Nifty
Sensex
:
:
11767.75
40145.50
-162.60 (-1.36%)
-540.00 (-1.33%)

Power Generation/Distribution

Rating :
N/A  (View)

BSE: 533451 | NSE: KARMAENG

9.30
0.15 (1.64%)
26-Oct-2020 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  9.30
  •  9.80
  •  9.25
  •  9.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  301
  •  0.03
  •  15.55
  •  8.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10.76
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 84.58
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.70%
  • 3.04%
  • 19.43%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.29
  • 2.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.42
  • -13.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.25
  • 380.43

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.71
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 11.63
  • 8.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
7
9
-25%
6
6
3%
8
5
49%
19
18
4%
Expenses
7
7
4%
4
6
-33%
6
9
-32%
12
12
2%
EBITDA
0
3
-92%
2
0
-
1
-4
-
7
6
7%
EBIDTM
3%
30%
31%
-7%
19%
-79%
37%
36%
Other Income
0
0
-67%
0
0
81%
0
1
-53%
0
2
-76%
Interest
2
2
-13%
2
2
-9%
2
2
11%
2
2
8%
Depreciation
2
2
-4%
2
2
4%
2
2
8%
2
1
14%
PBT
-3
-1
-
-1
-4
-
-2
-7
-
4
-1
-
Tax
0
0
-
0
1
-
0
1
-
1
0
23%
PAT
-3
-1
-
-1
-5
-
-1
-7
-
3
-2
-
PATM
-40%
-6%
-16%
-79%
-18%
-142%
16%
-11%
EPS
-2.42
-0.47
-
-0.81
-4.04
-
-1.20
-6.35
-
2.62
-1.67
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
40
35
40
33
19
19
31
32
27
17
Net Sales Growth
3%
-14%
24%
72%
-2%
-38%
-1%
18%
57%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
0
0
Gross Profit
39
35
41
33
19
20
32
32
27
17
GP Margin
100%
100%
101%
101%
101%
102%
100%
101%
101%
102%
Total Expenditure
29
28
28
20
12
13
18
14
10
7
Power & Fuel Cost
-
0
1
0
1
1
0
0
0
0
% Of Sales
-
1%
1%
1%
3%
3%
0%
0%
0%
0%
Employee Cost
-
5
4
5
5
6
5
4
3
2
% Of Sales
-
13%
10%
15%
26%
28%
15%
11%
11%
10%
Manufacturing Exp.
-
19
16
8
4
5
10
8
5
3
% Of Sales
-
55%
40%
25%
22%
25%
31%
24%
19%
18%
General & Admin Exp.
-
4
3
2
2
2
2
2
2
2
% Of Sales
-
11%
6%
6%
10%
10%
8%
6%
7%
9%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1
6
4
1
1
1
1
1
1
% Of Sales
-
2%
14%
13%
5%
4%
3%
3%
2%
4%
EBITDA
10
6
12
13
7
6
13
18
17
10
EBITDA Margin
26%
18%
30%
40%
35%
31%
43%
57%
62%
61%
Other Income
1
2
0
1
1
1
2
1
3
2
Interest
7
7
8
12
12
12
12
12
10
4
Depreciation
7
6
6
6
7
7
10
9
8
8
PBT
-2
-4
-2
-4
-12
-11
-6
-2
2
0
Tax
0
1
2
-2
1
-3
-1
-1
2
0
Tax Rate
5%
-10%
-106%
43%
-17%
33%
26%
27%
81%
-2%
PAT
-2
-10
-2
0
-5
-5
-1
-1
0
1
PAT before Minority Interest
-2
-12
-4
-2
-8
-7
-4
-2
0
1
Minority Interest
0
2
1
2
3
2
3
1
0
0
PAT Margin
-5%
-29%
-6%
0%
-24%
-24%
-4%
-3%
1%
3%
PAT Growth
0%
-306%
-2,633%
98%
2%
-243%
-37%
-370%
-37%
 
