Nifty
Sensex
:
:
14168.50
48164.60
-70.40 (-0.49%)
-182.99 (-0.38%)

Finance - Capital Markets

Rating :
42/99  (View)

BSE: 531358 | NSE: Not Listed

110.25
1.30 (1.19%)
27-Jan-2021 | 9:29AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  110.00
  •  110.25
  •  110.00
  •  108.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2508
  •  2.77
  •  149.90
  •  71.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 274.75
  • 16.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 366.74
  • N/A
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.04%
  • 12.04%
  • 17.75%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 1.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.55
  • -6.90
  • -3.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.94
  • 6.59
  • 1.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.16
  • 24.65
  • 1.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.59
  • 17.32
  • 20.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.32
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.58
  • 7.92
  • 9.07

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
31.17
34.26
-9.02%
42.43
25.88
63.95%
37.64
41.39
-9.06%
29.18
26.78
8.96%
Expenses
29.76
21.47
38.61%
23.09
22.74
1.54%
28.04
22.26
25.97%
21.14
20.51
3.07%
EBITDA
1.42
12.79
-88.90%
19.33
3.14
515.61%
9.60
19.13
-49.82%
8.03
6.27
28.07%
EBIDTM
4.54%
37.32%
45.57%
12.12%
3.55%
3.55%
27.53%
23.41%
Other Income
2.03
1.02
99.02%
1.52
1.99
-23.62%
1.21
1.85
-34.59%
1.18
1.56
-24.36%
Interest
3.99
4.50
-11.33%
3.90
4.74
-17.72%
3.94
4.37
-9.84%
4.13
5.47
-24.50%
Depreciation
0.77
0.84
-8.33%
0.80
0.92
-13.04%
0.82
0.90
-8.89%
0.87
0.82
6.10%
PBT
-1.32
8.46
-
16.16
-0.52
-
15.41
15.41
0.00%
4.21
1.54
173.38%
Tax
-0.43
1.71
-
5.06
0.37
1,267.57%
1.10
1.10
0.00%
1.89
0.69
173.91%
PAT
-0.89
6.75
-
11.11
-0.90
-
14.31
14.31
0.00%
2.32
0.85
172.94%
PATM
-2.85%
19.71%
26.18%
-3.47%
37.11%
37.11%
7.95%
3.18%
EPS
-0.44
3.38
-
5.55
-0.45
-
1.69
1.69
0.00%
1.16
0.48
141.67%

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
140.42
128.82
127.06
142.93
130.39
184.22
56.70
58.72
40.55
47.83
47.23
Net Sales Growth
9.44%
1.39%
-11.10%
9.62%
-29.22%
224.90%
-3.44%
44.81%
-15.22%
1.27%
 
