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

Diversified

Rating :
N/A

BSE: 500336 | NSE: SURYAROSNI

666.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  675.00
  •  679.70
  •  663.05
  •  673.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  254137
  •  1704.22
  •  841.65
  •  467.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,189.56
  • 19.30
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,051.74
  • 0.88%
  • 2.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.96%
  • 8.01%
  • 21.11%
  • FII
  • DII
  • Others
  • 4.87%
  • 0.38%
  • 2.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.58
  • 7.38
  • 0.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.88
  • 10.08
  • 5.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.78
  • 26.27
  • 17.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.89
  • 14.11
  • 14.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.56
  • 1.96
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 8.27
  • 8.80

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
1,528.89
1,915.73
-20.19%
1,893.19
1,875.27
0.96%
2,080.47
2,151.33
-3.29%
1,937.80
2,021.28
-4.13%
Expenses
1,452.66
1,778.32
-18.31%
1,742.30
1,760.77
-1.05%
1,914.60
1,898.87
0.83%
1,783.16
1,858.51
-4.05%
EBITDA
76.23
137.41
-44.52%
150.89
114.50
31.78%
165.87
252.46
-34.30%
154.64
162.77
-4.99%
EBIDTM
4.99%
7.17%
7.97%
6.11%
7.97%
11.74%
7.98%
8.05%
Other Income
7.07
1.51
368.21%
7.64
1.73
341.62%
6.89
1.53
350.33%
3.76
0.90
317.78%
Interest
6.44
6.42
0.31%
4.89
6.36
-23.11%
3.99
9.87
-59.57%
7.28
11.16
-34.77%
Depreciation
30.90
28.99
6.59%
30.38
28.78
5.56%
29.42
28.83
2.05%
30.08
29.84
0.80%
PBT
45.96
103.51
-55.60%
123.26
81.09
52.00%
139.35
215.29
-35.27%
121.04
122.67
-1.33%
Tax
11.80
27.50
-57.09%
30.81
21.96
40.30%
35.43
59.71
-40.66%
30.94
33.01
-6.27%
PAT
34.16
76.01
-55.06%
92.45
59.13
56.35%
103.92
155.58
-33.20%
90.10
89.66
0.49%
PATM
2.23%
3.97%
4.88%
3.15%
5.00%
7.23%
4.65%
4.44%
EPS
3.14
3.52
-10.80%
8.52
5.49
55.19%
9.58
14.46
-33.75%
8.33
8.37
-0.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Net Sales
7,440.35
7,809.27
7,996.71
7,730.82
5,561.39
5,471.05
5,975.04
3,145.46
2,964.16
3,543.90
3,025.72
Net Sales Growth
-6.57%
-2.34%
3.44%
39.01%
1.65%
-8.43%
89.96%
6.12%
-16.36%
17.13%
 