EPS
-1.81
-8.60
-2.12
-0.08
-3.96
-4.05
-1.18
-0.86
0.32
0.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
41
82
59
29
34
39
40
42
43
Share Capital
12
12
12
12
12
12
12
12
12
Total Reserves
30
70
47
18
22
27
29
30
31
Non-Current Liabilities
53
70
35
52
48
65
81
95
68
Secured Loans
38
50
22
40
37
51
62
71
44
Unsecured Loans
0
0
0
0
0
0
0
0
0
Long Term Provisions
1
0
0
1
1
1
0
1
1
Current Liabilities
50
27
73
75
75
56
30
27
47
Trade Payables
1
1
1
3
2
1
1
1
12
Other Current Liabilities
11
13
18
19
19
14
16
15
14
Short Term Borrowings
38
12
53
52
55
37
9
8
20
Short Term Provisions
0
1
1
1
0
5
4
3
1
Total Liabilities
146
183
172
164
155
160
156
170
164
Net Block
89
97
103
106
113
116
131
98
101
Gross Block
216
217
217
214
214
211
217
175
171
Accumulated Depreciation
127
121
114
108
102
95
86
77
70
Non Current Assets
117
159
135
121
127
132
141
148
144
Capital Work in Progress
1
1
1
4
3
3
3
43
36
Non Current Investment
26
61
29
8
8
8
3
3
3
Long Term Loans & Adv.
0
0
1
1
1
3
1
1
1
Other Non Current Assets
0
0
1
2
2
2
2
2
2
Current Assets
29
24
38
43
29
28
15
23
20
Current Investments
0
0
0
0
0
0
0
0
0
Inventories
3
5
5
5
5
4
4
3
3
Sundry Debtors
10
8
26
31
16
5
5
12
13
Cash & Bank
12
6
5
6
5
4
4
2
1
Other Current Assets
4
1
0
1
3
15
3
6
3
Short Term Loans & Adv.
3
4
1
1
2
14
2
2
3
Net Current Assets
-21
-3
-36
-32
-46
-28
-14
-4
-27
Total Assets
146
183
173
164
155
160
156
170
164

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
6
22
5
-13
1
-16
11
1
0
PBT
-4
-2
-4
-7
-10
-6
-3
2
0
Adjustment
12
19
10
7
7
9
9
8
0
Changes in Working Capital
0
5
-1
-13
8
-16
7
-9
0
Cash after chg. in Working capital
8
22
6
-13
4
-13
13
1
0
Interest Paid
0
0
0
0
0
0
0
0
0
Tax Paid
-2
-1
-1
0
-4
-3
-2
0
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-11
4
8
0
-3
0
-2
-12
0
Net Fixed Assets
-7
0
0
0
-3
0
0
-6
Net Investments
29
-25
-9
-10
0
-3
0
0
Others
-32
29
17
10
0
3
-2
-6
Cash from Financing Activity
7
-21
-14
13
3
16
-9
13
0
Net Cash Inflow / Outflow
3
4
-1
0
1
0
0
3
0
Opening Cash & Equivalents
5
0
1
1
1
1
1
-2
0
Closing Cash & Equivalent
8
5
0
1
1
1
1
1
0

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
36
70
51
25
29
33
35
36
37
ROA
-7%
-2%
-1%
-5%
-4%
-3%
-1%
0%
0%
ROE
-19%
-5%
-5%
-24%
-18%
-10%
-6%
1%
1%
ROCE
-3%
4%
5%
4%
2%
5%
7%
9%
4%
Fixed Asset Turnover
0.16
0.19
0.15
0.09
0.09
0.15
0.16
0.16
0.10
Receivable days
99
156
320
457
203
61
99
166
267
Inventory Days
42
46
54
89
82
45
39
43
69
Payable days
10
14
32
47
28
12
14
141
361
Cash Conversion Cycle
132
188
342
499
257
94
124
68
-25
Total Debt/Equity
2.07
0.89
1.55
3.74
3.11
2.57
2.07
2.17
1.71
Interest Cover
-1
1
1
0
0
1
1
1
1

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.