Cost Of Goods Sold
22.26
0.00
19.55
22.49
16.47
89.70
6.74
11.46
1.82
17.30
30.49
Gross Profit
118.16
128.82
107.51
120.44
113.92
94.52
49.97
47.26
38.74
30.52
16.75
GP Margin
84.15%
100%
84.61%
84.27%
87.37%
51.31%
88.13%
80.48%
95.54%
63.81%
35.46%
Total Expenditure
102.03
95.60
102.84
112.57
103.42
160.07
36.12
46.15
31.62
39.34
40.85
Power & Fuel Cost
-
0.91
0.86
0.84
0.67
0.41
0.30
0.25
0.00
0.10
0.03
% Of Sales
-
0.71%
0.68%
0.59%
0.51%
0.22%
0.53%
0.43%
0%
0.21%
0.06%
Employee Cost
-
47.46
43.64
40.16
27.64
17.69
12.08
17.72
13.98
12.11
4.70
% Of Sales
-
36.84%
34.35%
28.10%
21.20%
9.60%
21.31%
30.18%
34.48%
25.32%
9.95%
Manufacturing Exp.
-
24.88
18.30
14.45
11.33
5.51
6.88
5.58
11.04
2.37
1.51
% Of Sales
-
19.31%
14.40%
10.11%
8.69%
2.99%
12.13%
9.50%
27.23%
4.96%
3.20%
General & Admin Exp.
-
14.61
19.27
32.98
46.61
46.64
10.27
11.38
4.72
7.52
4.15
% Of Sales
-
11.34%
15.17%
23.07%
35.75%
25.32%
18.11%
19.38%
11.64%
15.72%
8.79%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
8.65
2.07
2.48
1.37
0.53
0.15
0.01
0.06
0.05
0.00
% Of Sales
-
6.71%
1.63%
1.74%
1.05%
0.29%
0.26%
0.02%
0.15%
0.10%
0%
EBITDA
38.38
33.22
24.22
30.36
26.97
24.15
20.58
12.57
8.93
8.49
6.38
EBITDA Margin
27.33%
25.79%
19.06%
21.24%
20.68%
13.11%
36.30%
21.41%
22.02%
17.75%
13.51%
Other Income
5.94
5.77
4.35
8.95
4.66
3.45
5.21
2.92
0.98
0.28
0.11
Interest
15.96
17.33
20.47
20.79
19.13
18.74
17.24
8.56
3.16
2.62
1.07
Depreciation
3.26
3.46
3.58
2.77
2.23
2.07
2.27
1.32
1.16
1.08
0.80
PBT
34.46
18.20
4.52
15.76
10.28
6.78
6.27
5.62
5.60
5.05
4.62
Tax
7.62
5.77
1.19
3.72
4.26
2.65
1.58
2.13
1.95
1.40
1.62
Tax Rate
22.11%
31.70%
26.33%
23.60%
41.44%
39.09%
25.20%
37.90%
34.82%
27.72%
35.06%
PAT
26.85
12.43
3.33
12.03
6.02
4.13
4.70
3.49
3.66
3.66
3.03
PAT before Minority Interest
26.85
12.43
3.33
12.03
6.02
4.13
4.70
3.49
3.66
3.66
3.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
PAT Margin
19.12%
9.65%
2.62%
8.42%
4.62%
2.24%
8.29%
5.94%
9.03%
7.65%
6.42%
PAT Growth
27.80%
273.27%
-72.32%
99.83%
45.76%
-12.13%
34.67%
-4.64%
0%
20.79%
 
Unadjusted EPS
11.83
5.48
1.47
5.30
2.65
1.82
2.07
1.54
1.61
1.61
1.33

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
213.20
166.60
166.18
79.78
63.49
60.39
55.83
53.50
36.79
31.66
Share Capital
20.00
20.00
20.00
10.00
10.00
10.00
10.00
10.00
7.50
7.50
Total Reserves
167.95
146.60
146.18
59.77
53.48
50.39
45.82
43.50
23.26
24.15
Non-Current Liabilities
14.90
11.75
9.96
13.57
17.40
16.79
14.58
12.64
15.09
17.03
Secured Loans
3.81
4.40
4.94
9.01
13.74
12.85
11.22
10.45
13.40
15.80
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.85
1.47
0.97
0.60
0.37
0.22
0.17
0.08
0.05
0.00
Current Liabilities
273.88
286.67
251.81
193.32
151.01
150.03
118.79
47.78
12.26
11.96
Trade Payables
7.23
9.22
9.86
6.13
40.19
36.63
29.89
25.95
4.15
3.41
Other Current Liabilities
126.65
115.37
69.97
48.15
7.46
7.30
5.46
4.57
3.63
7.29
Short Term Borrowings
138.59
161.07
168.67
137.50
101.52
104.24
81.40
15.21
3.07
0.17
Short Term Provisions
1.41
1.02
3.32
1.54
1.83
1.86
2.04
2.05
1.40
1.09
Total Liabilities
501.98
465.02
427.95
286.67
231.90
227.21
189.20
113.92
64.15
63.78
Net Block
87.50
98.18
77.79
36.78
34.22
31.52
32.11
28.31
28.97
26.70
Gross Block
120.01
128.07
90.84
47.14
42.39
37.71
36.15
31.04
30.62
27.91
Accumulated Depreciation
32.50
29.89
13.06
10.36
8.18
6.19
4.04
2.72
1.64
1.21
Non Current Assets
115.58
132.22
137.25
71.20
61.26
58.94
63.01
48.04
49.30
63.77
Capital Work in Progress
0.14
0.24
4.20
1.07
0.38
0.00
0.00
0.00
0.00
2.84
Non Current Investment
19.59
23.50
46.64
26.36
22.34
22.39
26.03
15.34
16.73
2.36
Long Term Loans & Adv.
8.02
10.01
8.24
6.99
4.32
4.79
4.65
4.23
3.50
9.67
Other Non Current Assets
0.33
0.29
0.38
0.00
0.00
0.24
0.23
0.16
0.09
0.02
Current Assets
386.40
332.80
290.70
215.47
170.64
168.27
126.19
65.88
14.85
22.19
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
30.61
24.95
17.47
9.29
7.81
10.78
4.55
1.07
1.63
2.43
Sundry Debtors
91.04
66.98
116.72
114.44
87.00
97.04
52.09
31.12
5.92
12.66
Cash & Bank
50.98
24.23
62.02
41.28
45.22
39.49
47.98
18.72
3.24
2.19
Other Current Assets
213.76
30.15
8.63
3.51
30.62
20.96
21.58
14.97
4.06
4.92
Short Term Loans & Adv.
207.79
186.48
85.87
46.95
27.82
17.35
19.15
13.60
2.05
4.76
Net Current Assets
112.52
46.13
38.89
22.15
19.63
18.25
7.40
18.10
2.59
10.23
Total Assets
501.98
465.02
427.95
286.67
231.90
227.21
189.20
113.92
64.15
85.96

