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

Finance - Investment

Rating :
N/A

BSE: 526506 | NSE: Not Listed

276.45
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  272
  •  276.45
  •  272
  •  263.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1578058
  •  435344041
  •  276.45
  •  45.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,774.59
  • 53.16
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,612.86
  • 0.04%
  • 21.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.23%
  • 4.71%
  • 18.45%
  • FII
  • DII
  • Others
  • 0.97%
  • 0.00%
  • 1.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.88
  • 21.71
  • 15.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.42
  • 47.80
  • 18.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.39
  • -
  • 45.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.15
  • 36.01
  • 38.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.96
  • 5.15
  • 6.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.24
  • 26.35
  • 27.43

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
36.67
20.12
82.26%
29.27
17.64
65.93%
52.83
15.43
242.38%
48.02
21.77
120.58%
Expenses
28.61
16.68
71.52%
26.38
14.01
88.29%
26.99
16.05
68.16%
17.07
14.63
16.68%
EBITDA
8.06
3.44
134.30%
2.90
3.63
-20.11%
25.83
-0.62
-
30.96
7.14
333.61%
EBIDTM
21.98%
17.09%
9.90%
20.56%
48.90%
-4.03%
64.46%
32.80%
Other Income
20.73
0.21
9,771.43%
1.22
2.66
-54.14%
5.04
0.62
712.90%
0.97
0.36
169.44%
Interest
1.02
0.78
30.77%
0.96
0.62
54.84%
0.92
0.77
19.48%
0.76
0.61
24.59%
Depreciation
0.78
0.38
105.26%
0.80
0.14
471.43%
1.02
0.15
580.00%
0.39
0.15
160.00%
PBT
26.99
2.49
983.94%
2.37
5.53
-57.14%
28.93
-0.92
-
30.78
6.74
356.68%
Tax
4.85
0.69
602.90%
0.63
1.10
-42.73%
5.74
-0.36
-
6.85
0.86
696.51%
PAT
22.14
1.80
1,130.00%
1.74
4.43
-60.72%
23.19
-0.56
-
23.93
5.87
307.67%
PATM
60.37%
8.92%
5.95%
25.09%
43.90%
-3.65%
49.83%
26.97%
EPS
1.71
0.14
1,121.43%
0.13
0.34
-61.76%
1.79
-0.04
-
1.84
0.45
308.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
166.79
137.09
72.52
89.34
54.88
51.34
56.11
49.50
37.81
31.51
31.39
Net Sales Growth
122.51%
89.04%
-18.83%
62.79%
6.90%
-8.50%
13.35%
30.92%
19.99%
0.38%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
166.80
137.09
72.52
89.34
54.88
51.34
56.11
49.50
37.81
31.51
31.39
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
99.05
75.80
69.08
63.63
50.08
42.65
40.83
36.50
24.43
22.10
21.00
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.29
0.37
0.45
0.43
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.59%
0.98%
1.43%
1.37%
Employee Cost
-
43.71
34.11
33.55
26.86
27.57
23.47
14.59
9.56
9.40
8.14
% Of Sales
-
31.88%
47.04%
37.55%
48.94%
53.70%
41.83%
29.47%
25.28%
29.83%
25.93%
Manufacturing Exp.
-
14.06
14.32
13.76
8.79
5.15
5.25
12.84
9.65
7.47
7.64
% Of Sales
-
10.26%
19.75%
15.40%
16.02%
10.03%
9.36%
25.94%
25.52%
23.71%
24.34%
General & Admin Exp.
-
15.88
14.76
11.84
9.13
7.11
9.75
6.76
4.84
4.93
4.87
% Of Sales
-
11.58%
20.35%
13.25%
16.64%
13.85%
17.38%
13.66%
12.80%
15.65%
15.51%
Selling & Distn. Exp.
-
0.00
0.00
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%
0%
0%
Miscellaneous Exp.
-
2.14
5.88
4.48
5.31
2.83
2.36
2.31
0.38
0.30
0.00
% Of Sales
-
1.56%
8.11%
5.01%
9.68%
5.51%
4.21%
4.67%
1.01%
0.95%
1.15%
EBITDA
67.75
61.29
3.44
25.71
4.80
8.69
15.28
13.00
13.38
9.41
10.39
EBITDA Margin
40.62%
44.71%
4.74%
28.78%
8.75%
16.93%
27.23%
26.26%
35.39%
29.86%
33.10%
Other Income
27.96
11.45
6.26
1.80
0.86
2.33
1.88
6.31
6.15
3.51
6.85
Interest
3.66
3.09
3.33
3.49
3.55
9.70
13.34
9.27
12.63
12.22
13.18
Depreciation
2.99
1.92
0.61
0.66
1.05
5.87
6.43
1.06
1.09
1.25
1.66
PBT
89.07
67.73
5.76
23.36
1.07
-4.55
-2.61
8.97
5.81
-0.56
2.39
Tax
18.07
14.38
0.68
5.86
-0.25
-0.10
0.31
2.58
1.68
0.32
0.23
Tax Rate
20.29%
21.23%
11.81%
25.09%
-23.36%
2.20%
-11.88%
28.76%
29.84%
-56.14%
16.43%
PAT
71.00
53.35
5.08
17.50
1.32
-4.45
-2.93
6.39
3.95
-0.90
1.18
PAT before Minority Interest
71.00
53.35
5.08
17.50
1.32
-4.45
-2.93
6.39
3.95
-0.90
1.18
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
42.57%
38.92%
7.00%
19.59%
2.41%
-8.67%
-5.22%
12.91%
10.45%
-2.86%
3.76%
PAT Growth
515.25%
950.20%
-70.97%
1,225.76%
-
-
-
61.77%
-
-
 
