Nifty
Sensex
:
:
23165.70
76024.51
-353.65 (-1.50%)
-1390.41 (-1.80%)

Logistics

Rating :
N/A

BSE: 532349 | NSE: TCI

1093.85
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1057.35
  •  1100.00
  •  1057.00
  •  1057.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21942
  •  237.27
  •  1309.00
  •  798.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,579.42
  • 21.43
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,685.32
  • 0.63%
  • 4.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.74%
  • 1.33%
  • 10.27%
  • FII
  • DII
  • Others
  • 3.35%
  • 11.42%
  • 4.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.23
  • 8.17
  • 7.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 11.29
  • -0.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.73
  • 24.51
  • 6.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.37
  • 18.59
  • 19.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.04
  • 3.13
  • 3.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.37
  • 12.64
  • 14.08

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
45.18
50.17
60.2
70.63
P/E Ratio
24.06
21.67
18.06
15.39
Revenue
4024
4474
5016
5768
EBITDA
411
466
539
633
Net Income
351
402
466
525
ROA
15.2
14.9
14.9
14.9
P/B Ratio
4.22
3.65
3.09
2.61
ROE
18.93
18.13
18.05
17.85
FCFF
123
105.33
203.8
182.5
FCFF Yield
1.52
1.3
2.52
2.26

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
1,147.10
1,002.00
14.48%
1,120.80
993.50
12.81%
1,045.10
949.80
10.03%
1,078.90
979.30
10.17%
Expenses
1,028.60
902.10
14.02%
1,003.70
893.10
12.38%
941.30
849.00
10.87%
969.50
871.30
11.27%
EBITDA
118.50
99.90
18.62%
117.10
100.40
16.63%
103.80
100.80
2.98%
109.40
108.00
1.30%
EBIDTM
10.33%
9.97%
10.45%
10.11%
9.93%
10.61%
10.14%
11.03%
Other Income
6.80
9.50
-28.42%
10.60
11.30
-6.19%
10.90
8.50
28.24%
16.50
12.10
36.36%
Interest
5.90
3.50
68.57%
4.60
3.40
35.29%
4.20
2.30
82.61%
4.10
2.30
78.26%
Depreciation
30.50
33.10
-7.85%
29.10
31.10
-6.43%
29.00
30.80
-5.84%
33.40
31.10
7.40%
PBT
88.90
72.80
22.12%
94.00
77.20
21.76%
81.50
76.20
6.96%
86.00
83.30
3.24%
Tax
9.30
10.80
-13.89%
10.90
9.60
13.54%
11.00
10.40
5.77%
2.80
11.50
-75.65%
PAT
79.60
62.00
28.39%
83.10
67.60
22.93%
70.50
65.80
7.14%
83.20
71.80
15.88%
PATM
6.94%
6.19%
7.41%
6.80%
6.75%
6.93%
7.71%
7.33%
EPS
13.19
10.25
28.68%
13.91
11.23
23.86%
11.67
10.62
9.89%
13.17
10.52
25.19%

