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

Airlines

Rating :
N/A

BSE: 539956 | NSE: Not Listed

2898.90
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2875.20
  •  2924.95
  •  2860.00
  •  2873.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  257
  •  7.43
  •  3598.00
  •  2200.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 777.68
  • 16.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 710.80
  • N/A
  • 4.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.98%
  • 5.49%
  • 39.03%
  • FII
  • DII
  • Others
  • 2.21%
  • 0.00%
  • 2.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • 7.54
  • 13.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.82
  • 8.50
  • 3.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.97
  • 5.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.99
  • 16.26
  • 20.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 4.14
  • 5.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.95
  • 8.29
  • 11.29

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
43.36
44.09
-1.66%
49.12
47.98
2.38%
47.97
48.30
-0.68%
46.49
44.46
4.57%
Expenses
30.10
34.98
-13.95%
32.13
35.58
-9.70%
33.86
35.25
-3.94%
34.06
35.99
-5.36%
EBITDA
13.26
9.10
45.71%
16.99
12.40
37.02%
14.11
13.05
8.12%
12.44
8.47
46.87%
EBIDTM
30.58%
20.64%
34.58%
25.85%
29.41%
27.03%
26.75%
19.06%
Other Income
3.59
3.32
8.13%
4.23
4.30
-1.63%
2.78
1.09
155.05%
2.73
3.67
-25.61%
Interest
0.19
0.30
-36.67%
0.08
0.31
-74.19%
0.23
0.35
-34.29%
0.90
0.43
109.30%
Depreciation
1.54
1.52
1.32%
1.27
1.54
-17.53%
1.45
1.41
2.84%
1.85
1.63
13.50%
PBT
15.11
10.60
42.55%
19.87
14.86
33.71%
15.21
12.38
22.86%
12.42
10.08
23.21%
Tax
3.75
2.92
28.42%
5.34
3.91
36.57%
4.44
3.87
14.73%
2.41
3.31
-27.19%
PAT
11.36
7.68
47.92%
14.53
10.95
32.69%
10.76
8.52
26.29%
10.01
6.78
47.64%
PATM
26.20%
17.42%
29.58%
22.82%
22.44%
17.63%
21.53%
15.24%
EPS
36.46
24.64
47.97%
46.62
35.14
32.67%
34.54
27.33
26.38%
32.13
21.75
47.72%

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
Net Sales
186.94
186.87
159.14
129.36
104.92
129.91
149.80
104.33
92.06
65.99
Net Sales Growth
1.14%
17.42%
23.02%
23.29%
-19.24%
-13.28%
43.58%
13.33%
39.51%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.34
1.88
0.11
Gross Profit
186.93
186.87
159.14
129.36
104.92
129.91
149.80
103.99
90.18
65.88
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
99.67%
97.96%
99.83%
Total Expenditure
130.15
139.70
115.75
89.11
82.37
98.54
118.81
88.19
83.43
61.72
Power & Fuel Cost
-
1.39
1.18
0.74
0.65
1.57
2.16
1.69
1.42
1.32
% Of Sales
-
0.74%
0.74%
0.57%
0.62%
1.21%
1.44%
1.62%
1.54%
2.00%
Employee Cost
-
113.83
90.35
71.28
64.49
75.90
80.76
60.68
52.64
38.31
% Of Sales
-
60.91%
56.77%
55.10%
61.47%
58.43%
53.91%
58.16%
57.18%
58.05%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
1.18
5.53
10.10
11.13
7.55
% Of Sales
-
0%
0%
0%
0%
0.91%
3.69%
9.68%
12.09%
11.44%
General & Admin Exp.
-
23.11
20.03
13.57
12.96
17.66
21.98
13.96
13.84
12.36
% Of Sales
-
12.37%
12.59%
10.49%
12.35%
13.59%
14.67%
13.38%
15.03%
18.73%
Selling & Distn. Exp.
-
0.01
0.48
0.25
0.09
0.36
3.72
0.01
0.08
0.00
% Of Sales
-
0.01%
0.30%
0.19%
0.09%
0.28%
2.48%
0.01%
0.09%
0%
Miscellaneous Exp.
-
1.36
3.72
3.27
4.18
1.88
4.65
1.40
2.43
2.06
% Of Sales
-
0.73%
2.34%
2.53%
3.98%
1.45%
3.10%
1.34%
2.64%
3.12%
EBITDA
56.80
47.17
43.39
40.25
22.55
31.37
30.99
16.14
8.63
4.27
EBITDA Margin
30.38%
25.24%
27.27%
31.11%
21.49%
24.15%
20.69%
15.47%
9.37%
6.47%
Other Income
13.33
11.44
7.92
12.01
18.92
7.79
7.46
8.00
0.71
0.80
Interest
1.40
2.02
1.76
2.03
1.05
1.77
1.84
1.24
1.25
1.94
Depreciation
6.11
6.33
5.29
3.60
2.28
5.83
1.31
2.22
1.29
2.28
PBT
62.61
50.26
44.27
46.64
38.14
31.56
35.29
20.69
6.79
0.85
Tax
15.94
13.11
13.04
14.69
6.33
6.29
13.50
2.41
1.20
0.76
Tax Rate
25.46%
26.08%
29.46%
31.52%
16.60%
24.56%
38.25%
11.65%
18.87%
89.41%
PAT
46.66
37.15
31.23
31.91
31.80
19.32
21.79
15.61
3.81
-0.11
PAT before Minority Interest
46.66
37.15
31.23
31.91
31.80
19.32
21.79
18.28
5.16
0.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.67
-1.35
-0.21
PAT Margin
24.96%
19.88%
19.62%
24.67%
30.31%
14.87%
14.55%
14.96%
4.14%
-0.17%
PAT Growth
37.52%
18.96%
-2.13%
0.35%
64.60%
-11.34%
39.59%
309.71%
-
 
