Nifty
Sensex
:
:
14281.30
48564.27
-152.40 (-1.06%)
-470.40 (-0.96%)

IT - Hardware

Rating :
64/99  (View)

BSE: 517494 | NSE: Not Listed

9.37
-0.06 (-0.64%)
18-Jan-2021 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  9.60
  •  9.60
  •  9.06
  •  9.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11470
  •  1.07
  •  14.59
  •  3.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53.42
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 47.26
  • N/A
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.40%
  • 0.00%
  • 26.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.24%
  • 0.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.62
  • 7.39
  • 4.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.06
  • -9.84
  • -2.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.28
  • -27.16
  • -9.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.80
  • 7.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.67
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.34
  • -7.31
  • -12.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
18.84
2.00
842.00%
1.32
1.44
-8.33%
10.07
3.25
209.85%
1.39
2.49
-44.18%
Expenses
18.47
2.34
689.32%
2.24
2.41
-7.05%
11.45
2.15
432.56%
2.77
2.35
17.87%
EBITDA
0.37
-0.34
-
-0.92
-0.97
-
-1.38
1.10
-
-1.38
0.14
-
EBIDTM
1.95%
-16.91%
-69.95%
-67.06%
-13.69%
33.96%
-98.92%
5.62%
Other Income
0.06
0.13
-53.85%
0.02
0.14
-85.71%
0.40
0.64
-37.50%
0.16
0.41
-60.98%
Interest
0.92
0.09
922.22%
0.24
0.10
140.00%
0.27
0.32
-15.62%
0.34
0.07
385.71%
Depreciation
1.74
0.34
411.76%
0.35
0.34
2.94%
0.48
0.45
6.67%
0.34
0.39
-12.82%
PBT
-2.24
-0.63
-
-1.49
-1.26
-
-1.73
9.04
-
-1.90
0.09
-
Tax
0.20
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
PAT
-2.43
-0.63
-
-1.49
-1.26
-
-1.75
9.04
-
-1.90
0.09
-
PATM
-12.90%
-31.52%
-113.20%
-87.24%
-17.33%
278.19%
-136.40%
3.53%
EPS
-0.34
-0.10
-
-0.23
-0.18
-
-0.26
1.29
-
-0.28
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
31.62
6.75
7.74
5.85
25.12
18.56
38.95
46.32
35.53
30.10
27.42
Net Sales Growth
244.44%
-12.79%
32.31%
-76.71%
35.34%
-52.35%
-15.91%
30.37%
18.04%
9.77%
 
