Nifty
Sensex
:
:
11013.45
37104.39
-62.45 (-0.56%)
-209.45 (-0.56%)

Electric Equipment

Rating :
64/99  (View)

BSE: 532259 | NSE: APARINDS

573.15
12.00 (2.14%)
13-Sep-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  561.15
  •  575.90
  •  560.20
  •  561.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2889
  •  16.56
  •  702.30
  •  452.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,192.60
  • 14.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,220.59
  • 1.66%
  • 1.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.55%
  • 1.71%
  • 7.96%
  • FII
  • DII
  • Others
  • 0.03%
  • 23.98%
  • 7.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.55
  • 9.23
  • 18.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 13.21
  • 2.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 22.41
  • -8.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.06
  • 17.17
  • 16.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.39
  • 2.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.81
  • 6.39
  • 6.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,981.58
1,495.58
32.50%
2,464.57
1,767.50
39.44%
2,119.05
1,498.87
41.38%
1,884.65
1,247.80
51.04%
Expenses
1,844.52
1,386.49
33.04%
2,329.24
1,641.65
41.88%
2,004.66
1,401.34
43.05%
1,775.75
1,159.09
53.20%
EBITDA
137.06
109.09
25.64%
135.33
125.85
7.53%
114.39
97.53
17.29%
108.90
88.71
22.76%
EBIDTM
6.92%
7.29%
5.49%
7.12%
5.40%
6.51%
5.78%
7.11%
Other Income
4.13
4.50
-8.22%
4.17
2.68
55.60%
3.13
3.35
-6.57%
3.25
2.83
14.84%
Interest
56.88
54.16
5.02%
51.42
53.64
-4.14%
41.68
25.62
62.69%
52.61
36.57
43.86%
Depreciation
19.88
15.64
27.11%
17.63
14.80
19.12%
17.11
14.00
22.21%
16.29
13.70
18.91%
PBT
64.43
43.79
47.13%
70.45
60.09
17.24%
58.73
61.26
-4.13%
43.25
41.27
4.80%
Tax
23.19
14.80
56.69%
26.73
20.06
33.25%
24.01
21.72
10.54%
14.62
15.08
-3.05%
PAT
41.24
28.99
42.26%
43.72
40.03
9.22%
34.72
39.54
-12.19%
28.63
26.19
9.32%
PATM
2.08%
1.94%
1.77%
2.26%
1.64%
2.64%
1.52%
2.10%
EPS
10.78
7.58
42.22%
11.42
10.46
9.18%
9.07
10.33
-12.20%
7.48
6.84
9.36%

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
8,449.85
7,963.85
5,818.53
4,831.98
5,078.49
5,121.86
4,631.63
4,650.69
3,594.89
3,033.03
2,235.54
Net Sales Growth
40.60%
36.87%
20.42%
-4.85%
-0.85%
10.58%
-0.41%
29.37%
18.52%
35.67%
 
