Nifty
Sensex
:
:
14506.25
49329.54
224.95 (1.58%)
765.27 (1.58%)

Finance - Investment

Rating :
45/99  (View)

BSE: 539113 | NSE: Not Listed

1300.00
0.00 (0%)
19-Jan-2021 | 2:02PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1331.00
  •  1331.00
  •  1292.00
  •  1300.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  117
  •  1.52
  •  1948.00
  •  530.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 133.64
  • 4.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 149.86
  • 0.15%
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.71%
  • 0.03%
  • 26.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.80
  • 16.98
  • 5.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.39
  • 3.08
  • 16.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.99
  • 5.54
  • -50.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.11
  • 4.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.66
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.14
  • 4.72

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
753.42
1,336.93
-43.65%
326.87
1,118.86
-70.79%
1,344.26
978.31
37.41%
1,601.07
949.26
68.67%
Expenses
743.38
1,328.54
-44.05%
319.89
1,110.69
-71.20%
1,333.59
968.41
37.71%
1,590.21
948.40
67.67%
EBITDA
10.04
8.39
19.67%
6.98
8.17
-14.57%
10.67
9.90
7.78%
10.86
0.86
1,162.79%
EBIDTM
1.33%
0.63%
2.14%
0.73%
0.79%
1.01%
0.68%
0.09%
Other Income
1.26
1.83
-31.15%
3.19
1.59
100.63%
0.29
3.27
-91.13%
1.25
5.05
-75.25%
Interest
0.56
0.67
-16.42%
0.29
0.47
-38.30%
0.60
0.79
-24.05%
0.72
0.18
300.00%
Depreciation
0.72
0.78
-7.69%
0.70
0.75
-6.67%
0.84
1.14
-26.32%
0.86
0.93
-7.53%
PBT
10.03
8.77
14.37%
9.18
7.12
28.93%
9.65
11.24
-14.15%
10.53
4.79
119.83%
Tax
2.49
3.28
-24.09%
1.98
0.91
117.58%
2.16
1.42
52.11%
3.06
0.08
3,725.00%
PAT
7.54
5.49
37.34%
7.20
6.21
15.94%
7.49
9.82
-23.73%
7.47
4.71
58.60%
PATM
1.00%
0.41%
2.20%
0.56%
0.56%
1.00%
0.47%
0.50%
EPS
71.60
53.11
34.81%
68.29
60.12
13.59%
71.11
95.43
-25.48%
72.08
46.69
54.38%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,025.62
5,401.12
4,916.94
4,546.55
2,891.02
2,465.90
2,165.48
Net Sales Growth
-8.16%
9.85%
8.15%
57.26%
17.24%
13.87%
 
Cost Of Goods Sold
3,904.34
5,269.26
4,827.75
4,479.48
2,848.17
2,310.65
2,021.58
Gross Profit
121.28
131.86
89.20
67.07
42.85
155.25
143.90
GP Margin
3.01%
2.44%
1.81%
1.48%
1.48%
6.30%
6.65%
Total Expenditure
3,987.07
5,363.29
4,901.25
4,528.90
2,881.39
2,433.40
2,138.19
Power & Fuel Cost
-
0.61
0.73
0.41
0.46
0.78
0.74
% Of Sales
-
0.01%
0.01%
0.01%
0.02%
0.03%
0.03%
Employee Cost
-
25.70
25.37
11.99
6.52
30.22
28.65
% Of Sales
-
0.48%
0.52%
0.26%
0.23%
1.23%
1.32%
Manufacturing Exp.
-
60.91
40.98
29.29
18.35
67.18
66.37
% Of Sales
-
1.13%
0.83%
0.64%
0.63%
2.72%
3.06%
General & Admin Exp.
-
6.18
6.13
7.22
7.62
20.75
21.04
% Of Sales
-
0.11%
0.12%
0.16%
0.26%
0.84%
0.97%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.24
1.02
0.92
0.72
4.60
0.55
% Of Sales
-
0.02%
0.02%
0.02%
0.02%
0.19%
0.03%
EBITDA
38.55
37.83
15.69
17.65
9.63
32.50
27.29
EBITDA Margin
0.96%
0.70%
0.32%
0.39%
0.33%
1.32%
1.26%
Other Income
5.99
5.21
12.95
207.59
11.74
5.14
3.48
Interest
2.17
2.46
1.19
2.01
1.78
3.30
3.54
Depreciation
3.12
3.23
3.49
3.51
2.91
2.89
2.98
PBT
39.39
37.36
23.96
219.72
16.69
31.44
24.25
Tax
9.69
9.39
1.97
6.22
3.72
11.07
8.28
Tax Rate
24.60%
26.03%
8.22%
2.83%
22.66%
35.21%
35.14%
PAT
29.70
26.67
21.99
213.51
12.70
20.37
15.28
PAT before Minority Interest
29.70
26.67
21.99
213.51
12.70
20.37
15.28
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.74%
0.49%
0.45%
4.70%
0.44%
0.83%
0.71%
PAT Growth
13.23%
21.28%
-89.70%
1581.18%
-37.65%
33.31%
 