Cost Of Goods Sold
15.44
0.18
0.51
0.37
0.71
0.44
10.22
14.05
10.87
7.93
8.58
Gross Profit
16.18
6.57
7.23
5.48
24.41
18.12
28.72
32.27
24.66
22.17
18.84
GP Margin
51.17%
97.33%
93.41%
93.68%
97.17%
97.63%
73.74%
69.67%
69.41%
73.65%
68.71%
Total Expenditure
34.93
10.20
12.13
9.86
23.27
19.03
39.09
41.86
34.56
25.04
24.67
Power & Fuel Cost
-
0.31
0.40
0.22
0.46
0.66
0.64
0.43
0.45
0.42
0.42
% Of Sales
-
4.59%
5.17%
3.76%
1.83%
3.56%
1.64%
0.93%
1.27%
1.40%
1.53%
Employee Cost
-
5.29
1.14
4.06
12.27
11.13
17.51
13.30
9.59
7.73
7.72
% Of Sales
-
78.37%
14.73%
69.40%
48.85%
59.97%
44.96%
28.71%
26.99%
25.68%
28.15%
Manufacturing Exp.
-
0.59
5.85
1.06
0.37
0.38
0.53
0.71
0.76
1.14
0.86
% Of Sales
-
8.74%
75.58%
18.12%
1.47%
2.05%
1.36%
1.53%
2.14%
3.79%
3.14%
General & Admin Exp.
-
3.64
4.20
3.65
8.79
4.96
8.27
10.50
8.43
6.56
5.87
% Of Sales
-
53.93%
54.26%
62.39%
34.99%
26.72%
21.23%
22.67%
23.73%
21.79%
21.41%
Selling & Distn. Exp.
-
0.07
0.02
0.01
0.39
0.55
0.93
2.30
1.52
1.19
0.94
% Of Sales
-
1.04%
0.26%
0.17%
1.55%
2.96%
2.39%
4.97%
4.28%
3.95%
3.43%
Miscellaneous Exp.
-
0.12
0.00
0.50
0.26
0.91
0.98
0.57
2.94
0.06
0.94
% Of Sales
-
1.78%
0%
8.55%
1.04%
4.90%
2.52%
1.23%
8.27%
0.20%
1.02%
EBITDA
-3.31
-3.45
-4.39
-4.01
1.85
-0.47
-0.14
4.46
0.97
5.06
2.75
EBITDA Margin
-10.47%
-51.11%
-56.72%
-68.55%
7.36%
-2.53%
-0.36%
9.63%
2.73%
16.81%
10.03%
Other Income
0.64
1.73
19.39
2.66
1.04
4.66
1.03
0.63
0.17
0.24
0.54
Interest
1.77
0.40
0.94
0.80
2.28
2.50
3.58
2.50
1.32
1.39
1.36
Depreciation
2.91
1.66
2.02
1.81
4.51
2.87
2.50
2.60
1.40
1.35
1.28
PBT
-7.36
-3.77
12.04
-3.96
-3.89
-1.18
-5.20
-0.01
-1.58
2.56
0.65
Tax
0.22
0.00
0.00
0.00
0.01
0.24
-0.07
1.41
0.86
0.50
0.03
Tax Rate
-2.99%
0.00%
0.00%
0.00%
-0.26%
-20.34%
1.35%
40.40%
17.20%
19.53%
4.62%
PAT
-7.57
4.73
4.20
-3.96
-3.90
-1.41
-5.13
2.07
4.18
2.06
0.64
PAT before Minority Interest
-6.42
4.73
4.20
-3.96
-3.90
-1.41
-5.13
2.07
4.14
2.06
0.63
Minority Interest
1.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.01
PAT Margin
-23.94%
70.07%
54.26%
-67.69%
-15.53%
-7.60%
-13.17%
4.47%
11.76%
6.84%
2.33%
PAT Growth
-204.56%
12.62%
206.06%
-1.54%
-176.60%
72.51%
-347.83%
-50.48%
102.91%
221.88%
 
