Nifty
Sensex
:
:
13817.55
46874.36
-149.95 (-1.07%)
-535.57 (-1.13%)

Finance - Investment

Rating :
N/A  (View)

BSE: 503681 | NSE: Not Listed

14.74
0.70 (4.99%)
28-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  14.74
  •  14.74
  •  14.74
  •  14.04
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.00
  •  14.74
  •  8.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 0.28
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -6.42
  • 106.84%
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.88%
  • 10.60%
  • 13.59%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 73.70
  • 185.32
  • 595.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 89.51
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.10
  • 19.91
  • 16.48

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
  • -0.06
  • -0.06
  • -0.04

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
32.20
5.73
461.95%
20.09
35.89
-44.02%
31.28
12.73
145.72%
21.97
21.81
0.73%
Expenses
0.20
0.22
-9.09%
0.15
0.25
-40.00%
22.48
1.18
1,805.08%
0.22
0.16
37.50%
EBITDA
32.00
5.50
481.82%
19.94
35.64
-44.05%
8.81
11.55
-23.72%
21.75
21.66
0.42%
EBIDTM
99.37%
96.12%
99.26%
99.30%
28.15%
90.77%
98.99%
99.28%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.06
0.05
20.00%
0.05
0.05
0.00%
0.05
0.05
0.00%
0.05
0.05
0.00%
PBT
31.94
5.46
484.98%
19.89
35.59
-44.11%
8.76
11.51
-23.89%
21.71
21.61
0.46%
Tax
7.51
1.21
520.66%
4.14
0.94
340.43%
-5.34
2.27
-
1.53
2.09
-26.79%
PAT
24.42
4.25
474.59%
15.76
34.66
-54.53%
14.10
9.24
52.60%
20.18
19.52
3.38%
PATM
75.84%
74.21%
78.45%
96.56%
45.08%
72.57%
91.83%
89.47%
EPS
1,221.10
212.45
474.77%
787.90
1,732.75
-54.53%
705.05
461.95
52.62%
1,008.75
975.85
3.37%

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
105.54
77.52
60.88
0.23
0.18
0.41
0.25
1.40
0.41
0.25
0.31
Net Sales Growth
38.58%
27.33%
26369.57%
27.78%
-56.10%
64.00%
-82.14%
241.46%
64.00%
-19.35%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
105.54
77.52
60.88
0.23
0.18
0.41
0.25
1.40
0.41
0.25
0.31
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
23.05
5.82
1.64
0.78
0.86
0.56
0.41
0.25
0.31
0.34
0.19
Power & Fuel Cost
-
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%
Employee Cost
-
0.30
0.24
0.24
0.23
0.06
0.05
0.04
0.04
0.03
0.03
% Of Sales
-
0.39%
0.39%
104.35%
127.78%
14.63%
20.0%
2.86%
9.76%
12.00%
9.68%
Manufacturing Exp.
-
0.16
0.11
0.04
0.03
0.11
0.07
0.01
0.02
0.02
0.01
% Of Sales
-
0.21%
0.18%
17.39%
16.67%
26.83%
28.00%
0.71%
4.88%
8.00%
3.23%
General & Admin Exp.
-
0.43
0.32
0.45
0.35
0.38
0.28
0.19
0.24
0.11
0.13
% Of Sales
-
0.55%
0.53%
195.65%
194.44%
92.68%
112.00%
13.57%
58.54%
44.00%
41.94%
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.
-
4.93
0.98
0.04
0.24
0.01
0.01
0.00
0.01
0.17
0.00
% Of Sales
-
6.36%
1.61%
17.39%
133.33%
2.44%
4.00%
0%
2.44%
68.00%
6.45%
EBITDA
82.50
71.70
59.24
-0.55
-0.68
-0.15
-0.16
1.15
0.10
-0.09
0.12
EBITDA Margin
78.17%
92.49%
97.31%
-239.13%
-377.78%
-36.59%
-64.00%
82.14%
24.39%
-36.00%
38.71%
Other Income
0.00
0.00
0.00
47.38
36.77
30.13
30.79
22.09
18.98
15.16
12.89
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.21
0.18
0.19
0.19
0.24
0.22
0.13
0.06
0.09
0.11
0.15
PBT
82.30
71.51
59.06
46.64
35.84
29.75
30.50
23.18
18.99
14.96
12.86
Tax
7.84
-1.67
4.51
0.35
0.70
0.19
0.73
0.52
0.20
0.12
0.12
Tax Rate
9.53%
-2.34%
7.64%
0.75%
1.95%
0.64%
2.39%
2.24%
1.05%
0.80%
0.93%
PAT
74.46
73.18
54.54
46.31
35.14
29.52
29.81
22.65
18.88
14.84
12.74
PAT before Minority Interest
74.46
73.18
54.54
46.31
35.14
29.52
29.81
22.65
18.88
14.84
12.74
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
70.55%
94.40%
89.59%
20134.78%
19522.22%
7200%
11924.00%
1617.86%
4604.88%
5936.00%
4109.68%
PAT Growth
10.03%
34.18%
17.77%
31.79%
19.04%
-0.97%
31.61%
19.97%
27.22%
16.48%
 
Unadjusted EPS
3,723.00
3,659.00
2,727.00
2,315.50
1,757.00
1,476.00
1,490.50
1,132.50
944.00
742.00
637.00

