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

Finance - Investment

Rating :
62/99  (View)

BSE: 538891 | NSE: Not Listed

68.65
-0.85 (-1.22%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  69.90
  •  70.10
  •  68.10
  •  69.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47035
  •  32.29
  •  79.85
  •  17.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 172.90
  • 22.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 197.92
  • 0.73%
  • 3.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.16%
  • 0.02%
  • 35.44%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.31
  • 75.24
  • 2.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.25
  • 43.56
  • 5.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.77
  • 54.54
  • 10.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.03
  • 12.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.27
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.03
  • 9.39

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
51.10
39.86
28.20%
51.95
40.13
29.45%
50.01
41.81
19.61%
43.67
52.82
-17.32%
Expenses
48.62
38.66
25.76%
49.89
37.40
33.40%
45.88
39.26
16.86%
41.90
51.16
-18.10%
EBITDA
2.48
1.20
106.67%
2.06
2.74
-24.82%
4.13
2.55
61.96%
1.77
1.66
6.63%
EBIDTM
4.85%
3.02%
3.97%
6.82%
8.26%
6.09%
4.06%
3.15%
Other Income
0.83
0.19
336.84%
0.44
0.19
131.58%
0.78
0.18
333.33%
0.24
0.19
26.32%
Interest
0.06
0.26
-76.92%
0.05
0.13
-61.54%
0.65
0.02
3,150.00%
0.23
0.13
76.92%
Depreciation
0.14
0.40
-65.00%
0.13
0.10
30.00%
0.41
0.10
310.00%
0.45
0.10
350.00%
PBT
3.11
0.73
326.03%
2.32
2.69
-13.75%
3.86
2.61
47.89%
1.32
1.61
-18.01%
Tax
0.31
0.44
-29.55%
0.21
0.81
-74.07%
0.56
-0.70
-
0.26
0.68
-61.76%
PAT
2.80
0.29
865.52%
2.11
1.89
11.64%
3.30
3.31
-0.30%
1.06
0.93
13.98%
PATM
5.48%
0.73%
4.06%
4.70%
6.60%
7.92%
2.43%
1.77%
EPS
0.90
0.12
650.00%
0.63
0.75
-16.00%
1.08
1.32
-18.18%
0.42
0.37
13.51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
196.73
173.68
202.96
161.13
19.67
Net Sales Growth
12.66%
-14.43%
25.96%
719.17%
 
Cost Of Goods Sold
1.61
0.00
0.00
0.00
0.00
Gross Profit
195.12
173.68
202.96
161.13
19.67
GP Margin
99.18%
100%
100%
100%
100%
Total Expenditure
186.29
163.76
193.36
153.66
18.17
Power & Fuel Cost
-
0.27
0.17
0.09
0.08
% Of Sales
-
0.16%
0.08%
0.06%
0.41%
Employee Cost
-
138.59
175.74
135.60
16.26
% Of Sales
-
79.80%
86.59%
84.16%
82.66%
Manufacturing Exp.
-
17.14
9.74
12.86
1.16
% Of Sales
-
9.87%
4.80%
7.98%
5.90%
General & Admin Exp.
-
3.39
3.49
2.35
0.40
% Of Sales
-
1.95%
1.72%
1.46%
2.03%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
4.63
4.39
2.85
0.35
% Of Sales
-
2.67%
2.16%
1.77%
1.78%
EBITDA
10.44
9.92
9.60
7.47
1.50
EBITDA Margin
5.31%
5.71%
4.73%
4.64%
7.63%
Other Income
2.29
1.40
0.78
0.00
0.00
Interest
0.99
1.34
0.52
0.28
0.06
Depreciation
1.13
1.36
0.39
0.25
0.03
PBT
10.61
8.61
9.46
6.94
1.41
Tax
1.34
2.07
1.61
2.52
0.54
Tax Rate
12.63%
24.04%
17.02%
36.31%
38.30%
PAT
9.27
5.95
7.86
4.42
0.87
PAT before Minority Interest
7.63
6.54
7.86
4.42
0.87
Minority Interest
-1.64
-0.59
0.00
0.00
0.00
PAT Margin
4.71%
3.43%
3.87%
2.74%
4.42%
PAT Growth
44.39%
-24.30%
77.83%
408.05%
 
Unadjusted EPS
3.68
2.36
3.12
1.75
0.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
54.49
48.01
39.43
35.31
Share Capital
25.17
25.17
5.03
5.03
Total Reserves
29.32
22.85
34.40
30.27
Non-Current Liabilities
19.42
0.52
0.55
0.33
Secured Loans
0.55
0.38
0.53
0.32
Unsecured Loans
18.09
0.00
0.00
0.00
Long Term Provisions
0.96
0.13
0.00
0.00
Current Liabilities
51.11
29.30
29.67
24.07
Trade Payables
4.98
4.06
5.39
2.48
Other Current Liabilities
28.41
12.45
20.75
10.92
Short Term Borrowings
16.60
10.41
0.03
6.16
Short Term Provisions
1.12
2.38
3.49
4.51
Total Liabilities
126.70
77.83
69.65
59.71
Net Block
46.35
18.44
18.63
18.13
Gross Block
48.63
19.57
19.33
18.62
Accumulated Depreciation
2.28
1.13
0.70
0.48
Non Current Assets
48.30
18.94
19.02
18.31
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.95
0.50
0.38
0.18
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
78.40
58.89
50.63
41.39
Current Investments
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
43.71
39.01
34.55
27.84
Cash & Bank
10.40
1.04
0.54
0.06
Other Current Assets
24.29
4.52
2.75
0.17
Short Term Loans & Adv.
18.44
14.32
12.79
13.32
Net Current Assets
27.29
29.60
20.97
17.32
Total Assets
126.70
77.83
69.65
59.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
12.31
-9.89
7.60
-2.14
PBT
8.61
9.46
6.94
1.41
Adjustment
1.85
0.19
0.48
0.07
Changes in Working Capital
5.14
-16.58
3.73
-3.14
Cash after chg. in Working capital
15.60
-6.93
11.15
-1.65
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-3.30
-2.97
-3.55
-0.48
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8.31
0.58
-0.76
-0.15
Net Fixed Assets
-5.61
-0.05
-0.60
Net Investments
0.00
0.00
0.00
Others
-2.70
0.63
-0.16
Cash from Financing Activity
5.36
9.81
-6.36
-0.88
Net Cash Inflow / Outflow
9.36
0.50
0.48
-3.17
Opening Cash & Equivalents
1.04
0.54
0.06
0.21
Closing Cash & Equivalent
10.40
1.04
0.54
0.06

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
21.65
19.08
15.67
14.03
ROA
6.40%
10.66%
6.83%
1.46%
ROE
12.77%
17.97%
11.82%
2.47%
ROCE
13.38%
20.15%
17.60%
3.51%
Fixed Asset Turnover
5.09
10.44
8.49
1.06
Receivable days
86.92
66.14
70.66
516.67
Inventory Days
0.00
0.00
0.00
0.00
Payable days
10.43
9.25
9.63
51.58
Cash Conversion Cycle
76.49
56.89
61.04
465.09
Total Debt/Equity
0.65
0.23
0.02
0.19
Interest Cover
7.42
19.22
26.24
26.62

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.