Nifty
Sensex
:
:
12352.35
41945.37
-3.15 (-0.03%)
12.81 (0.03%)

Diversified

Rating :
57/99  (View)

BSE: 590062 | NSE: ANDHRSUGAR

355.95
-8.40 (-2.31%)
17-Jan-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  364.05
  •  367.70
  •  353.65
  •  364.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64626
  •  230.04
  •  416.80
  •  258.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 964.74
  • 5.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,205.51
  • 2.81%
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.03%
  • 6.47%
  • 44.10%
  • FII
  • DII
  • Others
  • 0%
  • 1.16%
  • 1.24%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 4.59
  • 2.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.84
  • 39.89
  • 7.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 117.82
  • 11.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.22
  • 8.76
  • 8.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.94
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.08
  • 6.10
  • 5.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
383.54
0.00
0.00
377.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
299.97
0.00
0.00
286.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
83.57
0.00
0.00
91.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
21.79%
0.00%
24.18%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
7.85
0.00
0.00
4.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
6.98
0.00
0.00
7.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
15.26
0.00
0.00
15.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
69.18
0.00
0.00
73.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
16.68
0.00
0.00
25.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
52.50
0.00
0.00
48.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
13.69%
0.00%
12.91%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
20.10
0.00
0.00
19.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,376.38
1,307.60
1,278.63
1,258.47
1,107.46
1,099.06
1,232.22
1,143.18
895.22
849.05
Net Sales Growth
-
5.26%
2.27%
1.60%
13.64%
0.76%
-10.81%
7.79%
27.70%
5.44%
 
Cost Of Goods Sold
-
553.49
582.39
563.66
624.95
563.31
501.15
596.69
561.67
431.14
433.26
Gross Profit
-
822.88
725.20
714.98
633.53
544.15
597.91
635.54
581.50
464.08
415.79
GP Margin
-
59.79%
55.46%
55.92%
50.34%
49.13%
54.40%
51.58%
50.87%
51.84%
48.97%
Total Expenditure
-
1,073.09
1,095.71
1,058.09
1,100.23
1,027.67
946.34
1,012.73
929.58
757.46
687.48
Power & Fuel Cost
-
210.44
214.49
212.50
201.44
198.83
176.01
160.57
121.17
116.50
80.70
% Of Sales
-
15.29%
16.40%
16.62%
16.01%
17.95%
16.01%
13.03%
10.60%
13.01%
9.50%
Employee Cost
-
142.26
123.71
115.94
107.16
92.75
96.87
94.96
90.08
78.89
62.48
% Of Sales
-
10.34%
9.46%
9.07%
8.52%
8.38%
8.81%
7.71%
7.88%
8.81%
7.36%
Manufacturing Exp.
-
99.65
77.55
79.84
82.62
90.67
98.51
89.98
89.63
72.46
56.12
% Of Sales
-
7.24%
5.93%
6.24%
6.57%
8.19%
8.96%
7.30%
7.84%
8.09%
6.61%
General & Admin Exp.
-
5.97
9.47
8.75
9.87
10.08
9.17
10.43
10.14
8.55
17.05
% Of Sales
-
0.43%
0.72%
0.68%
0.78%
0.91%
0.83%
0.85%
0.89%
0.96%
2.01%
Selling & Distn. Exp.
-
39.59
69.57
59.06
58.07
55.51
47.38
42.11
40.76
35.21
28.90
% Of Sales
-
2.88%
5.32%
4.62%
4.61%
5.01%
4.31%
3.42%
3.57%
3.93%
3.40%
Miscellaneous Exp.
-
21.68
18.51
18.34
16.12
16.51
17.25
18.02
16.12
14.71
28.90
% Of Sales
-
1.58%
1.42%
1.43%
1.28%
1.49%
1.57%
1.46%
1.41%
1.64%
1.06%
EBITDA
-
303.29
211.89
220.54
158.24
79.79
152.72
219.49
213.60
137.76
161.57
EBITDA Margin
-
22.04%
16.20%
17.25%
12.57%
7.20%
13.90%
17.81%
18.68%
15.39%
19.03%
Other Income
-
37.76
28.31
26.55
27.90
13.54
15.81
15.39
15.46
8.75
32.71
Interest
-
31.14
33.13
26.57
29.42
24.01
22.23
23.93
24.41
21.27
22.02
Depreciation
-
55.45
55.17
51.27
55.97
42.42
53.61
51.31
48.32
45.02
40.19
PBT
-
254.47
151.90
169.26
100.76
26.91
92.69
159.64
156.32
80.22
132.05
Tax
-
86.43
49.26
41.97
36.44
10.71
27.31
52.76
50.56
24.29
43.87
Tax Rate
-
33.96%
32.43%
24.80%
36.17%
39.80%
29.46%
37.18%
32.34%
30.28%
33.22%
PAT
-
166.59
100.62
123.93
56.23
10.37
60.40
82.64
100.19
47.13
78.56
PAT before Minority Interest
-
168.04
102.63
127.29
64.32
16.19
65.38
89.13
105.77
55.92
88.18
Minority Interest
-
-1.45
-2.01
-3.36
-8.09
-5.82
-4.98
-6.49
-5.58
-8.79
-9.62
PAT Margin
-
12.10%
7.70%
9.69%
4.47%
0.94%
5.50%
6.71%
8.76%
5.26%
9.25%
PAT Growth
-
65.56%
-18.81%
120.40%
442.24%
-82.83%
-26.91%
-17.52%
112.58%
-40.01%
 
