Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Diversified

Rating :
N/A

BSE: 540762 | NSE: TIINDIA

2966.15
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3012.35
  •  3015.50
  •  2955.00
  •  2982.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  137426
  •  4086.36
  •  4810.80
  •  2407.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 52,224.97
  • 64.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 51,223.65
  • 0.13%
  • 9.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.11%
  • 1.21%
  • 9.31%
  • FII
  • DII
  • Others
  • 28.24%
  • 14.68%
  • 2.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.88
  • 10.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.62
  • 6.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.77
  • -3.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.88
  • 62.32
  • 60.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 11.94
  • 13.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.92
  • 28.98
  • 29.23

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
62.12
45.85
66
81.7
P/E Ratio
73.63
73.92
51.35
41.48
Revenue
7611
19887
23577
27788
EBITDA
2201
2262
2932
3515
Net Income
1201
823
1375
1689
ROA
13.8
13.6
13.5
13
P/B Ratio
12.85
11.08
9.22
7.62
ROE
26.53
16.05
19.6
20.1
FCFF
-162.21
804.1
1329.55
2019
FCFF Yield
-0.24
1.21
2.01
3.04

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
4,812.22
4,196.94
14.66%
4,924.55
4,305.62
14.37%
4,577.92
3,897.66
17.45%
4,490.11
3,777.57
18.86%
Expenses
4,321.35
3,727.93
15.92%
4,434.30
3,743.43
18.46%
4,049.40
3,430.68
18.03%
4,038.87
3,285.59
22.93%
EBITDA
490.87
469.01
4.66%
490.25
562.19
-12.80%
528.52
466.98
13.18%
451.24
491.98
-8.28%
EBIDTM
10.20%
11.18%
9.96%
13.06%
11.54%
11.98%
10.05%
13.02%
Other Income
77.38
58.25
32.84%
70.69
61.61
14.74%
64.74
48.48
33.54%
83.37
46.75
78.33%
Interest
15.03
13.45
11.75%
16.24
13.08
24.16%
15.71
10.74
46.28%
14.99
11.43
31.15%
Depreciation
126.66
118.52
6.87%
118.65
111.95
5.98%
113.63
108.25
4.97%
118.53
124.48
-4.78%
PBT
426.56
395.29
7.91%
426.05
518.22
-17.79%
463.92
383.22
21.06%
394.97
378.26
4.42%
Tax
146.34
118.18
23.83%
126.75
149.58
-15.26%
150.12
105.61
42.15%
123.51
64.34
91.96%
PAT
280.22
277.11
1.12%
299.30
368.64
-18.81%
313.80
277.61
13.04%
271.46
313.92
-13.53%
PATM
5.82%
6.60%
6.08%
8.56%
6.85%
7.12%
6.05%
8.31%
EPS
10.00
27.58
-63.74%
10.69
13.77
-22.37%
11.65
11.14
4.58%
9.80
16.15
-39.32%

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
18,804.80
16,890.33
14,964.06
12,447.43
6,083.29
4,750.39
5,773.05
4,999.95
4,493.01
0.00
Net Sales Growth
16.24%
12.87%
20.22%
104.62%
28.06%
-17.71%
15.46%
11.28%
0
 