EPS
150.52
119.84
100.74
102.94
102.58
62.32
70.29
50.35
12.29
-0.35

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
Shareholder's Funds
162.28
124.16
98.69
76.26
50.53
48.83
32.96
17.17
13.58
Share Capital
3.12
3.12
3.12
3.12
3.12
3.12
3.12
3.12
3.12
Total Reserves
159.16
121.04
95.58
73.14
47.41
45.71
29.84
14.05
10.46
Non-Current Liabilities
1.84
4.55
6.25
15.15
10.82
-3.39
-1.68
-0.16
0.57
Secured Loans
0.00
0.00
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
0.03
0.07
Long Term Provisions
0.29
0.11
0.21
0.89
0.28
0.18
1.27
1.09
0.98
Current Liabilities
66.71
75.64
36.92
19.01
30.46
45.39
24.25
30.06
22.04
Trade Payables
1.17
2.03
1.27
3.36
4.02
10.13
4.14
5.80
3.25
Other Current Liabilities
15.73
17.95
24.84
10.05
23.31
14.43
10.73
6.79
8.06
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.36
0.88
9.74
8.93
Short Term Provisions
49.80
55.65
10.82
5.60
3.13
20.47
8.50
7.73
1.79
Total Liabilities
230.83
204.35
141.86
110.42
91.81
96.43
60.16
49.00
36.80
Net Block
10.15
13.59
12.48
0.62
5.22
5.71
6.06
6.05
5.85
Gross Block
29.46
26.58
21.18
17.50
17.25
10.53
9.57
7.34
11.32
Accumulated Depreciation
19.31
12.99
8.70
16.88
12.04
4.82
3.51
1.29
5.47
Non Current Assets
13.08
24.69
19.02
4.02
7.03
8.22
7.31
7.24
7.84
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.11
1.47
1.29
2.75
1.81
1.59
1.00
0.88
1.37
Other Non Current Assets
0.82
9.63
5.25
0.64
0.00
0.92
0.25
0.32
0.61
Current Assets
217.74
179.67
122.84
106.41
84.78
88.20
52.84
41.76
28.96
Current Investments
59.91
23.92
5.08
1.01
25.31
9.96
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
38.51
34.80
22.26
17.17
22.86
25.86
23.59
18.16
13.64
Cash & Bank
63.00
55.83
74.44
75.65
14.49
14.27
6.20
3.04
3.82
Other Current Assets
56.31
5.96
3.94
2.62
22.12
38.11
23.05
20.56
11.49
Short Term Loans & Adv.
48.95
59.15
17.11
9.97
14.41
30.21
15.91
18.46
10.29
Net Current Assets
151.03
104.03
85.92
87.39
54.32
42.81
28.59
11.70
6.92
Total Assets
230.82
204.36
141.86
110.43
91.81
96.42
60.15
49.00
36.80

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
Cash From Operating Activity
34.41
21.96
29.63
39.98
32.59
23.24
14.59
2.41
-0.42
PBT
50.26
44.27
46.61
38.14
25.61
35.29
20.69
6.36
0.85
Adjustment
-0.70
2.82
2.48
2.28
10.21
2.47
3.38
2.28
4.75
Changes in Working Capital
-4.43
-11.98
-9.09
5.12
2.49
-0.67
-5.69
-3.30
-5.72
Cash after chg. in Working capital
45.13
35.10
40.00
45.54
38.31
37.10
18.37
5.34
-0.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.72
-13.14
-10.37
-5.55
-5.72
-13.86
-3.79
-2.94
-0.31
Other Direct Exp. Paid
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
Cash From Investing Activity
-30.99
-5.06
-22.07
-10.93
-24.67
-8.83
-1.59
0.95
-1.51
Net Fixed Assets
-0.58
-0.41
0.00
2.78
-2.78
-0.11
-0.01
0.27
Net Investments
-0.26
-0.30
-1.32
10.09
3.00
-9.12
0.00
0.00
Others
-30.15
-4.35
-20.75
-23.80
-24.89
0.40
-1.58
0.68
Cash from Financing Activity
-4.11
-22.54
-20.13
-6.23
-8.04
-6.43
-9.87
-4.10
2.36
Net Cash Inflow / Outflow
-0.70
-5.64
-12.56
22.82
-0.11
7.99
3.13
-0.74
0.43
Opening Cash & Equivalents
20.56
24.89
37.00
14.49
14.27
6.20
3.04
3.82
3.19
Closing Cash & Equivalent
20.18
20.56
24.89
37.00
14.49
14.27
6.20
3.04
3.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
520.73
398.43
316.70
244.70
162.14
156.68
105.76
55.08
43.56
ROA
17.07%
18.04%
25.30%
31.45%
20.53%
27.83%
33.49%
12.02%
0.27%
ROE
25.94%
28.02%
36.48%
50.17%
38.88%
53.28%
72.94%
33.56%
0.73%
ROCE
36.50%
41.30%
55.60%
61.81%
54.91%
89.45%
72.12%
30.72%
12.37%
Fixed Asset Turnover
6.67
6.67
6.69
6.05
9.39
14.99
12.34
9.87
5.83
Receivable days
71.56
65.41
55.58
69.45
68.15
59.88
73.03
63.05
75.46
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
27.25
23.60
23.65
23.17
Cash Conversion Cycle
71.56
65.41
55.58
69.45
68.15
32.62
49.43
39.40
52.29
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.03
0.57
0.67
Interest Cover
25.89
26.22
24.01
37.42
15.49
20.19
17.71
6.08
1.44

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.