Nifty
Sensex
:
:
11937.65
40707.31
40.85 (0.34%)
162.94 (0.40%)

Finance - Capital Markets

Rating :
53/99  (View)

BSE: 511605 | NSE: Not Listed

59.50
-2.65 (-4.26%)
21-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  63.00
  •  63.00
  •  59.30
  •  62.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3104
  •  1.85
  •  71.40
  •  24.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 124.10
  • 7.02
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 115.28
  • 1.26%
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.24%
  • 0.83%
  • 23.79%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.30
  • -0.73
  • -5.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.93
  • 13.35
  • 3.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 11.41
  • 4.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 7.39
  • 6.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 1.20
  • 1.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 3.15
  • 3.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
20
22
-8%
20
30
-32%
20
19
6%
22
22
2%
Expenses
12
15
-20%
16
21
-21%
14
15
-6%
13
15
-12%
EBITDA
8
6
23%
4
9
-57%
6
4
51%
9
6
36%
EBIDTM
39%
30%
19%
31%
31%
22%
40%
30%
Other Income
0
3
-100%
0
1
-94%
2
3
-25%
2
2
-2%
Interest
1
3
-73%
2
2
-26%
2
2
-35%
2
2
-7%
Depreciation
0
0
-3%
0
0
-3%
0
0
17%
0
0
7%
PBT
7
6
9%
2
8
-73%
6
4
56%
8
6
40%
Tax
2
2
23%
0
2
-
2
1
52%
2
2
37%
PAT
5
5
4%
2
5
-58%
4
3
59%
6
4
41%
PATM
24%
22%
11%
18%
22%
15%
29%
21%
EPS
2.35
2.26
4%
1.05
2.53
-58%
2.07
1.30
59%
3.03
2.15
41%

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
82
489
539
586
429
507
242
294
376
61
60
Net Sales Growth
-10%
-9%
-8%
37%
-15%
109%
-18%
-22%
518%
1%
 
Cost Of Goods Sold
2
403
438
496
374
449
202
250
331
0
0
Gross Profit
80
86
102
90
55
58
41
44
46
61
60
GP Margin
97%
18%
19%
15%
13%
11%
17%
15%
12%
100%
100%
Total Expenditure
56
459
506
560
416
491
236
290
372
47
43
Power & Fuel Cost
-
1
1
2
1
1
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
1%
Employee Cost
-
15
14
12
10
11
9
10
10
12
10
% Of Sales
-
3%
3%
2%
2%
2%
4%
3%
3%
20%
17%
Manufacturing Exp.
-
30
36
33
24
23
17
20
25
29
25
% Of Sales
-
6%
7%
6%
6%
4%
7%
7%
7%
48%
41%
General & Admin Exp.
-
4
4
3
2
3
3
3
4
4
8
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
6%
13%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
7
14
15
6
5
5
6
3
2
0
% Of Sales
-
1%
3%
3%
1%
1%
2%
2%
1%
3%
1%
EBITDA
27
30
34
26
13
16
6
5
4
14
17
EBITDA Margin
32%
6%
6%
4%
3%
3%
3%
2%
1%
23%
28%
Other Income
4
8
5
4
4
5
6
7
5
3
3
Interest
6
11
8
4
3
3
1
2
1
1
1
Depreciation
1
1
1
1
1
1
1
1
1
1
1
PBT
23
27
30
25
13
16
10
8
6
15
18
Tax
6
8
9
8
4
5
1
2
2
5
7
Tax Rate
25%
28%
31%
33%
33%
31%
26%
29%
32%
31%
39%
PAT
18
19
21
17
9
11
4
6
4
10
11
PAT before Minority Interest
18
19
21
17
9
11
4
6
4
10
11
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
22%
4%
4%
3%
2%
2%
2%
2%
1%
17%
18%
PAT Growth
3%
-8%
24%
95%
-23%
200%
-33%
32%
-60%
-6%
 
