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

Finance - Investment

Rating :
N/A  (View)

BSE: 539938 | NSE: Not Listed

41.85
0.00 (0%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  41.85
  •  41.85
  •  41.85
  •  41.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10
  •  0.00
  •  59.30
  •  14.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13.60
  • 5.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26.48
  • N/A
  • 1.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.69%
  • 0.38%
  • 30.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 14.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 242.21
  • -

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 328.48

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

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
19.18
21.77
-11.90%
19.86
18.23
8.94%
18.61
8.62
115.89%
23.18
1.18
1,864.41%
Expenses
17.96
20.77
-13.53%
18.74
17.29
8.39%
17.43
8.27
110.76%
22.05
0.95
2,221.05%
EBITDA
1.22
1.00
22.00%
1.12
0.94
19.15%
1.18
0.35
237.14%
1.13
0.23
391.30%
EBIDTM
6.38%
4.60%
5.64%
5.17%
6.35%
4.11%
4.86%
19.40%
Other Income
0.05
0.13
-61.54%
0.13
0.02
550.00%
0.00
0.01
-100.00%
0.00
0.00
0.00
Interest
0.33
0.30
10.00%
0.33
0.16
106.25%
0.36
0.01
3,500.00%
0.27
0.00
0.00
Depreciation
0.03
0.02
50.00%
0.03
0.02
50.00%
0.04
0.00
0.00
0.03
0.00
0.00
PBT
0.91
0.81
12.35%
0.89
0.79
12.66%
0.78
0.35
122.86%
0.83
0.23
260.87%
Tax
0.23
0.23
0.00%
0.22
0.20
10.00%
0.20
0.09
122.22%
0.21
0.06
250.00%
PAT
0.68
0.58
17.24%
0.67
0.59
13.56%
0.58
0.26
123.08%
0.62
0.17
264.71%
PATM
3.54%
2.65%
3.35%
3.21%
3.12%
3.04%
2.67%
14.55%
EPS
2.09
1.78
17.42%
2.05
1.80
13.89%
1.79
0.81
120.99%
1.90
0.53
258.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
80.83
81.96
9.95
0.00
Net Sales Growth
62.31%
723.72%
0
 
Cost Of Goods Sold
68.24
69.34
8.90
0.21
Gross Profit
12.59
12.63
1.06
-0.21
GP Margin
15.58%
15.41%
10.65%
0
Total Expenditure
76.18
77.56
9.25
0.34
Power & Fuel Cost
-
0.05
0.00
0.00
% Of Sales
-
0.06%
0%
0
Employee Cost
-
3.01
0.03
0.06
% Of Sales
-
3.67%
0.30%
0
Manufacturing Exp.
-
2.24
0.09
0.05
% Of Sales
-
2.73%
0.90%
0
General & Admin Exp.
-
2.85
0.23
0.02
% Of Sales
-
3.48%
2.31%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0
Miscellaneous Exp.
-
0.12
0.00
0.00
% Of Sales
-
0.15%
0%
0
EBITDA
4.65
4.40
0.70
-0.34
EBITDA Margin
5.75%
5.37%
7.04%
0
Other Income
0.18
0.05
0.36
0.39
Interest
1.29
1.15
0.05
0.00
Depreciation
0.13
0.10
0.00
0.00
PBT
3.41
3.20
1.01
0.05
Tax
0.86
0.85
0.27
0.02
Tax Rate
25.22%
26.56%
26.73%
40.00%
PAT
2.55
2.36
0.74
0.03
PAT before Minority Interest
2.55
2.36
0.74
0.03
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
3.15%
2.88%
7.44%
0
PAT Growth
59.38%
218.92%
2366.67%
 
Unadjusted EPS
7.97
7.38
2.31
0.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
6.36
4.00
3.27
Share Capital
3.25
3.25
3.25
Total Reserves
3.11
0.75
0.02
Non-Current Liabilities
13.09
0.10
0.00
Secured Loans
7.85
0.00
0.00
Unsecured Loans
5.23
0.11
0.02
Long Term Provisions
0.00
0.00
0.00
Current Liabilities
16.59
5.01
0.62
Trade Payables
13.97
4.91
0.61
Other Current Liabilities
2.06
0.05
0.00
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
0.56
0.06
0.01
Total Liabilities
36.04
9.11
3.89
Net Block
1.68
0.00
0.01
Gross Block
2.61
0.07
0.01
Accumulated Depreciation
0.92
0.07
0.00
Non Current Assets
2.02
0.79
2.39
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
0.34
0.79
2.39
Other Non Current Assets
0.00
0.00
0.00
Current Assets
34.02
8.32
1.50
Current Investments
0.00
0.00
0.00
Inventories
8.68
0.63
0.00
Sundry Debtors
22.77
6.47
1.33
Cash & Bank
0.78
1.18
0.16
Other Current Assets
1.80
0.00
0.00
Short Term Loans & Adv.
1.49
0.04
0.00
Net Current Assets
17.43
3.31
0.88
Total Assets
36.04
9.11
3.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-13.61
0.93
0.02
PBT
3.20
1.01
0.05
Adjustment
0.10
0.00
0.00
Changes in Working Capital
-11.83
0.12
-0.03
Cash after chg. in Working capital
-8.53
1.13
0.02
Interest Paid
0.00
0.00
0.00
Tax Paid
-5.09
-0.20
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-3.70
0.00
0.00
Net Fixed Assets
-0.14
0.00
Net Investments
-3.54
-0.03
Others
-0.02
0.03
Cash from Financing Activity
16.92
0.09
0.00
Net Cash Inflow / Outflow
-0.40
1.02
0.02
Opening Cash & Equivalents
1.18
0.16
0.14
Closing Cash & Equivalent
0.78
1.18
0.16

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
19.58
12.32
10.06
ROA
10.44%
11.32%
0.76%
ROE
45.48%
20.24%
0.90%
ROCE
36.08%
28.42%
1.41%
Fixed Asset Turnover
61.22
242.87
0.00
Receivable days
65.10
143.01
0.00
Inventory Days
20.73
23.16
0.00
Payable days
42.62
103.38
689.83
Cash Conversion Cycle
43.21
62.79
-689.83
Total Debt/Equity
2.15
0.03
0.01
Interest Cover
3.78
22.66
4635.50

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.