Nifty
Sensex
:
:
11830.20
40337.38
62.45 (0.53%)
191.88 (0.48%)

Miscellaneous

Rating :
53/99  (View)

BSE: 533296 | NSE: FMNL

14.70
-0.50 (-3.29%)
27-Oct-2020 | 11:54AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  15.20
  •  15.35
  •  14.45
  •  15.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  48895
  •  7.19
  •  40.95
  •  8.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87.18
  • 4.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 81.87
  • N/A
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.57%
  • 11.65%
  • 15.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.33%
  • 0.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.99
  • 7.29
  • 14.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.25
  • 13.96
  • 22.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 53.05
  • -22.55
  • 154.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.76
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.86
  • 12.80
  • 11.07

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
10
26
-60%
31
0
0
32
33
-3%
31
32
-3%
Expenses
8
9
-19%
20
0
0
20
22
-7%
17
21
-19%
EBITDA
3
17
-83%
11
0
0
12
12
3%
14
12
25%
EBIDTM
27%
64%
36%
0%
38%
35%
46%
36%
Other Income
2
4
-45%
12
0
0
15
1
949%
36
6
491%
Interest
6
9
-26%
5
0
0
8
5
65%
8
5
61%
Depreciation
13
12
2%
14
0
0
13
6
107%
13
6
94%
PBT
-14
0
-
3
0
0
6
2
208%
29
6
391%
Tax
-2
0
-
0
0
-
1
0
169%
8
4
83%
PAT
-12
0
-
3
0
0
5
2
218%
21
2
1304%
PATM
-116%
-1%
11%
0%
16%
5%
68%
5%
EPS
-2.09
-0.05
-
0.60
0.00
0
0.89
0.28
218%
3.69
0.26
1319%

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
-
127
131
84
87
89
157
161
159
165
104
Net Sales Growth
-
-3%
56%
-3%
-2%
-43%
-2%
1%
-4%
59%
 
Cost Of Goods Sold
-
1
0
0
4
3
15
17
-11
-4
5
Gross Profit
-
126
131
84
83
87
142
144
170
169
100
GP Margin
-
99%
100%
100%
96%
97%
90%
89%
107%
102%
96%
Total Expenditure
-
73
90
65
78
61
126
131
122
123
91
Power & Fuel Cost
-
5
5
2
1
1
3
5
13
7
4
% Of Sales
-
4%
4%
3%
1%
1%
2%
3%
8%
4%
4%
Employee Cost
-
6
7
5
5
4
9
7
9
17
12
% Of Sales
-
5%
5%
6%
5%
5%
6%
5%
5%
10%
11%
Manufacturing Exp.
-
0
0
0
0
0
7
6
11
0
0
% Of Sales
-
0%
0%
0%
0%
0%
4%
4%
7%
0%
0%
General & Admin Exp.
-
60
78
55
57
50
88
92
81
92
66
% Of Sales
-
47%
59%
65%
66%
57%
56%
57%
51%
56%
64%
Selling & Distn. Exp.
-
0
0
0
0
0
1
1
1
0
0
% Of Sales
-
0%
0%
0%
0%
0%
1%
1%
0%
0%
0%
Miscellaneous Exp.
-
1
0
2
12
2
4
3
18
11
0
% Of Sales
-
1%
0%
3%
13%
3%
3%
2%
11%
7%
4%
EBITDA
-
54
41
20
9
28
31
29
37
42
13
EBITDA Margin
-
42%
32%
23%
10%
31%
20%
18%
23%
25%
12%
Other Income
-
68
17
34
33
26
9
7
19
64
1
Interest
-
30
20
25
44
56
75
80
85
88
0
Depreciation
-
52
26
24
26
31
42
29
28
25
10
PBT
-
38
12
5
-27
-32
-76
-73
-57
-8
3
Tax
-
9
3
4
1
-66
1
0
-4
-7
3
Tax Rate
-
24%
28%
70%
-3%
-178%
-1%
0%
8%
96%
88%
PAT
-
29
8
2
-28
104
-78
-72
-51
0
0
PAT before Minority Interest
-
29
9
2
-28
104
-78
-73
-52
0
0
Minority Interest
-
0
0
0
0
0
0
0
1
1
0
PAT Margin
-
23%
6%
2%
-32%
116%
-50%
-45%
-32%
0%
0%
PAT Growth
-
242%
381%
106%
-127%
234%
-7%
-42%
-19,048%
-34%
 