Unadjusted EPS
297.00
266.70
219.90
2,135.10
127.00
203.70
152.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
393.24
367.40
351.40
149.29
138.69
118.32
Share Capital
1.03
1.03
1.03
1.03
1.03
1.03
Total Reserves
392.21
366.37
350.37
148.26
137.66
117.30
Non-Current Liabilities
-0.52
-1.93
1.00
2.07
5.79
9.63
Secured Loans
0.00
0.00
0.13
0.40
6.69
10.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.92
1.64
1.52
2.34
0.00
0.00
Current Liabilities
60.30
36.37
106.82
75.24
72.57
68.75
Trade Payables
7.25
4.06
8.13
26.65
29.05
36.91
Other Current Liabilities
10.38
8.47
9.86
18.16
15.00
10.96
Short Term Borrowings
33.05
16.84
21.53
17.40
13.22
8.89
Short Term Provisions
9.62
6.99
67.30
13.04
15.29
11.99
Total Liabilities
453.02
401.84
472.06
226.60
217.05
196.70
Net Block
63.97
75.68
75.70
50.37
53.93
39.77
Gross Block
84.25
94.91
92.05
67.31
68.09
51.94
Accumulated Depreciation
20.28
19.24
16.35
16.94
14.16
12.17
Non Current Assets
65.11
94.79
85.66
54.14
57.92
59.48
Capital Work in Progress
0.00
0.00
0.04
1.06
1.04
5.78
Non Current Investment
0.43
0.73
0.64
0.56
0.00
0.00
Long Term Loans & Adv.
0.71
18.38
9.28
1.85
2.06
13.94
Other Non Current Assets
0.00
0.00
0.00
0.31
0.89
0.00
Current Assets
387.91
307.05
386.40
172.46
159.13
137.22
Current Investments
54.67
98.00
122.18
8.42
5.10
0.00
Inventories
8.02
4.67
4.89
5.15
3.32
2.90
Sundry Debtors
4.43
3.71
15.79
34.62
42.84
49.38
Cash & Bank
16.84
12.92
117.70
93.12
76.80
62.71
Other Current Assets
303.95
0.58
1.25
0.65
31.08
22.23
Short Term Loans & Adv.
303.32
187.17
124.59
30.49
30.26
21.41
Net Current Assets
327.61
270.68
279.58
97.21
86.56
68.47
Total Assets
453.02
401.84
472.06
226.60
217.05
196.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-38.45
12.85
-276.11
17.76
20.92
108.34
PBT
35.46
23.98
279.49
33.41
31.44
24.83
Adjustment
4.91
-67.24
-209.98
2.15
7.26
6.45
Changes in Working Capital
-70.63
60.99
-280.03
2.56
-6.54
85.80
Cash after chg. in Working capital
-30.26
17.73
-210.51
38.11
32.16
117.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.18
-4.88
-65.60
-20.35
-11.24
-8.74
Other Direct Exp. Paid
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
Cash From Investing Activity
28.99
-24.74
240.51
1.20
-16.17
-21.85
Net Fixed Assets
11.93
-1.76
-23.35
-2.51
-12.02
Net Investments
35.94
-69.32
-178.60
-2.12
-5.37
Others
-18.88
46.34
442.46
5.83
1.22
Cash from Financing Activity
13.44
-6.00
1.85
-4.52
-2.50
-75.97
Net Cash Inflow / Outflow
3.98
-17.90
-33.75
14.44
2.26
10.52
Opening Cash & Equivalents
11.85
29.75
63.50
49.07
46.81
50.79
Closing Cash & Equivalent
15.83
11.85
29.75
63.50
49.07
61.31

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
3825.26
3573.96
3418.26
1452.20
1349.14
1151.02
ROA
6.24%
5.03%
61.12%
5.73%
9.85%
7.77%
ROE
7.01%
6.12%
85.29%
8.82%
15.85%
12.91%
ROCE
9.51%
6.64%
82.10%
11.04%
23.04%
19.49%
Fixed Asset Turnover
60.29
52.60
57.06
42.71
41.09
41.69
Receivable days
0.27
0.72
2.02
4.89
6.83
8.32
Inventory Days
0.43
0.35
0.40
0.53
0.46
0.49
Payable days
0.38
0.45
1.40
3.53
4.98
6.34
Cash Conversion Cycle
0.32
0.62
1.03
1.90
2.30
2.47
Total Debt/Equity
0.08
0.05
0.06
0.12
0.17
0.18
Interest Cover
15.66
21.21
110.28
10.23
10.51
7.65

Annual Reports:


News Update


No Latest News!

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.