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

Electronics - Components

Rating :
60/99  (View)

BSE: 539984 | NSE: Not Listed

1729.75
-17.25 (-0.99%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1747.00
  •  1796.95
  •  1665.00
  •  1747.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  114
  •  1.97
  •  1796.95
  •  382.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 243.11
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 521.41
  • N/A
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.91%
  • 1.17%
  • 18.37%
  • FII
  • DII
  • Others
  • 0%
  • 0.31%
  • 5.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.37
  • -4.31
  • -7.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.26
  • -9.31
  • -6.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.60
  • 151.12
  • 266.29

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.37
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.83
  • 9.74

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
132.69
164.79
-19.48%
68.55
158.21
-56.67%
113.82
218.66
-47.95%
113.55
205.91
-44.85%
Expenses
127.71
152.11
-16.04%
70.41
149.44
-52.88%
111.50
197.80
-43.63%
109.41
196.59
-44.35%
EBITDA
4.98
12.69
-60.76%
-1.86
8.76
-
2.33
20.87
-88.84%
4.14
9.32
-55.58%
EBIDTM
3.75%
7.70%
-2.71%
5.54%
2.04%
9.54%
3.65%
4.53%
Other Income
1.71
0.99
72.73%
0.38
2.69
-85.87%
1.23
1.89
-34.92%
0.74
2.36
-68.64%
Interest
9.67
11.84
-18.33%
9.40
11.97
-21.47%
10.35
9.77
5.94%
11.02
7.58
45.38%
Depreciation
6.94
7.04
-1.42%
6.94
7.03
-1.28%
7.05
4.36
61.70%
7.12
3.89
83.03%
PBT
-9.92
-5.21
-
-17.82
-7.53
-
-13.86
8.34
-
-13.25
-0.08
-
Tax
-3.90
1.10
-
-3.63
-1.07
-
-2.41
6.49
-
-6.51
0.63
-
PAT
-6.02
-6.30
-
-14.19
-6.46
-
-11.44
1.86
-
-6.75
-0.71
-
PATM
-4.54%
-3.82%
-20.70%
-4.09%
-10.05%
0.85%
-5.94%
-0.34%
EPS
-10.47
-18.36
-
-73.62
-21.36
-
-52.40
20.37
-
-17.45
-2.65
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
428.61
550.33
711.38
699.23
668.00
685.79
788.57
718.71
638.93
Net Sales Growth
-42.67%
-22.64%
1.74%
4.68%
-2.59%
-13.03%
9.72%
12.49%
 
