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

Cigarettes/Tobacco

Rating :
N/A  (View)

BSE: 526723 | NSE: Not Listed

28.00
1.45 (5.46%)
26-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  25.50
  •  28.15
  •  25.50
  •  26.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6087
  •  1.70
  •  39.00
  •  16.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30.10
  • 6.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41.25
  • N/A
  • 0.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 0.00%
  • 24.79%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.99
  • -2.85
  • -1.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.58
  • 13.67
  • -5.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 29.91
  • 31.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 13.44
  • 9.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 1.04
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.06
  • 7.42
  • 5.29

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
4
4
5%
7
5
38%
5
5
1%
6
5
5%
Expenses
3
5
-45%
7
6
9%
4
4
9%
5
4
38%
EBITDA
2
-1
-
0
-1
-
1
2
-19%
0
2
-71%
EBIDTM
41%
-14%
2%
-24%
25%
31%
8%
30%
Other Income
1
1
-53%
2
5
-71%
1
2
-41%
1
1
5%
Interest
0
0
32%
0
0
21%
0
0
-52%
0
1
-39%
Depreciation
0
0
-64%
0
0
78%
0
0
0%
0
0
0%
PBT
2
0
-
1
3
-76%
2
3
-34%
1
2
-46%
Tax
0
0
0
1
2
-52%
0
0
0
0
0
0
PAT
2
0
-
0
1
-
2
3
-34%
1
2
-46%
PATM
40%
-1%
-5%
18%
37%
57%
17%
34%
EPS
1.67
-0.04
-
-0.34
0.88
-
1.83
2.79
-34%
0.93
1.73
-46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Net Sales
22
22
24
23
18
25
23
33
43
25
Net Sales Growth
12%
-9%
4%
26%
-27%
8%
-29%
-25%
77%
 
Cost Of Goods Sold
5
7
8
7
3
11
8
24
25
12
Gross Profit
17
15
16
16
15
14
15
9
18
12
GP Margin
77%
69%
67%
68%
82%
57%
65%
27%
42%
50%
Total Expenditure
19
17
18
17
13
23
20
32
33
18
Power & Fuel Cost
-
1
1
1
1
1
1
0
0
0
% Of Sales
-
2%
4%
4%
5%
5%
3%
1%
1%
2%
Employee Cost
-
4
4
4
4
4
4
3
4
3
% Of Sales
-
19%
19%
18%
24%
15%
17%
10%
8%
12%
Manufacturing Exp.
-
2
2
1
1
1
4
0
1
1
% Of Sales
-
8%
6%
4%
6%
5%
17%
1%
1%
4%
General & Admin Exp.
-
1
1
1
1
1
0
1
1
1
% Of Sales
-
4%
5%
6%
4%
5%
2%
4%
2%
4%
Selling & Distn. Exp.
-
3
1
2
2
4
3
3
3
1
% Of Sales
-
13%
5%
7%
12%
14%
12%
8%
6%
2%
Miscellaneous Exp.
-
0
0
0
0
0
0
1
0
0
% Of Sales
-
2%
2%
2%
2%
2%
1%
2%
1%
1%
EBITDA
4
5
6
6
5
3
3
0
10
6
EBITDA Margin
17%
22%
26%
28%
29%
10%
12%
1%
23%
25%
Other Income
5
10
5
4
3
2
1
7
6
4
Interest
1
2
2
3
4
1
1
3
2
0
Depreciation
2
2
2
2
2
1
1
2
1
1
PBT
6
11
7
5
3
2
2
2
13
9
Tax
1
2
1
1
1
0
1
0
1
1
Tax Rate
21%
22%
21%
25%
32%
4%
32%
17%
4%
13%
PAT
4
9
4
4
2
2
1
2
11
8
PAT before Minority Interest
4
9
4
4
2
2
1
2
12
8
Minority Interest
0
0
0
0
0
0
0
0
-1
0
PAT Margin
20%
40%
15%
17%
9%
9%
5%
6%
25%
33%
PAT Growth
-24%
134%
-4%
122%
-26%
86%
-33%
-83%
34%
 
