Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Diversified

Rating :
71/99  (View)

BSE: 514183 | NSE: Not Listed

131.60
-3.05 (-2.27%)
15-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  134.65
  •  135.95
  •  131.00
  •  134.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27305
  •  35.93
  •  163.00
  •  60.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 671.16
  • 37.51
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 685.49
  • 0.27%
  • 8.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.56%
  • 19.55%
  • FII
  • DII
  • Others
  • 0.27%
  • 0.00%
  • 4.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.58
  • 16.03
  • 7.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.13
  • 28.26
  • 8.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.35
  • 66.61
  • 20.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.00
  • 35.17
  • 29.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 7.14
  • 7.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.46
  • 16.27
  • 16.75

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
113.18
96.09
17.79%
41.11
84.38
-51.28%
98.05
86.75
13.03%
94.37
83.82
12.59%
Expenses
103.94
88.33
17.67%
37.36
75.12
-50.27%
90.78
79.38
14.36%
86.15
77.37
11.35%
EBITDA
9.24
7.76
19.07%
3.75
9.26
-59.50%
7.27
7.36
-1.22%
8.22
6.45
27.44%
EBIDTM
8.16%
8.08%
9.12%
10.98%
7.41%
8.49%
8.71%
7.69%
Other Income
0.20
0.50
-60.00%
0.26
0.12
116.67%
0.09
0.32
-71.88%
0.16
0.12
33.33%
Interest
0.43
0.63
-31.75%
0.41
0.67
-38.81%
0.62
0.71
-12.68%
0.63
0.81
-22.22%
Depreciation
0.68
0.53
28.30%
0.66
0.53
24.53%
0.74
0.52
42.31%
0.54
0.53
1.89%
PBT
8.33
7.11
17.16%
2.94
6.95
-57.70%
6.00
6.45
-6.98%
7.21
5.23
37.86%
Tax
2.10
0.89
135.96%
0.84
2.10
-60.00%
1.61
1.60
0.62%
2.03
1.40
45.00%
PAT
6.22
6.21
0.16%
2.10
4.85
-56.70%
4.39
4.85
-9.48%
5.18
3.83
35.25%
PATM
5.50%
6.47%
5.10%
5.75%
4.48%
5.59%
5.49%
4.57%
EPS
1.22
1.22
0.00%
0.41
0.95
-56.84%
0.86
0.95
-9.47%
1.02
0.75
36.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
346.71
372.63
308.71
297.70
241.73
177.21
195.96
115.17
122.00
93.41
87.60
Net Sales Growth
-1.23%
20.71%
3.70%
23.15%
36.41%
-9.57%
70.15%
-5.60%
30.61%
6.63%
 
