Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Finance - Investment

Rating :
N/A

BSE: Not Listed | NSE: SUNDARMHLD

290.45
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  290.00
  •  293.45
  •  282.80
  •  289.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38862
  •  112.52
  •  433.00
  •  172.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,831.34
  • 10.15
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,818.36
  • 2.93%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.97%
  • 4.61%
  • 27.23%
  • FII
  • DII
  • Others
  • 1.02%
  • 3.98%
  • 8.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.57
  • 25.77
  • 51.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 66.82
  • 51.45
  • 60.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 66.96
  • 45.67
  • 113.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.66
  • 11.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.80
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 54.69
  • 52.60

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
4.27
P/E Ratio
74.6
Revenue
128
EBITDA
106
Net Income
95
ROA
3
P/Bk Ratio
1.91
ROE
3.26
FCFF
FCFF Yield

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
32.59
25.31
28.76%
29.86
24.39
22.43%
42.79
24.01
78.22%
217.62
34.88
523.91%
Expenses
9.03
12.18
-25.86%
8.88
11.32
-21.55%
8.82
14.27
-38.19%
10.63
10.49
1.33%
EBITDA
23.56
13.13
79.44%
20.99
13.07
60.60%
33.98
9.73
249.23%
206.98
24.39
748.63%
EBIDTM
72.30%
51.87%
70.28%
53.59%
79.40%
40.55%
95.11%
69.93%
Other Income
0.35
2.43
-85.60%
1.73
1.75
-1.14%
1.49
1.28
16.41%
0.39
0.95
-58.95%
Interest
0.27
0.26
3.85%
0.28
0.31
-9.68%
0.29
0.32
-9.38%
0.30
0.22
36.36%
Depreciation
0.75
0.69
8.70%
0.76
0.73
4.11%
0.74
0.77
-3.90%
0.74
0.64
15.62%
PBT
22.89
14.60
56.78%
21.68
13.79
57.22%
34.44
9.92
247.18%
206.34
24.49
742.55%
Tax
5.65
3.46
63.29%
7.59
5.17
46.81%
9.86
13.22
-25.42%
30.65
4.49
582.63%
PAT
17.23
11.13
54.81%
14.09
8.62
63.46%
24.57
-3.30
-
175.69
20.00
778.45%
PATM
52.89%
43.99%
47.18%
35.33%
57.43%
-13.73%
80.73%
57.33%
EPS
4.76
4.61
3.25%
4.00
4.08
-1.96%
4.97
3.18
56.29%
12.13
4.44
173.20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
322.86
291.32
90.44
83.90
59.41
92.56
99.46
68.31
Net Sales Growth
197.32%
222.11%
7.79%
41.22%
-35.81%
-6.94%
45.60%
 
Cost Of Goods Sold
0.00
0.00
0.00
3.71
0.00
0.00
0.00
0.00
Gross Profit
322.86
291.32
90.44
80.20
59.41
92.56
99.46
68.31
GP Margin
100.00%
100%
100%
95.59%
100%
100%
100%
100%
Total Expenditure
37.36
48.52
45.22
60.93
49.28
62.09
59.36
47.46
Power & Fuel Cost
-
1.10
0.96
0.69
0.90
1.56
1.65
1.14
% Of Sales
-
0.38%
1.06%
0.82%
1.51%
1.69%
1.66%
1.67%
Employee Cost
-
30.87
30.53
34.66
34.39
42.37
40.01
28.55
% Of Sales
-
10.60%
33.76%
41.31%
57.89%
45.78%
40.23%
41.79%
Manufacturing Exp.
-
3.64
3.47
2.68
5.26
8.03
8.69
6.60
% Of Sales
-
1.25%
3.84%
3.19%
8.85%
8.68%
8.74%
9.66%
General & Admin Exp.
-
9.28
6.41
6.65
5.22
8.13
7.97
7.82
% Of Sales
-
3.19%
7.09%
7.93%
8.79%
8.78%
8.01%
11.45%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4.73
4.82
13.23
4.41
3.56
2.69
4.49
% Of Sales
-
1.62%
5.33%
15.77%
7.42%
3.85%
2.70%
6.57%
EBITDA
285.51
242.80
45.22
22.97
10.13
30.47
40.10
20.85
EBITDA Margin
88.43%
83.34%
50.0%
27.38%
17.05%
32.92%
40.32%
30.52%
Other Income
3.96
5.97
3.52
4.13
5.75
5.91
3.19
3.43
Interest
1.14
1.18
0.44
0.84
0.15
0.28
0.25
0.20
Depreciation
2.99
2.94
1.62
4.40
1.50
1.33
1.01
1.04
PBT
285.35
244.65
46.69
21.86
14.23
34.77
42.04
23.05
Tax
53.75
52.50
15.18
4.57
4.57
5.48
11.83
5.17
Tax Rate
18.84%
21.46%
32.51%
20.91%
32.12%
15.76%
28.14%
22.43%
PAT
231.58
192.15
31.51
19.78
9.66
29.29
30.22
17.89
PAT before Minority Interest
231.58
192.15
31.51
17.29
9.66
29.29
30.22
17.89
Minority Interest
0.00
0.00
0.00
2.49
0.00
0.00
0.00
0.00
PAT Margin
71.73%
65.96%
34.84%
23.58%
16.26%
31.64%
30.38%
26.19%
PAT Growth
535.34%
509.81%
59.30%
104.76%
-67.02%
-3.08%
68.92%
 
