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

Diversified

Rating :
N/A

BSE: 540762 | NSE: TIINDIA

4231.80
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4299.90
  •  4300.00
  •  4171.00
  •  4326.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  230894
  •  9739.06
  •  4810.80
  •  3170.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 68,144.51
  • 60.56
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 67,143.19
  • 0.10%
  • 13.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.97%
  • 1.20%
  • 8.75%
  • FII
  • DII
  • Others
  • 28.38%
  • 14.34%
  • 2.36%

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
  • -
  • 61.40
  • 60.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.48
  • 13.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 28.08
  • 28.90

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
4,924.55
4,305.62
14.37%
4,577.92
3,897.66
17.45%
4,490.11
3,777.57
18.86%
4,196.94
3,643.16
15.20%
Expenses
4,434.30
3,743.43
18.46%
4,049.40
3,430.68
18.03%
4,038.87
3,285.59
22.93%
3,727.93
3,169.85
17.61%
EBITDA
490.25
562.19
-12.80%
528.52
466.98
13.18%
451.24
491.98
-8.28%
469.01
473.31
-0.91%
EBIDTM
9.96%
13.06%
11.54%
11.98%
10.05%
13.02%
11.18%
12.99%
Other Income
70.69
61.61
14.74%
64.74
48.48
33.54%
83.37
46.75
78.33%
58.25
49.99
16.52%
Interest
16.24
13.08
24.16%
15.71
10.74
46.28%
14.99
11.43
31.15%
13.45
10.54
27.61%
Depreciation
118.65
111.95
5.98%
113.63
108.25
4.97%
118.53
124.48
-4.78%
123.33
94.64
30.31%
PBT
426.05
518.22
-17.79%
463.92
383.22
21.06%
394.97
378.26
4.42%
390.48
468.92
-16.73%
Tax
126.75
149.58
-15.26%
150.12
105.61
42.15%
123.51
64.34
91.96%
117.55
135.44
-13.21%
PAT
299.30
368.64
-18.81%
313.80
277.61
13.04%
271.46
313.92
-13.53%
272.93
333.48
-18.16%
PATM
6.08%
8.56%
6.85%
7.12%
6.05%
8.31%
6.50%
9.15%
EPS
10.69
13.77
-22.37%
11.65
11.14
4.58%
9.80
16.15
-39.32%
27.46
12.18
125.45%

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
18,189.52
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
16.42%
12.87%
20.22%
104.62%
28.06%
-17.71%
15.46%
11.28%
0
 
Cost Of Goods Sold
11,914.92
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
6,274.60
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
34.50%
34.84%
34.31%
33.41%
40.13%
43.08%
38.80%
40.04%
41.36%
0
Total Expenditure
16,250.50
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
1,939.02
1,969.75
1,902.23
1,452.21
640.75
581.78
547.42
386.88
406.09
0.00
EBITDA Margin
10.66%
11.66%
12.71%
11.67%
10.53%
12.25%
9.48%
7.74%
9.04%
0
Other Income
277.05
251.71
143.92
104.44
68.13
62.32
53.65
58.57
48.41
0.00
Interest
60.39
72.59
57.78
98.92
51.93
33.65
56.00
61.74
77.05
0.00
Depreciation
474.14
465.49
395.93
346.58
250.57
185.27
161.58
153.54
148.90
0.00
PBT
1,675.42
1,683.38
1,592.44
1,111.15
406.38
425.18
383.49
230.17
228.55
0.00
Tax
517.93
495.95
422.58
160.83
78.76
89.94
126.81
58.32
46.75
0.00
Tax Rate
30.91%
29.46%
26.40%
14.22%
21.61%
22.31%
32.81%
25.70%
20.46%
0.00%
PAT
1,157.49
665.04
788.88
745.40
275.17
306.34
249.27
160.47
175.07
0.00
PAT before Minority Interest
602.11
1,186.88
1,158.36
967.61
285.74
313.27
259.68
168.59
181.80
0.00
Minority Interest
-555.38
-521.84
-369.48
-222.21
-10.57
-6.93
-10.41
-8.12
-6.73
0.00
PAT Margin
6.36%
3.94%
5.27%
5.99%
4.52%
6.45%
4.32%
3.21%
3.90%
0
PAT Growth
-10.53%
-15.70%
5.83%
170.89%
-10.17%
22.89%
55.34%
-8.34%
0
 
EPS
59.85
34.39
40.79
38.54
14.23
15.84
12.89
8.30
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.