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

Miscellaneous

Rating :
69/99  (View)

BSE: 539400 | NSE: Not Listed

291.10
-12.05 (-3.97%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  302.95
  •  304.00
  •  285.60
  •  303.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  302
  •  0.88
  •  359.00
  •  132.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 181.58
  • 8.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 212.15
  • 0.69%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.79%
  • 0.00%
  • 3.89%
  • FII
  • DII
  • Others
  • 0.75%
  • 0.00%
  • 21.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.26
  • 0.86
  • 5.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.24
  • 7.30
  • 9.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.62
  • 15.02
  • 30.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.74
  • 9.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.87
  • 1.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.62
  • 7.22

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
83.32
76.05
9.56%
39.50
70.12
-43.67%
70.01
87.34
-19.84%
71.51
77.23
-7.41%
Expenses
72.64
67.34
7.87%
34.56
63.32
-45.42%
62.29
79.94
-22.08%
63.23
68.14
-7.21%
EBITDA
10.68
8.71
22.62%
4.94
6.80
-27.35%
7.72
7.40
4.32%
8.28
9.09
-8.91%
EBIDTM
12.82%
11.46%
12.50%
9.69%
11.02%
8.48%
11.58%
11.77%
Other Income
0.31
0.10
210.00%
0.55
0.01
5,400.00%
0.08
0.18
-55.56%
0.27
0.00
0.00
Interest
0.45
0.61
-26.23%
0.27
0.60
-55.00%
0.55
0.95
-42.11%
0.81
1.06
-23.58%
Depreciation
1.45
1.34
8.21%
1.23
1.25
-1.60%
1.63
1.88
-13.30%
1.41
1.25
12.80%
PBT
9.09
6.87
32.31%
3.99
4.96
-19.56%
7.15
4.75
50.53%
6.33
6.77
-6.50%
Tax
2.28
2.05
11.22%
1.02
1.39
-26.62%
1.98
1.68
17.86%
1.01
2.43
-58.44%
PAT
6.81
4.81
41.58%
2.97
3.57
-16.81%
5.17
3.08
67.86%
5.33
4.35
22.53%
PATM
8.18%
6.33%
7.52%
5.10%
7.39%
3.52%
7.45%
5.63%
EPS
10.92
7.71
41.63%
4.76
5.72
-16.78%
8.29
4.93
68.15%
8.54
6.96
22.70%

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
264.34
287.69
300.79
244.53
252.77
275.65
268.33
222.19
166.00
140.60
118.68
Net Sales Growth
-14.93%
-4.36%
23.01%
-3.26%
-8.30%
2.73%
20.77%
33.85%
18.07%
18.47%
 
