AKG Exim Live BSE/NSE | AKG Exim Fundamenta data | AKG Exim Balance sheet | AKG Exim Quarterly Results | AKG Exim Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

89.56
82.50
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

96.14
N/A
3.82

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 66.47 117.79 111.82 104.90 98.59 74.68 70.25 108.09 Net Sales Growth - -43.57% 5.34% 6.60% 6.40% 32.02% 6.31% -35.01% Cost Of Goods Sold - 59.83 99.89 101.97 96.74 88.72 68.29 64.75 101.64 Gross Profit - 6.65 17.90 9.85 8.16 9.86 6.39 5.50 6.44 GP Margin - 10.00% 15.20% 8.81% 7.78% 10.00% 8.56% 7.83% 5.96% Total Expenditure - 66.08 115.12 110.19 102.60 95.85 72.72 68.11 105.36 Power & Fuel Cost - 0.08 0.08 0.03 0.03 0.03 0.03 0.03 0.02 % Of Sales - 0.12% 0.07% 0.03% 0.03% 0.03% 0.04% 0.04% 0.02% Employee Cost - 0.93 0.94 0.70 0.61 0.92 0.98 1.01 1.00 % Of Sales - 1.40% 0.80% 0.63% 0.58% 0.93% 1.31% 1.44% 0.93% Manufacturing Exp. - 0.05 0.06 0.09 0.51 0.20 1.01 0.33 0.93 % Of Sales - 0.08% 0.05% 0.08% 0.49% 0.20% 1.35% 0.47% 0.86% General & Admin Exp. - 1.63 2.23 1.24 0.82 0.95 1.21 1.35 1.50 % Of Sales - 2.45% 1.89% 1.11% 0.78% 0.96% 1.62% 1.92% 1.39% Selling & Distn. Exp. - 3.34 9.28 6.02 3.90 4.92 1.19 0.60 0.22 % Of Sales - 5.02% 7.88% 5.38% 3.72% 4.99% 1.59% 0.85% 0.20% Miscellaneous Exp. - 0.23 2.65 0.15 0.01 0.10 0.01 0.04 0.04 % Of Sales - 0.35% 2.25% 0.13% 0.01% 0.10% 0.01% 0.06% 0.04% EBITDA - 0.39 2.67 1.63 2.30 2.74 1.96 2.14 2.73 EBITDA Margin - 0.59% 2.27% 1.46% 2.19% 2.78% 2.62% 3.05% 2.53% Other Income - 3.28 1.14 2.11 0.66 0.16 0.20 0.19 0.19 Interest - 1.58 1.81 2.08 1.92 1.95 1.25 1.28 1.58 Depreciation - 0.58 0.49 0.18 0.32 0.35 0.32 0.28 0.34 PBT - 1.51 1.51 1.48 0.71 0.61 0.59 0.78 1.00 Tax - 0.43 0.43 0.46 0.22 0.20 0.18 0.24 0.31 Tax Rate - 28.48% 28.48% 31.08% 30.99% 32.79% 30.51% 30.77% 31.00% PAT - 1.09 1.07 1.02 0.49 0.41 0.41 0.54 0.69 PAT before Minority Interest - 1.09 1.07 1.02 0.49 0.41 0.41 0.54 0.69 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.64% 0.91% 0.91% 0.47% 0.42% 0.55% 0.77% 0.64% PAT Growth - 1.87% 4.90% 108.16% 19.51% 0% -24.07% -21.74% Unadjusted EPS - 1.65 1.62 1.55 0.74 0.62 0.62 0.82 1.05

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

66.47

117.79

111.82

104.90

98.59

74.68

70.25

108.09

Net Sales Growth

-43.57%

5.34%

6.60%

6.40%

32.02%

6.31%

-35.01%

Cost Of Goods Sold

59.83

99.89

101.97

96.74

88.72

68.29

64.75

101.64

Gross Profit

6.65

17.90

9.85

8.16

9.86

6.39

5.50

6.44

GP Margin

10.00%

15.20%

8.81%

7.78%

10.00%

8.56%

7.83%

5.96%

Total Expenditure

66.08

115.12

110.19

102.60

95.85

72.72

68.11

105.36

Power & Fuel Cost

0.08

0.03

0.02

% Of Sales

0.12%

0.07%

0.03%

0.04%

0.02%

Employee Cost

0.93

0.94

0.70

0.61

0.92

0.98

1.01

1.00

% Of Sales

1.40%

0.80%

0.63%

0.58%

0.93%

1.31%

1.44%

0.93%

Manufacturing Exp.

