Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Metal - Non Ferrous

Rating :
N/A  (View)

BSE: 537254 | NSE: Not Listed

8.06
-0.15 (-1.83%)
25-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.44
  •  8.62
  •  8.02
  •  8.21
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7155
  •  0.58
  •  15.68
  •  4.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12.87
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 248.41
  • N/A
  • 0.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.28%
  • 3.71%
  • 26.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.47
  • -18.50
  • -39.21

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.59
  • 2.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.93
  • 0.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.46
  • 1.28

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
24.49
87.88
-72.13%
8.38
219.66
-96.19%
77.64
510.14
-84.78%
71.66
541.57
-86.77%
Expenses
44.66
112.92
-60.45%
22.47
207.69
-89.18%
162.36
490.77
-66.92%
91.80
518.69
-82.30%
EBITDA
-20.17
-25.04
-
-14.09
11.96
-
-84.73
19.37
-
-20.14
22.89
-
EBIDTM
-82.37%
-28.49%
-168.11%
5.45%
-109.13%
3.80%
14.01%
14.01%
Other Income
0.08
3.64
-97.80%
0.62
0.72
-13.89%
11.93
0.46
2,493.48%
0.97
0.42
130.95%
Interest
0.01
4.46
-99.78%
0.01
5.59
-99.82%
0.49
7.43
-93.41%
5.37
5.99
-10.35%
Depreciation
3.39
3.79
-10.55%
3.21
3.40
-5.59%
2.38
3.71
-35.85%
3.80
2.62
45.04%
PBT
-23.49
-46.01
-
-16.68
-12.98
-
-79.76
8.69
-
-28.35
14.69
-
Tax
-0.37
0.67
-
-0.28
-0.21
-
-0.95
2.74
-
-0.25
1.43
-
PAT
-23.12
-46.69
-
-16.40
-12.77
-
-78.81
5.96
-
-28.09
13.26
-
PATM
-94.40%
-53.13%
-195.73%
-5.81%
-101.51%
1.17%
7.11%
7.11%
EPS
-14.74
-29.78
-
-10.46
-9.50
-
-50.27
4.44
-
28.29
28.29
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
182.17
456.83
1,997.80
2,033.15
1,734.88
1,270.19
982.57
427.79
Net Sales Growth
-86.60%
-77.13%
-1.74%
17.19%
36.58%
29.27%
129.69%
 
Cost Of Goods Sold
4,797.92
506.16
1,884.62
1,952.60
1,657.03
1,220.05
941.17
408.28
Gross Profit
-4,615.75
-49.33
113.19
80.54
77.85
50.14
41.40
19.50
GP Margin
-2,533.76%
-10.80%
5.67%
3.96%
4.49%
3.95%
4.21%
4.56%
Total Expenditure
321.29
574.77
1,921.69
1,975.35
1,682.50
1,241.47
967.44
421.87
Power & Fuel Cost
-
5.53
6.77
3.09
1.88
0.32
0.26
0.02
% Of Sales
-
1.21%
0.34%
0.15%
0.11%
0.03%
0.03%
0.00%
Employee Cost
-
9.80
12.32
8.75
5.47
1.04
0.83
0.26
% Of Sales
-
2.15%
0.62%
0.43%
0.32%
0.08%
0.08%
0.06%
Manufacturing Exp.
-
3.33
5.02
3.79
4.82
8.49
6.32
0.00
% Of Sales
-
0.73%
0.25%
0.19%
0.28%
0.67%
0.64%
0%
General & Admin Exp.
-
7.47
7.34
6.79
3.07
1.83
1.62
0.17
% Of Sales
-
1.64%
0.37%
0.33%
0.18%
0.14%
0.16%
0.04%
Selling & Distn. Exp.
-
1.18
0.74
0.28
5.62
9.71
17.24
7.68
% Of Sales
-
0.26%
0.04%
0.01%
0.32%
0.76%
1.75%
1.80%
Miscellaneous Exp.
-
41.29
4.89
0.05
4.61
0.02
0.00
5.45
% Of Sales
-
9.04%
0.24%
0.00%
0.27%
0.00%
0%
1.27%
EBITDA
-139.13
-117.94
76.11
57.80
52.38
28.72
15.13
5.92
EBITDA Margin
-76.37%
-25.82%
3.81%
2.84%
3.02%
2.26%
1.54%
1.38%
Other Income
13.60
17.27
5.59
6.68
2.60
0.89
0.53
0.36
Interest
5.88
15.90
24.05
19.11
13.24
12.19
7.98
3.99
Depreciation
12.78
13.37
12.01
4.99
2.41
0.78
0.63
0.22
PBT
-148.28
-129.95
45.65
40.37
39.33
16.65
7.05
2.06
Tax
-1.85
-0.75
8.99
7.57
3.49
1.72
0.87
0.33
Tax Rate
1.25%
0.45%
19.69%
18.75%
8.87%
10.33%
12.34%
16.02%
PAT
-146.42
-166.35
36.67
32.80
35.84
14.93
6.18
1.73
PAT before Minority Interest
-146.42
-166.35
36.67
32.80
35.84
14.93
6.18
1.73
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-80.38%
-36.41%
1.84%
1.61%
2.07%
1.18%
0.63%
0.40%
PAT Growth
0.00%
-553.64%
11.80%
-8.48%
140.05%
141.59%
257.23%
 
