Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Logistics

Rating :
31/99  (View)

BSE: 540798 | NSE: FSC

105.95
-2.80 (-2.57%)
25-Jan-2021 | 4:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  114.15
  •  114.15
  •  104.20
  •  108.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  385112
  •  408.03
  •  475.80
  •  78.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 465.17
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,025.18
  • N/A
  • 0.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.39%
  • 3.58%
  • 21.74%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.06%
  • 51.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.60
  • 17.02
  • 6.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.16
  • 29.35
  • 24.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -29.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 33.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.41

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
105.05
312.45
-66.38%
95.13
299.27
-68.21%
246.13
325.99
-24.50%
283.13
333.32
-15.06%
Expenses
109.86
248.47
-55.79%
91.67
242.26
-62.16%
179.98
292.15
-38.39%
217.66
298.80
-27.16%
EBITDA
-4.81
63.99
-
3.46
57.00
-93.93%
66.15
33.84
95.48%
65.47
34.52
89.66%
EBIDTM
-4.57%
20.48%
3.64%
19.05%
26.88%
10.38%
23.13%
10.36%
Other Income
1.89
1.45
30.34%
10.24
1.31
681.68%
7.69
1.24
520.16%
9.60
2.51
282.47%
Interest
24.64
15.58
58.15%
25.21
16.24
55.23%
25.36
6.74
276.26%
23.63
6.44
266.93%
Depreciation
41.19
41.17
0.05%
43.91
38.94
12.76%
44.80
12.76
251.10%
41.17
11.10
270.90%
PBT
-68.75
8.69
-
-55.41
3.13
-
-14.59
15.57
-
13.80
19.49
-29.19%
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-68.75
8.69
-
-55.41
3.13
-
-14.59
15.57
-
13.80
19.49
-29.19%
PATM
-65.45%
2.78%
-58.25%
1.04%
-5.93%
4.78%
4.87%
5.85%
EPS
-15.67
2.17
-
-12.63
-1.91
-
-3.32
3.89
-
3.14
4.80
-34.58%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
729.44
1,140.98
1,228.42
937.80
Net Sales Growth
-42.61%
-7.12%
30.99%
 
Cost Of Goods Sold
436.67
0.00
0.00
0.00
Gross Profit
292.77
1,140.98
1,228.42
937.80
GP Margin
40.14%
100%
100%
100%
Total Expenditure
599.17
888.37
1,107.34
853.69
Power & Fuel Cost
-
19.14
19.86
13.95
% Of Sales
-
1.68%
1.62%
1.49%
Employee Cost
-
88.10
117.25
111.76
% Of Sales
-
7.72%
9.54%
11.92%
Manufacturing Exp.
-
711.63
899.31
656.72
% Of Sales
-
62.37%
73.21%
70.03%
General & Admin Exp.
-
35.00
42.40
39.38
% Of Sales
-
3.07%
3.45%
4.20%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
34.50
28.51
31.88
% Of Sales
-
3.02%
2.32%
3.40%
EBITDA
130.27
252.61
121.08
84.11
EBITDA Margin
17.86%
22.14%
9.86%
8.97%
Other Income
29.42
20.05
5.82
12.58
Interest
98.84
80.81
17.85
15.99
Depreciation
171.07
166.09
45.42
49.66
PBT
-124.95
25.77
63.63
31.04
Tax
0.00
0.00
0.00
0.00
Tax Rate
0.00%
0.00%
0.00%
0.00%
PAT
-124.95
11.02
63.63
31.04
PAT before Minority Interest
-124.95
11.02
63.63
31.04
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
-17.13%
0.97%
5.18%
3.31%
PAT Growth
-366.53%
-82.68%
104.99%
 
Unadjusted EPS
-28.46
2.51
14.49
7.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
743.16
542.20
480.29
Share Capital
43.88
40.08
40.06
Total Reserves
693.80
497.36
438.44
Non-Current Liabilities
608.96
213.31
31.38
Secured Loans
342.11
207.52
25.11
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
6.50
4.89
4.57
Current Liabilities
697.27
370.83
261.26
Trade Payables
300.48
261.82
179.47
Other Current Liabilities
311.55
101.41
78.51
Short Term Borrowings
85.11
0.00
0.00
Short Term Provisions
0.13
7.60
3.28
Total Liabilities
2,049.39
1,126.34
772.93
Net Block
834.05
419.62
318.47
Gross Block
1,106.76
559.24
414.16
Accumulated Depreciation
272.72
139.62
95.69
Non Current Assets
992.33
611.23
407.55
Capital Work in Progress
5.74
55.17
2.55
Non Current Investment
0.00
7.33
9.43
Long Term Loans & Adv.
152.55
129.11
76.41
Other Non Current Assets
0.00
0.00
0.69
Current Assets
1,057.06
515.11
365.37
Current Investments
0.00
0.01
0.01
Inventories
3.52
5.53
0.00
Sundry Debtors
815.27
370.65
259.61
Cash & Bank
3.02
125.31
79.68
Other Current Assets
235.25
4.44
13.92
Short Term Loans & Adv.
231.30
9.17
12.15
Net Current Assets
359.80
144.28
104.12
Total Assets
2,049.39
1,126.34
772.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-193.46
64.34
92.51
PBT
11.02
63.63
30.47
Adjustment
255.98
69.06
61.32
Changes in Working Capital
-429.42
-60.80
17.10
Cash after chg. in Working capital
-162.42
71.89
108.89
Interest Paid
0.00
0.00
0.00
Tax Paid
-31.04
-7.55
-16.38
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-329.97
-182.05
90.67
Net Fixed Assets
-525.88
-172.61
Net Investments
63.13
0.00
Others
132.78
-9.44
Cash from Financing Activity
407.72
163.33
-156.05
Net Cash Inflow / Outflow
-115.71
45.63
27.13
Opening Cash & Equivalents
125.31
79.68
52.55
Closing Cash & Equivalent
3.02
125.31
79.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
168.10
134.09
119.46
ROA
0.69%
6.70%
4.02%
ROE
1.73%
12.53%
6.49%
ROCE
8.89%
12.80%
9.16%
Fixed Asset Turnover
1.37
2.52
2.26
Receivable days
189.69
93.63
101.04
Inventory Days
1.45
1.64
0.00
Payable days
104.01
74.29
78.56
Cash Conversion Cycle
87.13
20.99
22.48
Total Debt/Equity
0.76
0.41
0.07
Interest Cover
1.14
4.56
2.94

News Update


  • Future Supply Chain - Quarterly Results
    7th Nov 2020, 17:14 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.