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
4,391.90
4,024.26
3,782.57
3,258.80
2,802.39
2,717.84
2,753.64
2,349.89
1,942.54
1,727.03
2,416.72
Net Sales Growth
11.91%
6.39%
16.07%
16.29%
3.11%
-1.30%
17.18%
20.97%
12.48%
-28.54%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,391.90
4,024.26
3,782.57
3,258.80
2,802.39
2,717.84
2,753.64
2,349.89
1,942.54
1,727.03
2,416.72
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,943.10
3,613.72
3,358.57
2,847.94
2,541.17
2,477.31
2,504.13
2,133.40
1,780.84
1,597.93
2,222.38
Power & Fuel Cost
-
11.14
9.91
8.24
8.05
97.56
93.94
56.73
38.45
34.93
36.73
% Of Sales
-
0.28%
0.26%
0.25%
0.29%
3.59%
3.41%
2.41%
1.98%
2.02%
1.52%
Employee Cost
-
223.42
196.53
169.98
145.49
157.22
140.17
124.48
106.78
97.95
130.45
% Of Sales
-
5.55%
5.20%
5.22%
5.19%
5.78%
5.09%
5.30%
5.50%
5.67%
5.40%
Manufacturing Exp.
-
2,927.04
2,764.15
2,371.84
2,117.78
1,906.04
1,918.38
1,639.80
1,367.12
1,220.25
1,767.15
% Of Sales
-
72.73%
73.08%
72.78%
75.57%
70.13%
69.67%
69.78%
70.38%
70.66%
73.12%
General & Admin Exp.
-
137.64
116.45
86.53
90.04
98.10
99.54
95.34
82.47
82.31
116.68
% Of Sales
-
3.42%
3.08%
2.66%
3.21%
3.61%
3.61%
4.06%
4.25%
4.77%
4.83%
Selling & Distn. Exp.
-
305.44
259.04
196.46
159.11
200.54
234.74
204.85
173.91
142.85
151.47
% Of Sales
-
7.59%
6.85%
6.03%
5.68%
7.38%
8.52%
8.72%
8.95%
8.27%
6.27%
Miscellaneous Exp.
-
9.03
12.48
14.88
20.70
17.86
17.35
12.20
12.12
19.63
151.47
% Of Sales
-
0.22%
0.33%
0.46%
0.74%
0.66%
0.63%
0.52%
0.62%
1.14%
0.82%
EBITDA
448.80
410.54
424.00
410.86
261.22
240.53
249.51
216.49
161.70
129.10
194.34
EBITDA Margin
10.22%
10.20%
11.21%
12.61%
9.32%
8.85%
9.06%
9.21%
8.32%
7.48%
8.04%
Other Income
44.80
45.78
30.26
17.79
25.47
20.12
19.51
14.42
12.50
52.60
9.06
Interest
18.80
13.27
9.82
12.83
26.70
34.32
37.38
32.21
30.09
25.02
34.50
Depreciation
122.00
128.45
121.41
113.02
92.81
82.49
77.44
68.65
59.20
52.11
54.51
PBT
350.40
314.61
323.04
302.80
167.19
143.84
154.21
130.06
84.90
104.57
114.38
Tax
34.00
33.63
43.44
37.65
23.84
15.92
33.34
28.66
19.10
28.80
32.58
Tax Rate
9.70%
10.77%
13.59%
12.43%
15.47%
11.88%
21.71%
22.04%
22.50%
27.54%
28.53%
PAT
316.40
350.80
317.34
289.61
127.01
117.21
119.31
100.76
65.23
75.36
81.39
PAT before Minority Interest
312.50
354.46
320.59
292.82
130.29
118.04
120.20
101.40
65.80
75.77
81.62
Minority Interest
-3.90
-3.66
-3.25
-3.21
-3.28
-0.83
-0.89
-0.64
-0.57
-0.41
-0.23
PAT Margin
7.20%
8.72%
8.39%
8.89%
4.53%
4.31%
4.33%
4.29%
3.36%
4.36%
3.37%
PAT Growth
18.41%
10.54%
9.57%
128.02%
8.36%
-1.76%
18.41%
54.47%
-13.44%
-7.41%
 
EPS
41.31
45.80
41.43
37.81
16.58
15.30
15.58
13.15
8.52
9.84
10.63

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
2,003.82
1,701.79
1,430.28
1,169.71
1,023.88
891.97
761.77
646.56
574.98
620.51
Share Capital
15.55
15.51
15.47
15.42
15.37
15.33
15.32
15.32
15.21
15.13
Total Reserves
1,976.58
1,676.24
1,406.96
1,147.70
999.46
869.74
742.47
631.25
556.15
599.73
Non-Current Liabilities
180.12
100.58
83.32
154.74
183.21
227.37
197.71
184.65
130.70
107.31
Secured Loans
102.10
39.56
22.80
109.09
148.00
186.41
151.44
143.15
98.39
77.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.75
5.66
4.63
4.69
0.00
0.00
0.00
0.00
0.00
0.20
Current Liabilities
284.19
268.43
286.06
405.72
470.54
491.39
433.60
393.95
348.88
406.12
Trade Payables
65.72
75.99
97.10
94.25
63.86
67.42
59.70
35.73
63.21
86.95
Other Current Liabilities
173.23
163.80
149.86
166.63
175.91
189.67
124.51
116.55
63.06
54.28
Short Term Borrowings
20.37
6.01
18.59
125.59
220.56
227.78
243.85
236.36
216.23
205.80
Short Term Provisions
24.87
22.63
20.51
19.25
10.21
6.51
5.54
5.31
6.37
59.09
Total Liabilities
2,501.39
2,100.92
1,827.04
1,738.80
1,683.32
1,615.96
1,397.75
1,229.43
1,058.43
1,137.39
Net Block
861.78
791.26
801.35
804.63
771.72
726.80
625.80
541.69
532.39
521.32
Gross Block
1,540.34
1,351.08
1,318.29
1,226.65
1,085.89
952.44
772.18
624.81
583.95
820.72
Accumulated Depreciation
678.57
559.81
516.94
419.40
314.16
225.64
146.38
83.13
51.56
299.40
Non Current Assets
1,209.79
1,065.40
1,011.73
1,002.64
975.86
921.77
835.56
754.53
665.10
576.06
Capital Work in Progress
108.96
25.98
7.30
5.22
21.58
4.02
56.32
56.81
12.32
6.82
Non Current Investment
212.06
197.71
177.98
149.98
135.35
116.81
104.36
86.64
76.02
7.21
Long Term Loans & Adv.
23.55
44.71
22.80
40.06
43.25
49.87
25.38
57.62
37.27
40.71
Other Non Current Assets
3.45
5.74
2.30
2.76
3.95
24.27
23.70
11.79
7.10
0.00
Current Assets
1,290.59
1,034.50
815.30
736.16
707.47
694.19
562.19
474.91
393.33
558.70
Current Investments
330.61
88.18
14.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
10.55
5.00
8.46
7.12
6.58
5.32
3.31
2.52
1.77
2.28
Sundry Debtors
600.63
560.91
508.25
511.04
487.30
515.08
424.85
358.44
325.34
434.58
Cash & Bank
95.60
184.58
74.45
39.51
25.92
15.53
14.23
18.66
10.53
42.12
Other Current Assets
253.21
8.21
5.65
37.08
187.66
158.26
119.80
95.29
55.69
79.73
Short Term Loans & Adv.
240.74
187.61
203.76
141.42
86.60
73.87
74.76
89.35
49.99
72.80
Net Current Assets
1,006.40
766.07
529.24
330.44
236.93
202.80
128.59
80.95
44.45
152.57
Total Assets
2,500.38
2,099.90
1,827.03
1,738.80
1,683.33
1,615.96
1,397.75
1,229.44
1,058.43
1,137.40

