Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

TVS Srichakra Ltd.

Tyres & Allied

Rating :

N/A

BSE: 509243 | NSE: TVSSRICHAK

Watchlist

NSE BSE

3601.75

20-Dec-2024

Open
High
Low
Previous Close

3585.00
3636.45
3579.00
3626.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1518
54.74
4900.00
3469.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,757.07
42.50
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,597.84
1.31%
2.56

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.00
6.82
4.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.22
6.75
12.13

PAT CAGR (%)

10 Years
5 Years
3 Years

0.81
5.57
35.42

P:E (Median)

8 Years
5 Years
3 Years

19.54
29.56
31.30

P:BV (Average)

8 Years
5 Years
3 Years

2.78
2.10
2.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.86
10.64
12.28

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 135.25 99.8 119.9 139.1
P/E Ratio 27.56 37.35 31.09 26.8
Revenue 2741 3035 3313 3615
EBITDA 282 252 283 313
Net Income 104 77 92 107
ROA 4.1
P/Bk Ratio 2.56 2.44 2.31 2.16
ROE 9.61 6.7 7.6 8.3
FCFF -67.7 59.3 28.3 46.9
FCFF Yield -1.87 1.64 0.78 1.3

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 784.93 704.47 11.42% 738.92 668.76 10.49% 703.42 647.25 8.68% 677.38 699.43 -3.15%
Expenses 722.74 618.16 16.92% 684.38 612.60 11.72% 627.88 593.14 5.86% 613.63 645.60 -4.95%
EBITDA 62.19 86.31 -27.95% 54.54 56.16 -2.88% 75.54 54.11 39.60% 63.75 53.83 18.43%
EBIDTM 7.92% 12.25% 7.38% 8.40% 10.74% 8.36% 9.41% 7.70%
Other Income 2.73 0.57 378.95% 0.97 3.26 -70.25% 1.25 5.48 -77.19% 2.01 0.13 1,446.15%
Interest 11.43 9.61 18.94% 12.12 11.26 7.64% 11.90 10.39 14.53% 9.76 10.11 -3.46%
Depreciation 28.58 24.75 15.47% 27.31 23.22 17.61% 25.05 22.40 11.83% 25.40 23.02 10.34%
PBT 24.91 51.24 -51.39% 15.43 24.94 -38.13% 32.26 26.80 20.37% 30.51 20.83 46.47%
Tax 6.72 14.22 -52.74% 4.17 6.28 -33.60% 6.63 4.88 35.86% 8.26 4.87 69.61%
PAT 18.19 37.02 -50.86% 11.26 18.66 -39.66% 25.63 21.92 16.93% 22.25 15.96 39.41%
PATM 2.32% 5.25% 1.52% 2.79% 3.64% 3.39% 3.28% 2.28%
EPS 23.62 48.08 -50.87% 14.62 24.23 -39.66% 33.29 28.47 16.93% 28.90 20.73 39.41%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 841.74 739.65 13.80% 790.98 702.20 12.64% 765.30 682.85 12.07% 718.85 731.26 -1.70%
Expenses 782.82 649.04 20.61% 736.30 641.58 14.76% 688.10 627.58 9.64% 650.47 671.42 -3.12%
EBITDA 58.92 90.61 -34.97% 54.68 60.62 -9.80% 77.20 55.27 39.68% 68.38 59.84 14.27%
EBIDTM 7.00% 12.25% 6.91% 8.63% 10.09% 8.09% 9.51% 8.18%
Other Income 2.51 0.70 258.57% 0.30 3.26 -90.80% 1.08 5.60 -80.71% 1.59 0.19 736.84%
Interest 12.85 10.10 27.23% 13.21 11.77 12.23% 12.59 10.86 15.93% 10.19 10.42 -2.21%
Depreciation 30.67 25.71 19.29% 29.36 24.09 21.88% 27.51 23.34 17.87% 26.52 23.74 11.71%
PBT 17.91 54.22 -66.97% 11.76 28.02 -58.03% 30.60 26.67 14.74% 33.17 25.87 28.22%
Tax 7.66 15.17 -49.51% 5.12 7.06 -27.48% 6.88 4.35 58.16% 9.14 6.33 44.39%