EPS
8.50
9.14
9.94
8.02
4.12
5.33
1.77
2.65
2.01
5.00
5.33

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
136
119
100
83
77
68
66
63
60
51
Share Capital
10
10
10
10
10
10
10
10
10
7
Total Reserves
126
108
90
73
66
58
56
52
49
45
Non-Current Liabilities
1
1
1
0
0
1
1
1
1
4
Secured Loans
0
0
0
0
0
0
0
0
0
4
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
1
1
1
0
0
0
0
0
0
0
Current Liabilities
201
189
99
57
62
52
49
69
58
62
Trade Payables
61
67
67
41
47
35
36
37
40
46
Other Current Liabilities
30
26
23
15
12
15
11
24
17
14
Short Term Borrowings
109
95
8
0
0
0
0
7
0
0
Short Term Provisions
1
0
0
0
2
2
2
1
2
2
Total Liabilities
338
309
200
140
139
121
116
133
119
118
Net Block
21
21
19
18
11
22
17
17
7
7
Gross Block
31
31
29
27
18
28
25
25
13
12
Accumulated Depreciation
10
10
9
9
8
6
9
8
6
5
Non Current Assets
30
23
22
20
13
25
20
20
10
9
Capital Work in Progress
0
0
0
0
0
0
0
0
0
0
Non Current Investment
7
0
0
0
0
0
0
0
0
1
Long Term Loans & Adv.
2
2
2
2
2
3
3
2
0
0
Other Non Current Assets
0
0
0
0
0
0
0
0
2
0
Current Assets
308
286
178
120
125
97
96
113
110
109
Current Investments
0
3
15
0
13
10
10
13
7
0
Inventories
34
47
33
36
19
4
7
9
10
9
Sundry Debtors
128
117
67
27
28
22
26
30
34
48
Cash & Bank
118
106
52
46
58
52
44
48
44
44
Other Current Assets
28
0
0
1
8
10
9
13
15
8
Short Term Loans & Adv.
25
13
11
10
8
10
7
12
15
8
Net Current Assets
107
97
80
63
64
45
47
44
51
47
Total Assets
338
309
200
140
139
121
116
133
119
118

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
4
-46
14
-13
1
14
2
16
9
-5
PBT
27
30
25
13
16
5
8
6
15
18
Adjustment
0
-5
0
1
0
0
1
1
-1
1
Changes in Working Capital
-16
-62
-3
-22
-11
10
-5
11
-1
-18
Cash after chg. in Working capital
11
-37
22
-8
6
15
4
18
13
1
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-7
-9
-8
-5
-5
-1
-2
-2
-4
-6
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-4
16
-16
5
6
-5
2
-17
-4
-2
Net Fixed Assets
0
-2
-1
-1
0
4
0
-6
-1
-2
Net Investments
-4
12
-16
13
-8
0
2
-6
-6
-1
Others
0
6
1
-7
14
-9
0
-5
2
1
Cash from Financing Activity
12
85
8
-4
-2
-2
-8
5
-5
2
Net Cash Inflow / Outflow
12
54
6
-12
6
8
-4
4
0
-4
Opening Cash & Equivalents
106
52
46
58
52
44
48
44
44
49
Closing Cash & Equivalent
118
106
52
46
58
52
44
48
44
44

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.)
65
57
48
40
37
33
32
30
29
25
ROA
6%
8%
10%
6%
9%
3%
4%
3%
9%
9%
ROE
15%
19%
18%
11%
15%
5%
9%
7%
19%
24%
ROCE
16%
24%
30%
20%
26%
9%
15%
12%
29%
40%
Fixed Asset Turnover
15.82
18.16
21.17
19.06
22.05
9.14
11.65
19.51
4.72
5.24
Receivable days
91
62
29
23
18
36
35
31
246
246
Inventory Days
30
27
21
23
8
8
9
9
55
57
Payable days
50
46
35
36
30
57
48
38
365
373
Cash Conversion Cycle
72
43
16
10
-4
-13
-3
2
-64
-70
Total Debt/Equity
0.80
0.80
0.08
0.00
0.00
0.00
0.00
0.12
0.00
0.07
Interest Cover
3
5
7
5
6
6
5
5
13
21

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.