Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Finance - NBFC

Rating :
N/A

BSE: 532029 | NSE: SINDHUTRAD

20.71
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  20.02
  •  20.81
  •  20.02
  •  20.69
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  756775
  •  155.50
  •  45.15
  •  16.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,552.60
  • 19.82
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,310.45
  • N/A
  • 2.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 8.69%
  • 15.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.05%
  • 0.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.42
  • -8.10
  • 18.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.04
  • -10.22
  • 15.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.19
  • -0.78
  • 17.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.53
  • 20.20
  • 35.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 1.39
  • 1.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.17
  • 19.97
  • 24.37

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
369.55
396.92
-6.90%
554.10
427.14
29.72%
445.69
381.01
16.98%
416.32
307.71
35.30%
Expenses
462.14
377.47
22.43%
413.97
349.66
18.39%
471.33
352.38
33.76%
350.40
319.54
9.66%
EBITDA
-92.60
19.45
-
140.13
77.47
80.88%
-25.65
28.63
-
65.92
-11.84
-
EBIDTM
-25.06%
4.90%
25.29%
18.14%
-5.75%
7.51%
15.83%
-3.85%
Other Income
266.08
78.92
237.15%
6.87
17.25
-60.17%
-3.64
107.98
-
57.65
18.37
213.83%
Interest
36.54
41.88
-12.75%
31.53
43.86
-28.11%
43.46
81.00
-46.35%
13.69
5.67
141.45%
Depreciation
8.50
0.89
855.06%
13.71
6.12
124.02%
46.98
14.89
215.51%
13.91
1.89
635.98%
PBT
128.45
55.61
130.98%
101.75
44.75
127.37%
-119.72
40.71
-
95.96
-1.02
-
Tax
11.90
5.35
122.43%
30.26
15.41
96.37%
-17.76
13.39
-
2.82
6.66
-57.66%
PAT
116.54
50.26
131.87%
71.50
29.34
143.69%
-101.96
27.32
-
93.14
-7.68
-
PATM
31.54%
12.66%
12.90%
6.87%
-22.88%
7.17%
22.37%
-2.50%
EPS
0.76
0.33
130.30%
0.46
0.19
142.11%
-0.66
0.20
-
0.60
-0.06
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Net Sales
1,785.66
1,686.06
1,176.69
1,016.82
893.16
1,282.50
966.85
960.27
680.25
Net Sales Growth
18.04%
43.29%
15.72%
13.85%
-30.36%
32.65%
0.69%
41.16%
 