0.05

0.06

0.09

0.51

0.20

1.01

0.33

0.93

% Of Sales

0.08%

0.05%

0.08%

0.49%

0.20%

1.35%

0.47%

0.86%

General & Admin Exp.

1.63

2.23

1.24

0.82

0.95

1.21

1.35

1.50

% Of Sales

2.45%

1.89%

1.11%

0.78%

0.96%

1.62%

1.92%

1.39%

Selling & Distn. Exp.

3.34

9.28

6.02

3.90

4.92

1.19

0.60

0.22

% Of Sales

5.02%

7.88%

5.38%

3.72%

4.99%

1.59%

0.85%

0.20%

Miscellaneous Exp.

0.23

2.65

0.15

0.01

0.10

0.01

0.04

% Of Sales

0.35%

2.25%

0.13%

0.01%

0.10%

0.01%

0.06%

0.04%

EBITDA

0.39

2.67

1.63

2.30

2.74

1.96

2.14

2.73

EBITDA Margin

0.59%

2.27%

1.46%

2.19%

2.78%

2.62%

3.05%

2.53%

Other Income

3.28

1.14

2.11

0.66

0.16

0.20

0.19

Interest

1.58

1.81

2.08

1.92

1.95

1.25

1.28

1.58

Depreciation

0.58

0.49

0.18

0.32

0.35

0.32

0.28

0.34

PBT

1.51

1.48

0.71

0.61

0.59

0.78

1.00

Tax

0.43

0.46

0.22

0.20

0.18

0.24

0.31

Tax Rate

28.48%

31.08%

30.99%

32.79%

30.51%

30.77%

31.00%

PAT

1.09

1.07

1.02

0.49

0.41

0.54

0.69

PAT before Minority Interest

1.09

1.07

1.02

0.49

0.41

0.54

0.69

Minority Interest

0.00

PAT Margin

1.64%

0.91%

0.47%

0.42%

0.55%

0.77%

0.64%

PAT Growth

1.87%

4.90%

108.16%

19.51%

-24.07%

-21.74%

Unadjusted EPS

1.65

1.62

1.55

0.74

0.62

0.82

1.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 19.69 18.60 12.07 11.11 10.60 10.19 9.78 9.24 Share Capital 6.62 6.62 4.84 2.42 2.40 2.40 2.40 2.40 Total Reserves 13.07 11.98 7.23 8.69 8.20 7.79 7.38 6.85 Non-Current Liabilities 0.73 0.92 5.00 7.52 4.81 4.03 5.51 4.33 Secured Loans 0.44 0.49 2.28 2.47 2.43 1.38 1.76 2.14 Unsecured Loans 0.00 0.21 2.62 4.97 2.32 2.61 3.73 2.18 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 9.10 38.16 35.33 41.96 41.10 20.88 15.71 28.02 Trade Payables 0.93 10.97 14.20 12.40 11.60 6.76 11.34 17.40 Other Current Liabilities -1.88 -1.93 -0.86 0.04 0.03 0.11 0.03 0.05 Short Term Borrowings 9.52 28.65 21.44 29.26 29.17 13.61 3.91 9.89 Short Term Provisions 0.53 0.48 0.55 0.27 0.29 0.40 0.44 0.68 Total Liabilities 29.52 57.68 52.40 60.59 56.51 35.10 31.00 41.59 Net Block 0.87 8.60 7.91 7.74 7.70 5.53 4.52 4.79 Gross Block 4.70 11.49 10.31 7.74 7.70 5.53 4.52 4.79 Accumulated Depreciation 3.83 2.88 2.39 0.00 0.00 0.00 0.00 0.00 Non Current Assets 0.91 8.76 8.00 7.82 7.73 5.56 4.54 4.81 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.04 0.16 0.09 0.08 0.03 0.04 0.02 0.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 28.39 48.54 44.41 52.76 48.77 29.53 26.46 36.78 Current Investments 0.00 0.00 0.00 0.00 0.92 0.92 0.92 0.97 Inventories 3.05 10.89 7.80 2.07 3.32 3.48 0.42 3.82 Sundry Debtors 17.20 31.11 25.33 35.32 30.94 21.85 23.19 28.27 Cash & Bank 3.37 2.79 3.02 5.26 1.88 0.95 1.22 2.87 Other Current Assets 4.77 0.13 0.20 0.21 11.71 2.33 0.71 0.85 Short Term Loans & Adv. 4.51 3.61 8.05 9.92 11.66 2.26 0.51 0.67 Net Current Assets 19.28 10.37 9.08 10.81 7.68 8.65 10.75 8.76 Total Assets 29.53 57.68 52.41 60.58 56.50 35.09 31.00 41.59