Unadjusted EPS
-
70.27
42.99
44.79
17.75
-1.80
19.04
30.84
40.30
21.33
28.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,130.82
987.45
944.87
783.44
648.63
669.15
635.75
574.20
491.45
456.15
Share Capital
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
27.11
Total Reserves
1,103.71
960.34
917.76
756.33
621.52
642.04
608.64
547.09
464.34
429.04
Non-Current Liabilities
380.06
331.61
399.57
322.11
303.59
319.44
306.03
288.55
273.97
306.86
Secured Loans
0.00
0.00
94.55
18.80
26.82
26.18
0.00
2.66
13.09
71.69
Unsecured Loans
174.68
145.07
137.54
133.97
121.65
131.44
136.09
133.21
122.28
149.72
Long Term Provisions
17.07
16.22
7.54
5.45
7.79
8.27
8.28
13.30
12.37
0.00
Current Liabilities
431.53
386.11
433.71
339.55
426.54
426.58
391.72
441.96
438.46
223.88
Trade Payables
42.22
43.38
71.23
30.02
28.71
33.47
19.43
29.74
59.36
107.80
Other Current Liabilities
153.13
144.93
153.07
132.27
116.35
139.45
116.55
112.61
129.37
8.89
Short Term Borrowings
67.11
39.26
64.64
68.07
148.63
83.02
97.07
158.64
143.14
0.00
Short Term Provisions
169.07
158.55
144.77
109.20
132.84
170.64
158.66
140.98
106.60
107.19
Total Liabilities
2,021.04
1,783.05
1,854.12
1,517.10
1,449.09
1,482.20
1,398.36
1,365.40
1,260.84
1,037.39
Net Block
699.63
650.17
657.57
511.02
527.26
541.25
576.98
568.38
553.14
503.75
Gross Block
916.69
811.87
764.76
568.76
1,111.86
1,079.91
1,064.45
1,007.26
946.00
870.58
Accumulated Depreciation
217.06
161.71
107.19
55.96
582.67
536.60
487.47
438.88
392.86
366.83
Non Current Assets
1,031.92
1,016.03
1,021.90
840.49
697.81
711.58
712.85
702.17
681.16
638.89
Capital Work in Progress
58.46
98.47
29.66
60.79
20.55
26.26
8.59
8.27
18.02
44.13
Non Current Investment
242.57
232.49
258.15
208.38
113.77
129.01
113.28
109.10
100.54
91.00
Long Term Loans & Adv.
29.23
33.44
74.62
60.13
36.09
14.81
13.71
16.16
9.46
0.00
Other Non Current Assets
2.03
1.46
1.91
0.17
0.13
0.26
0.30
0.26
0.00
0.00
Current Assets
989.12
767.02
832.22
676.60
751.27
770.61
685.49
663.22
579.67
398.48
Current Investments
113.16
28.13
99.81
0.05
0.05
0.05
0.00
0.00
0.00
0.00
Inventories
428.39
280.10
302.43
340.94
396.94
419.98
347.45
353.91
319.53
161.09
Sundry Debtors
184.19
176.38
184.89
152.08
145.03
135.72
147.00
141.02
96.93
80.25
Cash & Bank
60.44
50.30
42.62
25.78
31.69
30.02
31.73
24.68
27.99
24.86
Other Current Assets
202.93
5.60
6.24
4.57
177.56
184.83
159.31
143.62
135.22
132.29
Short Term Loans & Adv.
196.77
226.51
196.23
