Nifty
Sensex
:
:
24286.50
79986.80
162.65 (0.67%)
545.35 (0.69%)

Finance - Capital Markets

Rating :
41/99

BSE: 540725 | NSE: SHAREINDIA

294.55
03-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  287.45
  •  295.75
  •  285.95
  •  287.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  482579
  •  1406.93
  •  405.28
  •  234.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,953.96
  • 13.67
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,322.37
  • 0.61%
  • 3.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.18%
  • 10.09%
  • 21.86%
  • FII
  • DII
  • Others
  • 2.68%
  • 0.56%
  • 11.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.33
  • 41.01
  • 34.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 66.56
  • 64.65
  • 31.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 82.14
  • 67.43
  • 59.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.12
  • 15.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.83
  • 6.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.97
  • 9.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
465.37
340.72
36.58%
373.76
276.65
35.10%
366.38
240.06
52.62%
277.31
230.69
20.21%
Expenses
291.65
186.52
56.36%
191.24
135.70
40.93%
190.38
131.00
45.33%
152.74
142.35
7.30%
EBITDA
173.72
154.20
12.66%
182.52
140.95
29.49%
175.99
109.06
61.37%
124.57
88.34
41.01%
EBIDTM
37.33%
45.26%
48.83%
50.95%
48.04%
45.43%
44.92%
38.29%
Other Income
1.32
2.92
-54.79%
1.66
2.87
-42.16%
1.57
3.23
-51.39%
1.39
2.55
-45.49%
Interest
29.71
15.49
91.80%
28.25
17.68
59.79%
16.99
14.13
20.24%
15.07
10.29
46.45%
Depreciation
4.31
3.40
26.76%
3.81
3.13
21.73%
3.27
2.89
13.15%
2.67
2.63
1.52%
PBT
141.02
138.23
2.02%
151.29
124.47
21.55%
157.30
95.27
65.11%
108.23
77.97
38.81%
Tax
25.27
31.34
-19.37%
36.17
31.93
13.28%
44.67
23.21
92.46%
25.95
18.79
38.11%
PAT
115.75
106.89
8.29%
115.11
92.54
24.39%
112.63
72.06
56.30%
82.27
59.18
39.02%
PATM
24.87%
31.37%
30.80%
33.45%
30.74%
30.02%
29.67%
25.66%
EPS
6.04
6.53
-7.50%
7.01
5.72
22.55%
6.90
4.45
55.06%
5.03
3.66
37.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,482.82
1,088.23
861.59
447.95
226.21
195.23
133.00
106.31
69.65
Net Sales Growth
36.27%
26.30%
92.34%
98.02%
15.87%
46.79%
25.11%
52.63%
 
Cost Of Goods Sold
22.36
7.11
28.04
13.02
0.00
0.00
0.00
0.00
46.04
Gross Profit
1,460.46
1,081.12
833.56
434.93
226.21
195.23
133.00
106.31
23.61
GP Margin
98.49%
99.35%
96.75%
97.09%
100%
100%
100%
100%
33.90%
Total Expenditure
826.01
595.50
557.69
320.98
155.66
154.51
109.96
92.72
59.68
Power & Fuel Cost
-
1.98
1.36
0.92
1.07
0.89
0.29
0.19
0.00
% Of Sales
-
0.18%
0.16%
0.21%
0.47%
0.46%
0.22%
0.18%
0%
Employee Cost
-
149.53
112.97
79.19
53.06
37.56
22.21
16.88
9.21
% Of Sales
-
13.74%
13.11%
17.68%
23.46%
19.24%
16.70%
15.88%
13.22%
Manufacturing Exp.
-
339.10
283.33
145.65
68.35
100.53
72.59
66.46
0.00
% Of Sales
-
31.16%
32.88%
32.51%
30.22%
51.49%
54.58%
62.52%
0%
General & Admin Exp.
-
94.04
130.41
81.62
31.42
15.57
14.79
8.27
4.42
% Of Sales
-
8.64%
15.14%
18.22%
13.89%
7.98%
11.12%
7.78%
6.35%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
5.71
2.95
1.51
2.84
0.85
0.37
1.11
0.00
% Of Sales
-
0.52%
0.34%
0.34%
1.26%
0.44%
0.28%
1.04%
0%
EBITDA
656.80
492.73
303.90
126.97
70.55
40.72
23.04
13.59
9.97
EBITDA Margin
44.29%
45.28%
35.27%
28.34%
31.19%
20.86%
17.32%
12.78%
14.31%
Other Income
5.94
11.47
9.42
5.86
2.45
12.01
7.49
3.78
4.34
Interest
90.02
57.67
31.63
24.96
17.85
11.40
5.41
3.25
3.35
Depreciation
14.06
12.05
9.25
4.44
4.47
4.61
2.07
1.85
1.59
PBT
557.84
434.48
272.44
103.43
50.68
36.72
23.04
12.27
9.37
Tax
132.06
105.27
63.65
22.74
10.68
11.72
7.70
4.31
3.09
Tax Rate
23.67%
24.15%
23.98%
21.99%
21.07%
31.92%
33.42%
35.13%
32.98%
PAT
425.76
328.84
201.13
80.69
40.00
24.99
15.35
7.96
6.28
PAT before Minority Interest
425.42
330.67
201.80
80.69
40.00
24.99
15.35
7.96
6.28
Minority Interest
-0.34
-1.83
-0.67
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
28.71%
30.22%
23.34%
18.01%
17.68%
12.80%
11.54%
7.49%
9.02%
PAT Growth
28.76%
63.50%
149.26%
101.72%
60.06%
62.80%
92.84%
26.75%
 