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
6,951.96
5,133.47
258.03
212.08
177.30
148.13
118.47
96.06
77.50
62.89
Share Capital
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
Total Reserves
6,951.76
5,133.27
257.83
211.88
177.10
147.93
118.27
95.86
77.30
62.69
Non-Current Liabilities
267.83
1,305.83
-0.01
-0.02
-0.06
-0.04
-0.06
-0.06
-0.05
-0.05
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1.28
0.87
0.64
0.46
0.20
0.36
1.06
0.71
0.60
0.47
Trade Payables
0.07
0.06
0.11
0.07
0.07
0.06
0.03
0.03
0.03
0.02
Other Current Liabilities
0.03
0.03
0.03
0.03
0.17
0.22
0.22
0.22
0.22
0.02
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.17
0.79
0.50
0.37
-0.04
0.08
0.81
0.46
0.35
0.43
Total Liabilities
7,221.07
6,440.17
258.66
212.52
177.44
148.45
119.47
96.71
78.05
63.31
Net Block
0.71
0.89
1.07
1.24
1.49
0.25
0.18
0.24
0.33
0.44
Gross Block
1.07
1.07
1.57
1.57
2.53
1.07
0.97
0.97
0.97
0.97
Accumulated Depreciation
0.36
0.18
0.50
0.33
1.04
0.82
0.79
0.72
0.64
0.52
Non Current Assets
7,213.18
6,438.46
255.72
208.60
176.60
147.64
115.58
89.07
72.07
63.31
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
7,212.47
6,437.57
253.68
206.39
174.10
145.47
115.23
87.57
70.40
54.33
Long Term Loans & Adv.
0.00
0.00
0.45
0.50
0.60
1.92
0.17
1.26
1.34
1.34
Other Non Current Assets
0.00
0.00
0.52
0.47
0.41
0.00
0.00
0.00
0.00
0.00
Current Assets
7.89
1.71
2.93
3.92
0.84
0.80
3.88
7.64
5.97
7.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.48
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.05
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
6.70
0.56
2.65
3.71
0.43
0.70
1.26
1.03
2.17
2.11
Other Current Assets
1.14
0.12
0.20
0.02
0.41
0.10
2.62
6.57
3.31
5.09
Short Term Loans & Adv.
1.13
0.91
0.09
0.19
0.41
0.10
2.62
6.57
3.06
4.92
Net Current Assets
6.61
0.84
2.29
3.46
0.64
0.45
2.83
6.93
5.37
6.74
Total Assets
7,221.07
6,440.17
258.65
212.52
177.44
148.44
119.46
96.71
78.04
70.51

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
-1.16
-0.92
-0.86
-1.26
-0.35
-0.75
4.64
-3.55
1.60
-2.89
PBT
71.51
59.06
46.66
35.84
29.71
30.54
23.17
18.99
14.96
12.85
Adjustment
-72.42
-59.73
-47.35
-36.63
-30.25
-30.71
-23.38
-19.25
-15.12
-12.99
Changes in Working Capital
0.02
0.06
0.02
-0.09
0.88
0.16
5.36
-3.03
1.88
-2.60
Cash after chg. in Working capital
-0.89
-0.61
-0.67
-0.87
0.33
0.00
5.16
-3.28
1.71
-2.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.26
-0.32
-0.19
-0.39
-0.68
-0.75
-0.52
-0.27
-0.11
-0.16
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
7.66
1.10
0.16
4.65
0.38
0.38
-4.20
2.61
-1.31
2.99
Net Fixed Assets
0.00
0.43
0.00
0.96
-1.46
0.00
0.00
0.00
0.00
0.00
Net Investments
-543.91
-4,311.11
-31.45
-23.25
-19.40
-20.10
-20.18
-10.46
-11.96
-7.08
Others
551.57
4,311.78
31.61
26.94
21.24
20.48
15.98
13.07
10.65
10.07
Cash from Financing Activity
-0.36
-0.36
-0.36
-0.12
-0.30
-0.20
-0.20
-0.20
-0.23
-0.23
Net Cash Inflow / Outflow
6.14
-0.18
-1.06
3.27
-0.26
-0.57
0.24
-1.14
0.06
-0.14
Opening Cash & Equivalents
0.53
0.71
3.71
0.43
0.70
1.26
1.03
2.17
2.11
2.25
Closing Cash & Equivalent
6.66
0.53
2.65
3.70
0.43
0.70
1.26
1.03
2.17
2.11

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.)
347598.04
256673.38
12901.39
10603.77
8864.80
7406.69
5923.36
4802.75
3874.77
3144.56
ROA
1.07%
1.63%
19.66%
18.02%
18.12%
22.26%
20.95%
21.61%
20.99%
22.32%
ROE
1.21%
2.02%
19.70%
18.05%
18.14%
22.37%
21.11%
21.76%
21.14%
22.49%
ROCE
1.18%
2.19%
19.85%
18.41%
18.26%
22.91%
21.60%
21.98%
21.31%
22.70%
Fixed Asset Turnover
72.44
46.16
0.14
0.09
0.23
0.25
1.45
0.42
0.26
0.32
Receivable days
0.40
0.72
0.00
0.00
-1.26
2.19
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
34.03
52.59
65.50
47.35
43.94
62.38
90.02
64.35
50.10
104.75
Cash Conversion Cycle
-33.63
-51.87
-65.50
-47.35
-45.20
-60.19
-90.02
-64.35
-50.10
-104.75
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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.