EPS
54.62
41.04
3.91
13.46
1.02
-3.42
-2.25
4.92
3.04
-0.69
0.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
152.31
99.09
94.99
77.14
75.51
79.97
87.54
83.16
79.21
80.11
Share Capital
13.05
13.05
13.05
13.05
13.05
13.05
38.05
40.05
40.05
40.05
Total Reserves
139.26
86.04
81.93
64.09
62.46
66.92
49.49
43.11
39.16
40.05
Non-Current Liabilities
12.80
7.93
15.79
20.11
25.02
25.90
12.17
1.15
2.03
-0.45
Secured Loans
0.38
0.00
7.85
14.02
19.43
20.66
11.86
0.29
0.38
0.00
Unsecured Loans
9.03
8.23
7.50
6.84
6.23
5.68
0.78
1.37
2.22
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
143.31
73.96
115.60
72.99
36.48
97.59
148.89
141.65
125.10
146.37
Trade Payables
109.35
56.05
95.85
53.86
30.62
18.19
27.62
29.70
21.68
20.76
Other Current Liabilities
21.28
4.22
3.46
3.42
3.51
7.93
3.64
2.88
2.49
2.60
Short Term Borrowings
11.16
12.73
14.99
14.86
1.11
70.25
116.49
107.59
99.99
121.84
Short Term Provisions
1.52
0.96
1.29
0.85
1.24
1.22
1.14
1.48
0.94
1.17
Total Liabilities
308.42
180.98
226.38
170.24
137.01
203.46
248.60
225.96
206.34
226.03
Net Block
16.70
6.04
6.49
6.44
7.35
12.31
6.71
6.07
6.98
7.58
Gross Block
29.62
24.81
24.65
29.06
32.55
33.30
22.34
21.70
23.81
23.20
Accumulated Depreciation
12.92
18.77
18.16
22.62
25.19
20.98
15.63
15.63
16.83
15.62
Non Current Assets
59.13
34.88
33.22
54.20
36.49
39.24
17.25
20.90
35.03
18.89
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
41.22
24.90
24.74
5.41
3.25
3.75
2.00
2.00
15.61
0.00
Long Term Loans & Adv.
0.33
3.30
1.27
41.51
24.74
21.94
8.43
12.78
12.43
11.31
Other Non Current Assets
0.88
0.64
0.72
0.84
1.15
1.24
0.11
0.04
0.00
0.00
Current Assets
249.29
146.10
193.15
116.04
100.53
164.23
231.35
205.05
171.31
207.13
Current Investments
0.00
0.00
0.00
0.00
0.11
0.26
0.03
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
2.13
1.67
6.46
3.15
Sundry Debtors
14.71
9.52
40.62
10.22
5.82
9.69
16.35
11.25
6.89
17.46
Cash & Bank
175.07
66.95
92.24
65.68
43.74
34.11
38.04
42.74
36.99
27.87
Other Current Assets
59.51
0.91
2.02
1.05
50.86
120.16
174.80
149.40
120.96
158.65
Short Term Loans & Adv.
57.27
68.73
58.27
39.10
50.41
119.62
174.14
148.86
119.80
157.68
Net Current Assets
105.98
72.14
77.55
43.05
64.04
66.64
82.47
63.41
46.21
60.76