PAT 10.25 39.05 -73.75% 6.64 20.96 -68.32% 23.72 22.32 6.27% 24.03 19.54 22.98%
PATM 1.22% 5.28% 0.84% 2.98% 3.10% 3.27% 3.34% 2.67%
EPS 13.46 51.07 -73.64% 8.72 27.35 -68.12% 31.04 29.20 6.30% 31.46 25.55 23.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,904.65 2,754.03 2,865.39 2,462.06 1,875.83 2,052.24 2,381.76 2,152.25 1,960.42 1,925.23 1,895.99 Net Sales Growth 6.79% -3.89% 16.38% 31.25% -8.60% -13.84% 10.66% 9.79% 1.83% 1.54% Cost Of Goods Sold 1,624.70 1,513.32 1,700.93 1,452.47 1,007.01 1,105.55 1,447.82 1,270.27 1,088.79 1,039.90 1,123.45 Gross Profit 1,279.95 1,240.71 1,164.46 1,009.59 868.82 946.69 933.94 881.98 871.63 885.33 772.54 GP Margin 44.07% 45.05% 40.64% 41.01% 46.32% 46.13% 39.21% 40.98% 44.46% 45.99% 40.75% Total Expenditure 2,648.63 2,468.53 2,644.96 2,297.80 1,650.95 1,836.91 2,121.09 1,898.91 1,676.12 1,601.11 1,688.55 Power & Fuel Cost - 121.24 129.01 112.17 77.29 90.04 99.78 86.44 83.13 74.66 70.11 % Of Sales - 4.40% 4.50% 4.56% 4.12% 4.39% 4.19% 4.02% 4.24% 3.88% 3.70% Employee Cost - 310.32 290.68 279.17 245.91 251.64 260.05 233.67 206.84 184.10 155.49 % Of Sales - 11.27% 10.14% 11.34% 13.11% 12.26% 10.92% 10.86% 10.55% 9.56% 8.20% Manufacturing Exp. - 183.43 188.88 171.84 142.07 168.95 73.10 68.65 65.94 60.49 55.73 % Of Sales - 6.66% 6.59% 6.98% 7.57% 8.23% 3.07% 3.19% 3.36% 3.14% 2.94% General & Admin Exp. - 112.89 99.20 70.51 60.51 73.48 102.47 96.31 94.01 101.26 69.60 % Of Sales - 4.10% 3.46% 2.86% 3.23% 3.58% 4.30% 4.47% 4.80% 5.26% 3.67% Selling & Distn. Exp. - 223.88 230.17 207.45 108.88 143.60 129.03 137.04 132.07 137.00 199.92 % Of Sales - 8.13% 8.03% 8.43% 5.80% 7.00% 5.42% 6.37% 6.74% 7.12% 10.54% Miscellaneous Exp. - 3.45 6.09 4.19 9.28 3.65 8.84 6.53 5.34 3.70 199.92 % Of Sales - 0.13% 0.21% 0.17% 0.49% 0.18% 0.37% 0.30% 0.27% 0.19% 0.75% EBITDA 256.02 285.50 220.43 164.26 224.88 215.33 260.67 253.34 284.30 324.12 207.44 EBITDA Margin 8.81% 10.37% 7.69% 6.67% 11.99% 10.49% 10.94% 11.77% 14.50% 16.84% 10.94% Other Income 6.96 7.09 7.87 5.92 5.31 9.48 11.42 15.37 9.81 22.52 3.72 Interest 45.21 46.26 43.08 33.40 32.36 37.38 35.96 31.25 21.73 17.33 31.71 Depreciation 106.34 98.43 88.44 77.07 101.14 97.66 82.83 68.21 55.67 42.32 39.88 PBT 103.11 147.90 96.78 59.71 96.69 89.77 153.30 169.25 216.71 286.99 139.57 Tax 25.78 35.39 21.17 15.37 23.70 5.35 50.13 51.64 61.38 90.04 35.78 Tax Rate 25.00% 25.47% 23.19% 26.99% 24.57% 5.96% 32.70% 30.51% 28.32% 31.37% 25.64% PAT 77.33 103.56 70.12 41.57 72.76 84.42 103.17 117.61 155.33 196.95 103.79 PAT before Minority Interest 77.33 103.56 70.12 41.57 72.76 84.42 103.17 117.61 155.33 196.95 103.79 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 2.66% 3.76% 2.45% 1.69% 3.88% 4.11% 4.33% 5.46% 7.92% 10.23% 5.47% PAT Growth -17.35% 47.69% 68.68% -42.87% -13.81% -18.17% -12.28% -24.28% -21.13% 89.76% EPS 100.43 134.49 91.06 53.99 94.49 109.64 133.99 152.74 201.73 255.78 134.79

