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

Trading

Rating :
N/A  (View)

BSE: 539854 | NSE: Not Listed

60.90
2.90 (5.00%)
21-Jan-2021 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  60.90
  •  60.90
  •  60.90
  •  58.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56
  •  0.03
  •  65.20
  •  31.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19.25
  • 58.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 101.16
  • N/A
  • 5.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.68%
  • 0.00%
  • 34.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 131.80
  • 7.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 197.74
  • 16.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 54.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 33.51

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
93.81
69.19
35.58%
102.45
58.35
75.58%
0.00
0.00
0.00
62.43
63.10
-1.06%
Expenses
91.23
64.25
41.99%
96.55
57.88
66.81%
0.00
0.00
0.00
58.82
61.76
-4.76%
EBITDA
2.58
4.94
-47.77%
5.91
0.47
1,157.45%
0.00
0.00
0.00
3.62
1.34
170.15%
EBIDTM
2.75%
7.14%
5.77%
0.81%
0.00%
0.00%
5.79%
2.12%
Other Income
0.46
0.96
-52.08%
0.70
0.33
112.12%
0.00
0.00
0.00
0.21
-1.13
-
Interest
1.43
1.74
-17.82%
1.62
1.55
4.52%
0.00
0.00
0.00
1.60
1.78
-10.11%
Depreciation
0.68
0.77
-11.69%
0.68
0.77
-11.69%
0.00
0.00
0.00
0.78
0.81
-3.70%
PBT
0.93
3.40
-72.65%
4.31
-1.52
-
0.00
0.00
0.00
1.44
-2.39
-
Tax
0.33
0.49
-32.65%
1.11
0.00
0.00
0.00
0.00
0.00
0.38
0.00
0.00
PAT
0.60
2.91
-79.38%
3.20
-1.52
-
0.00
0.00
0.00
1.07
-2.39
-
PATM
0.64%
4.20%
3.12%
-2.60%
0.00%
0.00%
1.71%
-3.78%
EPS
1.91
9.19
-79.22%
4.15
-2.50
-
0.00
0.00
0.00
2.10
-7.55
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
288.46
257.93
233.49
200.24
4.31
1.84
2.38
Net Sales Growth
-
11.84%
10.47%
16.61%
4545.94%
134.24%
-22.69%
 
Cost Of Goods Sold
-
238.11
205.32
182.64
157.94
3.50
1.61
2.21
Gross Profit
-
50.35
52.61
50.85
42.30
0.81
0.23
0.17
GP Margin
-
17.45%
20.40%
21.78%
21.12%
18.79%
12.50%
7.14%
Total Expenditure
-
275.90
246.62
222.49
190.55
4.40
1.84
2.38
Power & Fuel Cost
-
0.01
6.28
6.32
5.75
0.00
0.00
0.00
% Of Sales
-
0.00%
2.43%
2.71%
2.87%
0%
0%
0%
Employee Cost
-
2.73
2.37
2.35
1.42
0.06
0.01
0.01
% Of Sales
-
0.95%
0.92%
1.01%
0.71%
1.39%
0.54%
0.42%
Manufacturing Exp.
-
14.86
5.27
6.13
5.51
0.12
0.15
0.14
% Of Sales
-
5.15%
2.04%
2.63%
2.75%
2.78%
8.15%
5.88%
General & Admin Exp.
-
3.93
3.77
3.00
2.08
0.35
0.07
0.03
% Of Sales
-
1.36%
1.46%
1.28%
1.04%
8.12%
3.80%
1.26%
Selling & Distn. Exp.
-
16.06
23.46
20.98
17.28
0.36
0.00
0.00
% Of Sales
-
5.57%
9.10%
8.99%
8.63%
8.35%
0%
0%
Miscellaneous Exp.
-
0.20
0.15
1.06
0.58
0.00
0.00
0.00
% Of Sales
-
0.07%
0.06%
0.45%
0.29%
0%
0%
0%
EBITDA
-
12.56
11.31
11.00
9.69
-0.09
0.00
0.00
EBITDA Margin
-
4.35%
4.38%
4.71%
4.84%
-2.09%
0%
0%
Other Income
-
3.42
2.87
1.76
2.17
0.11
0.01
0.00
Interest
-
6.71
6.29
5.41
5.10
0.00
0.00
0.00
Depreciation
-
3.10
3.34
3.16
2.61
0.00
0.00
0.00
PBT
-
6.17
4.55
4.19
4.15
0.02
0.01
-0.01
Tax
-
1.52
1.20
1.38
1.41
0.01
0.00
0.00
Tax Rate
-
24.72%
26.37%
32.94%
33.98%
50.00%
0.00%
0.00%
PAT
-
2.34
1.61
1.48
1.29
0.01
0.00
-0.01
PAT before Minority Interest
-
4.63
3.35
2.81
2.74
0.01
0.00
-0.01
Minority Interest
-
-2.29
-1.74
-1.33
-1.45
0.00
0.00
0.00
PAT Margin
-
0.81%
0.62%
0.63%
0.64%
0.23%
0%
-0.42%
PAT Growth
-
45.34%
8.78%
14.73%
12800%
0
100%
 