Cost Of Goods Sold
6,735.02
6,336.16
4,479.72
3,578.91
3,895.86
4,093.28
3,677.65
3,657.86
2,894.86
2,377.71
1,737.80
Gross Profit
1,714.83
1,627.69
1,338.81
1,253.07
1,182.63
1,028.58
953.98
992.83
700.03
655.33
497.74
GP Margin
20.29%
20.44%
23.01%
25.93%
23.29%
20.08%
20.60%
21.35%
19.47%
21.61%
22.26%
Total Expenditure
7,954.17
7,473.44
5,393.19
4,399.97
4,700.58
4,858.15
4,324.97
4,332.94
3,375.83
2,806.28
2,072.27
Power & Fuel Cost
-
100.81
60.49
61.18
56.42
59.36
56.41
56.84
47.89
39.18
31.66
% Of Sales
-
1.27%
1.04%
1.27%
1.11%
1.16%
1.22%
1.22%
1.33%
1.29%
1.42%
Employee Cost
-
148.02
126.08
107.37
90.97
79.38
66.79
57.26
47.81
39.73
30.77
% Of Sales
-
1.86%
2.17%
2.22%
1.79%
1.55%
1.44%
1.23%
1.33%
1.31%
1.38%
Manufacturing Exp.
-
463.09
373.74
349.94
329.20
288.41
240.03
230.14
167.21
146.32
124.59
% Of Sales
-
5.81%
6.42%
7.24%
6.48%
5.63%
5.18%
4.95%
4.65%
4.82%
5.57%
General & Admin Exp.
-
77.84
57.99
55.47
47.82
47.25
43.57
35.87
28.40
29.16
18.26
% Of Sales
-
0.98%
1.00%
1.15%
0.94%
0.92%
0.94%
0.77%
0.79%
0.96%
0.82%
Selling & Distn. Exp.
-
288.51
241.43
199.79
226.50
242.46
201.93
236.85
149.45
152.39
99.55
% Of Sales
-
3.62%
4.15%
4.13%
4.46%
4.73%
4.36%
5.09%
4.16%
5.02%
4.45%
Miscellaneous Exp.
-
62.10
56.73
60.38
54.29
48.02
42.10
59.79
40.21
21.80
99.55
% Of Sales
-
0.78%
0.97%
1.25%
1.07%
0.94%
0.91%
1.29%
1.12%
0.72%
1.33%
EBITDA
495.68
490.41
425.34
432.01
377.91
263.71
306.66
317.75
219.06
226.75
163.27
EBITDA Margin
5.87%
6.16%
7.31%
8.94%
7.44%
5.15%
6.62%
6.83%
6.09%
7.48%
7.30%
Other Income
14.68
15.60
11.37
16.88
12.53
11.29
74.07
87.65
51.41
25.37
43.68
Interest
202.59
223.12
158.07
130.52
175.14
171.07
224.32
226.47
169.99
77.76
86.87
Depreciation
70.91
66.67
55.87
44.97
37.76
31.21
27.02
24.01
21.77
20.52
18.51
PBT
236.86
216.22
222.77
273.40
177.54
72.72
129.39
154.92
78.71
153.84
101.56
Tax
88.55
80.16
78.03
97.15
57.26
23.06
38.62
40.17
2.65
57.80
22.39
Tax Rate
37.38%
37.07%
35.03%
35.53%
32.25%
31.82%
30.05%
26.73%
3.45%
37.57%
22.30%
PAT
148.31
136.06
144.74
176.25
120.28
49.51
89.65
109.45
73.04
95.32
84.74
PAT before Minority Interest
148.31
136.06
144.74
176.25
120.28
49.41
89.91
110.13
74.10
96.04
78.02
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.10
-0.26
-0.68
-1.06
-0.72
6.72
PAT Margin
1.76%
1.71%
2.49%
3.65%
2.37%
0.97%
1.94%
2.35%
2.03%
3.14%
3.79%
PAT Growth
10.06%
-6.00%
-17.88%
46.53%
142.94%
-44.77%
-18.09%
49.85%
-23.37%
12.49%
 
Unadjusted EPS
38.75
35.55
37.82
45.88
32.48
12.87
23.30
28.45
19.15
29.48
7.56

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
1,202.37
1,108.25
1,036.12
853.94
729.81
696.22
626.63
523.31
351.42
283.37
Share Capital
38.27
38.27
38.27
38.50
38.50
38.47
38.47
35.97
32.34
32.34
Total Reserves
1,164.10
1,069.98
997.85
815.44
691.31
657.75
588.16
484.84
319.09
251.03
Non-Current Liabilities
179.88
203.91
143.56
121.05
128.43
102.31
59.85
91.43
48.62
168.85
Secured Loans
130.31
161.86
90.55
83.47
94.79
55.13
27.15
25.44
0.00
91.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
15.00
5.79
9.21
14.74
70.12
Long Term Provisions
6.00
4.91
4.39
3.55
4.01
3.07
2.81
2.62
0.77
0.00
Current Liabilities
3,639.20
2,957.09
2,268.54
1,943.57
2,096.47
2,197.64
2,570.18
2,217.43
1,566.32
1,254.47
Trade Payables
3,263.73
2,551.12
1,772.49
1,395.91
1,573.01
1,367.26
1,484.07
839.98
703.49
992.93
Other Current Liabilities
210.30
160.22
216.45
147.83
121.03
98.07
121.54
409.51
239.48
239.85
Short Term Borrowings
87.82
169.75
186.47
263.80
386.67
707.99
940.32
948.98
585.53
0.00
Short Term Provisions
77.35
76.00
93.13
136.03
15.76
24.32
24.25
18.96
37.81
21.70
Total Liabilities
5,021.45
4,269.25
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33
1,966.88
1,707.01
Net Block
708.84
648.52
573.87
397.85
394.56
358.68
263.23
184.95
178.18
178.67
Gross Block
897.81
773.33
647.28
434.90
624.36
561.85
456.42
354.97
328.30
369.44
Accumulated Depreciation
188.97
124.81
73.41
37.05
229.80
203.17
193.19
170.02
150.12
130.46
Non Current Assets
855.40
702.97
650.64
668.10
449.59
422.08
358.64
252.10
210.62
181.09
Capital Work in Progress
103.48
19.50
27.75
56.11
10.24
18.08
45.38
21.63
6.22
2.40
Non Current Investment
0.00
0.00
0.00
3.21
0.00
0.00
0.00
0.02
0.02
0.02
Long Term Loans & Adv.
39.10
28.22
30.08
182.64
44.79
45.32
50.03
45.50
26.20
0.00
Other Non Current Assets
3.98
6.73
18.94
28.29
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
4,166.05
3,566.28
2,797.58
2,250.46
2,506.33
2,575.91
2,899.80
2,581.23
1,756.26
1,525.92
Current Investments
186.92
0.00
118.57
109.24
5.26
1.50
79.62
0.00
0.00
0.00
Inventories
1,282.88
1,212.26
993.54
769.76
944.25
1,017.04
751.48
683.53
492.63
439.18
Sundry Debtors
2,141.61
1,727.88
1,254.32
1,090.39
1,267.00
1,103.57
813.78
865.35
688.89
424.32
Cash & Bank
225.29
274.37
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
488.82
Other Current Assets
329.35
113.59
85.06
48.45
189.35
223.19
199.99
200.42
160.08
173.59
Short Term Loans & Adv.
222.89
238.18
223.12
98.76
150.73
174.84
133.46
145.95
147.03
166.96
Net Current Assets
526.85
609.19
529.04
306.89
409.86
378.27
329.62
363.80
189.95
271.45
Total Assets
5,021.45
4,269.25
3,448.22
2,918.56
2,955.92
2,997.99
3,258.44
2,833.33
1,966.88
1,707.01

