Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Miscellaneous

Rating :
70/99  (View)

BSE: 506414 | NSE: Not Listed

758.70
33.75 (4.66%)
18-Oct-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  705.00
  •  767.50
  •  705.00
  •  724.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4806
  •  36.46
  •  1125.00
  •  600.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 744.31
  • 6.88
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 861.87
  • 0.16%
  • 3.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.59%
  • 3.39%
  • 31.45%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 2.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 23.34
  • 35.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.14
  • 53.33
  • 62.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.13
  • 163.02
  • -47.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.59
  • 16.03
  • 12.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.45
  • 3.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.49
  • 12.52
  • 13.72

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
81.18
80.12
1.32%
91.58
97.07
-5.66%
111.70
98.36
13.56%
121.27
63.75
90.23%
Expenses
56.67
54.28
4.40%
60.54
58.77
3.01%
66.88
58.82
13.70%
76.82
50.28
52.78%
EBITDA
24.51
25.84
-5.15%
31.04
38.30
-18.96%
44.81
39.54
13.33%
44.45
13.47
229.99%
EBIDTM
30.19%
32.26%
33.89%
39.46%
40.12%
40.20%
36.65%
21.13%
Other Income
2.91
3.33
-12.61%
1.25
4.34
-71.20%
1.22
0.05
2,340.00%
9.31
4.25
119.06%
Interest
4.93
4.39
12.30%
5.88
4.43
32.73%
5.63
2.39
135.56%
4.75
4.15
14.46%
Depreciation
3.50
2.81
24.56%
3.09
3.62
-14.64%
3.03
3.04
-0.33%
2.95
2.93
0.68%
PBT
18.99
21.97
-13.56%
23.32
34.59
-32.58%
37.37
34.16
9.40%
46.05
10.63
333.21%
Tax
4.94
5.29
-6.62%
-15.16
8.19
-
9.21
7.70
19.61%
11.47
4.25
169.88%
PAT
14.06
16.68
-15.71%
38.47
26.40
45.72%
28.16
26.46
6.42%
34.58
6.38
442.01%
PATM
17.32%
20.82%
42.01%
27.19%
25.22%
26.90%
28.52%
10.01%
EPS
14.21
16.64
-14.60%
40.59
17.38
133.54%
28.25
20.68
36.61%
34.84
3.84
807.29%

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
405.73
404.67
302.67
164.13
154.80
141.75
139.13
116.68
129.61
93.42
72.96
Net Sales Growth
19.58%
33.70%
84.41%
6.03%
9.21%
1.88%
19.24%
-9.98%
38.74%
28.04%
 