Cost Of Goods Sold
5,731.16
6,033.37
6,174.64
6,149.70
4,305.10
4,198.00
4,684.40
2,309.67
2,124.31
2,679.72
2,324.73
Gross Profit
1,709.19
1,775.90
1,822.07
1,581.12
1,256.29
1,273.05
1,290.64
835.79
839.85
864.18
700.98
GP Margin
22.97%
22.74%
22.79%
20.45%
22.59%
23.27%
21.60%
26.57%
28.33%
24.38%
23.17%
Total Expenditure
6,892.72
7,236.85
7,382.55
7,287.94
5,182.06
5,116.85
5,603.08
2,915.63
2,721.78
3,234.22
2,794.95
Power & Fuel Cost
-
129.81
128.23
116.71
91.77
104.95
87.41
58.07
65.95
66.20
49.67
% Of Sales
-
1.66%
1.60%
1.51%
1.65%
1.92%
1.46%
1.85%
2.22%
1.87%
1.64%
Employee Cost
-
410.07
372.47
340.09
307.30
303.98
293.76
199.64
185.66
154.24
139.55
% Of Sales
-
5.25%
4.66%
4.40%
5.53%
5.56%
4.92%
6.35%
6.26%
4.35%
4.61%
Manufacturing Exp.
-
99.49
101.65
91.39
76.26
79.93
82.35
63.57
72.14
91.19
88.27
% Of Sales
-
1.27%
1.27%
1.18%
1.37%
1.46%
1.38%
2.02%
2.43%
2.57%
2.92%
General & Admin Exp.
-
60.13
47.92
41.30
29.84
36.87
44.95
32.49
29.36
21.85
20.18
% Of Sales
-
0.77%
0.60%
0.53%
0.54%
0.67%
0.75%
1.03%
0.99%
0.62%
0.67%
Selling & Distn. Exp.
-
388.32
460.63
459.72
294.18
310.44
327.87
157.88
161.55
202.61
158.25
% Of Sales
-
4.97%
5.76%
5.95%
5.29%
5.67%
5.49%
5.02%
5.45%
5.72%
5.23%
Miscellaneous Exp.
-
115.66
97.01
89.03
77.61
82.68
82.34
94.31
82.81
18.40
158.25
% Of Sales
-
1.48%
1.21%
1.15%
1.40%
1.51%
1.38%
3.00%
2.79%
0.52%
0.47%
EBITDA
547.63
572.42
614.16
442.88
379.33
354.20
371.96
229.83
242.38
309.68
230.77
EBITDA Margin
7.36%
7.33%
7.68%
5.73%
6.82%
6.47%
6.23%
7.31%
8.18%
8.74%
7.63%
Other Income
25.36
13.89
5.35
5.80
4.70
3.35
4.11
0.76
1.85
1.63
0.90
Interest
22.60
24.05
44.85
63.65
69.86
114.13
115.08
87.74
96.43
144.72
115.54
Depreciation
120.78
117.27
115.41
108.38
102.70
103.47
88.51
55.92
61.01
84.61
59.85
PBT
429.61
444.99
459.25
276.65
211.47
139.95
172.48
86.93
86.79
81.98
56.27
Tax
108.98
115.83
123.73
71.73
53.16
37.40
51.67
20.71
23.69
4.89
3.68
Tax Rate
25.37%
26.03%
26.94%
25.93%
25.14%
26.72%
29.96%
23.82%
27.30%
5.96%
6.54%
PAT
320.63
329.16
335.52
204.92
158.31
102.55
120.81
66.22
63.10
73.46
52.31
PAT before Minority Interest
320.63
329.16
335.52
204.92
158.31
102.55
120.81
66.22
63.10
77.09
52.59
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.63
-0.28
PAT Margin
4.31%
4.21%
4.20%
2.65%
2.85%
1.87%
2.02%
2.11%
2.13%
2.07%
1.73%
PAT Growth
-15.71%
-1.90%
63.73%
29.44%
54.37%
-15.11%
82.44%
4.94%
-14.10%
40.43%
 