Cost Of Goods Sold
12,319.40
11,006.54
9,830.26
8,288.15
3,642.03
2,703.80
3,533.38
2,998.19
2,634.55
0.00
Gross Profit
6,485.40
5,883.79
5,133.80
4,159.28
2,441.26
2,046.59
2,239.67
2,001.76
1,858.46
0.00
GP Margin
34.49%
34.84%
34.31%
33.41%
40.13%
43.08%
38.80%
40.04%
41.36%
0
Total Expenditure
16,843.92
14,920.58
13,061.83
10,995.22
5,442.54
4,168.61
5,225.63
4,613.07
4,086.92
0.00
Power & Fuel Cost
-
305.69
273.47
240.10
163.52
157.41
194.37
176.39
157.51
0.00
% Of Sales
-
1.81%
1.83%
1.93%
2.69%
3.31%
3.37%
3.53%
3.51%
0
Employee Cost
-
1,493.24
1,204.83
1,032.50
710.56
587.40
605.37
562.68
512.98
0.00
% Of Sales
-
8.84%
8.05%
8.29%
11.68%
12.37%
10.49%
11.25%
11.42%
0
Manufacturing Exp.
-
903.95
843.64
697.81
438.58
368.93
445.07
432.48
408.91
0.00
% Of Sales
-
5.35%
5.64%
5.61%
7.21%
7.77%
7.71%
8.65%
9.10%
0
General & Admin Exp.
-
547.61
426.76
306.86
211.13
141.98
170.62
171.71
176.84
0.00
% Of Sales
-
3.24%
2.85%
2.47%
3.47%
2.99%
2.96%
3.43%
3.94%
0
Selling & Distn. Exp.
-
584.71
456.31
412.39
221.24
194.86
270.55
266.26
194.16
0.00
% Of Sales
-
3.46%
3.05%
3.31%
3.64%
4.10%
4.69%
5.33%
4.32%
0
Miscellaneous Exp.
-
78.84
26.56
17.41
55.48
14.23
6.27
5.36
1.97
0.00
% Of Sales
-
0.47%
0.18%
0.14%
0.91%
0.30%
0.11%
0.11%
0.04%
0
EBITDA
1,960.88
1,969.75
1,902.23
1,452.21
640.75
581.78
547.42
386.88
406.09
0.00
EBITDA Margin
10.43%
11.66%
12.71%
11.67%
10.53%
12.25%
9.48%
7.74%
9.04%
0
Other Income
296.18
251.71
143.92
104.44
68.13
62.32
53.65
58.57
48.41
0.00
Interest
61.97
72.59
57.78
98.92
51.93
33.65
56.00
61.74
77.05
0.00
Depreciation
477.47
465.49
395.93
346.58
250.57
185.27
161.58
153.54
148.90
0.00
PBT
1,711.50
1,683.38
1,592.44
1,111.15
406.38
425.18
383.49
230.17
228.55
0.00
Tax
546.72
495.95
422.58
160.83
78.76
89.94
126.81
58.32
46.75
0.00
Tax Rate
31.94%
29.46%
26.40%
14.22%
21.61%
22.31%
32.81%
25.70%
20.46%
0.00%
PAT
1,164.78
665.04
788.88
745.40
275.17
306.34
249.27
160.47
175.07
0.00
PAT before Minority Interest
815.64
1,186.88
1,158.36
967.61
285.74
313.27
259.68
168.59
181.80
0.00
Minority Interest
-349.14
-521.84
-369.48
-222.21
-10.57
-6.93
-10.41
-8.12
-6.73
0.00
PAT Margin
6.19%
3.94%
5.27%
5.99%
4.52%
6.45%
4.32%
3.21%
3.90%
0
PAT Growth
-5.86%
-15.70%
5.83%
170.89%
-10.17%
22.89%
55.34%
-8.34%
0
 
EPS
60.20
34.37
40.77
38.52
14.22
15.83
12.88
8.29
9.05
0.00

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
5,099.68
3,950.57
3,071.08
2,312.23
1,733.70
1,475.40
1,272.31
1,187.59
0.05
Share Capital
19.34
19.31
19.29
19.28
18.79
18.77
18.75
18.74
0.11
Total Reserves
5,062.94
3,916.45
3,044.23
2,284.21
1,705.84
1,448.68
1,248.13
1,168.85
-0.06
Non-Current Liabilities
1,417.31
249.78
-62.54
514.14
60.81
170.02
252.06
401.03
0.00
Secured Loans
26.03
30.03
145.29
720.88
15.79
122.91
228.56
378.26
0.00
Unsecured Loans
23.08
14.15
200.00
204.02
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
68.64
24.82
30.75
27.78
0.00
0.00
0.00
0.00
0.00
Current Liabilities
4,828.51
4,054.68
4,696.36
4,930.01
1,213.18
1,607.77
1,686.76
1,454.80
0.00
Trade Payables
2,774.40
2,300.48
2,343.23
2,230.31
695.94
928.89
961.59
775.38
0.00
Other Current Liabilities
1,022.13
851.46
1,788.13
2,039.26
199.62
217.82
355.65
282.29
0.00
Short Term Borrowings
690.99
584.96
360.98
401.26
253.64
387.55
297.80
347.31
0.00
Short Term Provisions
340.99
317.78
204.02
259.18
63.98
73.51
71.72
49.82
0.00
Total Liabilities
12,990.53
9,259.90
8,359.08
8,139.74
3,080.27
3,349.39
3,311.61
3,134.95
0.05
Net Block
4,404.73
3,575.95
3,312.55
3,425.57
1,514.60
1,428.83
1,357.66
1,306.20
0.00
Gross Block
6,460.51
5,230.85
4,668.27
4,463.11
2,297.36
2,034.35
1,809.98
1,605.40
0.00
Accumulated Depreciation
2,028.48
1,625.63
1,355.72
1,037.54
782.76
605.52
452.32
299.20
0.00
Non Current Assets
5,133.76
4,072.19
3,778.59
3,744.19
1,718.57
1,625.39
1,552.18
1,442.96
0.00
Capital Work in Progress
380.95
191.37
128.28
152.23
58.49
68.86
90.10
33.87
0.00
Non Current Investment
35.50
39.32
192.77
45.57
44.15
22.76
32.14
42.00
0.00
Long Term Loans & Adv.
286.57
239.72
111.61
99.83
93.58
85.40
67.71
58.37
0.00
Other Non Current Assets
13.96
14.11
21.46
20.99
7.75
19.54
4.57
2.52
0.00
Current Assets
7,847.86
5,690.69
4,581.27
4,395.55
1,361.70
1,724.00
1,759.43
1,691.99
0.05
Current Investments
1,334.09
689.92
348.99
323.49
141.65
109.69
101.40
159.68
0.00
Inventories
1,787.52
1,352.91
1,327.11
1,106.13
558.62
814.79
760.86
731.27
0.00
Sundry Debtors
2,732.78
2,129.47
1,785.34
1,238.85
524.64
648.13
697.01
614.99
0.00
Cash & Bank
1,227.40
944.56
572.66
616.58
37.81
56.01
32.46
23.94
0.05
Other Current Assets
766.07
155.16
147.78
543.25
98.98
95.38
167.70
162.11
0.00
Short Term Loans & Adv.
591.63
418.67
399.39
567.25
79.38
62.77
131.18
141.59
0.00
Net Current Assets
3,019.35
1,636.01
-115.09
-534.46
148.52
116.23
72.67
237.19
0.05
Total Assets
12,981.62
9,762.88
8,359.86
8,139.74
3,080.27
3,349.39
3,311.61
3,134.95
0.05

