Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Household & Personal Products

Rating :
55/99  (View)

BSE: 530689 | NSE: Not Listed

31.80
1.10 (3.58%)
24-Nov-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  30.00
  •  32.15
  •  29.35
  •  30.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9099
  •  2.89
  •  35.00
  •  11.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 59.48
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 92.66
  • N/A
  • 4.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 9.98%
  • 1.44%
  • 18.86%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 69.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.79
  • -15.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -6.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -19.11

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.22
  • 3.34
  • 2.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 100.08
  • 114.80
  • 137.78

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
5
26
-80%
12
31
-61%
28
39
-29%
21
43
-51%
Expenses
6
28
-78%
14
32
-58%
26
37
-30%
21
44
-51%
EBITDA
-1
-2
-
-1
-1
-
2
3
-18%
0
-1
-
EBIDTM
-19%
-6%
-12%
-4%
8%
7%
-2%
-2%
Other Income
0
1
-64%
1
1
83%
0
0
0
1
0
1250%
Interest
1
0
46%
1
0
28%
1
1
0%
1
1
-8%
Depreciation
0
0
157%
0
0
24%
0
0
29%
0
0
-13%
PBT
-2
-2
-
-1
-1
-
2
2
-15%
-1
-1
-
Tax
0
0
0
0
1
-96%
0
0
500%
0
0
0
PAT
-2
-2
-
-1
-2
-
2
2
-20%
-1
-1
-
PATM
-32%
-6%
-10%
-6%
5%
5%
-3%
-3%
EPS
-0.85
-0.87
-
-0.62
-0.99
-
0.78
0.98
-20%
-0.28
-0.74
-

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
66
88
147
148
107
107
168
129
22
Net Sales Growth
-53%
-40%
-1%
38%
0%
-36%
30%
488%
 
Cost Of Goods Sold
55
75
121
127
91
87
148
117
17
Gross Profit
11
13
26
21
16
20
20
12
5
GP Margin
17%
15%
18%
14%
15%
19%
12%
10%
21%
Total Expenditure
67
89
147
149
110
105
166
130
24
Power & Fuel Cost
-
1
1
0
0
0
0
0
0
% Of Sales
-
1%
1%
0%
0%
0%
0%
0%
0%
Employee Cost
-
5
5
5
6
4
3
3
2
% Of Sales
-
6%
4%
3%
5%
4%
2%
3%
11%
Manufacturing Exp.
-
0
0
4
3
3
3
4
2
% Of Sales
-
0%
0%
2%
3%
3%
2%
3%
10%
General & Admin Exp.
-
3
4
4
4
4
3
2
1
% Of Sales
-
4%
3%
3%
4%
4%
2%
2%
5%
Selling & Distn. Exp.
-
3
9
7
6
5
6
4
1
% Of Sales
-
4%
6%
5%
5%
4%
4%
3%
4%
Miscellaneous Exp.
-
2
7
2
1
2
2
0
0
% Of Sales
-
2%
5%
2%
0%
2%
1%
0%
1%
EBITDA
-1
-1
0
-1
-3
2
2
-1
-2
EBITDA Margin
-1%
-1%
0%
-1%
-3%
2%
1%
-1%
-9%
Other Income
2
2
1
3
3
1
1
2
1
Interest
2
3
2
5
3
2
2
1
1
Depreciation
1
1
1
0
0
0
1
0
0
PBT
-2
-2
-2
-4
-3
1
0
-1
-2
Tax
0
0
1
0
0
1
0
0
0
Tax Rate
-9%
-9%
-45%
3%
-4%
64%
78%
-55%
-3%
PAT
-2
-2
-2
-4
-3
0
0
-2
-1
PAT before Minority Interest
-2
-2
-2
-4
-3
0
0
-1
-2
Minority Interest
0
0
0
0
0
0
0
-1
1
PAT Margin
-3%
-2%
-2%
-2%
-3%
0%
0%
-1%
-4%
PAT Growth
0%
21%
33%
-4%
-1,112%
240%
105%
-110%
 