EPS
29.47
30.25
30.84
18.83
14.55
9.43
11.10
6.09
5.80
6.75
4.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Shareholder's Funds
2,166.39
1,863.59
1,547.58
1,367.28
1,239.22
1,151.86
767.24
704.02
737.20
728.16
Share Capital
54.24
53.81
53.33
53.61
54.41
54.41
43.83
43.83
43.83
43.83
Total Reserves
2,090.87
1,794.88
1,487.09
1,312.30
1,184.81
1,097.45
723.41
660.19
693.37
625.18
Non-Current Liabilities
103.33
105.52
200.08
321.58
400.15
475.92
398.58
416.33
640.45
656.97
Secured Loans
0.00
0.00
60.67
172.22
270.03
334.85
305.58
332.78
386.98
437.77
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
184.88
148.13
Long Term Provisions
21.06
17.83
63.48
60.16
58.30
50.68
31.74
23.39
18.32
13.29
Current Liabilities
652.01
1,088.06
1,367.04
1,252.55
1,331.65
1,400.89
952.17
869.16
818.08
770.85
Trade Payables
368.68
406.56
593.56
480.47
295.11
350.01
259.04
214.52
97.18
122.68
Other Current Liabilities
237.10
229.92
201.56
224.80
213.93
200.28
126.20
128.99
188.54
147.68
Short Term Borrowings
3.73
403.94
519.35
493.06
761.75
796.67
546.00
513.18
489.95
478.98
Short Term Provisions
42.50
47.64
52.57
54.22
60.86
53.93
20.93
12.47
42.41
21.51
Total Liabilities
2,921.73
3,057.17
3,114.70
2,941.41
2,971.02
3,028.67
2,117.99
1,989.51
2,295.49
2,199.66
Net Block
834.66
912.47
942.87
1,029.16
1,061.12
1,088.58
786.92
753.44
1,195.68
1,159.46
Gross Block
1,663.87
1,641.66
1,576.91
1,570.20
1,503.34
1,431.68
899.65
810.98
1,751.00
1,634.86
Accumulated Depreciation
829.21
729.19
634.04
541.04
442.22
343.10
112.73
57.54
555.31
475.40
Non Current Assets
925.99
969.74
1,047.11
1,103.15
1,129.58
1,166.46
878.95
842.61
1,222.40
1,198.53
Capital Work in Progress
17.07
8.47
52.97
9.66
14.99
24.57
11.10
18.37
26.48
38.28
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
67.89
62.56
0.06
0.20
Long Term Loans & Adv.
46.42
42.17
44.73
56.32
45.35
16.95
9.00
8.24
0.18
0.57
Other Non Current Assets
27.84
6.63
6.54
8.01
8.12
36.36
0.00
0.00
0.00
0.00
Current Assets
1,995.74
2,087.43
2,067.59
1,838.26
1,841.44
1,862.21
1,239.04
1,146.90
1,073.10
1,001.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,086.69
1,152.33
987.60
868.69
917.51
845.53
540.91
469.88
495.83
553.17
Sundry Debtors
718.08
746.92
888.16
756.14
696.07
835.32
542.13
525.68
450.32
343.31
Cash & Bank
45.57
1.63
0.86
0.94
1.59
2.07
19.20
27.26
18.82
26.75
Other Current Assets
145.40
42.30
38.04
43.67
226.27
179.29
136.80
124.08
108.12
77.89
Short Term Loans & Adv.
122.62
144.25
152.93
168.82
179.50
112.08
95.49
84.83
108.12
77.89
Net Current Assets
1,343.73
999.37
700.55
585.71
509.79
461.32
286.87
277.74
255.01
230.28
Total Assets
2,921.73
3,057.17
3,114.70
2,941.41
2,971.02
3,028.67
2,117.99
1,989.51
2,295.50
2,199.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Cash From Operating Activity
539.67
280.20
285.04
539.99
276.47
120.11
180.93
208.28
254.41
63.72
PBT
444.99
459.25
276.65
211.47
139.95
172.48
86.93
86.79
81.98
56.27
Adjustment
137.76
160.68
176.12
172.43
209.68
203.90
140.66
155.74
228.21
174.59
Changes in Working Capital
89.35
-235.17
-103.24
210.05
-34.56
-221.28
-26.44
-12.72
-38.34
-155.61
Cash after chg. in Working capital
672.10
384.76
349.53
593.95
315.07
155.10
201.15
229.81
271.85
75.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-132.43
-104.56
-64.49
-53.96
-38.60
-34.99
-20.22
-21.53
-17.44
-11.52
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
-51.46
-33.18
-53.62
-65.88
-48.16
-105.28
-84.35
-51.10
-107.76
-193.56
Net Fixed Assets
-30.81
-20.25
-50.02
-61.53
-62.08
-171.60
-455.30
560.96
-72.40
-97.20
Net Investments
0.00
0.00
0.00
0.00
-3.80
-0.05
50.00
0.06
0.12
0.04
Others
-20.65
-12.93
-3.60
-4.35
17.72
66.37
320.95
-612.12
-35.48
-96.40
Cash from Financing Activity
-454.33
-246.17
-231.42
-474.86
-228.94
-37.31
-104.63
-156.26
-154.58
122.50
Net Cash Inflow / Outflow
33.88
0.85
0.00
-0.75
-0.63
-22.48
-8.05
0.92
-7.93
-7.34
Opening Cash & Equivalents
1.11
0.26
0.26
1.01
1.64
24.12
26.84
25.92
26.75
34.09
Closing Cash & Equivalent
34.99
1.11
0.26
0.26
1.01
1.64
18.79
26.84
18.82
26.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 17
Mar 16
Mar 13
Mar 12
Book Value (Rs.)
197.74
171.78
144.42
254.79
227.76
211.70
175.05
160.63
125.76
110.19
ROA
11.01%
10.87%
6.77%
5.36%
3.42%
4.69%
3.22%
2.95%
3.43%
2.59%
ROE
16.48%
19.80%
14.10%
12.15%
8.58%
12.59%
9.00%
10.05%
14.91%
11.51%
ROCE
21.14%
22.94%
16.16%
12.75%
10.87%
14.39%
10.74%
10.95%
13.04%
10.86%
Fixed Asset Turnover
4.72
4.97
4.91
3.62
3.73
5.13
3.99
2.50
2.29
2.17
Receivable days
34.24
37.32
38.82
47.66
51.08
42.07
57.10
55.72
37.43
36.28
Inventory Days
52.33
48.84
43.82
58.62
58.81
42.35
54.05
55.14
49.47
55.58
Payable days
23.45
29.56
31.87
32.88
22.66
20.26
29.90
21.23
12.34
11.69
Cash Conversion Cycle
63.11
56.59
50.76
73.39
87.23
64.16
81.26
89.63
74.55
80.17
Total Debt/Equity
0.00
0.22
0.38
0.52
0.88
1.03
1.15
1.27
2.17
2.46
Interest Cover
19.50
11.24
5.35
4.03
2.23
2.50
1.99
1.90
1.57
1.49

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.