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
26.21
-12.01
4.06
-19.65
27.89
-21.68
-13.67
-4.69
13.27
0.87
PBT
18.20
4.52
15.76
10.28
6.78
6.27
5.62
5.60
5.05
4.62
Adjustment
17.77
21.32
20.98
18.44
17.93
15.65
6.94
3.34
3.43
1.76
Changes in Working Capital
-5.83
-34.69
-28.59
-45.29
4.99
-41.70
-24.22
-12.02
5.66
-4.43
Cash after chg. in Working capital
30.14
-8.85
8.14
-16.58
29.70
-19.78
-11.67
-3.08
14.14
1.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.93
-3.16
-4.08
-3.07
-1.80
-1.90
-2.00
-1.60
-0.87
-1.08
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
-0.02
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
12.59
30.66
-22.47
-10.60
4.55
12.83
-40.49
-14.38
-15.56
-35.30
Net Fixed Assets
0.20
2.15
-42.42
-0.68
-0.35
0.23
-0.10
0.05
0.92
-27.08
Net Investments
-19.87
25.82
-44.88
-4.07
-0.06
-14.47
0.07
-10.18
-8.77
-7.04
Others
32.26
2.69
64.83
-5.85
4.96
27.07
-40.46
-4.25
-7.71
-1.18
Cash from Financing Activity
-15.08
-29.33
39.18
20.92
-21.72
6.09
57.23
19.47
2.92
32.73
Net Cash Inflow / Outflow
23.72
-10.68
20.78
-9.33
10.71
-2.76
3.07
0.41
0.63
-1.70
Opening Cash & Equivalents
13.61
24.29
3.53
12.85
2.04
4.81
1.73
1.32
0.72
2.43
Closing Cash & Equivalent
37.33
13.61
24.29
3.53
12.85
2.04
4.81
1.73
1.32
0.73

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.)
73.11
62.44
62.23
69.74
63.46
60.37
55.80
53.48
40.99
42.18
ROA
2.57%
0.75%
3.37%
2.32%
1.80%
2.26%
2.30%
4.11%
5.72%
7.33%
ROE
9.17%
2.67%
12.39%
9.03%
6.67%
8.09%
6.38%
8.68%
11.72%
13.34%
ROCE
11.74%
8.43%
13.83%
14.36%
14.02%
14.11%
12.13%
12.72%
14.55%
18.02%
Fixed Asset Turnover
1.04
1.16
2.07
2.91
4.60
1.54
1.75
1.32
1.63
3.05
Receivable days
223.88
263.86
295.16
281.93
182.31
479.99
258.57
166.67
70.89
55.90
Inventory Days
78.71
60.93
34.17
23.93
18.41
49.34
17.47
12.13
15.47
11.06
Payable days
39.08
37.26
32.75
141.22
124.17
347.07
252.73
198.47
42.91
16.34
Cash Conversion Cycle
263.51
287.53
296.58
164.64
76.55
182.26
23.31
-19.67
43.46
50.62
Total Debt/Equity
0.98
1.33
1.42
2.11
1.88
2.01
1.72
0.53
0.61
0.57
Interest Cover
2.05
1.22
1.76
1.54
1.36
1.36
1.66
2.78
2.93
5.31

News Update


  • Choice International - Quarterly Results
    10th Nov 2020, 18:55 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.