Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Finance - Investment

Rating :
53/99  (View)

BSE: 539113 | NSE: Not Listed

1224.90
19.05 (1.58%)
23-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1211.00
  •  1250.00
  •  1150.00
  •  1205.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  298
  •  3.65
  •  1948.00
  •  530.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 123.96
  • 4.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 140.18
  • 0.17%
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.71%
  • 0.04%
  • 26.98%
  • 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
  • -
  • 5.13
  • 4.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.82
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.57
  • 5.20

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
327
1,119
-71%
1,344
0
0
1,601
949
69%
1,337
1,148
16%
Expenses
320
1,111
-71%
1,334
0
0
1,590
948
68%
1,329
1,142
16%
EBITDA
7
8
-15%
11
0
0
11
1
1163%
8
6
33%
EBIDTM
2%
1%
1%
0%
1%
0%
1%
1%
Other Income
3
2
102%
0
0
0
1
5
-75%
2
2
-12%
Interest
0
0
-38%
1
0
0
1
0
300%
1
0
191%
Depreciation
1
1
-7%
1
0
0
1
1
-8%
1
1
-6%
PBT
9
7
29%
10
0
0
11
5
120%
9
7
19%
Tax
2
1
118%
2
0
0
3
0
3725%
3
1
171%
PAT
7
6
16%
7
0
0
7
5
59%
5
6
-11%
PATM
2%
1%
1%
0%
0%
0%
0%
1%
EPS
72.00
62.00
16%
74.90
0.00
0
74.70
47.11
59%
54.90
61.40
-11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
5,401
4,917
4,547
2,891
2,466
2,165
Net Sales Growth
-
10%
8%
57%
17%
14%
 
Cost Of Goods Sold
-
5,269
4,828
4,479
2,848
2,311
2,022
Gross Profit
-
132
89
67
43
155
144
GP Margin
-
2%
2%
1%
1%
6%
7%
Total Expenditure
-
5,363
4,901
4,529
2,881
2,433
2,138
Power & Fuel Cost
-
1
1
0
0
1
1
% Of Sales
-
0%
0%
0%
0%
0%
0%
Employee Cost
-
26
25
12
7
30
29
% Of Sales
-
0%
1%
0%
0%
1%
1%
Manufacturing Exp.
-
61
41
29
18
67
66
% Of Sales
-
1%
1%
1%
1%
3%
3%
General & Admin Exp.
-
6
6
7
8
21
21
% Of Sales
-
0%
0%
0%
0%
1%
1%
Selling & Distn. Exp.
-
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1
1
1
1
5
1
% Of Sales
-
0%
0%
0%
0%
0%
0%
EBITDA
-
38
16
18
10
32
27
EBITDA Margin
-
1%
0%
0%
0%
1%
1%
Other Income
-
5
13
208
12
5
3
Interest
-
2
1
2
2
3
4
Depreciation
-
3
3
4
3
3
3
PBT
-
37
24
220
17
31
24
Tax
-
9
2
6
4
11
8
Tax Rate
-
26%
8%
3%
23%
35%
35%
PAT
-
27
22
214
13
20
15
PAT before Minority Interest
-
27
22
214
13
20
15
Minority Interest
-
0
0
0
0
0
0
PAT Margin
-
0%
0%
5%
0%
1%
1%
PAT Growth
-
21%
-90%
1,581%
-38%
33%
 
EPS
-
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
367
351
149
139
118
Share Capital
1
1
1
1
1
1
Total Reserves
392
366
350
148
138
117
Non-Current Liabilities
-1
-2
1
2
6
10
Secured Loans
0
0
0
0
7
10
Unsecured Loans
0
0
0
0
0
0
Long Term Provisions
2
2
2
2
0
0
Current Liabilities
60
36
107
75
73
69
Trade Payables
7
4
8
27
29
37
Other Current Liabilities
10
8
10
18
15
11
Short Term Borrowings
33
17
22
17
13
9
Short Term Provisions
10
7
67
13
15
12
Total Liabilities
453
402
472
227
217
197
Net Block
64
76
76
50
54
40
Gross Block
84
95
92
67
68
52
Accumulated Depreciation
20
19
16
17
14
12
Non Current Assets
65
95
86
54
58
59
Capital Work in Progress
0
0
0
1
1
6
Non Current Investment
0
1
1
1
0
0
Long Term Loans & Adv.
1
18
9
2
2
14
Other Non Current Assets
0
0
0
0
1
0
Current Assets
388
307
386
172
159
137
Current Investments
55
98
122
8
5
0
Inventories
8
5
5
5
3
3
Sundry Debtors
4
4
16
35
43
49
Cash & Bank
17
13
118
93
77
63
Other Current Assets
304
1
1
1
31
22
Short Term Loans & Adv.
303
187
125
30
30
21
Net Current Assets
328
271
280
97
87
68
Total Assets
453
402
472
227
217
197

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
13
-276
18
21
108
PBT
35
24
279
33
31
25
Adjustment
5
-67
-210
2
7
6
Changes in Working Capital
-71
61
-280
3
-7
86
Cash after chg. in Working capital
-30
18
-211
38
32
117
Interest Paid
0
0
0
0
0
0
Tax Paid
-8
-5
-66
-20
-11
-9
Other Direct Exp. Paid
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
Cash From Investing Activity
29
-25
241
1
-16
-22
Net Fixed Assets
12
-2
-23
-3
-12
Net Investments
36
-69
-179
-2
-5
Others
-19
46
442
6
1
Cash from Financing Activity
13
-6
2
-5
-2
-76
Net Cash Inflow / Outflow
4
-18
-34
14
2
11
Opening Cash & Equivalents
12
30
64
49
47
51
Closing Cash & Equivalent
16
12
30
64
49
61

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
3,825
3,574
3,418
1,452
1,349
1,151
ROA
6%
5%
61%
6%
10%
8%
ROE
7%
6%
85%
9%
16%
13%
ROCE
10%
7%
82%
11%
23%
19%
Fixed Asset Turnover
60.29
52.60
57.06
42.71
41.09
41.69
Receivable days
0
1
2
5
7
8
Inventory Days
0
0
0
1
0
0
Payable days
0
0
1
4
5
6
Cash Conversion Cycle
0
1
1
2
2
2
Total Debt/Equity
0.08
0.05
0.06
0.12
0.17
0.18
Interest Cover
16
21
110
10
11
8

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.