Unadjusted EPS
-93.26
-105.96
23.36
20.89
22.83
9.51
3.94
1.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
108.62
268.71
229.28
147.44
62.58
48.20
42.81
Share Capital
15.68
13.44
13.44
13.44
10.90
10.90
10.90
Total Reserves
92.94
255.27
215.84
134.00
51.68
37.30
31.91
Non-Current Liabilities
8.69
39.47
7.16
61.03
70.90
31.75
0.16
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.03
0.06
Unsecured Loans
6.95
37.08
5.24
30.00
25.99
1.65
0.00
Long Term Provisions
0.96
0.87
0.60
0.40
0.10
0.07
0.02
Current Liabilities
324.64
285.22
257.22
299.03
244.85
192.38
66.61
Trade Payables
67.90
147.04
124.56
150.88
147.01
117.20
30.95
Other Current Liabilities
9.04
10.72
10.41
24.23
20.03
24.79
9.20
Short Term Borrowings
231.12
110.94
115.44
121.02
76.06
49.43
26.10
Short Term Provisions
16.58
16.52
6.82
2.90
1.75
0.94
0.36
Total Liabilities
441.95
593.40
493.66
507.50
378.33
272.33
109.58
Net Block
90.13
97.04
56.93
23.88
4.25
2.62
1.14
Gross Block
126.10
121.38
69.25
31.22
9.29
6.93
4.81
Accumulated Depreciation
35.97
24.34
12.33
7.34
5.04
4.32
3.67
Non Current Assets
123.95
120.32
72.90
81.61
42.65
4.57
21.76
Capital Work in Progress
9.47
10.43
9.84
16.08
0.52
0.40
0.00
Non Current Investment
11.86
0.00
0.00
0.00
36.45
0.00
19.93
Long Term Loans & Adv.
12.49
12.84
6.13
41.65
1.43
1.55
0.70
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
318.01
473.07
420.76
425.89
335.68
267.75
87.82
Current Investments
0.00
2.62
0.45
0.05
0.00
0.00
0.00
Inventories
49.41
118.40
100.28
72.15
74.15
60.87
16.03
Sundry Debtors
240.73
267.14
255.21
262.62
225.46
165.41
55.25
Cash & Bank
2.54
13.37
17.11
52.45
7.54
6.14
3.21
Other Current Assets
25.33
2.61
3.57
1.08
28.53
35.33
13.34
Short Term Loans & Adv.
24.19
68.94
44.15
37.54
26.86
34.36
13.03
Net Current Assets
-6.64
187.85
163.53
126.86
90.83
75.38
21.21
Total Assets
441.96
593.39
493.66
507.50
378.33
272.32
109.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
22.01
45.23
-4.33
14.12
0.80
-31.47
-4.02
PBT
-167.10
45.65
40.37
39.33
16.65
7.05
2.06
Adjustment
21.10
37.62
21.02
13.28
11.58
7.80
4.21
Changes in Working Capital
167.92
-37.39
-62.79
-36.72
-25.71
-45.38
-9.96
Cash after chg. in Working capital
21.93
45.88
-1.39
15.89
2.52
-30.52
-3.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.08
-0.65
-2.94
-1.77
-1.72
-0.94
-0.33
Other Direct Exp. Paid
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
Cash From Investing Activity
11.94
-49.15
6.37
-56.12
-38.14
17.42
-8.73
Net Fixed Assets
-3.45
-50.23
-31.80
-35.01
-2.36
-2.12
Net Investments
-9.23
-2.17
-0.40
0.05
-4.57
19.91
Others
24.62
3.25
38.57
-21.16
-31.21
-0.37
Cash from Financing Activity
-34.19
3.30
0.13
40.36
38.74
16.97
13.53
Net Cash Inflow / Outflow
-0.25
-0.63
2.17
-1.64
1.40
2.93
0.77
Opening Cash & Equivalents
2.05
2.67
0.50
2.14
6.14
3.21
2.44
Closing Cash & Equivalent
1.80
2.05
2.67
0.50
7.54
6.14
3.21

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
69.29
199.99
170.64
109.73
57.41
44.22
39.28
ROA
-32.13%
6.75%
6.55%
8.09%
4.59%
3.24%
1.58%
ROE
-88.17%
14.73%
17.41%
34.13%
26.95%
13.59%
4.03%
ROCE
-39.61%
18.18%
18.35%
22.70%
21.85%
17.86%
8.77%
Fixed Asset Turnover
3.69
20.96
40.56
86.73
156.57
167.34
133.80
Receivable days
202.89
47.72
46.39
50.70
56.16
40.98
47.14
Inventory Days
67.04
19.98
15.45
15.20
19.40
14.28
13.68
Payable days
36.87
9.67
18.60
31.00
39.23
27.80
27.21
Cash Conversion Cycle
233.06
58.03
43.23
34.90
36.33
27.47
33.61
Total Debt/Equity
2.19
0.55
0.53
1.02
1.63
1.06
0.61
Interest Cover
-9.51
2.90
3.11
3.97
2.37
1.88
1.52

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.