Cost Of Goods Sold
162.53
152.85
164.83
144.19
167.36
190.82
190.50
155.55
115.37
93.95
78.13
Gross Profit
101.81
134.83
135.96
100.34
85.41
84.83
77.84
66.65
50.63
46.64
40.55
GP Margin
38.52%
46.87%
45.20%
41.03%
33.79%
30.77%
29.01%
30.00%
30.50%
33.17%
34.17%
Total Expenditure
232.72
256.18
268.69
224.91
231.76
253.50
250.01
208.32
154.77
130.93
111.05
Power & Fuel Cost
-
3.86
4.16
3.76
3.33
2.94
4.12
3.93
2.89
3.04
2.33
% Of Sales
-
1.34%
1.38%
1.54%
1.32%
1.07%
1.54%
1.77%
1.74%
2.16%
1.96%
Employee Cost
-
13.14
12.47
11.55
10.46
11.72
8.36
7.64
5.60
4.62
3.46
% Of Sales
-
4.57%
4.15%
4.72%
4.14%
4.25%
3.12%
3.44%
3.37%
3.29%
2.92%
Manufacturing Exp.
-
70.72
70.66
49.83
39.03
36.82
36.68
27.57
23.43
20.71
18.74
% Of Sales
-
24.58%
23.49%
20.38%
15.44%
13.36%
13.67%
12.41%
14.11%
14.73%
15.79%
General & Admin Exp.
-
2.40
3.56
3.61
3.32
3.24
2.68
4.07
2.76
3.65
3.63
% Of Sales
-
0.83%
1.18%
1.48%
1.31%
1.18%
1.00%
1.83%
1.66%
2.60%
3.06%
Selling & Distn. Exp.
-
11.06
10.90
9.51
7.40
6.08
6.83
2.40
2.13
2.96
3.67
% Of Sales
-
3.84%
3.62%
3.89%
2.93%
2.21%
2.55%
1.08%
1.28%
2.11%
3.09%
Miscellaneous Exp.
-
2.14
2.11
2.46
0.85
1.87
0.85
7.15
2.60
2.00
3.67
% Of Sales
-
0.74%
0.70%
1.01%
0.34%
0.68%
0.32%
3.22%
1.57%
1.42%
0.91%
EBITDA
31.62
31.51
32.10
19.62
21.01
22.15
18.32
13.87
11.23
9.67
7.63
EBITDA Margin
11.96%
10.95%
10.67%
8.02%
8.31%
8.04%
6.83%
6.24%
6.77%
6.88%
6.43%
Other Income
1.21
0.46
0.19
3.53
2.93
0.82
0.54
0.30
0.31
0.25
5.69
Interest
2.08
2.57
3.95
4.23
3.49
2.99
3.47
3.84
2.99
2.06
1.73
Depreciation
5.72
5.63
5.65
5.38
5.30
5.87
4.72
2.82
2.86
3.10
3.00
PBT
26.56
23.77
22.69
13.54
15.16
14.11
10.66
7.51
5.69
4.76
8.59
Tax
6.29
6.42
7.70
5.10
5.08
4.72
3.88
2.58
1.76
0.96
1.71
Tax Rate
23.68%
25.38%
33.94%
37.67%
33.51%
33.45%
36.40%
34.35%
30.93%
20.17%
19.91%
PAT
20.28
18.88
14.99
8.45
10.08
9.38
6.78
4.93
3.93
3.80
6.88
PAT before Minority Interest
20.28
18.88
14.99
8.45
10.08
9.38
6.78
4.93
3.93
3.80
6.88
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.67%
6.56%
4.98%
3.46%
3.99%
3.40%
2.53%
2.22%
2.37%
2.70%
5.80%
PAT Growth
28.27%
25.95%
77.40%
-16.17%
7.46%
38.35%
37.53%
25.45%
3.42%
-44.77%
 
Unadjusted EPS
32.71
30.45
24.18
13.63
16.26
15.13
10.94
7.95
6.34
6.13
11.10

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
110.63
93.21
79.01
70.56
61.90
53.99
48.96
45.12
42.08
39.20
Share Capital
6.24
6.24
6.24
6.24
6.24
6.24
6.24
6.24
6.24
6.24
Total Reserves
104.39
86.97
72.77
64.32
55.66
47.75
42.72
38.88
35.84
32.96
Non-Current Liabilities
4.39
4.19
3.89
5.76
13.26
14.86
16.46
0.21
0.14
30.05
Secured Loans
0.00
0.00
0.00
1.91
4.02
0.00
0.00
0.00
0.00
28.49
Unsecured Loans
3.55
3.55
3.55
3.55
9.16
14.82
16.15
0.00
0.00
1.47
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
82.28
101.30
89.88
88.24
87.97
87.40
90.45
71.47
50.12
24.39
Trade Payables
33.32
38.40
23.67
24.21
19.70
26.21
24.25
14.86
11.58
16.53
Other Current Liabilities
16.48
17.16
18.71
15.06
14.21
14.62
15.40
4.91
2.10
3.04
Short Term Borrowings
32.35
45.29
47.09
47.13
52.04
45.28
49.55
50.27
35.48
0.00
Short Term Provisions
0.13
0.43
0.42
1.84
2.01
1.29
1.26
1.43
0.96
4.83
Total Liabilities
197.30
198.70
172.78
164.58
163.14
156.26
155.88
116.80
92.34
93.64
Net Block
42.96
46.17
43.90
42.56
41.75
33.19
31.75
25.69
26.85
24.94
Gross Block
64.47
62.10
54.31
47.85
80.19
65.77
59.97
49.69
48.03
43.40
Accumulated Depreciation
21.51
15.92
10.41
5.29
38.45
32.58
28.21
24.00
21.18
18.46
Non Current Assets
48.81
49.52
46.25
48.47
47.20
43.76
43.01
32.88
29.29
24.97
Capital Work in Progress
3.04
0.46
0.10
1.72
2.88
7.57
9.26
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
1.01
0.03
0.52
0.45
0.03
Long Term Loans & Adv.
2.81
2.89
2.25
4.19
2.57
1.99
1.97
6.68
1.99
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
148.49
149.18
126.54
116.10
115.94
112.50
112.86
83.91
63.04
68.67
Current Investments
21.25
5.45
0.25
6.40
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
75.73
67.76
64.91
52.97
56.95
51.04
44.62
26.93
30.43
35.18
Sundry Debtors
22.21
35.91
34.25
31.95
34.42
27.66
35.75
31.72
10.95
12.98
Cash & Bank
5.34
3.02
2.01
1.70
1.59
1.36
0.59
0.86
5.29
1.36
Other Current Assets
23.95
0.12
0.23
0.20
22.98
32.44
31.89
24.40
16.37
19.15
Short Term Loans & Adv.
23.78
36.92
24.90
22.88
22.83
32.22
31.77
24.25
16.27
19.15
Net Current Assets
66.21
47.89
36.66
27.86
27.97
25.10
22.41
12.44
12.92
44.28
Total Assets
197.30
198.70
172.79
164.57
163.14
156.26
155.87
116.80
92.33
93.65