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

19.69

18.60

12.07

11.11

10.60

10.19

9.78

9.24

Share Capital

6.62

4.84

2.42

2.40

Total Reserves

13.07

11.98

7.23

8.69

8.20

7.79

7.38

6.85

Non-Current Liabilities

0.73

0.92

5.00

7.52

4.81

4.03

5.51

4.33

Secured Loans

0.44

0.49

2.28

2.47

2.43

1.38

1.76

2.14

Unsecured Loans

0.00

0.21

2.62

4.97

2.32

2.61

3.73

2.18

Long Term Provisions

0.00

Current Liabilities

9.10

38.16

35.33

41.96

41.10

20.88

15.71

28.02

Trade Payables

0.93

10.97

14.20

12.40

11.60

6.76

11.34

17.40

Other Current Liabilities

-1.88

-1.93

-0.86

0.04

0.03

0.11

0.03

0.05

Short Term Borrowings

9.52

28.65

21.44

29.26

29.17

13.61

3.91

9.89

Short Term Provisions

0.53

0.48

0.55

0.27

0.29

0.40

0.44

0.68

Total Liabilities

29.52

57.68

52.40

60.59

56.51

35.10

31.00

41.59

Net Block

0.87

8.60

7.91

7.74

7.70

5.53

4.52

4.79

Gross Block

4.70

11.49

10.31

7.74

7.70

5.53

4.52

4.79

Accumulated Depreciation

3.83

2.88

2.39

0.00

Non Current Assets

0.91

8.76

8.00

7.82

7.73

5.56

4.54

4.81

Capital Work in Progress

0.00

Non Current Investment

0.00

Long Term Loans & Adv.

0.04

0.16

0.09

0.08

0.03

0.04

0.02

Other Non Current Assets

0.00

Current Assets

28.39

48.54

44.41

52.76

48.77

29.53

26.46

36.78

Current Investments

0.00

0.92

0.97

Inventories

3.05

10.89

7.80

2.07

3.32

3.48

0.42

3.82

Sundry Debtors

17.20

31.11

25.33

35.32

30.94

21.85

23.19

28.27

Cash & Bank

3.37

2.79

3.02

5.26

1.88

0.95

1.22

2.87

Other Current Assets

4.77

0.13

0.20

0.21

11.71

2.33

0.71

0.85

Short Term Loans & Adv.

4.51

3.61

8.05

9.92

11.66

2.26

0.51

0.67

Net Current Assets

19.28

10.37

9.08

10.81

7.68

8.65

10.75

8.76

Total Assets

29.53

57.68

52.41

60.58

56.50

35.09

31.00

41.59

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -2.95 1.29 0.99 1.49 -11.39 -6.15 3.93 -10.71 PBT 1.51 1.51 1.48 0.71 0.61 0.59 0.78 1.00 Adjustment 4.37 -0.84 0.46 1.75 1.84 1.29 1.09 1.29 Changes in Working Capital -8.47 0.94 -0.53 -0.80 -13.69 -7.85 2.30 -12.73 Cash after chg. in Working capital -2.59 1.61 1.41 1.66 -11.24 -5.97 4.18 -10.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.36 -0.32 -0.42 -0.17 -0.15 -0.18 -0.25 -0.27 Other Direct Exp. Paid 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 Cash From Investing Activity 7.36 -0.73 -0.30 0.56 -2.52 -1.32 0.06 -2.52 Net Fixed Assets 6.79 -1.18 -2.57 -0.04 -2.17 -1.01 0.27 Net Investments 0.00 0.00 0.00 0.92 0.00 0.00 0.05 Others 0.57 0.45 2.27 -0.32 -0.35 -0.31 -0.26 Cash from Financing Activity -3.84 -0.80 -2.92 1.32 14.85 7.21 -5.65 8.72 Net Cash Inflow / Outflow 0.58 -0.24 -2.23 3.37 0.94 -0.27 -1.66 -4.51 Opening Cash & Equivalents 2.79 3.02 5.26 1.88 0.95 1.22 2.87 7.38 Closing Cash & Equivalent 3.37 2.78 3.02 5.26 1.88 0.95 1.22 2.87