EPS
-0.97
-0.98
-1.25
-1.85
-1.77
0.18
0.05
-0.96
-0.46

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
16
18
17
23
28
24
24
24
Share Capital
20
20
20
20
20
19
19
15
Total Reserves
-4
-2
-3
3
8
5
5
4
Non-Current Liabilities
2
11
0
0
1
0
1
2
Secured Loans
0
10
0
0
0
0
0
2
Unsecured Loans
0
0
0
0
0
0
0
0
Long Term Provisions
0
0
0
0
0
0
0
0
Current Liabilities
57
69
157
98
75
78
57
11
Trade Payables
5
15
6
5
2
13
10
8
Other Current Liabilities
14
19
39
5
20
2
2
2
Short Term Borrowings
37
33
109
85
52
61
45
1
Short Term Provisions
2
2
3
2
1
1
0
0
Total Liabilities
76
98
174
121
104
102
82
37
Net Block
15
13
14
13
13
11
12
12
Gross Block
21
18
18
17
18
15
15
14
Accumulated Depreciation
6
5
5
4
4
4
3
2
Non Current Assets
16
14
16
14
20
14
13
12
Capital Work in Progress
1
1
1
0
0
1
1
1
Non Current Investment
0
0
0
1
7
1
0
0
Long Term Loans & Adv.
0
0
2
0
0
0
0
0
Other Non Current Assets
0
0
0
0
0
0
0
0
Current Assets
59
83
157
107
84
88
69
24
Current Investments
0
0
0
0
5
4
10
0
Inventories
1
5
8
5
5
3
3
3
Sundry Debtors
9
20
30
31
22
44
21
7
Cash & Bank
14
12
42
17
8
6
8
3
Other Current Assets
36
9
27
8
44
31
27
10
Short Term Loans & Adv.
32
38
50
45
35
21
20
10
Net Current Assets
2
14
0
9
8
11
12
13
Total Assets
76
98
174
121
104
102
82
37

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
9
36
2
-33
15
-22
-29
-11
PBT
-2
-2
-4
-3
1
0
-1
-2
Adjustment
1
6
5
4
3
3
1
1
Changes in Working Capital
9
32
-4
-31
14
-24
-28
-10
Cash after chg. in Working capital
8
37
-3
-30
17
-20
-28
-10
Interest Paid
0
0
5
-3
-2
-2
0
0
Tax Paid
0
-1
0
0
0
0
0
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
Extra & Other Items
1
0
0
0
0
0
0
0
Cash From Investing Activity
0
2
0
9
-8
4
-11
0
Net Fixed Assets
-3
-1
-2
0
-1
-1
-1
Net Investments
0
4
-2
10
-7
5
-10
Others
2
-2
4
0
0
0
0
Cash from Financing Activity
-8
-68
23
33
-6
16
44
14
Net Cash Inflow / Outflow
1
-30
25
10
2
-2
5
3
Opening Cash & Equivalents
3
33
17
8
6
8
3
0
Closing Cash & Equivalent
4
3
42
17
8
6
8
3

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
8
9
8
11
14
13
13
13
ROA
-2%
-2%
-2%
-3%
0%
0%
-2%
-4%
ROE
-11%
-14%
-19%
-14%
1%
0%
-6%
-9%
ROCE
2%
1%
1%
0%
4%
3%
1%
-4%
Fixed Asset Turnover
4.52
8.08
8.40
6.14
6.44
11.22
9.07
1.57
Receivable days
60
62
75
91
113
71
40
122
Inventory Days
12
16
16
16
14
7
8
50
Payable days
44
29
14
13
28
26
25
111
Cash Conversion Cycle
27
49
77
94
99
52
24
61
Total Debt/Equity
2.93
2.35
6.84
3.81
1.87
2.61
1.90
0.15
Interest Cover
0
0
0
0
1
1
0
-2

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.