Cost Of Goods Sold
1,111.87
20.16
56.14
55.58
31.56
249.72
212.15
503.28
309.78
Gross Profit
673.79
1,665.90
1,120.55
961.25
861.60
1,032.77
754.69
456.99
370.47
GP Margin
37.73%
98.80%
95.23%
94.53%
96.47%
80.53%
78.06%
47.59%
54.46%
Total Expenditure
1,697.84
1,539.34
1,125.22
945.34
849.78
1,096.91
819.13
898.65
621.90
Power & Fuel Cost
-
52.39
34.72
86.39
95.30
2.77
2.05
8.73
3.73
% Of Sales
-
3.11%
2.95%
8.50%
10.67%
0.22%
0.21%
0.91%
0.55%
Employee Cost
-
111.18
65.63
86.33
67.92
68.92
53.54
44.79
29.93
% Of Sales
-
6.59%
5.58%
8.49%
7.60%
5.37%
5.54%
4.66%
4.40%
Manufacturing Exp.
-
1,010.08
707.22
577.21
610.16
707.52
476.68
76.96
46.55
% Of Sales
-
59.91%
60.10%
56.77%
68.31%
55.17%
49.30%
8.01%
6.84%
General & Admin Exp.
-
351.71
265.48
177.23
127.08
59.45
59.09
115.12
14.42
% Of Sales
-
20.86%
22.56%
17.43%
14.23%
4.64%
6.11%
11.99%
2.12%
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.
-
46.20
30.75
48.99
13.07
11.30
17.67
158.49
221.22
% Of Sales
-
2.74%
2.61%
4.82%
1.46%
0.88%
1.83%
16.50%
32.52%
EBITDA
87.80
146.72
51.47
71.48
43.38
185.59
147.72
61.62
58.35
EBITDA Margin
4.92%
8.70%
4.37%
7.03%
4.86%
14.47%
15.28%
6.42%
8.58%
Other Income
326.96
150.17
157.84
60.15
67.79
14.88
17.85
2.42
4.00
Interest
125.22
152.41
161.45
170.22
155.25
94.75
61.82
25.82
14.65
Depreciation
83.10
67.89
31.16
27.73
36.48
30.35
29.14
12.98
10.85
PBT
206.44
76.60
16.70
-66.32
-80.57
75.37
74.61
25.24
36.84
Tax
27.22
5.82
20.17
6.42
15.10
40.44
38.79
16.26
10.31
Tax Rate
13.19%
7.60%
120.78%
-9.68%
-22.66%
53.66%
51.99%
64.42%
27.00%
PAT
179.22
56.87
0.41
-19.65
-25.25
46.75
37.85
19.28
29.06
PAT before Minority Interest
179.22
70.77
-3.48
-70.39
-82.14
34.93
35.82
8.98
27.87
Minority Interest
0.00
-13.90
3.89
50.74
56.89
11.82
2.03
10.30
1.19
PAT Margin
10.04%
3.37%
0.03%
-1.93%
-2.83%
3.65%
3.91%
2.01%
4.27%
PAT Growth
80.59%
13,770.73%
-
-
-
23.51%
96.32%
-33.65%
 