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
37.68
21.35
5.57
27.63
7.04
20.69
-2.34
-2.78
4.74
-6.42
PBT
23.77
22.69
13.54
15.16
14.11
10.66
7.54
5.69
4.76
8.59
Adjustment
9.68
9.02
8.08
7.31
8.18
7.39
5.84
5.55
4.91
-0.96
Changes in Working Capital
10.65
-3.63
-11.36
11.15
-10.70
7.20
-13.24
-12.26
-1.91
-11.12
Cash after chg. in Working capital
44.10
28.08
10.27
33.62
11.59
25.25
0.14
-1.03
7.76
-3.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.06
0.00
Tax Paid
-6.42
-6.73
-4.69
-5.98
-4.55
-4.57
-2.48
-1.76
-0.96
-1.66
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
-21.35
-13.68
1.58
-10.42
-8.53
-10.23
-9.33
-6.16
-5.23
6.00
Net Fixed Assets
-4.79
-4.49
-4.43
31.85
-6.92
-5.59
-4.69
-1.61
-4.62
-4.27
Net Investments
-15.80
-5.45
6.38
-6.39
0.57
-5.01
0.00
0.00
-0.42
0.97
Others
-0.76
-3.74
-0.37
-35.88
-2.18
0.37
-4.64
-4.55
-0.19
9.30
Cash from Financing Activity
-14.00
-6.66
-6.84
-17.10
1.71
-9.69
11.25
4.52
4.42
-0.30
Net Cash Inflow / Outflow
2.33
1.01
0.31
0.11
0.22
0.77
-0.42
-4.43
3.93
-0.71
Opening Cash & Equivalents
3.02
2.01
1.70
1.59
1.36
0.59
1.02
5.29
1.36
2.07
Closing Cash & Equivalent
5.34
3.02
2.01
1.70
1.59
1.36
0.59
0.86
5.29
1.36

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.)
177.29
149.38
126.62
113.07
92.76
80.09
72.02
65.86
61.00
56.28
ROA
9.54%
8.07%
5.01%
6.15%
5.88%
4.35%
3.61%
3.76%
4.09%
8.28%
ROE
18.53%
17.41%
11.29%
15.69%
17.40%
14.30%
11.45%
9.93%
10.39%
21.35%
ROCE
19.31%
19.61%
14.06%
15.15%
14.67%
12.81%
11.24%
10.52%
9.84%
16.65%
Fixed Asset Turnover
4.55
5.17
4.80
4.00
3.78
4.27
4.05
3.40
3.08
2.88
Receivable days
36.87
42.57
49.27
47.28
41.10
43.13
55.42
46.91
31.05
36.52
Inventory Days
91.03
80.49
87.72
78.31
71.50
65.06
58.77
63.06
85.18
88.62
Payable days
49.94
42.20
39.11
34.85
32.65
36.29
35.31
31.82
39.51
43.19
Cash Conversion Cycle
77.95
80.87
97.88
90.74
79.94
71.90
78.87
78.15
76.71
81.95
Total Debt/Equity
0.32
0.52
0.64
0.75
1.13
1.20
1.46
1.22
0.93
0.85
Interest Cover
10.86
6.75
4.20
5.34
5.71
4.07
2.95
2.90
3.31
5.96

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.