153.18
173.48
182.14
156.67
141.97
133.79
127.12
Net Current Assets
557.59
380.91
398.50
337.05
324.73
344.03
293.77
221.26
141.21
174.60
Total Assets
2,021.04
1,783.05
1,854.13
1,517.10
1,449.09
1,482.20
1,398.35
1,365.40
1,260.84
1,037.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
118.88
202.42
245.41
178.01
29.17
88.58
163.53
87.99
-31.57
178.61
PBT
254.47
151.90
169.26
100.76
26.91
91.82
141.82
156.20
80.22
132.05
Adjustment
72.44
60.35
54.81
63.06
57.31
67.53
65.34
63.16
65.74
57.04
Changes in Working Capital
-140.61
26.92
45.91
56.57
-40.82
-32.39
7.29
-84.97
-154.15
31.99
Cash after chg. in Working capital
186.30
239.17
269.98
220.38
43.39
126.96
214.45
134.39
-8.19
221.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-67.42
-36.75
-24.57
-42.38
-14.23
-38.38
-50.91
-46.40
-23.39
-42.47
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
-138.44
-17.18
-258.99
-70.61
-43.62
-55.78
-49.40
-53.61
-70.26
-51.14
Net Fixed Assets
-60.76
-115.12
-164.81
399.57
-25.55
-32.71
-46.84
-42.30
-25.66
-35.71
Net Investments
-78.61
122.49
-150.84
-103.55
0.00
-25.02
-3.32
0.50
-1.13
0.00
Others
0.93
-24.55
56.66
-366.63
-18.07
1.95
0.76
-11.81
-43.47
-15.43
Cash from Financing Activity
23.21
-174.60
23.95
-113.31
16.12
-34.51
-107.10
-37.69
104.97
-136.64
Net Cash Inflow / Outflow
3.65
10.63
10.37
-5.91
1.66
-1.70
7.04
-3.31
3.14
-9.16
Opening Cash & Equivalents
35.20
24.56
13.04
31.69
30.02
31.73
24.68
27.99
24.86
34.02
Closing Cash & Equivalent
38.85
35.20
23.41
25.78
31.69
30.02
31.73
24.68
27.99
24.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
417.17
364.28
348.57
289.01
239.28
246.85
234.53
211.82
181.30
168.27
ROA
8.83%
5.64%
7.55%
4.34%
1.10%
4.54%
6.45%
8.05%
4.87%
8.37%
ROE
15.87%
10.62%
14.73%
8.98%
2.46%
10.02%
14.73%
19.85%
11.80%
20.66%
ROCE
21.35%
14.47%
16.52%
12.75%
5.23%
12.25%
18.15%
20.62%
13.37%
22.12%
Fixed Asset Turnover
1.59
1.69
2.07
1.62
1.10
1.12
1.30
1.26
1.06
1.00
Receivable days
47.81
49.48
44.58
39.94
42.61
42.93
39.17
35.18
33.51
34.71
Inventory Days
93.94
79.78
85.11
99.18
123.97
116.53
95.39
99.58
90.91
80.65
Payable days
12.60
19.07
17.83
9.82
11.09
9.25
8.69
16.13
34.58
64.92
Cash Conversion Cycle
129.15
110.19
111.86
129.30
155.49
150.21
125.88
118.63
89.84
50.44
Total Debt/Equity
0.27
0.26
0.39
0.35
0.52
0.44
0.44
0.59
0.71
0.49
Interest Cover
9.17
5.58
7.37
4.43
2.12
5.17
6.93
7.40
4.77
7.00

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.