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

Consumer Durables - Domestic Appliances

Rating :
N/A

BSE: 543260 | NSE: STOVEKRAFT

640.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  640.00
  •  648.00
  •  625.40
  •  638.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  206257
  •  1315.12
  •  967.50
  •  409.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,447.65
  • 72.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,575.07
  • 0.34%
  • 5.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.88%
  • 4.55%
  • 29.53%
  • FII
  • DII
  • Others
  • 1.53%
  • 4.14%
  • 4.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.30
  • 15.29
  • 6.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.03
  • 29.75
  • 5.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.05
  • 64.42
  • -15.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
858.96
669.86
640.94
523.62
493.48
498.92
480.66
486.63
Net Sales Growth
-
28.23%
4.51%
22.41%
6.11%
-1.09%
3.80%
-1.23%
 
Cost Of Goods Sold
-
558.24
441.87
438.66
353.54
338.68
361.88
330.78
347.45
Gross Profit
-
300.72
227.99
202.28
170.07
154.80
137.04
149.88
139.17
GP Margin
-
35.01%
34.04%
31.56%
32.48%
31.37%
27.47%
31.18%
28.60%
Total Expenditure
-
745.50
636.07
611.12
513.65
488.56
517.00
481.06
495.00
Power & Fuel Cost
-
8.98
6.99
5.69
5.42
5.38
5.49
4.87
3.98
% Of Sales
-
1.05%
1.04%
0.89%
1.04%
1.09%
1.10%
1.01%
0.82%
Employee Cost
-
80.62
82.01
68.63
59.09
51.63
47.53
43.19
44.54
% Of Sales
-
9.39%
12.24%
10.71%
11.28%
10.46%
9.53%
8.99%
9.15%
Manufacturing Exp.
-
23.79
13.34
5.13
9.92
10.37
13.61
8.70
10.18
% Of Sales
-
2.77%
1.99%
0.80%
1.89%
2.10%
2.73%
1.81%
2.09%
General & Admin Exp.
-
9.11
17.45
16.89
14.55
12.67
13.44
13.66
11.78
% Of Sales
-
1.06%
2.61%
2.64%
2.78%
2.57%
2.69%
2.84%
2.42%
Selling & Distn. Exp.
-
57.15
64.77
60.16
47.22
46.45
49.59
59.98
68.11
% Of Sales
-
6.65%
9.67%
9.39%
9.02%
9.41%
9.94%
12.48%
14.00%
Miscellaneous Exp.
-
7.62
9.65
15.96
23.90
23.38
25.45
19.87
8.97
% Of Sales
-
0.89%
1.44%
2.49%
4.56%
4.74%
5.10%
4.13%
1.84%
EBITDA
-
113.46
33.79
29.82
9.97
4.92
-18.08
-0.40
-8.37
EBITDA Margin
-
13.21%
5.04%
4.65%
1.90%
1.00%
-3.62%
-0.08%
-1.72%
Other Income
-
1.55
3.05
1.66
5.63
2.92
1.52
2.33
4.80
Interest
-
19.24
20.90
17.92
16.93
15.01
15.77
16.54
15.19
Depreciation
-
14.30
12.41
12.44
11.97
11.81
11.10
-3.71
9.90
PBT
-
81.46
3.54
1.12
-13.30
-18.97
-43.43
-10.91
-28.67
Tax
-
0.00
0.36
0.49
-0.54
0.28
0.56
1.34
1.80
Tax Rate
-
0.00%
10.17%
43.75%
4.06%
-1.48%
-1.29%
-12.27%
-6.28%
PAT
-
81.46
3.16
0.64
-12.74
-19.23
-44.06
-12.42
-30.52
PAT before Minority Interest
-
81.46
3.17
0.64
-12.76
-19.25
-43.99
-12.26
-30.47
Minority Interest
-
0.00
-0.01
0.00
0.02
0.02
-0.07
-0.16
-0.05
PAT Margin
-
9.48%
0.47%
0.10%
-2.43%
-3.90%
-8.83%
-2.58%
-6.27%
PAT Growth
-
2,477.85%
393.75%
-
-
-
-
-
 