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
632.04
225.04
312.44
413.51
298.43
-632.03
453.33
24.90
47.78
-65.21
PBT
216.22
222.77
273.40
220.65
72.47
128.53
150.30
76.75
153.84
101.56
Adjustment
184.37
146.80
102.08
67.09
98.13
16.54
25.43
102.35
17.01
17.95
Changes in Working Capital
304.07
-84.88
37.46
159.70
146.14
-759.84
311.27
-132.60
-104.93
-166.64
Cash after chg. in Working capital
704.66
284.69
412.94
447.44
316.74
-614.77
487.00
46.50
65.92
-47.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.62
-59.65
-100.50
-33.93
-18.31
-17.26
-33.67
-21.60
-18.14
-18.09
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
-387.94
-4.57
-166.31
-152.23
-59.30
-11.73
-207.64
-43.14
-25.64
5.57
Net Fixed Assets
-201.48
-112.99
-112.36
157.01
-52.80
-78.02
-110.93
-172.06
-15.85
-8.91
Net Investments
-186.91
118.56
-9.34
-78.85
-0.66
78.12
-102.13
25.57
0.20
56.66
Others
0.45
-10.14
-44.61
-230.39
-5.84
-11.83
5.42
103.35
-9.99
-42.18
Cash from Financing Activity
-293.32
-68.92
-157.45
-224.79
-369.27
-180.56
-23.00
435.51
-96.31
-62.46
Net Cash Inflow / Outflow
-49.22
151.55
-11.32
36.49
-130.14
-824.32
222.69
417.27
-74.16
-122.10
Opening Cash & Equivalents
274.38
122.97
133.86
100.47
230.61
1,054.93
831.93
414.66
488.82
610.92
Closing Cash & Equivalent
225.29
274.37
122.97
136.96
100.47
230.61
1,054.93
831.93
414.66
488.82

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.)
314.18
289.59
270.74
221.80
189.56
180.98
162.89
144.79
108.68
87.63
ROA
2.93%
3.75%
5.54%
4.10%
1.66%
2.87%
3.62%
3.09%
5.23%
4.33%
ROE
11.78%
13.50%
18.65%
15.19%
6.93%
13.59%
19.20%
16.99%
30.26%
27.76%
ROCE
30.03%
27.09%
31.32%
28.65%
17.96%
22.77%
24.09%
19.94%
33.00%
42.31%
Fixed Asset Turnover
9.52
8.36
9.77
10.48
9.46
10.02
12.36
11.46
9.52
6.82
Receivable days
88.82
91.64
80.91
77.50
77.13
68.56
61.12
72.46
61.19
70.80
Inventory Days
57.18
67.79
60.85
56.35
63.81
63.24
52.24
54.83
51.22
60.61
Payable days
35.95
147.42
132.12
117.77
109.77
121.61
99.05
83.50
111.48
195.84
Cash Conversion Cycle
110.06
12.01
9.63
16.08
31.17
10.19
14.31
43.80
0.93
-64.43
Total Debt/Equity
0.21
0.33
0.29
0.45
0.68
1.14
1.57
1.91
1.73
0.57
Interest Cover
1.97
2.41
3.09
2.01
1.42
1.57
1.66
1.45
2.98
2.16

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.