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 3,116.87 2,926.00 2,984.97 2,542.90 1,939.21 2,103.74 2,430.98 2,152.35 1,960.52 2,184.67 2,176.43 Net Sales Growth 9.14% -1.98% 17.38% 31.13% -7.82% -13.46% 12.95% 9.78% -10.26% 0.38% Cost Of Goods Sold 1,750.69 1,610.05 1,768.38 1,497.93 1,041.31 1,134.12 1,476.55 1,270.27 1,088.79 1,208.08 1,310.09 Gross Profit 1,366.18 1,315.95 1,216.59 1,044.97 897.90 969.62 954.43 882.08 871.73 976.59 866.34 GP Margin 43.83% 44.97% 40.76% 41.09% 46.30% 46.09% 39.26% 40.98% 44.46% 44.70% 39.81% Total Expenditure 2,857.69 2,625.39 2,751.36 2,373.29 1,709.12 1,886.87 2,167.59 1,898.92 1,676.29 1,858.28 1,957.51 Power & Fuel Cost - 123.20 130.38 113.29 78.31 91.02 100.64 86.44 83.20 74.72 70.47 % Of Sales - 4.21% 4.37% 4.46% 4.04% 4.33% 4.14% 4.02% 4.24% 3.42% 3.24% Employee Cost - 341.18 308.28 294.71 258.52 262.98 267.92 233.67 206.84 215.86 187.18 % Of Sales - 11.66% 10.33% 11.59% 13.33% 12.50% 11.02% 10.86% 10.55% 9.88% 8.60% Manufacturing Exp. - 195.07 200.20 178.64 147.16 170.82 76.52 68.65 65.95 60.50 56.10 % Of Sales - 6.67% 6.71% 7.03% 7.59% 8.12% 3.15% 3.19% 3.36% 2.77% 2.58% General & Admin Exp. - 124.95 105.61 75.86 64.85 80.04 107.62 96.32 94.11 144.41 75.92 % Of Sales - 4.27% 3.54% 2.98% 3.34% 3.80% 4.43% 4.48% 4.80% 6.61% 3.49% Selling & Distn. Exp. - 226.89 231.56 208.45 109.70 144.06 129.41 137.04 132.07 137.00 200.01 % Of Sales - 7.75% 7.76% 8.20% 5.66% 6.85% 5.32% 6.37% 6.74% 6.27% 9.19% Miscellaneous Exp. - 4.05 6.95 4.41 9.27 3.83 8.93 6.53 5.33 17.71 200.01 % Of Sales - 0.14% 0.23% 0.17% 0.48% 0.18% 0.37% 0.30% 0.27% 0.81% 2.65% EBITDA 259.18 300.61 233.61 169.61 230.09 216.87 263.39 253.43 284.23 326.39 218.92 EBITDA Margin 8.32% 10.27% 7.83% 6.67% 11.87% 10.31% 10.83% 11.77% 14.50% 14.94% 10.06% Other Income 5.48 6.63 9.17 6.46 5.21 10.19 12.00 15.37 4.59 23.34 4.08 Interest 48.84 48.45 44.31 34.37 33.49 39.44 37.33 31.25 21.73 22.45 32.91 Depreciation 114.06 103.83 91.54 79.81 103.81 100.19 84.77 68.57 56.02 43.50 41.83 PBT 93.44 154.96 106.93 61.89 98.00 87.43 153.29 168.98 211.07 283.78 148.26 Tax 28.80 38.25 23.62 15.80 23.95 5.16 50.02 51.64 61.38 92.61 39.19 Tax Rate 30.82% 26.20% 23.28% 26.73% 24.50% 5.90% 32.63% 30.56% 29.08% 32.63% 28.61% PAT 64.64 107.95 77.99 43.47 73.92 82.34 103.27 117.34 149.69 186.82 99.63 PAT before Minority Interest 64.87 107.76 77.82 43.32 73.82 82.27 103.27 117.34 149.69 191.17 97.81 Minority Interest 0.23 0.19 0.17 0.15 0.10 0.07 0.00 0.00 0.00 -4.35 1.82 PAT Margin 2.07% 3.69% 2.61% 1.71% 3.81% 3.91% 4.25% 5.45% 7.64% 8.55% 4.58% PAT Growth -36.55% 38.42% 79.41% -41.19% -10.23% -20.27% -11.99% -21.61% -19.87% 87.51% EPS 83.95 140.19 101.29 56.45 96.00 106.94 134.12 152.39 194.40 242.62 129.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,113.97 1,040.36 984.80 840.60 761.99 743.15 654.26 574.98 418.30 276.29 Share Capital 7.66 7.66 7.66 7.66 7.66 7.66 7.66 7.66 7.66 7.66 Total Reserves 1,106.31 1,032.70 977.14 832.94 754.33 735.49 646.60 567.32 410.64 268.63 Non-Current Liabilities 929.63 781.47 743.82 439.41 253.11 201.21 149.41 156.05 163.85 119.09 Secured Loans 427.80 318.31 362.42 102.63 123.88 46.88 7.65 23.75 43.97 73.83 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 418.19 378.99 224.14 220.42 9.54 9.56 7.37 5.88 3.87 7.71 Current Liabilities 989.74 954.02 832.55 549.63 594.38 855.95 637.79 673.57 393.08 405.04 Trade Payables 377.11 395.22 409.23 284.10 211.32 327.24 174.49 201.00 113.72 134.55 Other Current Liabilities 264.38 273.16 227.81 216.91 175.18 162.05 166.67 193.62 190.22 134.82 Short Term Borrowings 333.95 274.27 182.25 38.67 194.89 362.69 293.22 276.14 86.57 102.07 Short Term Provisions 14.30 11.37 13.26 9.95 12.99 3.97 3.41 2.81 2.57 33.60 Total Liabilities 3,033.34 2,775.85 2,561.17 1,829.64 1,609.48 1,800.31 1,441.46 1,404.60 975.23 800.42 Net Block 1,006.30 866.32 669.80 626.80 646.65 622.22 594.95 506.09 359.16 267.10 Gross Block 1,710.48 1,473.86 1,190.11 1,070.17 989.98 868.21 761.14 604.08 401.48 446.44 Accumulated Depreciation 704.18 607.54 520.31 443.37 343.33 245.99 166.19 97.99 42.32 179.34 Non Current Assets 2,007.10 1,772.13 1,469.61 1,129.44 900.59 896.19 798.56 717.52 542.16 389.78 Capital Work in Progress 141.09 140.12 224.17 62.67 48.18 33.85 26.28 62.57 43.94 18.40 Non Current Investment 358.39 320.04 319.87 162.90 109.11 106.93 67.96 46.81 44.92 32.01 Long Term Loans & Adv. 473.60 445.59 255.71 274.69 91.97 95.38 76.22 73.25 67.74 72.27 Other Non Current Assets 27.72 0.06 0.06 2.38 4.68 37.81 33.15 28.80 26.40 0.00 Current Assets 1,026.24 1,003.72 1,091.56 700.20 708.89 904.12 642.90 687.08 433.07 410.64 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 629.40 755.86 800.38 416.10 410.51 488.75 331.53 411.78 207.93 209.84 Sundry Debtors 229.66 193.38 225.04 232.45 196.98 323.63 243.70 203.57 173.90 166.80 Cash & Bank 14.45 10.55 9.07 7.28 11.13 16.46 15.47 9.37 12.30 9.42 Other Current Assets 152.73 27.31 40.68 27.04 90.27 75.28 52.20 62.36 38.94 24.58 Short Term Loans & Adv. 120.76 16.62 16.39 17.33 18.77 13.86 19.59 55.09 35.73 20.95 Net Current Assets 36.50 49.70 259.01 150.57 114.51 48.17 5.11 13.51 39.99 5.60 Total Assets 3,033.34 2,775.85 2,561.17 1,829.64 1,609.48 1,800.31 1,441.46 1,404.60 975.23 800.42