Unadjusted EPS
-1.33
0.83
0.74
-0.69
-0.68
-0.25
-0.90
0.36
0.73
0.36
0.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
64.78
39.07
33.30
3.90
7.47
8.29
13.27
10.40
7.02
5.79
Share Capital
11.40
11.40
11.40
11.04
11.04
11.04
11.25
11.25
11.25
11.25
Total Reserves
53.37
27.67
21.89
-7.55
-3.57
-3.59
1.18
-0.84
-4.23
-5.46
Non-Current Liabilities
4.26
3.45
7.61
25.15
26.61
30.99
21.50
12.32
9.37
9.38
Secured Loans
4.19
1.86
4.62
13.73
22.53
23.22
19.36
8.93
5.25
7.34
Unsecured Loans
0.00
0.00
0.00
11.41
4.08
7.78
1.90
3.42
4.38
2.18
Long Term Provisions
0.08
1.59
2.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
4.29
14.18
15.46
9.72
5.35
9.46
8.24
9.52
7.79
9.29
Trade Payables
1.57
2.60
10.36
5.54
4.25
7.21
5.39
6.14
6.42
9.15
Other Current Liabilities
1.67
2.01
3.85
2.78
0.55
1.37
1.60
1.52
0.00
0.00
Short Term Borrowings
1.05
9.57
1.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
1.39
0.54
0.87
1.25
1.87
1.37
0.15
Total Liabilities
73.36
57.28
56.90
38.77
39.43
48.74
43.01
32.23
24.21
24.50
Net Block
44.40
12.67
16.57
17.04
21.00
16.15
12.34
14.04
6.31
7.16
Gross Block
66.30
34.05
38.43
29.63
29.73
26.23
19.93
20.66
14.80
14.44
Accumulated Depreciation
21.90
21.37
21.86
12.58
8.73
10.08
7.58
6.62
8.49
7.28
Non Current Assets
49.92
23.46
46.12
25.58
23.96
19.77
16.26
14.06
6.32
7.17
Capital Work in Progress
0.86
0.46
0.10
8.53
2.35
1.05
1.39
0.00
0.00
0.00
Non Current Investment
0.00
3.32
8.71
0.01
0.61
2.56
2.53
0.01
0.01
0.01
Long Term Loans & Adv.
0.75
1.59
20.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
3.92
5.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
23.43
33.82
10.77
13.19
15.47
28.96
26.74
18.16
17.89
17.32
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.12
0.11
0.14
0.44
0.40
10.07
6.31
4.03
3.72
4.76
Sundry Debtors
1.17
1.55
1.25
5.71
5.44
11.30
12.07
9.82
10.10
8.12
Cash & Bank
11.82
22.69
1.49
1.16
1.81
1.70
0.93
1.15
0.86
1.42
Other Current Assets
10.32
1.52
1.55
3.09
7.82
5.90
7.44
3.16
3.21
3.02
Short Term Loans & Adv.
8.50
7.96
6.34
2.79
5.52
4.25
5.99
2.53
2.83
2.76
Net Current Assets
19.14
19.64
-4.69
3.47
10.11
19.51
18.50
8.63
10.10
8.03
Total Assets
73.35
57.28
56.89
38.77
39.43
48.73
43.00
32.24
24.21
24.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
4.15
-17.18
-2.79
8.77
9.25
-0.30
-2.88
7.89
1.22
3.96
PBT
4.73
4.21
-3.96
-3.89
-1.18
-5.20
3.48
5.00
2.56
0.65
Adjustment
0.45
-8.59
-0.05
6.40
1.16
6.50
5.28
7.10
2.66
2.38
Changes in Working Capital
-1.03
-12.80
1.21
6.00
9.51
-0.98
-10.09
0.95
-3.37
0.67
Cash after chg. in Working capital
4.15
-17.18
-2.79
8.51
9.49
0.32
-1.33
13.06
1.84
3.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.01
-0.24
0.07
-1.18
-0.63
-0.27
0.03
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
-11.75
14.65
1.19
-6.08
-2.28
-5.07
-4.59
-9.10
-0.49
-0.47
Net Fixed Assets
-27.48
5.02
3.24
-6.11
-4.81
-5.88
-8.31
1.79
-0.35
Net Investments
2.08
1.87
-9.10
0.60
2.45
-0.11
-3.46
0.00
-0.04
Others
13.65
7.76
7.05
-0.57
0.08
0.92
7.18
-10.89
-0.10
Cash from Financing Activity
-3.27
23.74
1.34
-3.34
-6.85
6.13
7.25
1.49
-1.29
-3.04
Net Cash Inflow / Outflow
-10.88
21.21
-0.27
-0.65
0.11
0.76
-0.22
0.29
-0.56
0.45
Opening Cash & Equivalents
22.69
1.49
1.75
1.81
1.70
0.93
1.15
0.86
1.42
0.97
Closing Cash & Equivalent
11.82
22.69
1.49
1.16
1.81
1.70
0.93
1.15
0.86
1.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
7.25
6.85
5.84
2.05
5.65
5.63
9.94
8.09
5.04
3.91
ROA
7.24%
7.37%
-8.28%
-9.96%
-3.20%
-11.19%
5.51%
14.68%
8.46%
2.56%
ROE
11.76%
11.62%
-22.27%
-91.62%
-22.68%
-59.71%
20.84%
57.22%
41.72%
16.14%
ROCE
10.49%
11.32%
-9.29%
-5.29%
3.73%
-4.55%
21.84%
34.27%
26.82%
13.92%
Fixed Asset Turnover
0.13
0.21
0.17
0.85
0.66
1.74
2.40
2.06
2.10
1.99
Receivable days
73.51
65.89
214.75
80.98
164.63
106.08
81.89
99.63
108.47
111.60
Inventory Days
6.06
5.84
18.10
6.17
103.05
74.34
38.66
38.75
50.48
56.43
Payable days
93.64
236.33
382.71
92.90
128.70
65.37
61.37
92.45
155.18
154.25
Cash Conversion Cycle
-14.07
-164.60
-149.86
-5.75
138.98
115.05
59.18
45.93
3.78
13.78
Total Debt/Equity
0.14
0.30
0.21
11.11
4.27
4.99
1.90
1.35
1.67
2.10
Interest Cover
12.89
5.47
-3.97
-0.70
0.53
-0.45
2.39
4.79
2.84
1.48

Annual Reports:


News Update


No Latest News!

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.