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
675.15
1,385.66
895.58
257.16
596.06
493.39
409.07
382.88
-0.01
PBT
1,682.83
1,580.94
1,128.44
364.58
403.21
386.49
226.91
228.55
0.00
Adjustment
366.01
382.02
362.27
307.23
198.99
199.78
210.85
189.87
-0.01
Changes in Working Capital
-1,089.73
-343.07
-501.52
-315.70
116.20
25.36
40.50
3.63
0.00
Cash after chg. in Working capital
959.11
1,619.89
989.19
356.11
718.40
611.63
478.26
422.05
-0.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-278.29
-245.03
-114.83
-100.40
-122.34
-118.24
-69.19
-39.17
0.00
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
-5.67
10.80
21.22
1.45
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,657.82
-871.26
-78.70
-344.79
-245.89
-195.64
-190.40
-263.35
0.06
Net Fixed Assets
-337.55
-139.65
-82.85
-148.55
-215.82
-183.19
-211.63
-1,036.41
Net Investments
-584.56
-374.87
-131.79
-905.54
-71.64
14.52
97.20
-669.02
Others
-735.71
-356.74
135.94
709.30
41.57
-26.97
-75.97
1,442.08
Cash from Financing Activity
645.08
-74.68
-920.85
303.69
-284.12
-280.37
-290.81
-684.57
0.00
Net Cash Inflow / Outflow
-337.59
439.72
-103.97
216.06
66.05
17.38
-72.14
-565.04
0.05
Opening Cash & Equivalents
872.91
411.80
515.77
34.96
-31.09
-48.47
14.36
0.05
0.00
Closing Cash & Equivalent
536.49
872.91
411.80
515.77
34.96
-31.09
-48.47
14.36
0.05

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.)
262.79
203.82
158.81
119.48
91.78
78.18
67.57
63.37
4.55
ROA
10.32%
12.65%
11.72%
5.09%
9.74%
7.80%
5.23%
11.60%
0.00%
ROE
26.32%
33.10%
36.06%
14.19%
19.63%
18.99%
13.74%
30.62%
0.00%
ROCE
33.69%
38.77%
30.30%
13.15%
20.84%
21.40%
14.13%
29.99%
0.00%
Fixed Asset Turnover
2.93
3.05
2.76
1.84
2.23
3.07
3.02
3.00
0.00
Receivable days
51.89
47.26
43.87
51.74
44.31
41.63
46.37
46.57
0.00
Inventory Days
33.51
32.35
35.30
48.84
51.89
48.76
52.74
55.37
0.00
Payable days
84.15
86.21
100.71
146.63
109.67
65.65
69.57
35.14
0.00
Cash Conversion Cycle
1.26
-6.60
-21.54
-46.06
-13.47
24.74
29.54
66.80
0.00
Total Debt/Equity
0.15
0.16
0.26
0.83
0.22
0.42
0.61
0.72
0.00
Interest Cover
24.18
28.36
12.41
8.02
12.98
7.90
4.68
3.97
0.00

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.