Unadjusted EPS
-
7.31
5.03
4.63
4.03
0.03
0.00
-0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
49.73
48.60
47.04
45.67
41.50
41.49
38.56
Share Capital
3.16
3.16
3.16
3.16
3.16
3.16
0.24
Total Reserves
46.57
45.44
43.88
42.50
38.34
38.33
38.32
Non-Current Liabilities
4.27
5.97
8.19
7.53
0.00
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
2.91
4.75
7.13
6.74
0.00
0.00
0.00
Long Term Provisions
0.36
0.26
0.18
0.15
0.00
0.00
0.00
Current Liabilities
92.99
80.02
88.04
56.43
0.36
0.33
0.65
Trade Payables
3.22
0.26
16.61
0.71
0.01
0.22
0.55
Other Current Liabilities
4.69
13.38
1.65
0.96
0.04
0.03
0.02
Short Term Borrowings
80.10
62.64
64.81
50.63
0.30
0.08
0.08
Short Term Provisions
4.99
3.74
4.97
4.13
0.01
0.00
0.00
Total Liabilities
174.29
157.65
164.61
129.64
41.94
41.90
39.29
Net Block
29.23
31.98
31.85
30.21
0.15
0.15
0.15
Gross Block
41.38
41.04
37.57
32.76
0.15
0.15
0.15
Accumulated Depreciation
12.14
9.06
5.72
2.56
0.00
0.00
0.00
Non Current Assets
29.96
58.13
58.67
58.38
38.70
38.70
38.70
Capital Work in Progress
0.00
0.00
0.28
0.24
0.00
0.00
0.00
Non Current Investment
0.00
25.52
25.91
26.73
38.55
38.55
34.48
Long Term Loans & Adv.
0.65
0.63
0.58
1.18
0.00
0.00
0.00
Other Non Current Assets
0.07
0.00
0.06
0.03
0.00
0.00
4.07
Current Assets
144.33
99.52
105.94
71.26
3.24
3.19
0.58
Current Investments
0.00
0.00
0.00
0.15
0.00
0.00
0.00
Inventories
76.39
38.55
49.09
30.05
0.00
2.69
0.00
Sundry Debtors
49.95
46.41
36.30
31.43
3.18
0.26
0.52
Cash & Bank
1.09
2.09
4.95
1.13
0.06
0.24
0.06
Other Current Assets
16.90
6.33
4.94
1.71
0.00
0.00
0.00
Short Term Loans & Adv.
12.57
6.14
10.66
6.79
0.00
0.00
0.00
Net Current Assets
51.34
19.50
17.90
14.82
2.88
2.86
-0.06
Total Assets
174.29
157.65
164.61
129.64
41.94
41.90
39.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-36.04
10.76
-1.49
-1.35
-0.41
-2.74
0.04
PBT
4.60
3.32
2.81
2.74
0.02
0.01
-0.01
Adjustment
11.27
10.87
9.88
9.11
0.00
0.00
0.00
Changes in Working Capital
-51.62
-1.06
-13.85
-13.19
-0.43
-2.75
0.05
Cash after chg. in Working capital
-35.76
13.12
-1.17
-1.34
-0.41
-2.74
0.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.28
-2.36
-0.32
-0.01
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
40.78
-7.36
10.70
3.86
0.00
0.00
-38.71
Net Fixed Assets
0.00
-0.44
0.00
-0.01
0.00
0.00
Net Investments
-0.88
0.00
0.00
0.00
0.00
0.00
Others
41.66
-6.92
10.70
3.87
0.00
0.00
Cash from Financing Activity
-5.74
-6.27
-5.38
-2.06
0.23
2.92
38.73
Net Cash Inflow / Outflow
-1.00
-2.86
3.83
0.46
-0.18
0.18
0.06
Opening Cash & Equivalents
2.09
4.95
1.13
0.67
0.24
0.06
0.00
Closing Cash & Equivalent
1.09
2.09
4.95
1.13
0.06
0.24
0.06

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
157.34
153.77
148.83
144.47
131.29
131.24
1601.86
ROA
2.79%
2.08%
1.91%
3.20%
0.03%
0.01%
-0.02%
ROE
9.42%
7.00%
6.06%
6.30%
0.03%
0.01%
-0.02%
ROCE
10.34%
9.22%
8.65%
12.77%
0.05%
0.02%
-0.01%
Fixed Asset Turnover
7.00
6.56
6.64
12.17
28.95
12.33
15.95
Receivable days
60.96
58.52
52.93
31.54
145.47
77.41
79.76
Inventory Days
72.72
62.01
61.85
54.78
0.00
535.45
0.00
Payable days
2.12
12.83
13.47
0.64
10.57
79.10
84.49
Cash Conversion Cycle
131.56
107.70
101.32
85.67
134.90
533.76
-4.74
Total Debt/Equity
1.67
1.39
1.53
1.26
0.01
0.00
0.00
Interest Cover
1.92
1.72
1.77
1.81
15.50
6.01
-27.51

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.