Nifty
Sensex
:
:
11830.20
40347.02
62.45 (0.53%)
201.52 (0.50%)

Miscellaneous

Rating :
79/99  (View)

BSE: 506414 | NSE: Not Listed

309.00
-22.50 (-6.79%)
27-Oct-2020 | 12:16PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  328.15
  •  336.95
  •  308.10
  •  331.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47939
  •  148.13
  •  442.00
  •  151.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 975.64
  • 16.52
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,093.20
  • 0.13%
  • 3.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.44%
  • 2.80%
  • 32.90%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 4.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 23.34
  • 35.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.14
  • 53.33
  • 62.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.13
  • 163.02
  • -47.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.16
  • 10.60
  • 9.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 2.76
  • 3.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 12.32
  • 10.78

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
94
81
16%
65
92
-30%
66
112
-41%
81
121
-33%
Expenses
72
57
27%
55
61
-9%
53
67
-21%
65
77
-15%
EBITDA
22
25
-9%
9
31
-70%
14
45
-69%
16
44
-65%
EBIDTM
24%
30%
15%
34%
21%
40%
19%
37%
Other Income
1
3
-56%
3
1
111%
3
1
185%
5
9
-44%
Interest
4
5
-27%
4
6
-32%
5
6
-5%
5
5
3%
Depreciation
4
4
18%
4
3
28%
4
3
26%
4
3
27%
PBT
16
19
-16%
4
23
-82%
8
37
-78%
12
46
-74%
Tax
2
5
-53%
1
-15
-
-2
9
-
-20
11
-
PAT
14
14
-3%
3
38
-92%
10
28
-66%
33
35
-5%
PATM
14%
17%
5%
42%
15%
25%
40%
29%
EPS
4.63
4.78
-3%
1.06
13.09
-92%
3.29
9.58
-66%
11.11
11.76
-6%

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
306
405
303
164
155
142
139
117
130
93
73
Net Sales Growth
-25%
34%
84%
6%
9%
2%
19%
-10%
39%
28%
 
Cost Of Goods Sold
92
93
80
68
65
63
58
41
38
19
16
Gross Profit
215
311
222
96
90
79
81
76
92
75
57
GP Margin
70%
77%
73%
58%
58%
55%
58%
65%
71%
80%
78%
Total Expenditure
245
270
212
152
135
126
113
94
88
57
53
Power & Fuel Cost
-
14
11
10
9
9
7
6
6
4
3
% Of Sales
-
3%
4%
6%
6%
6%
5%
5%
5%
4%
4%
Employee Cost
-
53
40
31
28
24
21
21
18
14
13
% Of Sales
-
13%
13%
19%
18%
17%
15%
18%
14%
15%
18%
Manufacturing Exp.
-
32
27
17
12
11
11
10
10
6
6
% Of Sales
-
8%
9%
10%
8%
8%
8%
9%
8%
7%
9%
General & Admin Exp.
-
21
16
13
12
11
11
11
11
10
10
% Of Sales
-
5%
5%
8%
8%
8%
8%
10%
8%
11%
13%
Selling & Distn. Exp.
-
31
27
5
6
4
3
2
3
2
2
% Of Sales
-
8%
9%
3%
4%
3%
2%
2%
3%
3%
2%
Miscellaneous Exp.
-
25
11
7
3
3
2
2
2
2
2
% Of Sales
-
6%
4%
4%
2%
2%
2%
2%
2%
2%
5%
EBITDA
61
135
91
12
20
16
26
23
41
36
20
EBITDA Margin
20%
33%
30%
7%
13%
11%
19%
20%
32%
39%
27%
Other Income
13
26
11
3
1
0
3
2
4
6
1
Interest
18
21
14
10
6
4
5
5
4
1
2
Depreciation
16
12
12
10
8
9
10
9
8
4
4
PBT
40
129
76
-6
7
3
14
10
33
36
15
Tax
-19
11
21
3
4
2
3
4
6
8
3
Tax Rate
-46%
8%
28%
-49%
61%
67%
24%
36%
19%
23%
22%
PAT
59
111
42
-11
-1
1
9
6
24
27
12
PAT before Minority Interest
59
118
55
-8
3
1
11
6
27
28
12
Minority Interest
0
-7
-13
-3
-3
0
-2
0
-3
-1
0
PAT Margin
19%
27%
14%
-7%
0%
1%
6%
5%
18%
29%
16%
PAT Growth
-49%
162%
483%
-1,769%
-167%
-90%
43%
-74%
-10%
127%
 
