Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Construction - Real Estate

Rating :
N/A  (View)

BSE: 532334 | NSE: Not Listed

11.05
-0.23 (-2.04%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  11.00
  •  11.82
  •  10.82
  •  11.28
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  810
  •  0.09
  •  12.59
  •  5.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.50
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 288.95
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.11%
  • 2.07%
  • 23.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 4.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.09
  • 3.83
  • -0.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.10
  • 11.42
  • 4.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -22.18
  • -18.59

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.12
  • -0.19
  • -0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.84
  • 12.96
  • 13.58

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
4.90
22.09
-77.82%
1.34
19.20
-93.02%
17.41
24.69
-29.49%
23.35
23.52
-0.72%
Expenses
6.84
14.80
-53.78%
5.21
14.22
-63.36%
12.82
14.30
-10.35%
13.88
13.68
1.46%
EBITDA
-1.94
7.30
-
-3.87
4.98
-
4.59
10.39
-55.82%
9.47
9.85
-3.86%
EBIDTM
-39.50%
33.02%
-289.53%
25.94%
26.36%
42.10%
40.55%
41.86%
Other Income
0.02
0.12
-83.33%
0.47
0.32
46.88%
0.01
0.98
-98.98%
0.74
0.29
155.17%
Interest
5.40
6.32
-14.56%
5.74
6.48
-11.42%
5.82
6.59
-11.68%
6.37
7.06
-9.77%
Depreciation
3.54
3.52
0.57%
3.51
3.48
0.86%
3.53
3.49
1.15%
3.52
3.58
-1.68%
PBT
-10.85
-2.43
-
-12.65
-4.66
-
-4.75
1.31
-
0.32
-0.50
-
Tax
-3.07
-0.65
-
-3.13
-1.12
-
-1.20
1.07
-
0.26
0.21
23.81%
PAT
-7.78
-1.78
-
-9.52
-3.54
-
-3.55
0.24
-
0.06
-0.71
-
PATM
-158.76%
-8.04%
-711.82%
-18.42%
-20.38%
0.96%
0.26%
-3.00%
EPS
-3.94
-0.90
-
-4.82
-1.79
-
-1.80
0.12
-
0.03
-0.36
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
47.00
82.05
89.22
83.78
73.41
68.00
Net Sales Growth
-47.49%
-8.04%
6.49%
14.13%
7.96%
 
Cost Of Goods Sold
4.81
7.73
10.98
8.20
8.22
7.04
Gross Profit
42.19
74.32
78.24
75.58
65.19
60.96
GP Margin
89.77%
90.58%
87.69%
90.21%
88.80%
89.65%
Total Expenditure
38.75
55.72
61.00
62.48
56.87
52.67
Power & Fuel Cost
-
6.25
6.63
6.71
6.99
7.50
% Of Sales
-
7.62%
7.43%
8.01%
9.52%
11.03%
Employee Cost
-
20.28
19.95
19.99
17.76
16.42
% Of Sales
-
24.72%
22.36%
23.86%
24.19%
24.15%
Manufacturing Exp.
-
7.38
8.34
9.00
7.04
7.11
% Of Sales
-
8.99%
9.35%
10.74%
9.59%
10.46%
General & Admin Exp.
-
9.41
9.80
13.80
13.62
10.83
% Of Sales
-
11.47%
10.98%
16.47%
18.55%
15.93%
Selling & Distn. Exp.
-
2.99
3.70
3.49
2.67
2.75
% Of Sales
-
3.64%
4.15%
4.17%
3.64%
4.04%
Miscellaneous Exp.
-
1.67
1.60
1.29
0.56
1.03
% Of Sales
-
2.04%
1.79%
1.54%
0.76%
1.51%
EBITDA
8.25
26.33
28.22
21.30
16.54
15.33
EBITDA Margin
17.55%
32.09%
31.63%
25.42%
22.53%
22.54%
Other Income
1.24
1.19
1.55
0.93
1.89
2.14
Interest
23.33
24.99
27.70
26.69
31.02
30.50
Depreciation
14.10
14.05
14.17
14.36
14.42
15.05
PBT
-27.93
-11.51
-12.11
-18.82
-27.00
-28.08
Tax
-7.14
-2.72
-1.68
-2.51
-6.96
3.13
Tax Rate
25.56%
23.63%
13.87%
13.34%
25.78%
-11.30%
PAT
-20.79
-8.80
-10.43
-16.31
-20.04
-30.83
PAT before Minority Interest
-20.79
-8.80
-10.43
-16.31
-20.04
-30.83
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-44.23%
-10.73%
-11.69%
-19.47%
-27.30%
-45.34%
PAT Growth
0.00%
15.63%
36.05%
18.61%
35.00%
 