Cost Of Goods Sold
91.72
93.47
80.41
68.43
64.51
63.20
57.76
40.99
37.65
18.54
15.75
Gross Profit
314.01
311.20
222.26
95.70
90.29
78.55
81.37
75.69
91.97
74.88
57.20
GP Margin
77.39%
76.90%
73.43%
58.31%
58.33%
55.41%
58.48%
64.87%
70.96%
80.15%
78.40%
Total Expenditure
260.91
269.93
211.54
152.17
134.66
125.85
112.90
93.88
88.20
56.95
53.16
Power & Fuel Cost
-
13.88
11.11
9.97
8.67
8.98
7.33
6.02
6.48
3.88
3.17
% Of Sales
-
3.43%
3.67%
6.07%
5.60%
6.34%
5.27%
5.16%
5.00%
4.15%
4.34%
Employee Cost
-
53.18
39.83
30.84
27.97
24.21
20.61
20.72
18.20
13.95
13.36
% Of Sales
-
13.14%
13.16%
18.79%
18.07%
17.08%
14.81%
17.76%
14.04%
14.93%
18.31%
Manufacturing Exp.
-
32.25
26.64
17.04
12.03
10.92
10.63
10.50
10.04
6.21
6.31
% Of Sales
-
7.97%
8.80%
10.38%
7.77%
7.70%
7.64%
9.00%
7.75%
6.65%
8.65%
General & Admin Exp.
-
20.84
15.80
13.19
12.46
10.93
10.97
11.11
10.51
10.49
9.53
% Of Sales
-
5.15%
5.22%
8.04%
8.05%
7.71%
7.88%
9.52%
8.11%
11.23%
13.06%
Selling & Distn. Exp.
-
31.40
26.90
5.47
5.71
4.47
3.46
2.41
3.36
2.38
1.70
% Of Sales
-
7.76%
8.89%
3.33%
3.69%
3.15%
2.49%
2.07%
2.59%
2.55%
2.33%
Miscellaneous Exp.
-
24.91
10.84
7.23
3.30
3.15
2.14
2.13
1.97
1.50
1.70
% Of Sales
-
6.16%
3.58%
4.41%
2.13%
2.22%
1.54%
1.83%
1.52%
1.61%
4.56%
EBITDA
144.81
134.74
91.13
11.96
20.14
15.90
26.23
22.80
41.41
36.47
19.80
EBITDA Margin
35.69%
33.30%
30.11%
7.29%
13.01%
11.22%
18.85%
19.54%
31.95%
39.04%
27.14%
Other Income
14.69
26.50
10.83
2.78
1.31
0.07
3.32
1.72
3.59
5.50
1.34
Interest
21.19
20.65
13.63
9.96
6.15
4.50
5.31
5.02
3.87
1.48
1.62
Depreciation
12.57
11.89
12.36
10.31
8.35
8.58
9.84
9.40
7.76
4.15
4.43
PBT
125.73
128.71
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
Tax
10.46
10.80
21.13
2.70
4.25
1.93
3.39
3.67
6.41
8.35
3.27
Tax Rate
8.32%
8.39%
27.81%
-48.82%
61.06%
67.01%
23.54%
36.34%
19.21%
22.97%
21.67%
PAT
115.27
110.78
42.21
-11.03
-0.59
0.88
8.76
6.13
23.98
26.75
11.77
PAT before Minority Interest
108.45
117.90
54.84
-8.23
2.71
0.95
11.01
6.43
26.96
27.99
11.83
Minority Interest
-6.82
-7.12
-12.63
-2.80
-3.30
-0.07
-2.25
-0.30
-2.98
-1.24
-0.06
PAT Margin
28.41%
27.38%
13.95%
-6.72%
-0.38%
0.62%
6.30%
5.25%
18.50%
28.63%
16.13%
PAT Growth
51.83%
162.45%
482.68%
-1769.49%
-167.05%
-89.95%
42.90%
-74.44%
-10.36%
127.27%
 
Unadjusted EPS
117.89
120.31
155.63
-49.82
-4.95
2.02
34.36
18.14
97.06
110.45
50.24

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
232.51
124.45
144.40
129.82
131.62
132.69
127.48
129.34
115.50
86.87
Share Capital
4.59
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
2.29
Total Reserves
227.39
122.16
142.11
127.53
129.33
130.40
125.19
127.04
113.20
84.58
Non-Current Liabilities
125.39
145.65
48.11
24.27
13.92
33.03
19.70
22.42
14.01
13.35
Secured Loans
135.21
135.37
40.32
17.78
5.35
24.84
15.27
19.65
10.78
13.71
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
6.31
2.73
2.67
1.79
1.66
1.86
1.82
1.75
1.51
0.00
Current Liabilities
155.98
103.56
86.16
108.48
94.23
70.60
58.47
44.81
25.06
17.64
Trade Payables
42.72
40.09
27.49
19.77
16.41
18.84
14.93
15.89
8.25
4.61
Other Current Liabilities
47.42
29.38
20.79
56.62
51.08
24.25
19.64
11.28
8.12
7.36
Short Term Borrowings
60.21
29.86
37.13
29.34
24.89
24.59
21.54
12.59
5.56
0.00
Short Term Provisions
5.63
4.23
0.75
2.75
1.85
2.92
2.36
5.04
3.14
5.67
Total Liabilities
531.94
384.64
307.14
288.24
262.14
258.62
225.69
216.31
171.34
118.77
Net Block
103.73
96.88
89.81
168.10
84.71
87.20
94.14
73.00
45.31
39.34
Gross Block
128.99
114.18
103.03
221.97
140.70
135.94
133.21
104.34
70.03
60.24
Accumulated Depreciation
25.25
17.30
13.21
53.77
55.89
47.43
38.97
30.02
23.42
19.59
Non Current Assets
236.32
202.38
202.88
194.84
171.15
145.08
129.04
100.55
71.05
49.18
Capital Work in Progress
21.58
3.50
5.49
5.94
65.05
36.38
15.36
12.64
14.84
6.91
Non Current Investment
74.41
81.82
89.76
14.60
15.02
14.07
9.29
9.68
4.85
2.94
Long Term Loans & Adv.
17.37
6.80
4.51
6.20
6.34
7.35
9.98
5.14
6.03
0.00
Other Non Current Assets
19.23
13.39
13.31
0.01
0.03
0.09
0.27
0.08
0.02
0.00
Current Assets
295.61
182.27
104.26
93.40
90.99
113.55
96.66
115.75
100.28
69.60
Current Investments
1.15
1.06
1.00
0.80
3.00
3.00
2.05
8.05
36.28
24.00
Inventories
87.67
51.18
38.91
27.97
21.63
23.45
25.13
21.53
10.62
7.32
Sundry Debtors
65.54
68.72
44.57
43.01
35.53
40.54
25.29
23.37
16.84
11.95
Cash & Bank
91.13
32.66
2.49
4.79
17.26
36.62
34.52
50.09
24.07
12.60
Other Current Assets
50.12
10.34
4.38
6.62
13.57
9.93
9.66
12.71
12.47
13.73
Short Term Loans & Adv.
31.29
18.31
12.90
10.22
11.53
8.23
7.03
9.83
11.41
12.94
Net Current Assets
139.63
78.71
18.10
-15.08
-3.24
42.95
38.19
70.94
75.22
51.95
Total Assets
531.93
384.65
307.14
288.24
262.14
258.63
225.70
216.30
171.34
118.78

