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

Finance - Stock Broking

Rating :
N/A  (View)

BSE: 531861 | NSE: Not Listed

18.30
-0.35 (-1.88%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  19.30
  •  19.30
  •  18.00
  •  18.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1165
  •  0.21
  •  21.60
  •  8.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25.80
  • 12.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -36.38
  • 3.22%
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.71%
  • 1.75%
  • 30.94%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.51
  • 4.06
  • -5.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.90
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.97
  • -10.26
  • -41.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.89
  • 7.92
  • 6.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.35
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.16
  • -3.34
  • -5.39

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
7.49
4.81
55.72%
0.00
3.82
-100.00%
5.72
5.51
3.81%
5.23
5.29
-1.13%
Expenses
6.17
4.29
43.82%
0.00
4.79
-100.00%
4.87
4.90
-0.61%
4.90
4.60
6.52%
EBITDA
1.31
0.51
156.86%
0.00
-0.96
-
0.85
0.61
39.34%
0.33
0.68
-51.47%
EBIDTM
17.55%
10.67%
0.00%
-25.19%
14.81%
11.09%
6.36%
12.94%
Other Income
0.00
0.01
-100.00%
0.00
1.25
-100.00%
0.05
0.22
-77.27%
0.00
0.00
0.00
Interest
0.08
0.06
33.33%
0.00
0.10
-100.00%
0.13
0.09
44.44%
0.05
0.05
0.00%
Depreciation
0.04
0.03
33.33%
0.00
0.03
-100.00%
0.04
0.08
-50.00%
0.03
0.04
-25.00%
PBT
1.20
0.43
179.07%
0.00
0.16
-100.00%
0.74
0.66
12.12%
0.25
0.60
-58.33%
Tax
0.34
0.13
161.54%
0.00
0.02
-100.00%
0.20
0.22
-9.09%
0.06
0.15
-60.00%
PAT
0.86
0.30
186.67%
0.00
0.13
-100.00%
0.53
0.44
20.45%
0.20
0.45
-55.56%
PATM
11.46%
6.30%
0.00%
3.51%
9.35%
7.99%
3.75%
8.49%
EPS
0.62
0.22
181.82%
0.00
0.10
-100.00%
0.39
0.32
21.88%
0.14
0.33
-57.58%

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
-
20.83
23.28
24.31
20.06
17.07
21.27
13.11
14.14
17.06
26.87
Net Sales Growth
-
-10.52%
-4.24%
21.19%
17.52%
-19.75%
62.24%
-7.28%
-17.12%
-36.51%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
20.83
23.28
24.31
20.06
17.07
21.27
13.11
14.14
17.06
26.87
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
18.74
19.86
24.55
20.17
18.18
19.55
13.67
15.19
16.72
24.96
Power & Fuel Cost
-
0.13
0.15
0.17
0.22
0.25
0.22
0.22
0.24
0.20
0.23
% Of Sales
-
0.62%
0.64%
0.70%
1.10%
1.46%
1.03%
1.68%
1.70%
1.17%
0.86%
Employee Cost
-
4.86
4.87
4.58
3.87
4.13
2.71
2.60
2.50
2.65
2.86
% Of Sales
-
23.33%
20.92%
18.84%
19.29%
24.19%
12.74%
19.83%
17.68%
15.53%
10.64%
Manufacturing Exp.
-
11.20
12.25
16.40
13.59
12.08
15.57
9.88
10.80
12.82
20.47
% Of Sales
-
53.77%
52.62%
67.46%
67.75%
70.77%
73.20%
75.36%
76.38%
75.15%
76.18%
General & Admin Exp.
-
2.68
2.72
3.45
2.72
1.96
1.26
1.17
1.18
1.03
1.59
% Of Sales
-
12.87%
11.68%
14.19%
13.56%
11.48%
5.92%
8.92%
8.35%
6.04%
5.92%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.01
0.01
0.13
0.00
0.01
0.02
0.02
0.72
0.21
0.00
% Of Sales
-
0.05%
0.04%
0.53%
0%
0.06%
0.09%
0.15%
5.09%
1.23%
0.11%
EBITDA
-
2.09
3.42
-0.24
-0.11
-1.11
1.72
-0.56
-1.05
0.34
1.91
EBITDA Margin
-
10.03%
14.69%
-0.99%
-0.55%
-6.50%
8.09%
-4.27%
-7.43%
1.99%
7.11%
Other Income
-
0.07
0.60
7.78
8.62
4.89
4.63
4.16
3.74
3.60
2.76
Interest
-
0.44
0.39
0.41
0.44
0.62
0.64
0.46
0.64
0.90
0.68
Depreciation
-
0.14
0.20
0.09
0.13
0.20
0.23
0.24
0.29
0.34
0.39
PBT
-
1.58
3.43
7.04
7.95
2.97
5.48
2.90
1.76
2.71
3.60
Tax
-
0.41
0.95
1.09
2.55
0.96
1.70
0.90
0.57
0.88
1.19
Tax Rate
-
25.95%
27.70%
15.48%
32.08%
32.32%
31.02%
31.03%
32.39%
32.47%
33.06%
PAT
-
1.17
2.49
5.96
5.39
2.01
3.78
2.00
1.19
1.83
2.41
PAT before Minority Interest
-
1.17
2.49
5.96
5.39
2.01
3.78
2.00
1.19
1.83
2.41
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.62%
10.70%
24.52%
26.87%
11.78%
17.77%
15.26%
8.42%
10.73%
8.97%
PAT Growth
-
-53.01%
-58.22%
10.58%
168.16%
-46.83%
89.00%
68.07%
-34.97%
-24.07%
 