Unadjusted EPS
-10.66
-4.51
-5.35
-8.36
-10.28
-15.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
205.85
219.79
238.11
253.58
97.38
Share Capital
19.73
19.73
19.73
0.27
96.41
Total Reserves
186.12
200.05
218.37
233.84
0.96
Non-Current Liabilities
216.06
237.20
241.31
255.68
321.04
Secured Loans
150.44
149.94
152.25
159.86
146.56
Unsecured Loans
106.17
118.44
118.34
122.24
145.44
Long Term Provisions
0.70
0.53
0.47
0.52
0.33
Current Liabilities
54.03
45.42
49.00
39.87
52.07
Trade Payables
14.78
12.17
15.31
17.97
15.61
Other Current Liabilities
23.98
18.16
18.45
11.95
27.45
Short Term Borrowings
15.00
14.89
15.13
9.93
9.00
Short Term Provisions
0.27
0.19
0.11
0.02
0.01
Total Liabilities
475.94
502.41
528.42
549.13
470.49
Net Block
435.49
447.53
460.78
474.74
417.93
Gross Block
491.70
490.03
489.18
489.16
461.21
Accumulated Depreciation
56.22
42.51
28.40
14.42
43.29
Non Current Assets
439.24
464.09
483.35
500.23
431.25
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.96
14.09
21.53
21.46
6.01
Long Term Loans & Adv.
1.45
1.49
0.90
0.80
0.98
Other Non Current Assets
0.35
0.98
0.15
3.23
6.33
Current Assets
36.69
38.32
45.07
48.90
39.23
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
14.83
13.85
17.25
16.70
18.92
Sundry Debtors
2.42
3.46
3.28
3.02
5.51
Cash & Bank
6.78
9.46
8.21
7.37
5.77
Other Current Assets
12.66
0.62
1.29
6.05
9.03
Short Term Loans & Adv.
11.93
10.92
15.04
15.77
8.09
Net Current Assets
-17.34
-7.10
-3.93
9.03
-12.84
Total Assets
475.93
502.41
528.42
549.13
470.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
28.61
33.50
28.86
1.80
17.23
PBT
-11.51
-12.11
-18.82
-27.00
-27.72
Adjustment
38.99
41.52
39.74
42.57
44.17
Changes in Working Capital
1.31
4.01
8.97
-14.27
1.89
Cash after chg. in Working capital
28.78
33.43
29.89
1.30
18.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.17
0.07
-1.03
0.50
-1.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
9.93
6.44
0.29
-1.15
3.19
Net Fixed Assets
-1.67
-0.85
-0.02
-27.95
Net Investments
12.13
7.44
-0.07
-15.42
Others
-0.53
-0.15
0.38
42.22
Cash from Financing Activity
-41.80
-37.89
-28.83
0.79
-19.73
Net Cash Inflow / Outflow
-3.26
2.05
0.31
1.44
0.69
Opening Cash & Equivalents
9.03
6.98
6.67
5.23
4.54
Closing Cash & Equivalent
5.77
9.03
6.98
6.67
5.23

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
105.64
112.80
122.22
0.00
10.60
ROA
-1.80%
-2.02%
-3.03%
-3.93%
-6.55%
ROE
-4.14%
-4.56%
-6.91%
-15.97%
-180.26%
ROCE
2.73%
3.02%
1.47%
0.83%
0.67%
Fixed Asset Turnover
0.17
0.18
0.17
0.15
0.15
Receivable days
13.08
13.80
13.73
21.21
29.60
Inventory Days
63.80
63.62
73.96
88.57
101.57
Payable days
83.35
81.76
98.00
109.95
101.55
Cash Conversion Cycle
-6.47
-4.35
-10.31
-0.17
29.61
Total Debt/Equity
1.33
1.31
1.21
1.25
3.30
Interest Cover
0.54
0.56
0.29
0.13
0.09

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.