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
90.34
59.26
1.91
4.44
15.07
14.10
23.37
39.49
-1.15
2.04
PBT
128.71
75.97
-5.53
6.96
2.88
14.40
10.10
33.36
36.35
15.09
Adjustment
31.05
27.02
24.10
14.71
13.09
14.33
14.45
0.17
-10.40
0.28
Changes in Working Capital
-36.56
-25.46
-14.42
-14.47
2.98
-12.45
2.31
9.99
-20.71
-11.32
Cash after chg. in Working capital
123.20
77.54
4.16
7.21
18.95
16.28
26.87
43.52
5.24
4.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.86
-18.28
-2.25
-2.77
-3.88
-2.18
-3.50
-4.03
-6.40
-2.00
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
-96.58
-101.14
6.52
-13.38
-18.06
-24.96
-20.09
-50.48
-6.62
2.49
Net Fixed Assets
0.13
-3.33
90.14
-15.75
-29.73
-21.52
-7.60
-4.91
-0.25
-1.02
Net Investments
8.73
-76.31
-75.58
-0.61
-1.37
-6.61
4.43
22.81
-12.67
2.53
Others
-105.44
-21.50
-8.04
2.98
13.04
3.17
-16.92
-68.38
6.30
0.98
Cash from Financing Activity
12.22
88.82
-12.11
10.42
0.57
12.95
-7.56
6.74
15.62
-4.82
Net Cash Inflow / Outflow
5.99
46.93
-3.67
1.48
-2.43
2.09
-4.28
-4.25
7.84
-0.28
Opening Cash & Equivalents
32.44
-14.50
-10.82
3.30
5.72
3.63
7.91
12.16
4.32
4.63
Closing Cash & Equivalent
38.42
32.44
-14.50
4.79
3.30
5.72
3.63
7.91
12.16
4.34

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.)
252.90
135.67
157.42
141.53
143.49
144.66
138.97
141.00
125.90
94.70
ROA
25.73%
15.85%
-2.76%
0.99%
0.37%
4.55%
2.91%
13.91%
19.30%
9.86%
ROE
66.16%
40.79%
-6.00%
2.08%
0.72%
8.47%
5.01%
22.02%
27.67%
14.23%
ROCE
40.43%
33.86%
1.96%
6.18%
3.68%
10.54%
8.72%
24.01%
31.59%
16.88%
Fixed Asset Turnover
3.33
2.79
1.02
0.87
1.05
1.06
1.00
1.51
1.46
1.10
Receivable days
60.55
68.24
96.46
90.86
95.44
84.33
74.45
55.83
55.38
63.94
Inventory Days
62.62
54.27
73.67
57.38
56.57
62.24
71.39
44.64
34.51
37.72
Payable days
62.35
60.55
60.91
51.44
53.55
56.90
61.69
52.37
45.56
34.82
Cash Conversion Cycle
60.82
61.95
109.22
96.80
98.46
89.68
84.14
48.09
44.34
66.84
Total Debt/Equity
0.90
1.39
0.60
0.70
0.54
0.50
0.37
0.32
0.20
0.16
Interest Cover
7.23
6.57
0.45
2.13
1.64
3.71
3.01
9.61
25.51
10.33

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.