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

43.79
40.36
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

70.35
N/A
2.36

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 Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 118 112 105 99 75 70 108 Net Sales Growth - 5% 7% 6% 32% 6% -35% Cost Of Goods Sold - 100 102 97 89 68 65 102 Gross Profit - 18 10 8 10 6 6 6 GP Margin - 15% 9% 8% 10% 9% 8% 6% Total Expenditure - 115 110 103 96 73 68 105 Power & Fuel Cost - 0 0 0 0 0 0 0 % Of Sales - 0% 0% 0% 0% 0% 0% 0% Employee Cost - 1 1 1 1 1 1 1 % Of Sales - 1% 1% 1% 1% 1% 1% 1% Manufacturing Exp. - 0 0 1 0 1 0 1 % Of Sales - 0% 0% 0% 0% 1% 0% 1% General & Admin Exp. - 2 1 1 1 1 1 2 % Of Sales - 2% 1% 1% 1% 2% 2% 1% Selling & Distn. Exp. - 9 6 4 5 1 1 0 % Of Sales - 8% 5% 4% 5% 2% 1% 0% Miscellaneous Exp. - 3 0 0 0 0 0 0 % Of Sales - 2% 0% 0% 0% 0% 0% 0% EBITDA - 3 2 2 3 2 2 3 EBITDA Margin - 2% 1% 2% 3% 3% 3% 3% Other Income - 1 2 1 0 0 0 0 Interest - 2 2 2 2 1 1 2 Depreciation - 0 0 0 0 0 0 0 PBT - 2 1 1 1 1 1 1 Tax - 0 0 0 0 0 0 0 Tax Rate - 28% 31% 31% 33% 31% 31% 31% PAT - 1 1 0 0 0 1 1 PAT before Minority Interest - 1 1 0 0 0 1 1 Minority Interest - 0 0 0 0 0 0 0 PAT Margin - 1% 1% 0% 0% 1% 1% 1% PAT Growth - 5% 108% 20% 0% -24% -22% EPS - 1.62 1.55 0.74 0.62 0.62 0.82 1.05

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

118

112

105

108

Net Sales Growth

32%

-35%

Cost Of Goods Sold

100

102

Gross Profit

GP Margin

15%

10%

Total Expenditure

115

110

103

105

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

Manufacturing Exp.

% Of Sales

General & Admin Exp.

% Of Sales

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

EBITDA Margin

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

28%

31%

33%

31%

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

PAT Growth

108%

20%

-24%

-22%

EPS

1.62

1.55

0.74

0.62

0.82

1.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 19 12 11 11 10 10 9 Share Capital 7 5 2 2 2 2 2 Total Reserves 12 7 9 8 8 7 7 Non-Current Liabilities 1 5 8 5 4 6 4 Secured Loans 0 2 2 2 1 2 2 Unsecured Loans 0 3 5 2 3 4 2 Long Term Provisions 0 0 0 0 0 0 0 Current Liabilities 38 35 42 41 21 16 28 Trade Payables 11 14 12 12 7 11 17 Other Current Liabilities -2 -1 0 0 0 0 0 Short Term Borrowings 29 21 29 29 14 4 10 Short Term Provisions 0 1 0 0 0 0 1 Total Liabilities 58 52 61 57 35 31 42 Net Block 9 8 8 8 6 5 5 Gross Block 11 10 8 8 6 5 5 Accumulated Depreciation 3 2 0 0 0 0 0 Non Current Assets 9 8 8 8 6 5 5 Capital Work in Progress 0 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 0 0 Long Term Loans & Adv. 0 0 0 0 0 0 0 Other Non Current Assets 0 0 0 0 0 0 0 Current Assets 49 44 53 49 30 26 37 Current Investments 0 0 0 1 1 1 1 Inventories 11 8 2 3 3 0 4 Sundry Debtors 31 25 35 31 22 23 28 Cash & Bank 3 3 5 2 1 1 3 Other Current Assets 4 0 0 0 2 1 1 Short Term Loans & Adv. 4 8 10 12 2 1 1 Net Current Assets 10 9 11 8 9 11 9 Total Assets 58 52 61 56 35 31 42

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

Share Capital

Total Reserves

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

-2

-1

Short Term Borrowings

Short Term Provisions

Total Liabilities

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

Total Assets

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 1 1 1 -11 -6 4 -11 PBT 2 1 1 1 1 1 1 Adjustment -1 0 2 2 1 1 1 Changes in Working Capital 1 -1 -1 -14 -8 2 -13 Cash after chg. in Working capital 2 1 2 -11 -6 4 -10 Interest Paid 0 0 0 0 0 0 0 Tax Paid 0 0 0 0 0 0 0 Other Direct Exp. Paid 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 0 Cash From Investing Activity -1 0 1 -3 -1 0 -3 Net Fixed Assets -1 -3 0 -2 -1 0 Net Investments 0 0 1 0 0 0 Others 0 2 0 0 0 0 Cash from Financing Activity -1 -3 1 15 7 -6 9 Net Cash Inflow / Outflow 0 -2 3 1 0 -2 -5 Opening Cash & Equivalents 3 5 2 1 1 3 7 Closing Cash & Equivalent 3 3 5 2 1 1 3

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

-11

-6

-11

PBT

Adjustment

-1

Changes in Working Capital

-1

-14

-8

-13

Cash after chg. in Working capital

-11

-6

-10

Interest Paid

Tax Paid

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-1

-3

-1

-3

Net Fixed Assets

-1

-3

-2

-1

Net Investments

Others

Cash from Financing Activity

-1

-3

-6

Net Cash Inflow / Outflow

-2

-5

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 28 25 46 44 43 41 39 ROA 2% 2% 1% 1% 1% 1% 2% ROE 7% 9% 4% 4% 4% 6% 7% ROCE 8% 8% 6% 7% 8% 10% 11% Fixed Asset Turnover 10.81 12.39 13.58 14.91 14.86 15.09 22.57 Receivable days 87 99 115 98 110 134 95 Inventory Days 29 16 9 13 10 11 13 Payable days 40 42 43 35 44 82 65 Cash Conversion Cycle 76 73 81 75 76 63 44 Total Debt/Equity 1.61 2.18 3.30 3.20 1.73 0.96 1.54 Interest Cover 2 2 1 1 1 2 2

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

ROA

ROE

ROCE

10%

11%

Fixed Asset Turnover

10.81

12.39

13.58

14.91

14.86

15.09

22.57

Receivable days

115

110

134

Inventory Days

Payable days

Cash Conversion Cycle

Total Debt/Equity

1.61

2.18

3.30

3.20

1.73

0.96

1.54

Interest Cover

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