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,112.13 1,034.18 970.80 824.73 744.94 728.26 638.90 561.09 412.12 282.28 Share Capital 7.66 7.66 7.66 7.66 7.66 7.66 7.66 7.66 7.66 7.66 Total Reserves 1,104.47 1,026.52 963.14 817.07 737.28 720.60 631.24 553.43 404.46 274.62 Non-Current Liabilities 542.34 418.32 530.83 227.24 256.70 199.50 149.41 156.05 163.85 179.50 Secured Loans 431.55 324.26 363.42 105.05 129.21 46.88 7.65 23.75 43.97 129.68 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 18.11 12.49 12.74 7.95 9.73 9.69 7.37 5.88 3.87 7.79 Current Liabilities 1,039.58 1,000.97 857.76 570.54 614.63 881.50 637.79 673.82 393.01 476.97 Trade Payables 402.11 413.20 417.15 292.23 217.71 334.69 174.49 201.00 113.72 188.21 Other Current Liabilities 273.90 282.36 234.04 224.87 182.42 171.89 166.67 193.87 190.15 140.16 Short Term Borrowings 345.17 290.89 191.10 42.05 200.64 370.26 293.22 276.14 86.57 112.94 Short Term Provisions 18.40 14.52 15.47 11.39 13.86 4.66 3.41 2.81 2.57 35.66 Total Liabilities 2,693.38 2,452.99 2,359.08 1,622.34 1,616.20 1,809.26 1,426.10 1,390.96 968.98 969.55 Net Block 1,058.83 881.24 684.32 641.36 661.98 637.58 594.96 506.10 359.17 381.67 Gross Block 1,785.20 1,506.03 1,219.10 1,096.96 1,015.27 891.33 761.15 604.09 401.49 571.48 Accumulated Depreciation 726.37 624.79 534.78 455.60 353.29 253.75 166.19 97.99 42.32 189.81 Non Current Assets 1,588.05 1,388.40 1,234.29 895.77 886.27 883.51 781.77 702.00 528.62 438.47 Capital Work in Progress 143.42 144.83 225.59 62.84 48.28 33.98 26.28 62.57 43.94 18.41 Non Current Investment 259.72 254.64 254.47 125.22 121.35 121.50 93.70 74.10 73.32 0.53 Long Term Loans & Adv. 74.98 83.93 45.82 63.84 49.85 52.50 33.68 30.43 25.79 37.86 Other Non Current Assets 27.87 0.20 0.20 2.51 4.81 37.95 33.15 28.80 26.40 0.00 Current Assets 1,105.33 1,064.59 1,124.79 726.57 729.93 925.75 644.33 688.96 440.36 531.08 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 702.72 778.94 812.99 425.53 420.63 498.59 331.52 411.78 207.93 264.19 Sundry Debtors 282.29 220.52 239.56 245.43 207.41 336.61 243.74 203.66 173.91 224.78 Cash & Bank 18.61 15.56 12.90 8.99 13.50 17.99 21.88 16.16 20.21 11.35 Other Current Assets 101.71 28.14 41.55 28.76 88.39 72.56 47.19 57.36 38.31 30.76 Short Term Loans & Adv. 65.11 21.43 17.79 17.86 20.46 15.44 19.59 55.09 35.77 27.13 Net Current Assets 65.75 63.62 267.03 156.03 115.30 44.25 6.54 15.14 47.35 54.11 Total Assets 2,693.38 2,452.99 2,359.08 1,622.34 1,616.20 1,809.26 1,426.10 1,390.96 968.98 969.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 240.83 216.75 -40.36 349.07 297.88 82.62 185.83 62.67 374.77 242.01 PBT 138.95 91.29 56.94 96.46 89.77 153.30 169.25 216.71 286.99 139.57 Adjustment 135.36 127.69 103.26 140.83 120.27 107.77 85.73 72.56 38.16 66.39 Changes in Working Capital -2.36 20.04 -174.87 136.91 115.99 -128.28 -21.49 -170.47 137.42 74.53 Cash after chg. in Working capital 271.95 239.02 -14.67 374.20 326.03 132.79 233.49 118.80 462.57 280.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -31.12 -22.27 -25.69 -25.13 -28.15 -50.17 -47.66 -56.13 -87.80 -38.48 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 -350.17 -201.75 -305.13 -139.24 -135.95 -113.66 -102.29 -212.83 -200.46 -95.26 Net Fixed Assets -237.59 -199.70 -281.44 -94.68 -136.10 -114.64 -120.77 -221.23 19.42 -74.37 Net Investments -38.35 -0.17 -156.97 -53.79 -2.18 -38.97 -21.15 -1.89 -12.91 -12.75 Others -74.23 -1.88 133.28 9.23 2.33 39.95 39.63 10.29 -206.97 -8.14 Cash from Financing Activity 113.56 -12.35 347.41 -208.47 -167.82 31.91 -78.59 148.58 -171.43 -145.27 Net Cash Inflow / Outflow 4.22 2.65 1.92 1.36 -5.89 0.87 4.95 -1.58 2.88 1.48 Opening Cash & Equivalents 7.54 4.89 2.97 1.61 7.50 6.63 1.68 3.26 9.42 7.94 Closing Cash & Equivalent 11.76 7.54 4.89 2.97 1.61 7.50 6.63 1.68 12.30 9.42