Unadjusted EPS
-
0.85
1.80
4.32
3.91
1.46
2.74
1.45
0.86
1.33
1.75

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
60.32
60.89
57.32
51.37
47.22
46.21
43.78
41.78
40.59
38.77
Share Capital
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
Total Reserves
46.48
47.05
43.49
37.53
33.39
32.37
29.95
27.95
26.75
24.93
Non-Current Liabilities
-0.26
-0.42
0.06
0.06
0.08
0.09
0.19
0.21
0.22
0.27
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
32.13
26.90
26.25
20.93
22.31
24.95
19.87
18.27
28.99
36.11
Trade Payables
31.35
26.27
25.15
19.12
16.65
19.90
15.12
15.09
23.69
30.18
Other Current Liabilities
0.79
0.64
0.67
0.27
1.04
0.43
2.20
2.85
0.88
0.06
Short Term Borrowings
0.00
0.00
0.00
0.00
0.82
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.44
1.53
3.80
4.62
2.55
0.32
4.41
5.87
Total Liabilities
92.19
87.37
83.63
72.36
69.61
71.25
63.86
60.28
69.81
75.16
Net Block
0.50
0.47
0.44
0.41
0.50
0.50
0.84
1.07
1.07
1.32
Gross Block
0.84
0.67
2.10
1.98
2.15
2.66
3.94
5.81
5.52
5.47
Accumulated Depreciation
0.34
0.20
1.66
1.57
1.65
2.16
3.10
4.74
4.45
4.15
Non Current Assets
14.19
12.68
26.22
42.94
23.84
42.08
17.66
23.29
35.42
75.16
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
6.67
5.20
3.43
4.45
4.44
4.42
3.62
1.31
1.31
1.31
Long Term Loans & Adv.
7.01
7.01
9.31
9.31
9.22
9.12
9.18
9.27
9.29
9.82
Other Non Current Assets
0.00
0.00
13.04
28.78
9.68
28.05
4.01
11.65
23.76
1.39
Current Assets
78.01
74.69
57.42
29.41
45.77
29.17
46.21
36.99
34.40
61.32
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
8.80
6.70
9.23
3.71
5.58
4.05
3.90
7.16
9.11
11.78
Cash & Bank
62.18
60.96
47.00
24.71
36.25
20.76
37.72
28.94
19.57
43.75
Other Current Assets
7.02
4.46
0.33
0.38
3.94
4.36
4.59
0.89
5.71
5.78
Short Term Loans & Adv.
2.51
2.57
0.86
0.61
3.62
4.05
4.25
0.63
5.45
5.36
Net Current Assets
45.87
47.79
31.16
8.48
23.46
4.22
26.33
18.72
5.41
25.21
Total Assets
92.20
87.37
83.64
72.35
69.61
71.25
63.87
60.28
69.82
136.48

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
0.54
-2.62
3.26
1.69
-6.48
5.19
-0.23
-5.55
-3.14
-8.09
PBT
1.58
3.43
7.04
7.95
2.97
5.48
2.90
1.76
2.71
3.60
Adjustment
-3.93
-4.36
-3.56
-7.61
-4.06
-3.76
-3.44
-2.10
-2.15
-1.66
Changes in Working Capital
3.25
-0.23
0.88
3.91
-4.56
5.16
1.21
-4.67
-2.74
-8.79
Cash after chg. in Working capital
0.91
-1.16
4.36
4.25
-5.65
6.88
0.67
-5.00
-2.19
-6.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.37
-1.46
-1.11
-2.56
-0.83
-1.69
-0.90
-0.55
-0.95
-1.24
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
2.21
5.03
-4.72
7.96
4.62
-2.41
3.29
3.58
4.65
1.36
Net Fixed Assets
-0.17
1.43
-0.12
0.17
0.51
1.28
1.87
-0.29
-0.08
-0.56
Net Investments
-1.48
-1.76
1.01
0.00
-0.03
-0.81
-2.31
0.00
0.00
0.83
Others
3.86
5.36
-5.61
7.79
4.14
-2.88
3.73
3.87
4.73
1.09
Cash from Financing Activity
-1.53
-1.48
-1.50
-2.26
-1.05
-1.89
-0.46
-0.64
-2.19
-1.97
Net Cash Inflow / Outflow
1.22
0.93
-2.96
7.39
-2.91
0.88
2.61
-2.61
-0.68
-8.70
Opening Cash & Equivalents
60.96
60.04
10.42
3.03
5.95
5.07
2.46
5.07
5.75
16.14
Closing Cash & Equivalent
62.18
60.96
7.47
10.42
3.03
5.95
5.07
2.46
5.07
7.44

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.)
43.60
44.00
41.43
37.12
34.13
33.40
31.64
30.20
29.34
28.02
ROA
1.30%
2.91%
7.64%
7.60%
2.86%
5.60%
3.22%
1.84%
2.52%
3.09%
ROE
1.93%
4.21%
10.96%
10.94%
4.30%
8.40%
4.67%
2.90%
4.60%
6.31%
ROCE
3.33%
6.47%
13.72%
16.87%
7.62%
13.60%
7.84%
5.84%
9.08%
11.19%
Fixed Asset Turnover
27.49
16.78
11.92
9.73
7.11
6.44
2.69
2.50
3.10
4.95
Receivable days
135.86
124.91
97.12
84.49
102.96
68.22
153.88
210.04
223.55
133.67
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
Payable days
643.23
536.18
380.08
366.25
400.15
340.72
424.90
510.53
612.68
492.98
Cash Conversion Cycle
-507.37
-411.27
-282.96
-281.75
-297.19
-272.50
-271.02
-300.49
-389.13
-359.25
Total Debt/Equity
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
Interest Cover
4.63
9.82
18.20
19.03
5.76
9.50
7.35
3.75
4.01
6.32

Annual Reports:


News Update


No Latest News!

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.