Cost Of Goods Sold
290.90
363.96
519.96
472.57
446.50
473.10
611.08
520.92
443.94
Gross Profit
137.71
186.36
191.42
226.66
221.50
212.69
177.49
197.79
194.99
GP Margin
32.13%
33.86%
26.91%
32.42%
33.16%
31.01%
22.51%
27.52%
30.52%
Total Expenditure
419.03
522.44
670.69
660.41
626.19
640.34
757.92
683.71
581.47
Power & Fuel Cost
-
54.92
53.61
57.75
52.12
44.76
35.77
40.41
36.63
% Of Sales
-
9.98%
7.54%
8.26%
7.80%
6.53%
4.54%
5.62%
5.73%
Employee Cost
-
31.31
25.90
32.56
30.78
31.47
29.59
27.50
25.51
% Of Sales
-
5.69%
3.64%
4.66%
4.61%
4.59%
3.75%
3.83%
3.99%
Manufacturing Exp.
-
43.83
44.12
61.50
55.28
46.24
46.96
47.51
39.71
% Of Sales
-
7.96%
6.20%
8.80%
8.28%
6.74%
5.96%
6.61%
6.22%
General & Admin Exp.
-
16.18
17.19
26.16
31.68
33.52
26.49
30.06
27.22
% Of Sales
-
2.94%
2.42%
3.74%
4.74%
4.89%
3.36%
4.18%
4.26%
Selling & Distn. Exp.
-
0.44
0.93
0.70
0.65
1.82
0.58
1.67
0.59
% Of Sales
-
0.08%
0.13%
0.10%
0.10%
0.27%
0.07%
0.23%
0.09%
Miscellaneous Exp.
-
11.79
8.97
9.17
9.17
9.43
7.44
15.63
7.89
% Of Sales
-
2.14%
1.26%
1.31%
1.37%
1.38%
0.94%
2.17%
1.23%
EBITDA
9.59
27.89
40.69
38.82
41.81
45.45
30.65
35.00
57.46
EBITDA Margin
2.24%
5.07%
5.72%
5.55%
6.26%
6.63%
3.89%
4.87%
8.99%
Other Income
4.06
5.68
11.84
9.24
9.20
5.18
4.50
2.07
2.16
Interest
40.44
45.18
32.99
37.71
37.03
34.00
21.84
25.51
23.85
Depreciation
28.05
28.24
16.34
16.89
16.16
13.51
9.17
13.37
12.72
PBT
-54.85
-39.85
3.20
-6.53
-2.18
3.12
4.14
-1.81
23.05
Tax
-16.45
-8.89
5.83
-3.59
-4.18
-0.20
1.89
1.02
0.31
Tax Rate
29.99%
22.31%
292.96%
85.07%
191.74%
39.22%
45.65%
-80.31%
1.34%
PAT
-38.40
-30.96
-3.84
-0.63
2.00
-0.31
2.25
-2.29
22.74
PAT before Minority Interest
-22.21
-30.96
-3.84
-0.63
2.00
-0.31
2.25
-2.29
22.74
Minority Interest
16.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-8.96%
-5.63%
-0.54%
-0.09%
0.30%
-0.05%
0.29%
-0.32%
3.56%
PAT Growth
0.00%
-706.25%
-509.52%
-131.50%
745.16%
-113.78%
198.25%
-110.07%
 