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

-2.95

1.29

0.99

1.49

-11.39

-6.15

3.93

-10.71

PBT

1.51

1.48

0.71

0.61

0.59

0.78

1.00

Adjustment

4.37

-0.84

0.46

1.75

1.84

1.29

1.09

1.29

Changes in Working Capital

-8.47

0.94

-0.53

-0.80

-13.69

-7.85

2.30

-12.73

Cash after chg. in Working capital

-2.59

1.61

1.41

1.66

-11.24

-5.97

4.18

-10.44

Interest Paid

0.00

Tax Paid

-0.36

-0.32

-0.42

-0.17

-0.15

-0.18

-0.25

-0.27

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

7.36

-0.73

-0.30

0.56

-2.52

-1.32

0.06

-2.52

Net Fixed Assets

6.79

-1.18

-2.57

-0.04

-2.17

-1.01

0.27

Net Investments

0.00

0.92

0.00

0.05

Others

0.57

0.45

2.27

-0.32

-0.35

-0.31

-0.26

Cash from Financing Activity

-3.84

-0.80

-2.92

1.32

14.85

7.21

-5.65

8.72

Net Cash Inflow / Outflow

0.58

-0.24

-2.23

3.37

0.94

-0.27

-1.66

-4.51

Opening Cash & Equivalents

2.79

3.02

5.26

1.88

0.95

1.22

2.87

7.38

Closing Cash & Equivalent

3.37

2.78

3.02

5.26

1.88

0.95

1.22

2.87

Financial Ratios

Standalone

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 18.37 17.20 24.94 45.91 44.23 42.52 40.82 38.57 ROA 2.49% 1.95% 1.81% 0.83% 0.90% 1.23% 1.48% 1.65% ROE 5.76% 7.08% 8.81% 4.50% 3.96% 4.08% 5.66% 7.43% ROCE 8.05% 7.72% 8.26% 5.69% 7.07% 7.82% 9.67% 10.99% Fixed Asset Turnover 8.21 10.81 12.39 13.58 14.91 14.86 15.09 22.57 Receivable days 132.64 87.45 98.99 115.28 97.72 110.05 133.67 95.46 Inventory Days 38.28 28.97 16.11 9.37 12.58 9.54 11.02 12.90 Payable days 37.85 40.14 42.15 43.22 35.14 43.82 81.59 64.85 Cash Conversion Cycle 133.06 76.27 72.95 81.43 75.16 75.77 63.10 43.52 Total Debt/Equity 0.51 1.61 2.18 3.30 3.20 1.73 0.96 1.54 Interest Cover 1.96 1.83 1.71 1.37 1.31 1.47 1.61 1.63

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

18.37

17.20

24.94

45.91

44.23

42.52

40.82

38.57

ROA

2.49%

1.95%

1.81%

0.83%

0.90%

1.23%

1.48%

1.65%

ROE

5.76%

7.08%

8.81%

4.50%

3.96%

4.08%

5.66%

7.43%

ROCE

8.05%

7.72%

8.26%

5.69%

7.07%

7.82%

9.67%

10.99%

Fixed Asset Turnover

8.21

10.81

12.39

13.58

14.91

14.86

15.09

22.57

Receivable days

132.64

87.45

98.99

115.28

97.72

110.05

133.67

95.46

Inventory Days

38.28

28.97

16.11

9.37

12.58

9.54

11.02

12.90

Payable days

37.85

40.14

42.15

43.22

35.14

43.82

81.59

64.85

Cash Conversion Cycle

133.06

76.27

72.95

81.43

75.16

75.77

63.10

43.52

Total Debt/Equity

0.51

1.61

2.18

3.30

3.20

1.73

0.96

1.54

Interest Cover

1.96

1.83

1.71

1.37

1.31

1.47

1.61

1.63

AKG Exim Ltd.

Trading

BSE: Not Listed | NSE: AKG

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

AKG Exim Ltd.

Trading

BSE: Not Listed | NSE: AKG

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update