EPS
1.16
0.37
0.00
-0.13
-0.16
0.30
0.25
0.13
0.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Shareholder's Funds
1,495.83
1,332.13
1,190.62
1,185.09
346.96
286.19
199.45
183.99
Share Capital
154.19
154.19
51.40
51.40
51.40
51.40
51.39
51.40
Total Reserves
1,341.63
1,177.94
1,119.23
1,113.69
294.79
234.01
146.50
131.54
Non-Current Liabilities
1,744.82
1,897.33
2,196.38
2,032.27
925.59
649.88
114.45
56.73
Secured Loans
389.10
40.06
575.52
669.89
721.79
521.94
92.68
44.53
Unsecured Loans
321.47
842.93
719.79
228.68
179.51
103.65
0.00
0.00
Long Term Provisions
18.84
19.67
22.83
19.91
16.96
25.22
21.64
11.05
Current Liabilities
737.63
1,241.23
854.65
791.56
680.22
527.28
423.05
332.38
Trade Payables
220.77
134.77
148.40
87.53
191.70
69.15
113.34
67.44
Other Current Liabilities
293.50
900.74
525.01
403.72
212.76
310.23
107.90
97.95
Short Term Borrowings
192.55
167.17
139.16
292.02
232.00
106.20
185.98
156.66
Short Term Provisions
30.81
38.55
42.08
8.28
43.76
41.70
15.83
10.33
Total Liabilities
4,657.40
4,991.87
4,631.48
4,473.43
2,166.21
1,523.12
809.03
649.64
Net Block
3,481.61
3,456.93
3,263.90
3,153.06
707.57
661.63
111.35
92.30
Gross Block
3,793.50
3,748.23
3,549.54
3,427.67
853.72
793.89
148.45
115.79
Accumulated Depreciation
311.89
291.29
285.64
274.61
146.15
132.26
37.10
23.49
Non Current Assets
3,730.00
4,170.40
4,011.38
3,934.92
1,212.16
1,086.27
246.60
157.01
Capital Work in Progress
0.00
0.01
0.00
0.00
3.97
0.00
3.95
3.72
Non Current Investment
191.23
176.52
235.24
285.27
41.67
108.62
46.55
38.74
Long Term Loans & Adv.
48.27
526.51
482.17
461.60
429.08
287.98
39.50
15.47
Other Non Current Assets
2.79
4.19
23.70
28.50
29.87
23.24
45.26
6.79
Current Assets
927.39
821.47
620.10
538.50
954.05
436.85
562.43
492.63
Current Investments
0.06
0.15
0.14
0.09
0.01
0.00
0.17
1.24
Inventories
74.44
60.08
46.08
39.92
90.62
41.34
31.08
25.80
Sundry Debtors
347.81
390.15
368.21
298.12
553.33
194.36
283.64
198.28
Cash & Bank
107.70
40.20
19.85
32.75
66.75
20.51
42.54
68.32
Other Current Assets
397.38
44.21
26.56
22.52
243.34
180.64
204.99
199.00
Short Term Loans & Adv.
305.98
286.68
159.26
145.09
219.87
171.67
198.67
195.27
Net Current Assets
189.76
-419.76
-234.55
-253.06
273.83
0.00
139.39
160.25
Total Assets
4,657.39
4,991.87
4,631.48
4,473.42
2,166.21
1,523.12
809.03
649.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Cash From Operating Activity
684.96
-107.98
174.68
-51.39
-449.94
-236.75
-29.84
51.90
PBT
76.58
16.69
-63.98
-66.64
75.37
74.61
19.27
38.18
Adjustment
288.90
158.53
154.16
121.99
94.84
97.55
65.18
23.02
Changes in Working Capital
310.56
-263.96
84.49
-83.04
-593.60
-368.75
-114.13
-9.36
Cash after chg. in Working capital
676.04
-88.74
174.67
-27.68
-423.39
-196.59
-29.67
51.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
8.91
-19.25
0.01
-23.70
-26.55
-40.15
-0.16
0.06
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
72.58
151.81
-22.55
12.09
181.98
-24.20
-39.82
-101.98
Net Fixed Assets
-3.98
20.94
13.50
-76.96
-8.05
-70.84
-9.10
Net Investments
10.19
-49.99
4.55
-102.33
-169.18
-164.74
-64.02
Others
66.37
180.86
-40.60
191.38
359.21
211.38
33.30
Cash from Financing Activity
-688.31
-22.78
-158.67
35.81
314.20
262.67
43.89
95.15
Net Cash Inflow / Outflow
69.22
21.04
-6.54
-3.49
46.24
1.72
-25.77
45.08
Opening Cash & Equivalents
38.34
17.29
23.83
27.45
20.51
18.79
68.32
23.24
Closing Cash & Equivalent
106.12
38.34
17.29
23.96
66.75
20.51
42.54
68.32

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 13
Mar 12
Book Value (Rs.)
9.70
8.64
7.59
7.56
67.36
0.00
38.51
35.59
ROA
1.47%
-0.07%
-1.55%
-2.47%
1.89%
3.07%
1.23%
4.29%
ROE
5.00%
-0.28%
-6.03%
-10.87%
11.06%
14.82%
4.72%
15.23%
ROCE
8.36%
6.25%
4.07%
4.38%
12.30%
15.88%
11.55%
13.46%
Fixed Asset Turnover
0.45
0.32
0.29
0.42
1.56
2.05
7.27
5.87
Receivable days
79.88
117.62
119.59
173.98
106.40
90.23
91.59
106.39
Inventory Days
14.56
16.47
15.44
26.67
18.78
13.67
10.81
13.84
Payable days
3217.65
920.50
774.74
1614.76
44.66
42.38
51.05
60.79
Cash Conversion Cycle
-3123.21
-786.42
-639.71
-1414.11
80.51
61.51
51.35
59.44
Total Debt/Equity
0.68
1.23
1.32
1.12
3.45
0.00
1.48
1.14
Interest Cover
1.50
1.10
0.62
0.57
1.80
2.21
1.98
3.61

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.