EPS
-
24.61
0.95
0.19
-3.85
-5.81
-13.31
-3.75
-9.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
301.45
-60.18
-62.60
-178.66
-166.21
-147.24
-104.05
-91.31
Share Capital
32.59
24.72
24.72
18.90
18.90
18.90
18.90
18.90
Total Reserves
267.14
-85.76
-87.31
-197.56
-185.11
-166.14
-122.95
-110.20
Non-Current Liabilities
44.96
221.93
224.24
329.55
306.72
285.53
267.53
254.58
Secured Loans
20.66
20.08
25.28
11.30
2.13
8.29
14.08
19.50
Unsecured Loans
0.00
184.75
184.75
300.00
284.62
264.10
245.87
229.86
Long Term Provisions
7.18
6.27
4.61
3.41
3.07
2.34
2.32
1.87
Current Liabilities
223.33
309.32
265.21
243.98
212.31
203.32
186.09
181.37
Trade Payables
176.62
150.94
134.10
145.16
108.24
89.07
86.33
75.98
Other Current Liabilities
14.75
34.28
29.16
16.25
17.56
18.95
16.51
19.13
Short Term Borrowings
29.80
122.06
99.94
80.96
78.12
85.82
73.42
77.72
Short Term Provisions
2.15
2.05
2.01
1.62
8.40
9.48
9.82
8.54
Total Liabilities
569.74
471.30
427.07
395.08
353.07
341.89
349.78
344.69
Net Block
219.62
193.18
180.53
184.22
190.73
195.46
177.59
153.59
Gross Block
265.15
224.65
204.14
195.58
218.93
212.11
183.33
163.23
Accumulated Depreciation
45.53
31.47
23.61
11.36
28.20
16.65
5.74
9.64
Non Current Assets
254.17
210.09
193.81
196.81
200.92
207.98
205.06
178.26
Capital Work in Progress
19.10
7.57
1.73
0.61
0.09
0.29
15.28
17.76
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Long Term Loans & Adv.
14.81
8.65
6.68
11.81
9.55
10.95
11.70
6.77
Other Non Current Assets
0.64
0.70
4.87
0.17
0.56
1.28
0.50
0.14
Current Assets
315.56
261.20
233.26
198.28
152.16
133.91
144.72
166.43
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
156.01
116.59
97.41
105.14
72.63
69.89
66.78
63.47
Sundry Debtors
84.72
103.03
89.66
79.55
59.28
49.59
65.36
67.92
Cash & Bank
37.35
19.41
31.48
3.78
3.67
3.60
1.31
10.84
Other Current Assets
37.48
8.30
7.23
1.08
16.57
10.83
11.28
24.20
Short Term Loans & Adv.
33.98
13.85
7.48
8.73
15.91
10.06
10.97
23.57
Net Current Assets
92.24
-48.12
-31.96
-45.70
-60.16
-69.41
-41.37
-14.94
Total Assets
569.73
471.29
427.07
395.09
353.08
341.89
349.78
344.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 14
Cash From Operating Activity
109.99
15.58
13.17
12.95
29.48
-30.96
PBT
81.46
3.54
1.12
-13.30
-18.97
-28.67
Adjustment
36.85
35.62
29.97
45.90
45.24
23.99
Changes in Working Capital
-8.06
-27.48
-17.98
-19.64
4.52
-25.36
Cash after chg. in Working capital
110.24
11.68
13.11
12.96
30.79
-30.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.25
3.90
0.07
-0.01
-1.31
-0.92
Other Direct Exp. Paid
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
Cash From Investing Activity
-66.39
-27.26
-6.81
-6.15
-4.73
-49.15
Net Fixed Assets
-52.71
-26.35
-13.17
20.58
-75.63
Net Investments
0.93
7.84
-0.62
0.90
16.24
Others
-14.61
-8.75
6.98
-27.63
54.66
Cash from Financing Activity
-29.14
-1.84
21.76
-6.94
-24.61
80.13
Net Cash Inflow / Outflow
14.45
-13.52
28.12
-0.14
0.13
0.02
Opening Cash & Equivalents
15.01
28.52
0.40
0.54
0.41
2.69
Closing Cash & Equivalent
29.45
15.01
28.52
0.40
0.54
2.71

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
91.97
-24.70
-25.33
-94.53
-87.94
-77.90
-55.05
-48.31
ROA
15.65%
0.71%
0.15%
-3.41%
-5.54%
-12.72%
-3.53%
-8.84%
ROE
68.25%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
31.89%
9.11%
8.00%
1.72%
-1.87%
-12.21%
2.37%
-5.61%
Fixed Asset Turnover
3.51
3.12
3.21
2.55
2.39
2.65
2.91
3.13
Receivable days
39.89
52.50
48.18
47.90
38.58
40.09
48.24
48.59
Inventory Days
57.92
58.31
57.67
61.33
50.50
47.66
47.15
45.41
Payable days
107.08
82.66
84.83
93.39
75.62
63.81
67.84
58.29
Cash Conversion Cycle
-9.27
28.15
21.02
15.85
13.46
23.94
27.55
35.70
Total Debt/Equity
0.17
-5.54
-5.13
-2.22
-2.24
-2.48
-3.26
-3.63
Interest Cover
5.23
1.17
1.06
0.21
-0.26
-1.75
0.34
-0.89

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.