Total Assets
308.42
180.98
226.37
170.24
137.02
203.47
248.60
225.95
206.34
226.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
87.83
-15.41
50.58
17.84
93.35
49.44
-15.86
-3.39
54.93
-35.06
PBT
67.73
5.76
23.36
1.07
-4.55
-2.81
8.97
5.81
-0.56
2.39
Adjustment
-29.63
4.77
2.64
5.98
15.09
15.71
-3.17
-0.76
-0.68
-0.71
Changes in Working Capital
64.06
-25.26
30.45
10.79
82.81
36.53
-30.93
-21.06
43.96
-49.92
Cash after chg. in Working capital
102.16
-14.73
56.44
17.84
93.35
49.44
-25.12
-16.01
42.72
-48.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
9.26
12.62
12.22
13.18
Tax Paid
-14.33
-0.68
-5.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-0.01
0.00
Cash From Investing Activity
23.50
4.13
-15.13
-1.75
-0.77
1.47
0.54
1.49
1.28
1.82
Net Fixed Assets
-10.31
-0.01
0.00
0.39
1.54
-1.92
0.00
0.00
0.00
0.15
Net Investments
1.44
0.01
-15.11
-0.52
-1.05
-1.47
-2.11
-0.10
0.00
-2.39
Others
32.37
4.13
-0.02
-1.62
-1.26
4.86
2.65
1.59
1.28
4.06
Cash from Financing Activity
-3.20
-14.02
-8.88
5.85
-82.95
-54.84
10.62
7.65
-47.08
42.85
Net Cash Inflow / Outflow
108.13
-25.30
26.57
21.94
9.62
-3.93
-4.70
5.75
9.12
9.61
Opening Cash & Equivalents
66.95
92.24
65.68
43.74
34.11
38.04
42.74
36.99
27.87
18.26
Closing Cash & Equivalent
175.07
66.95
92.24
65.68
43.74
34.11
38.04
42.74
36.99
27.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
11.73
7.63
73.12
59.38
58.12
61.56
48.13
43.03
40.00
40.69
ROA
21.80%
2.50%
8.82%
0.86%
-2.61%
-1.30%
2.69%
1.83%
-0.42%
0.59%
ROE
42.46%
5.24%
20.35%
1.73%
-5.73%
-4.11%
10.77%
7.30%
-1.71%
2.24%
ROCE
48.35%
7.41%
22.55%
4.29%
3.70%
5.45%
8.91%
9.75%
6.07%
8.41%
Fixed Asset Turnover
5.04
2.93
3.33
1.78
1.56
2.02
2.25
1.66
1.34
1.37
Receivable days
32.26
126.17
103.84
53.31
55.10
84.70
101.76
87.52
141.02
204.37
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
13.99
39.22
55.64
81.70
Payable days
0.00
0.00
0.00
0.00
230.08
237.18
361.81
451.44
415.22
430.98
Cash Conversion Cycle
32.26
126.17
103.84
53.31
-174.98
-152.48
-246.05
-324.70
-218.56
-144.91
Total Debt/Equity
0.14
0.21
0.32
0.46
0.35
1.21
1.48
1.31
1.30
1.52
Interest Cover
22.92
2.73
7.69
1.30
0.53
0.80
1.97
1.45
0.95
1.11

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.