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

Metal - Non Ferrous

Rating :
54/99  (View)

BSE: 522281 | NSE: Not Listed

71.75
-1.15 (-1.58%)
23-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  72.05
  •  72.90
  •  71.00
  •  72.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13769
  •  9.88
  •  103.70
  •  40.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 157.74
  • 10.92
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 448.06
  • 0.70%
  • 0.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.00%
  • 0.47%
  • 23.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 14.71
  • 8.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.20
  • 11.67
  • -2.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 8.51
  • -19.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 10.94
  • 10.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.71
  • 1.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 6.23
  • 7.42

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
182
392
-54%
345
393
-12%
343
364
-6%
367
333
10%
Expenses
179
378
-53%
331
373
-11%
328
347
-6%
350
320
9%
EBITDA
3
15
-78%
13
20
-33%
14
16
-12%
17
12
37%
EBIDTM
2%
4%
4%
5%
4%
5%
5%
4%
Other Income
1
1
-50%
0
2
-68%
1
1
-22%
1
1
-7%
Interest
6
8
-21%
7
8
-9%
6
8
-26%
7
6
13%
Depreciation
4
4
-1%
5
4
6%
5
4
12%
5
4
16%
PBT
-7
4
-
2
9
-77%
4
5
-9%
6
3
90%
Tax
-2
1
-
0
3
-87%
1
2
-53%
-1
1
-
PAT
-5
3
-
2
7
-73%
3
3
27%
7
2
203%
PATM
-3%
1%
1%
2%
1%
1%
2%
1%
EPS
-2.32
1.15
-
0.83
3.08
-73%
1.54
1.21
27%
3.12
1.03
203%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,236
1,446
1,423
1,138
801
728
747
Net Sales Growth
-17%
2%
25%
42%
10%
-3%
 
Cost Of Goods Sold
1,095
1,271
1,252
990
685
638
670
Gross Profit
141
175
170
148
116
91
77
GP Margin
11%
12%
12%
13%
14%
12%
10%
Total Expenditure
1,188
1,386
1,355
1,069
751
694
712
Power & Fuel Cost
-
28
25
16
14
13
13
% Of Sales
-
2%
2%
1%
2%
2%
2%
Employee Cost
-
33
29
23
18
16
14
% Of Sales
-
2%
2%
2%
2%
2%
2%
Manufacturing Exp.
-
36
35
28
22
20
10
% Of Sales
-
2%
2%
2%
3%
3%
1%
General & Admin Exp.
-
5
6
5
4
3
2
% Of Sales
-
0%
0%
0%
0%
0%
0%
Selling & Distn. Exp.
-
1
2
2
1
2
1
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
11
6
5
5
2
2
% Of Sales
-
1%
0%
0%
1%
0%
0%
EBITDA
48
60
68
69
50
35
35
EBITDA Margin
4%
4%
5%
6%
6%
5%
5%
Other Income
3
4
4
3
3
2
2
Interest
27
29
30
18
11
14
15
Depreciation
18
19
16
11
8
8
7
PBT
6
17
25
44
33
15
15
Tax
-1
2
9
16
12
5
5
Tax Rate
-14%
13%
34%
36%
34%
35%
35%
PAT
7
14
16
27
22
10
10
PAT before Minority Interest
8
15
17
28
22
10
10
Minority Interest
1
0
0
-1
0
0
0
PAT Margin
1%
1%
1%
2%
3%
1%
1%
PAT Growth
-51%
-12%
-40%
25%
128%
-3%
 
EPS
3.17
6.58
7.48
12.42
9.95
4.37
4.49

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
179
184
167
125
74
67
Share Capital
11
11
11
11
11
11
Total Reserves
168
173
156
114
63
56
Non-Current Liabilities
85
94
86
42
16
18
Secured Loans
39
41
40
18
0
1
Unsecured Loans
35
34
23
11
12
13
Long Term Provisions
1
1
1
1
1
1
Current Liabilities
270
325
265
171
123
129
Trade Payables
31
63
54
40
5
17
Other Current Liabilities
43
37
29
12
12
11
Short Term Borrowings
195
225
182
119
103
97
Short Term Provisions
1
0
1
1
3
5
Total Liabilities
541
609
525
339
213
213
Net Block
167
169
141
72
52
48
Gross Block
220
204
161
80
97
89
Accumulated Depreciation
53
35
19
8
45
41
Non Current Assets
202
225
224
123
61
56
Capital Work in Progress
1
1
6
0
2
0
Non Current Investment
27
48
66
41
0
0
Long Term Loans & Adv.
3
2
5
4
3
3
Other Non Current Assets
4
6
6
5
5
5
Current Assets
339
384
301
216
152
158
Current Investments
0
0
0
0
0
0
Inventories
102
100
45
40
20
16
Sundry Debtors
218
242
221
148
116
118
Cash & Bank
2
8
6
14
3
5
Other Current Assets
17
10
15
6
13
19
Short Term Loans & Adv.
9
23
13
8
9
11
Net Current Assets
69
59
36
44
29
29
Total Assets
541
609
525
339
213
213

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
64
-8
2
21
23
0
PBT
17
25
43
33
15
0
Adjustment
51
46
27
21
21
0
Changes in Working Capital
1
-70
-55
-20
-6
0
Cash after chg. in Working capital
69
1
16
34
29
0
Interest Paid
0
0
0
0
0
0
Tax Paid
-5
-8
-14
-13
-6
0
Other Direct Exp. Paid
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
Cash From Investing Activity
-17
-16
-65
-31
-11
0
Net Fixed Assets
-15
-37
-57
16
-10
Net Investments
21
18
-35
-38
0
Others
-22
3
27
-9
-1
Cash from Financing Activity
-54
28
53
21
-13
0
Net Cash Inflow / Outflow
-6
4
-10
11
-1
0
Opening Cash & Equivalents
7
4
13
2
3
0
Closing Cash & Equivalent
1
7
4
13
2
0

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
81
83
76
57
34
30
ROA
3%
3%
6%
8%
5%
5%
ROE
8%
10%
19%
22%
14%
15%
ROCE
9%
12%
18%
19%
16%
17%
Fixed Asset Turnover
6.82
7.81
9.68
10.04
8.71
9.39
Receivable days
58
59
58
54
53
52
Inventory Days
26
19
13
12
8
7
Payable days
12
15
16
11
6
8
Cash Conversion Cycle
71
63
55
55
55
50
Total Debt/Equity
1.63
1.71
1.53
1.18
1.59
1.70
Interest Cover
2
2
3
4
2
2

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.