Cost Of Goods Sold
294.01
315.03
262.87
255.99
208.07
152.30
176.66
104.74
110.65
84.50
76.57
Gross Profit
52.70
57.60
45.85
41.71
33.66
24.90
19.30
10.42
11.35
8.92
11.03
GP Margin
15.20%
15.46%
14.85%
14.01%
13.92%
14.05%
9.85%
9.05%
9.30%
9.55%
12.59%
Total Expenditure
318.23
339.55
284.46
275.58
227.03
167.68
189.26
113.19
116.65
90.38
81.35
Power & Fuel Cost
-
1.46
1.26
1.07
1.10
0.99
0.97
0.38
0.10
0.04
0.03
% Of Sales
-
0.39%
0.41%
0.36%
0.46%
0.56%
0.49%
0.33%
0.08%
0.04%
0.03%
Employee Cost
-
5.14
3.98
3.79
3.37
3.37
2.93
2.26
1.38
1.29
1.17
% Of Sales
-
1.38%
1.29%
1.27%
1.39%
1.90%
1.50%
1.96%
1.13%
1.38%
1.34%
Manufacturing Exp.
-
8.19
8.16
6.37
6.78
4.83
3.58
0.75
0.49
0.38
0.80
% Of Sales
-
2.20%
2.64%
2.14%
2.80%
2.73%
1.83%
0.65%
0.40%
0.41%
0.91%
General & Admin Exp.
-
3.49
3.02
2.70
3.03
3.01
2.45
2.10
1.30
1.11
1.07
% Of Sales
-
0.94%
0.98%
0.91%
1.25%
1.70%
1.25%
1.82%
1.07%
1.19%
1.22%
Selling & Distn. Exp.
-
4.22
4.16
3.91
4.20
2.45
2.24
2.07
2.32
1.50
1.52
% Of Sales
-
1.13%
1.35%
1.31%
1.74%
1.38%
1.14%
1.80%
1.90%
1.61%
1.74%
Miscellaneous Exp.
-
2.03
1.02
1.74
0.48
0.73
0.42
0.88
0.40
1.56
1.52
% Of Sales
-
0.54%
0.33%
0.58%
0.20%
0.41%
0.21%
0.76%
0.33%
1.67%
0.21%
EBITDA
28.48
33.08
24.25
22.12
14.70
9.53
6.70
1.98
5.35
3.03
6.25
EBITDA Margin
8.21%
8.88%
7.86%
7.43%
6.08%
5.38%
3.42%
1.72%
4.39%
3.24%
7.13%
Other Income
0.71
0.87
0.75
0.53
0.69
0.51
0.63
0.80
0.38
0.33
0.41
Interest
2.09
3.06
3.54
4.06
5.08
4.83
5.23
3.07
1.74
2.03
1.39
Depreciation
2.62
2.33
2.11
2.41
2.74
2.73
2.78
2.16
1.16
1.13
1.12
PBT
24.48
28.56
19.36
16.19
7.57
2.49
-0.69
-2.45
2.82
0.19
4.16
Tax
6.58
6.65
5.47
4.44
2.55
0.88
-1.22
0.27
1.16
0.00
1.41
Tax Rate
26.88%
24.34%
28.25%
27.42%
33.69%
35.34%
176.81%
-11.02%
41.13%
0.00%
33.89%
PAT
17.89
20.67
13.89
11.75
5.02
1.61
0.53
-2.72
1.66
0.19
2.75
PAT before Minority Interest
17.89
20.67
13.89
11.75
5.02
1.61
0.53
-2.72
1.66
0.19
2.75
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.16%
5.55%
4.50%
3.95%
2.08%
0.91%
0.27%
-2.36%
1.36%
0.20%
3.14%
PAT Growth
-9.37%
48.81%
18.21%
134.06%
211.80%
203.77%
119.49%
-263.86%
773.68%
-93.09%
 