EPS
20.09
37.68
14.36
-3.75
-0.20
0.30
2.98
2.09
8.16
9.10
4.00

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
233
124
144
130
132
133
127
129
116
87
Share Capital
5
2
2
2
2
2
2
2
2
2
Total Reserves
227
122
142
128
129
130
125
127
113
85
Non-Current Liabilities
125
146
48
24
14
33
20
22
14
13
Secured Loans
135
135
40
18
5
25
15
20
11
14
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
6
3
3
2
2
2
2
2
2
0
Current Liabilities
156
104
86
108
94
71
58
45
25
18
Trade Payables
43
40
27
20
16
19
15
16
8
5
Other Current Liabilities
47
29
21
57
51
24
20
11
8
7
Short Term Borrowings
60
30
37
29
25
25
22
13
6
0
Short Term Provisions
6
4
1
3
2
3
2
5
3
6
Total Liabilities
532
385
307
288
262
259
226
216
171
119
Net Block
104
97
90
168
85
87
94
73
45
39
Gross Block
129
114
103
222
141
136
133
104
70
60
Accumulated Depreciation
25
17
13
54
56
47
39
30
23
20
Non Current Assets
236
202
203
195
171
145
129
101
71
49
Capital Work in Progress
22
4
5
6
65
36
15
13
15
7
Non Current Investment
74
82
90
15
15
14
9
10
5
3
Long Term Loans & Adv.
17
7
5
6
6
7
10
5
6
0
Other Non Current Assets
19
13
13
0
0
0
0
0
0
0
Current Assets
296
182
104
93
91
114
97
116
100
70
Current Investments
1
1
1
1
3
3
2
8
36
24
Inventories
88
51
39
28
22
23
25
22
11
7
Sundry Debtors
66
69
45
43
36
41
25
23
17
12
Cash & Bank
91
33
2
5
17
37
35
50
24
13
Other Current Assets
50
10
4
7
14
10
10
13
12
14
Short Term Loans & Adv.
31
18
13
10
12
8
7
10
11
13
Net Current Assets
140
79
18
-15
-3
43
38
71
75
52
Total Assets
532
385
307
288
262
259
226
216
171
119

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
90
59
2
4
15
14
23
39
-1
2
PBT
129
76
-6
7
3
14
10
33
36
15
Adjustment
31
27
24
15
13
14
14
0
-10
0
Changes in Working Capital
-37
-25
-14
-14
3
-12
2
10
-21
-11
Cash after chg. in Working capital
123
78
4
7
19
16
27
44
5
4
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-33
-18
-2
-3
-4
-2
-4
-4
-6
-2
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
-97
-101
7
-13
-18
-25
-20
-50
-7
2
Net Fixed Assets
0
-3
90
-16
-30
-22
-8
-5
0
-1
Net Investments
9
-76
-76
-1
-1
-7
4
23
-13
3
Others
-105
-22
-8
3
13
3
-17
-68
6
1
Cash from Financing Activity
12
89
-12
10
1
13
-8
7
16
-5
Net Cash Inflow / Outflow
6
47
-4
1
-2
2
-4
-4
8
0
Opening Cash & Equivalents
32
-14
-11
3
6
4
8
12
4
5
Closing Cash & Equivalent
38
32
-14
5
3
6
4
8
12
4

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.)
84
45
52
47
48
48
46
47
42
32
ROA
26%
16%
-3%
1%
0%
5%
3%
14%
19%
10%
ROE
66%
41%
-6%
2%
1%
8%
5%
22%
28%
14%
ROCE
40%
34%
2%
6%
4%
11%
9%
24%
32%
17%
Fixed Asset Turnover
3.33
2.79
1.02
0.87
1.05
1.06
1.00
1.51
1.46
1.10
Receivable days
61
68
96
91
95
84
74
56
55
64
Inventory Days
63
54
74
57
57
62
71
45
35
38
Payable days
62
61
61
51
54
57
62
52
46
35
Cash Conversion Cycle
61
62
109
97
98
90
84
48
44
67
Total Debt/Equity
0.90
1.39
0.60
0.70
0.54
0.50
0.37
0.32
0.20
0.16
Interest Cover
7
7
0
2
2
4
3
10
26
10

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.