EPS
-
5.03
1.47
0.31
-4.89
18.04
-13.50
-12.60
-8.90
0.05
0.07

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
170
179
179
194
200
158
232
307
420
264
Share Capital
58
56
56
56
56
56
56
56
56
11
Total Reserves
113
123
123
137
144
101
175
252
363
253
Non-Current Liabilities
139
-35
66
59
165
672
978
535
604
8
Secured Loans
0
0
37
84
161
305
763
324
522
5
Unsecured Loans
0
0
3
3
2
169
80
88
4
0
Long Term Provisions
1
0
0
0
0
0
0
0
0
0
Current Liabilities
382
431
390
559
441
498
471
407
287
96
Trade Payables
15
6
14
16
26
38
59
33
29
62
Other Current Liabilities
362
308
225
364
261
263
147
150
184
9
Short Term Borrowings
4
117
150
179
155
197
265
224
73
25
Short Term Provisions
1
1
0
0
0
0
1
1
1
0
Total Liabilities
696
580
654
816
810
1,348
1,700
1,269
1,332
368
Net Block
231
107
131
190
227
657
656
556
543
195
Gross Block
375
201
200
239
253
807
766
637
597
267
Accumulated Depreciation
144
94
69
49
26
151
110
81
54
72
Non Current Assets
448
331
407
461
610
1,012
1,242
983
952
329
Capital Work in Progress
12
6
10
3
12
19
105
66
134
57
Non Current Investment
149
155
181
172
247
131
77
104
99
8
Long Term Loans & Adv.
56
59
82
92
116
205
404
256
176
70
Other Non Current Assets
0
3
4
4
8
0
0
0
0
0
Current Assets
247
249
246
355
200
336
457
287
380
39
Current Investments
11
23
24
0
0
0
0
0
0
0
Inventories
9
9
9
9
11
46
41
35
24
0
Sundry Debtors
37
11
17
15
28
94
95
90
93
27
Cash & Bank
9
8
11
7
1
3
12
21
7
2
Other Current Assets
182
109
65
209
161
193
310
141
256
9
Short Term Loans & Adv.
142
89
121
115
148
193
310
141
256
9
Net Current Assets
-135
-182
-143
-204
-241
-162
-13
-121
93
-58
Total Assets
696
580
654
816
810
1,348
1,700
1,269
1,332
368

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
-81
25
101
-6
-5
357
-58
53
71
18
PBT
39
13
-10
-26
37
-76
-73
-57
-8
3
Adjustment
22
31
34
48
-1
111
108
100
48
50
Changes in Working Capital
-139
-16
78
-37
-43
323
-92
10
36
-35
Cash after chg. in Working capital
-78
28
102
-16
-7
357
-57
54
76
18
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-3
-3
0
9
2
-1
-1
-1
-6
0
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
108
65
44
80
47
-281
-39
-25
-153
-44
Net Fixed Assets
-177
-2
2
23
177
-6
3
-372
2
-6
Net Investments
-5
32
-16
74
-60
-3
14
267
-230
-255
Others
290
35
58
-17
-69
-272
-55
80
75
217
Cash from Financing Activity
-38
-87
-116
-69
-43
-84
87
-14
87
28
Net Cash Inflow / Outflow
-12
3
29
5
-1
-9
-10
14
5
2
Opening Cash & Equivalents
29
35
0
-5
-4
12
21
7
2
0
Closing Cash & Equivalent
17
29
33
0
-5
3
12
21
7
2

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.)
30
32
32
34
36
28
41
55
75
236
ROA
5%
1%
0%
-3%
10%
-5%
-5%
-4%
0%
0%
ROE
17%
5%
1%
-14%
58%
-40%
-27%
-14%
0%
0%
ROCE
27%
9%
6%
3%
13%
0%
1%
3%
11%
3%
Fixed Asset Turnover
0.44
0.66
0.38
0.35
0.17
0.20
0.23
0.26
0.38
0.78
Receivable days
70
39
68
89
248
220
210
210
133
95
Inventory Days
26
26
40
42
117
101
86
68
53
0
Payable days
59
97
175
218
300
233
232
183
340
369
Cash Conversion Cycle
37
-32
-67
-87
65
88
63
95
-154
-273
Total Debt/Equity
0.02
0.86
1.33
1.77
1.93
4.64
5.31
2.46
1.65
0.11
Interest Cover
2
2
1
0
2
0
0
0
1
8

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.