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 227.96 205.60 -62.14 307.35 299.47 64.02 185.45 63.71 400.33 244.39 PBT 146.01 101.44 59.12 97.77 87.43 153.29 168.98 211.07 283.78 148.26 Adjustment 143.88 131.46 106.25 146.53 124.80 102.73 86.09 78.39 69.17 71.16 Changes in Working Capital -26.71 -1.90 -201.13 81.98 115.07 -141.98 -21.76 -170.38 139.77 76.24 Cash after chg. in Working capital 263.18 231.00 -35.76 326.28 327.30 114.04 233.31 119.08 492.72 295.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -35.22 -25.40 -26.38 -18.93 -27.83 -50.02 -47.86 -55.37 -92.39 -40.01 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 -325.45 -202.04 -282.13 -91.85 -135.94 -120.40 -102.29 -215.13 -119.88 -84.04 Net Fixed Assets -237.59 -199.70 -281.44 -94.68 -136.10 -114.64 -120.77 -221.23 19.42 -74.37 Net Investments -38.35 -0.17 -156.97 -53.79 -2.18 -38.97 -21.15 -1.89 -12.91 -12.75 Others -49.51 -2.17 156.28 56.62 2.34 33.21 39.63 7.99 -126.39 3.08 Cash from Financing Activity 100.86 0.27 348.31 -214.80 -168.58 52.37 -78.59 148.72 -271.49 -158.38 Net Cash Inflow / Outflow 3.37 3.83 4.04 0.70 -5.05 -4.01 4.57 -2.70 8.96 1.97 Opening Cash & Equivalents 12.55 8.72 4.68 3.98 9.03 13.04 8.47 11.17 11.25 9.38 Closing Cash & Equivalent 15.92 12.55 8.72 4.68 3.98 9.03 13.04 8.47 20.21 11.35

