.16
2,400.36
1,819.88
1,166.44
1,168.04
906.20
844.76
571.86
456.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-289.80
-79.31
-73.25
181.86
48.50
-48.32
4.09
-108.34
-65.61
-7.73
PBT
257.31
218.59
177.99
83.70
115.80
112.04
61.11
23.97
54.20
51.35
Adjustment
134.04
113.16
103.99
97.06
47.40
32.32
41.87
34.61
20.47
13.52
Changes in Working Capital
-611.09
-350.90
-315.31
43.24
-60.08
-165.31
-82.89
-147.10
-121.80
-46.15
Cash after chg. in Working capital
-219.73
-19.16
-33.33
223.99
103.12
-20.96
20.10
-88.53
-47.12
18.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.07
-60.16
-39.93
-42.14
-54.62
-27.37
-16.01
-19.82
-18.49
-26.45
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
-122.91
-198.83
-154.93
-56.35
11.56
-34.56
2.62
-37.74
-36.72
-14.62
Net Fixed Assets
-118.99
-101.38
-57.67
-199.57
-12.07
13.06
-18.15
-52.81
-22.79
Net Investments
-9.32
-2.10
0.00
-2.00
0.00
-0.02
0.00
0.19
0.00
Others
5.40
-95.35
-97.26
145.22
23.63
-47.60
20.77
14.88
-13.93
Cash from Financing Activity
420.61
275.96
230.76
-122.37
-59.20
113.14
-33.25
202.20
65.59
46.90
Net Cash Inflow / Outflow
7.89
-2.19
2.57
3.13
0.86
30.25
-26.54
56.12
-36.74
24.55
Opening Cash & Equivalents
7.14
9.33
6.76
3.62
73.09
42.83
69.38
13.07
49.82
10.83
Closing Cash & Equivalent
15.04
7.14
9.33
6.76
73.94
73.09
42.83
69.38
13.07
49.82

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
177.08
167.47
134.18
110.81
85.73
222.14
181.02
162.67
155.51
92.68
ROA
5.08%
5.67%
6.17%
3.45%
6.39%
6.97%
4.47%
2.19%
6.99%
7.98%
ROE
16.33%
19.52%
19.98%
10.91%
17.57%
20.24%
12.85%
5.49%
16.34%
22.15%
ROCE
15.13%
17.05%
19.01%
13.85%
15.77%
18.01%
13.68%
9.75%
18.59%
19.04%
Fixed Asset Turnover
9.85
9.66
10.01
8.86
19.65
17.18
14.39
17.70
29.83
31.24
Receivable days
3.71
3.69
3.37
3.68
4.31
8.79
14.39
14.61
12.22
14.50
Inventory Days
145.78
141.84
122.01
141.48
125.21
118.24
109.66
103.29
79.20
73.24
Payable days
11.76
12.63
10.20
13.84
11.15
8.33
9.76
7.75
2.39
1.86
Cash Conversion Cycle
137.74
132.91
115.19
131.31
118.36
118.70
114.29
110.15
89.04
85.88
Total Debt/Equity
1.09
1.24
1.19
0.88
1.20
1.47
1.39
1.45
0.72
1.20
Interest Cover
3.13
3.23
3.20
2.15
3.69
3.41
2.48
1.69
3.23
3.91

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.