Unadjusted EPS
3.51
4.05
2.72
2.30
0.98
0.32
0.10
-0.53
0.33
0.04
0.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
67.48
48.35
35.45
25.47
20.82
19.30
18.72
13.77
12.12
11.90
Share Capital
5.10
5.10
5.10
5.10
5.10
5.10
5.10
3.87
3.87
1.94
Total Reserves
62.38
43.25
30.35
20.37
15.72
14.20
13.62
9.89
8.25
9.97
Non-Current Liabilities
9.18
14.94
18.47
24.11
22.04
21.78
21.63
10.64
8.51
5.00
Secured Loans
0.51
2.81
6.32
10.05
13.28
16.57
15.13
1.77
2.11
3.04
Unsecured Loans
4.03
7.78
7.72
9.47
6.70
4.04
2.50
6.73
4.23
0.30
Long Term Provisions
0.48
0.34
0.28
0.27
0.22
0.14
1.75
0.09
0.08
0.09
Current Liabilities
76.14
55.25
55.50
60.55
41.42
50.69
51.11
33.01
35.34
39.67
Trade Payables
44.79
24.68
26.92
33.58
17.22
27.35
29.28
15.96
18.20
23.25
Other Current Liabilities
4.13
5.76
5.13
5.71
4.69
3.56
3.86
3.56
2.98
3.27
Short Term Borrowings
15.20
15.24
17.62
19.42
18.71
19.59
17.68
13.04
13.98
12.79
Short Term Provisions
12.03
9.58
5.84
1.83
0.81
0.19
0.29
0.45
0.17
0.36
Total Liabilities
152.80
118.54
109.42
110.13
84.28
91.77
91.46
57.42
55.97
56.57
Net Block
36.51
32.70
34.21
36.15
38.32
40.67
42.08
7.99
8.76
9.54
Gross Block
58.91
52.66
52.41
51.94
51.41
50.96
50.02
13.78
13.38
13.03
Accumulated Depreciation
22.40
19.95
18.20
15.79
13.09
10.29
7.94
5.79
4.62
3.49
Non Current Assets
39.36
33.39
36.55
38.95
40.45
42.00
44.91
26.43
21.05
14.40
Capital Work in Progress
2.38
0.22
0.00
0.00
0.00
0.00
0.00
17.74
11.04
4.56
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.46
0.46
1.74
2.51
1.27
0.73
2.36
0.59
1.16
0.22
Other Non Current Assets
0.00
0.00
0.60
0.29
0.86
0.60
0.46
0.10
0.10
0.07
Current Assets
113.45
85.15
72.87
71.17
43.83
49.77
46.55
30.99
34.92
42.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
38.67
33.12
26.16
24.68
14.79
15.72
18.83
8.18
12.93
17.13
Sundry Debtors
47.72
28.06
34.47
34.69
22.81
27.77
22.35
17.62
16.97
21.29
Cash & Bank
7.90
6.24
4.05
3.13
0.67
0.63
0.84
1.10
1.10
1.31
Other Current Assets
19.16
1.75
1.07
1.20
5.56
5.64
4.54
4.08
3.92
2.46
Short Term Loans & Adv.
16.53
15.98
7.12
7.46
3.55
3.63
3.62
3.21
3.31
2.09
Net Current Assets
37.31
29.91
17.37
10.63
2.41
-0.92
-4.55
-2.02
-0.42
2.51
Total Assets
152.81
118.54
109.42
110.12
84.28
91.77
91.46
57.42
55.97
56.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
17.38
11.19
11.66
6.78
5.69
0.61
-1.27
6.72
4.66
1.65
PBT
27.32
19.36
16.19
7.57
2.49
-0.69
-2.45
2.82
0.19
4.16
Adjustment
6.16
4.16
6.07
7.30
6.48
6.54
3.96
1.81
2.01
2.00
Changes in Working Capital
-9.57
-6.13
-5.82
-7.15
-3.24
-5.21
-2.29
2.12
3.06
-3.66
Cash after chg. in Working capital
23.91
17.39
16.44
7.73
5.73
0.64
-0.79
6.76
5.26
2.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.53
-6.20
-4.78
-0.95
-0.04
-0.03
-0.49
-0.04
-0.60
-0.85
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
-7.11
-0.38
-0.03
-0.23
-0.12
-1.36
-10.72
-6.97
-6.66
-4.15
Net Fixed Assets
-8.41
-0.47
-0.47
-0.53
-0.45
-0.94
-18.50
-7.10
-6.83
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.16
Others
1.30
0.09
0.44
0.30
0.33
-0.42
7.78
0.13
0.33
Cash from Financing Activity
-8.61
-8.61
-10.72
-4.09
-5.53
0.54
11.74
0.25
1.79
3.29
Net Cash Inflow / Outflow
1.66
2.19
0.92
2.47
0.03
-0.21
-0.26
0.00
-0.21
0.79
Opening Cash & Equivalents
6.24
4.05
3.13
0.67
0.63
0.84
1.10
1.10
1.31
0.52
Closing Cash & Equivalent
7.90
6.24
4.05
3.13
0.67
0.63
0.84
1.10
1.10
1.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
13.23
9.48
6.95
4.99
4.08
3.78
3.67
3.56
3.13
3.07
ROA
15.24%
12.18%
10.70%
5.16%
1.83%
0.58%
-3.65%
2.92%
0.34%
4.85%
ROE
35.69%
33.14%
38.58%
21.69%
8.01%
2.78%
-16.73%
12.81%
1.61%
23.06%
ROCE
36.20%
30.73%
29.25%
19.43%
11.78%
7.74%
1.35%
13.16%
7.16%
19.31%
Fixed Asset Turnover
6.68
5.88
5.71
4.68
3.46
3.88
3.61
8.98
7.07
6.72
Receivable days
37.11
36.96
42.40
43.41
52.09
46.68
63.34
51.75
74.75
88.70
Inventory Days
35.16
35.04
31.17
29.80
31.42
32.18
42.80
31.57
58.72
71.36
Payable days
37.88
33.04
40.10
40.04
49.05
56.42
68.21
55.98
89.05
98.66
Cash Conversion Cycle
34.40
38.96
33.46
33.17
34.46
22.44
37.93
27.34
44.41
61.40
Total Debt/Equity
0.33
0.62
1.00
1.65
2.01
2.19
1.99
1.62
1.75
1.41
Interest Cover
9.93
6.48
4.99
2.49
1.51
0.87
0.20
2.62
1.09
4.00

Annual Reports:


News Update


  • Black Rose Inds. - Quarterly Results
    12th Nov 2020, 13:17 PM

    Read More

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.