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1454.27 1358.17 1285.64 1097.39 994.76 970.17 854.13 750.63 546.08 360.69 ROA 3.57% 2.63% 1.89% 4.23% 4.95% 6.37% 8.26% 13.05% 22.18% 12.66% ROE 9.61% 6.92% 4.55% 9.08% 11.22% 14.77% 19.14% 31.28% 56.71% 43.25% ROCE 10.26% 8.24% 6.89% 12.05% 11.28% 17.84% 21.61% 32.82% 58.23% 34.64% Fixed Asset Turnover 1.89 2.31 2.32 1.82 2.21 2.92 3.23 4.24 4.96 5.05 Receivable days 25.72 24.86 31.80 41.78 46.30 43.47 37.06 32.33 29.57 38.37 Inventory Days 84.23 92.46 84.55 80.42 79.97 62.85 61.59 53.08 36.25 36.89 Payable days 93.14 86.31 87.12 89.78 51.99 42.37 37.00 33.82 28.78 38.16 Cash Conversion Cycle 16.81 31.01 29.24 32.42 74.27 63.95 61.65 51.58 37.04 37.10 Total Debt/Equity 0.73 0.61 0.61 0.24 0.44 0.56 0.48 0.55 0.35 0.74 Interest Cover 4.00 3.12 2.70 3.98 3.40 5.26 6.42 10.97 17.56 5.40