EPS
10.43
8.65
1.42
0.89
0.43
1.32
1.36
0.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
4,792.93
3,570.04
3,002.05
2,195.03
1,857.26
2,365.62
2,811.62
Share Capital
111.05
111.05
111.05
75.55
75.55
75.55
75.55
Total Reserves
4,681.69
3,458.86
2,890.93
2,119.48
1,781.71
2,290.07
2,736.06
Non-Current Liabilities
133.91
42.76
86.81
101.31
59.27
83.50
127.01
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.83
2.81
3.43
3.50
3.11
2.34
2.42
Current Liabilities
20.99
21.74
6.64
9.78
5.55
3.40
1.29
Trade Payables
0.44
0.95
0.50
0.70
0.87
1.05
1.14
Other Current Liabilities
20.55
20.80
6.14
9.07
4.68
2.34
0.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
4,947.83
3,634.54
3,095.50
2,306.12
1,922.08
2,452.52
2,939.92
Net Block
20.41
21.88
7.03
10.15
8.86
3.99
4.47
Gross Block
28.15
26.76
11.76
13.92
11.84
5.92
5.44
Accumulated Depreciation
7.73
4.88
4.73
3.77
2.99
1.93
0.97
Non Current Assets
4,043.15
3,155.32
2,864.78
2,209.16
1,703.32
2,248.80
2,754.77
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
3,997.43
3,102.72
2,850.36
2,191.16
1,685.43
2,237.23
2,743.97
Long Term Loans & Adv.
5.02
10.21
4.75
5.53
4.98
3.66
5.33
Other Non Current Assets
1.06
1.21
0.69
2.32
4.05
3.93
0.99
Current Assets
904.67
479.23
230.73
96.96
218.77
203.71
185.16
Current Investments
710.62
450.54
202.56
78.07
193.22
184.08
167.35
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.17
6.91
5.05
5.37
7.74
10.54
10.53
Cash & Bank
182.56
16.56
14.50
11.34
9.99
4.76
3.59
Other Current Assets
5.32
3.49
7.80
0.00
7.82
4.34
3.68
Short Term Loans & Adv.
1.83
1.73
0.82
2.18
2.03
1.56
1.69
Net Current Assets
883.69
457.48
224.09
87.18
213.22
200.32
183.87
Total Assets
4,947.82
3,634.55
3,095.51
2,306.12
1,922.09
2,452.51
2,939.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
132.23
100.25
29.86
18.93
62.09
58.41
147.30
PBT
244.65
46.69
21.86
14.23
34.77
42.04
23.05
Adjustment
-79.99
73.83
16.20
4.74
29.54
34.40
38.81
Changes in Working Capital
3.12
-5.47
2.91
3.83
3.16
-5.97
91.09
Cash after chg. in Working capital
167.78
115.05
40.98
22.80
67.48
70.47
152.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.54
-14.80
-11.12
-3.87
-5.38
-12.06
-5.65
Other Direct Exp. Paid
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
Cash From Investing Activity
136.38
-25.24
-345.22
-9.64
-10.83
-29.68
-145.98
Net Fixed Assets
-0.11
0.03
2.32
0.59
-4.91
-0.27
Net Investments
-2,657.78
-1,926.20
-660.93
-229.16
559.72
550.34
Others
2,794.27
1,900.93
313.39
218.93
-565.64
-579.75
Cash from Financing Activity
-102.61
-72.94
318.52
-7.93
-46.03
-27.57
-0.65
Net Cash Inflow / Outflow
166.00
2.06
3.15
1.36
5.23
1.16
0.67
Opening Cash & Equivalents
16.56
14.50
11.34
9.99
4.76
3.59
2.92
Closing Cash & Equivalent
182.56
16.56
14.50
11.34
9.99
4.76
3.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
215.79
160.73
135.16
145.27
122.91
156.56
186.07
ROA
4.48%
0.94%
0.64%
0.46%
1.34%
1.12%
0.61%
ROE
4.60%
0.96%
0.67%
0.48%
1.39%
1.17%
0.64%
ROCE
5.88%
1.43%
0.87%
0.71%
1.66%
1.63%
0.83%
Fixed Asset Turnover
10.61
4.70
6.54
4.61
9.50
17.50
12.55
Receivable days
8.19
24.12
22.66
40.27
36.04
38.66
56.28
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
59.27
0.00
6.54
7.74
11.06
Cash Conversion Cycle
8.19
24.12
-36.61
40.27
29.50
30.92
45.21
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
207.56
108.28
26.92
93.69
127.36
171.63
117.78

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.