EPS
4.09
8.06
3.44
3.57
1.61
2.18
1.17
1.74
10.15
7.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Shareholder's Funds
54
46
42
35
33
31
81
78
62
Share Capital
11
11
11
11
11
11
11
11
11
Total Reserves
43
35
31
24
22
20
70
66
50
Non-Current Liabilities
12
16
20
12
4
3
68
43
18
Secured Loans
0
0
16
8
0
0
55
32
2
Unsecured Loans
9
14
2
2
2
2
14
12
16
Long Term Provisions
3
3
3
3
2
1
0
0
0
Current Liabilities
17
20
21
32
44
21
121
61
41
Trade Payables
1
2
3
2
2
2
7
5
6
Other Current Liabilities
12
12
12
10
13
13
111
50
29
Short Term Borrowings
2
3
3
18
28
3
0
0
0
Short Term Provisions
1
3
2
2
1
3
3
5
6
Total Liabilities
82
82
83
79
81
54
275
190
123
Net Block
31
34
35
34
30
22
31
26
19
Gross Block
49
50
50
47
40
35
41
35
27
Accumulated Depreciation
18
16
14
12
11
13
10
9
8
Non Current Assets
37
41
46
43
42
36
36
34
25
Capital Work in Progress
1
1
1
3
6
9
5
8
6
Non Current Investment
4
4
5
1
1
1
0
0
0
Long Term Loans & Adv.
1
1
1
1
1
1
0
0
0
Other Non Current Assets
0
0
4
4
4
4
0
0
0
Current Assets
45
42
36
36
39
18
239
156
99
Current Investments
0
0
0
0
0
0
0
0
0
Inventories
2
3
4
5
4
4
129
89
49
Sundry Debtors
3
4
2
1
4
5
10
10
7
Cash & Bank
1
2
1
1
1
1
6
3
3
Other Current Assets
39
0
1
0
30
8
94
54
39
Short Term Loans & Adv.
38
33
30
29
30
8
94
54
39
Net Current Assets
28
22
16
4
-5
-3
117
95
58
Total Assets
82
82
83
79
81
54
275
190
123

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-4
2
6
4
-15
0
-16
-33
-26
PBT
11
5
5
3
2
0
2
13
9
Adjustment
-6
0
2
4
1
0
4
2
-1
Changes in Working Capital
-9
-2
0
-2
-18
0
-21
-47
-32
Cash after chg. in Working capital
-3
3
7
4
-14
0
-15
-32
-24
Interest Paid
0
0
0
0
0
0
0
0
0
Tax Paid
-1
-1
-1
0
-1
0
-1
-1
-2
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
2
0
-5
0
-1
9
-12
Net Fixed Assets
1
0
0
0
27
-6
-3
-12
Net Investments
1
0
-4
0
0
13
2
-6
Others
9
4
7
0
-32
-7
-1
27
Cash from Financing Activity
-7
-5
-8
-5
21
0
21
24
38
Net Cash Inflow / Outflow
-1
1
0
-1
1
0
3
0
0
Opening Cash & Equivalents
1
1
0
1
0
0
3
3
3
Closing Cash & Equivalent
0
1
1
0
1
0
6
3
3

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
50
43
39
32
31
28
75
71
57
ROA
10%
4%
5%
2%
3%
1%
1%
8%
7%
ROE
17%
8%
10%
5%
7%
2%
2%
18%
13%
ROCE
20%
11%
13%
11%
7%
3%
4%
14%
12%
Fixed Asset Turnover
0.45
0.52
0.65
0.64
0.85
0.76
1.06
1.68
1.28
Receivable days
57
40
18
33
50
94
92
60
71
Inventory Days
41
45
48
55
43
831
996
490
517
Payable days
29
58
62
49
36
90
64
58
103
Cash Conversion Cycle
68
27
4
38
57
835
1,024
491
485
Total Debt/Equity
0.22
0.38
0.58
0.85
0.91
0.15
0.85
0.57
0.29
Interest Cover
7
3
3
2
4
3
2
9
124

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.