EPS
111.75
86.31
52.79
21.18
10.50
6.56
4.03
2.09
1.65

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,005.30
446.65
280.38
192.93
158.31
73.07
33.39
25.31
Share Capital
32.54
31.91
31.91
31.91
24.42
24.42
4.62
4.62
Total Reserves
767.46
414.74
248.47
161.02
126.21
48.65
28.76
20.69
Non-Current Liabilities
2.53
3.07
-6.75
-6.40
-4.78
0.56
0.59
3.99
Secured Loans
0.00
0.00
0.01
0.11
0.16
0.32
0.36
0.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Long Term Provisions
0.00
0.00
1.03
1.06
1.13
1.17
0.82
0.53
Current Liabilities
819.44
1,029.20
579.85
266.09
182.96
85.03
69.65
52.25
Trade Payables
349.47
654.98
320.91
83.56
53.45
37.22
23.44
18.40
Other Current Liabilities
269.94
117.42
117.00
44.59
13.31
8.71
11.53
10.30
Short Term Borrowings
192.12
188.35
118.52
125.49
105.87
30.99
30.17
20.30
Short Term Provisions
7.91
68.45
23.41
12.45
10.33
8.10
4.51
3.24
Total Liabilities
1,840.47
1,490.41
853.48
452.62
336.49
158.66
103.63
81.55
Net Block
59.44
50.06
37.83
33.37
35.19
8.25
8.27
7.56
Gross Block
99.54
79.36
53.72
51.33
48.69
8.25
15.40
7.56
Accumulated Depreciation
40.09
29.30
15.88
17.96
13.49
0.00
7.14
0.00
Non Current Assets
73.92
71.33
254.14
135.47
127.78
13.45
12.52
10.90
Capital Work in Progress
0.83
9.70
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.04
2.62
3.28
3.18
14.15
1.59
1.56
1.59
Long Term Loans & Adv.
4.51
1.35
155.23
69.35
38.65
3.60
2.69
1.75
Other Non Current Assets
4.83
4.38
57.80
29.57
39.79
0.00
0.00
0.00
Current Assets
1,766.55
1,419.07
599.33
317.15
208.71
145.22
91.10
70.65
Current Investments
5.08
5.60
63.84
32.88
28.06
37.52
23.21
0.00
Inventories
44.01
44.83
64.54
16.28
20.57
7.87
4.10
2.16
Sundry Debtors
37.76
10.00
2.38
8.69
12.96
19.64
15.78
18.50
Cash & Bank
1,403.17
806.36
307.09
199.45
116.83
54.09
33.05
33.12
Other Current Assets
276.53
41.17
126.02
38.59
30.29
26.08
14.96
16.87
Short Term Loans & Adv.
227.24
511.11
35.46
21.27
23.21
24.83
14.42
16.09
Net Current Assets
947.11
389.87
19.49
51.05
25.75
60.18
21.46
18.40
Total Assets
1,840.47
1,490.40
853.47
452.62
336.49
158.67
103.62
81.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-263.42
408.71
235.76
67.63
49.28
22.43
14.38
10.19
PBT
435.94
265.45
103.43
50.68
36.72
23.04
12.27
9.37
Adjustment
16.36
6.17
-22.84
0.12
3.62
0.56
1.01
1.59
Changes in Working Capital
-602.40
198.91
167.48
26.34
17.27
6.88
5.57
2.44
Cash after chg. in Working capital
-150.10
470.53
248.08
77.14
57.60
30.49
18.85
13.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-113.32
-61.82
-12.32
-9.51
-8.32
-8.06
-4.47
-3.21
Other Direct Exp. Paid
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
Cash From Investing Activity
79.02
-73.94
-146.21
-67.55
-79.46
-42.51
-19.78
-2.10
Net Fixed Assets
-8.95
-27.13
-2.32
-2.46
-31.03
-2.06
-7.84
Net Investments
1.01
30.30
-29.59
-20.66
5.99
-14.81
-24.01
Others
86.96
-77.11
-114.30
-44.43
-54.42
-25.64
12.07
Cash from Financing Activity
174.19
12.54
-33.23
17.78
55.93
20.11
6.95
3.07
Net Cash Inflow / Outflow
-10.21
347.31
56.33
17.86
25.75
0.02
1.56
11.16
Opening Cash & Equivalents
451.49
104.18
47.87
30.00
4.25
2.99
1.43
21.95
Closing Cash & Equivalent
441.28
451.49
104.19
47.87
30.00
3.02
2.99
33.12

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
49.16
138.84
87.88
60.47
61.67
29.92
72.21
54.75
ROA
19.85%
17.22%
12.36%
10.14%
10.10%
11.70%
8.60%
7.70%
ROE
53.05%
55.51%
34.10%
23.29%
22.34%
28.83%
27.13%
24.80%
ROCE
53.88%
57.46%
35.78%
23.50%
26.06%
33.70%
28.11%
27.52%
Fixed Asset Turnover
12.17
12.95
8.53
4.52
6.86
11.25
9.26
9.22
Receivable days
8.01
2.62
4.51
17.46
30.48
48.60
58.84
96.95
Inventory Days
14.90
23.16
32.92
29.73
26.59
16.43
10.76
11.34
Payable days
0.00
6353.23
5669.37
188.82
113.92
112.45
88.11
118.14
Cash Conversion Cycle
22.91
-6327.44
-5631.94
-141.63
-56.85
-47.41
-18.51
-9.84
Total Debt/Equity
0.24
0.42
0.42
0.65
0.71
0.43
0.92
0.83
Interest Cover
8.56
9.39
5.14
3.84
4.22
5.26
4.78
3.79

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.