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1451.87 1350.10 1267.36 1076.67 972.51 950.73 834.07 732.49 538.02 368.51 ROA 4.19% 3.23% 2.18% 4.56% 4.80% 6.38% 8.33% 12.69% 19.72% 9.81% ROE 10.04% 7.76% 4.83% 9.41% 11.17% 15.11% 19.56% 30.76% 55.06% 39.46% ROCE 10.68% 8.90% 7.16% 12.33% 11.27% 18.11% 21.92% 32.49% 55.02% 29.48% Fixed Asset Turnover 1.93 2.34 2.34 1.84 2.21 2.94 3.23 4.24 4.86 4.40 Receivable days 28.91 26.31 32.70 42.62 47.19 43.57 37.07 32.34 30.80 43.14 Inventory Days 85.20 91.04 83.51 79.63 79.74 62.32 61.58 53.07 36.47 40.62 Payable days 92.42 85.69 86.43 89.37 52.04 42.15 36.99 33.81 31.10 43.99 Cash Conversion Cycle 21.70 31.65 29.79 32.88 74.90 63.73 61.66 51.60 36.17 39.77 Total Debt/Equity 0.75 0.64 0.63 0.25 0.47 0.59 0.49 0.56 0.35 0.97 Interest Cover 4.01 3.29 2.72 3.92 3.22 5.11 6.41 10.71 13.64 5.16

Top Investors:

quant mutual fund - quant manufacturing fund

gagandeep credit capital pvt ltd

investor education and protection fund (iepf)

nilesh kishore shah

Annual Reports:

News Update:

No Latest News!

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.

Feedback