Unadjusted EPS
-274.29
-221.14
-27.43
-4.50
14.29
-2.21
16.07
-16.36
162.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
424.91
440.86
400.03
399.59
270.21
270.69
266.38
261.72
Share Capital
49.93
49.93
1.44
1.44
1.44
1.44
1.44
1.44
Total Reserves
374.98
390.94
398.59
398.15
268.77
269.25
264.93
260.28
Non-Current Liabilities
217.94
234.07
239.61
182.78
73.58
70.19
52.37
65.04
Secured Loans
126.26
133.74
125.37
53.81
46.31
42.15
24.70
33.63
Unsecured Loans
24.64
22.91
70.69
71.05
0.00
0.00
0.34
0.00
Long Term Provisions
6.09
5.26
5.36
5.27
4.89
6.06
6.71
6.51
Current Liabilities
244.70
279.87
276.49
264.02
351.72
233.99
290.79
216.01
Trade Payables
81.05
150.22
160.20
126.93
139.85
52.97
103.84
94.52
Other Current Liabilities
34.01
34.33
57.13
50.49
40.53
37.93
61.85
45.51
Short Term Borrowings
128.45
93.71
54.13
79.34
163.90
137.74
119.95
71.27
Short Term Provisions
1.18
1.62
5.03
7.26
7.44
5.35
5.15
4.70
Total Liabilities
931.39
1,013.78
916.13
846.39
695.51
574.87
609.54
542.77
Net Block
403.65
423.35
225.65
427.20
238.29
167.37
158.87
169.04
Gross Block
557.66
550.24
359.36
559.35
356.97
275.30
259.09
256.04
Accumulated Depreciation
154.01
126.89
133.71
132.15
118.68
107.94
100.22
87.00
Non Current Assets
627.10
641.57
554.29
515.98
321.19
305.69
242.19
231.30
Capital Work in Progress
1.07
0.12
106.88
38.78
27.59
92.03
22.30
11.94
Non Current Investment
206.34
206.14
208.17
34.87
35.69
25.86
32.43
32.92
Long Term Loans & Adv.
12.34
10.99
11.00
12.03
19.62
20.43
28.31
17.19
Other Non Current Assets
3.70
0.96
2.59
3.10
0.00
0.00
0.29
0.21
Current Assets
304.30
372.20
361.84
330.42
374.32
269.18
367.34
311.44
Current Investments
0.00
0.00
3.09
0.00
2.15
0.00
0.00
0.00
Inventories
112.01
86.21
71.44
60.00
76.86
48.42
77.36
100.66
Sundry Debtors
136.44
222.27
207.65
221.62
256.08
166.98
245.08
176.72
Cash & Bank
14.17
7.06
27.16
13.82
9.41
18.33
16.20
8.55
Other Current Assets
41.69
0.77
2.65
3.53
29.83
35.44
28.70
25.51
Short Term Loans & Adv.
40.36
55.89
49.83
31.45
29.17
34.46
20.39
25.23
Net Current Assets
59.60
92.33
85.35
66.39
22.60
35.19
76.56
95.43
Total Assets
931.40
1,013.77
916.13
846.40
695.51
574.87
609.53
542.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
12.43
17.04
71.30
60.90
18.47
42.60
10.60
5.15
PBT
-39.85
1.99
-4.22
-2.18
3.12
4.14
-1.27
23.05
Adjustment
68.05
35.69
45.85
45.68
39.23
28.53
39.61
35.06
Changes in Working Capital
-15.00
-20.25
30.03
17.58
-22.62
10.14
-27.26
-48.28
Cash after chg. in Working capital
13.20
17.43
71.66
61.08
19.73
42.81
11.09
9.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.77
-0.39
-0.36
-0.19
-1.26
-0.22
-0.49
-4.68
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-12.72
-94.27
-61.94
-21.19
-28.91
-63.41
-10.77
-21.05
Net Fixed Assets
-3.68
36.24
199.12
-201.81
-3.38
-63.31
-12.10
Net Investments
-0.20
-0.55
-195.93
-3.08
-26.71
-26.73
-3.51
Others
-8.84
-129.96
-65.13
183.70
1.18
26.63
4.84
Cash from Financing Activity
5.93
57.36
10.90
-37.13
6.73
22.95
7.82
-1.78
Net Cash Inflow / Outflow
5.64
-19.87
20.26
2.58
-3.71
2.13
7.66
-17.68
Opening Cash & Equivalents
4.58
24.45
4.19
1.61
5.32
16.20
8.55
26.22
Closing Cash & Equivalent
10.22
4.58
24.45
4.19
1.61
18.33
16.20
8.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
2608.82
2719.37
2772.40
2769.41
1870.63
1873.96
1837.76
1804.99
ROA
-3.18%
-0.40%
-0.07%
0.26%
-0.05%
0.38%
-0.40%
4.19%
ROE
-8.05%
-0.97%
-0.16%
0.60%
-0.11%
0.84%
-0.87%
8.73%
ROCE
0.75%
5.13%
5.24%
6.30%
7.04%
5.91%
6.06%
12.30%
Fixed Asset Turnover
0.99
1.56
1.56
1.62
2.39
3.14
3.07
2.76
Receivable days
118.96
110.29
109.01
117.81
101.99
89.76
97.45
91.26
Inventory Days
65.73
40.44
33.38
33.75
30.20
27.40
41.13
51.98
Payable days
76.86
85.46
81.00
82.70
52.44
36.58
57.11
59.57
Cash Conversion Cycle
107.83
65.28
61.39
68.86
79.76
80.58
81.48
83.68
Total Debt/Equity
0.69
0.59
0.66
0.54
0.82
0.70
0.58
0.46
Interest Cover
0.12
1.06
0.89
0.94
0.98
1.19
0.95
1.97

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.