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
299.31
361.16
368.00
304.72
242.82
179.11
156.79
98.79
108.69
124.61
PBT
388.09
364.03
330.47
174.26
159.11
178.63
152.48
100.37
116.43
114.38
Adjustment
48.60
88.17
103.23
114.60
101.58
110.53
98.71
87.07
74.23
82.65
Changes in Working Capital
-98.45
-72.42
-16.25
10.67
23.15
-75.85
-57.58
-63.66
-50.17
-44.65
Cash after chg. in Working capital
338.24
379.78
417.45
299.53
283.83
213.31
193.61
123.78
140.49
152.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.93
-18.62
-49.44
5.19
-41.02
-34.21
-36.82
-24.98
-31.80
-27.78
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
-403.82
-193.13
-76.22
-107.48
-135.32
-157.60
-130.94
-122.30
-101.33
-121.15
Net Fixed Assets
-233.47
-45.38
-91.69
-113.90
-148.52
-97.12
-152.61
-84.16
175.17
-116.31
Net Investments
-241.40
-72.46
-13.97
3.05
4.99
-62.53
-1.51
-3.22
17.84
0.77
Others
71.05
-75.29
29.44
3.37
8.21
2.05
23.18
-34.92
-294.34
-5.61
Cash from Financing Activity
17.64
-65.98
-257.95
-176.35
-104.40
-24.14
-30.28
31.64
-11.80
-4.18
Net Cash Inflow / Outflow
-86.86
102.05
33.84
20.89
3.09
-2.63
-4.42
8.13
-4.44
-0.72
Opening Cash & Equivalents
169.94
67.89
34.05
13.17
10.07
12.71
18.66
10.53
14.97
42.84
Closing Cash & Equivalent
83.07
169.94
67.89
34.05
13.17
10.07
14.23
18.66
10.53
42.12

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.)
256.24
218.11
183.94
150.86
132.09
115.45
98.96
84.43
75.11
79.00
ROA
15.40%
16.32%
16.42%
7.61%
7.16%
7.98%
7.72%
5.75%
6.90%
7.63%
ROE
19.24%
20.59%
22.65%
11.96%
12.43%
14.63%
14.44%
10.81%
12.96%
15.24%
ROCE
20.49%
22.96%
23.36%
12.52%
12.00%
14.89%
14.30%
11.52%
13.99%
17.15%
Fixed Asset Turnover
2.78
2.83
2.56
2.42
2.67
3.19
3.36
3.21
2.46
3.19
Receivable days
52.68
51.58
57.08
65.02
67.31
62.29
60.83
64.24
80.30
61.51
Inventory Days
0.71
0.65
0.87
0.89
0.80
0.57
0.45
0.40
0.43
0.30
Payable days
0.00
0.00
0.00
0.00
9.76
9.38
8.28
10.31
17.64
13.97
Cash Conversion Cycle
53.38
52.23
57.95
65.91
58.35
53.49
53.01
54.34
63.09
47.84
Total Debt/Equity
0.08
0.04
0.04
0.24
0.41
0.53
0.58
0.65
0.62
0.53
Interest Cover
30.24
38.07
26.76
6.77
4.90
5.11
5.04
3.82
5.18
4.31

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.