Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Trading

Rating :
52/99  (View)

BSE: 505590 | NSE: Not Listed

414.00
-4.90 (-1.17%)
24-Nov-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  418.90
  •  422.00
  •  414.00
  •  418.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8413
  •  34.83
  •  468.00
  •  247.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 529.91
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,087.13
  • N/A
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.71%
  • 0.00%
  • 12.89%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 18.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.83
  • 105.03
  • -10.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 54.49
  • 243.68
  • 7.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 67.97
  • 200.08
  • 37.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.33
  • 7.32
  • 6.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 0.80
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.96
  • 17.22
  • 7.65

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
365
391
-7%
92
302
-69%
314
137
129%
403
267
51%
Expenses
315
329
-4%
102
257
-60%
255
83
209%
337
216
56%
EBITDA
50
62
-19%
-9
46
-
58
55
7%
67
50
32%
EBIDTM
14%
16%
-10%
15%
19%
40%
17%
19%
Other Income
8
9
-14%
8
9
-18%
8
9
-18%
8
10
-19%
Interest
26
32
-17%
34
30
16%
35
36
-2%
32
33
-3%
Depreciation
21
15
38%
21
15
44%
40
14
180%
15
16
-4%
PBT
11
24
-56%
-57
10
-
-9
13
-
28
12
135%
Tax
0
0
0
0
0
-100%
-1
4
-
3
0
0
PAT
11
24
-56%
-57
10
-
-8
9
-
25
12
111%
PATM
3%
6%
-62%
3%
-3%
7%
6%
4%
EPS
8.53
19.30
-56%
-45.59
8.01
-
-6.57
7.46
-
19.62
9.30
111%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,174
1,349
2,490
1,902
1,784
37
Net Sales Growth
7%
-46%
31%
7%
4,693%
 
Cost Of Goods Sold
857
1,037
2,148
1,725
1,706
37
Gross Profit
316
312
342
176
78
1
GP Margin
27%
23%
14%
9%
4%
2%
Total Expenditure
1,008
1,186
2,269
1,786
1,722
37
Power & Fuel Cost
-
65
59
27
0
0
% Of Sales
-
5%
2%
1%
0%
0%
Employee Cost
-
8
11
7
3
0
% Of Sales
-
1%
0%
0%
0%
0%
Manufacturing Exp.
-
53
32
18
1
0
% Of Sales
-
4%
1%
1%
0%
0%
General & Admin Exp.
-
16
10
5
9
0
% Of Sales
-
1%
0%
0%
1%
1%
Selling & Distn. Exp.
-
5
9
4
2
0
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
EBITDA
166
163
221
116
63
0
EBITDA Margin
14%
12%
9%
6%
4%
1%
Other Income
31
85
53
20
4
0
Interest
129
137
131
84
50
0
Depreciation
97
61
74
33
4
0
PBT
-29
51
69
19
12
0
Tax
2
4
1
1
3
0
Tax Rate
-6%
9%
1%
8%
24%
38%
PAT
-30
46
68
18
9
0
PAT before Minority Interest
-30
46
68
18
9
0
Minority Interest
0
0
0
0
0
0
PAT Margin
-3%
3%
3%
1%
0%
1%
PAT Growth
-154%
-32%
286%
100%
4,526%
 
EPS
-24.02
36.69
53.93
13.98
6.98
0.15

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
626
579
513
465
13
Share Capital
13
13
13
19
13
Total Reserves
613
566
501
446
1
Non-Current Liabilities
1,058
1,018
1,032
391
0
Secured Loans
429
512
550
89
0
Unsecured Loans
624
501
479
299
0
Long Term Provisions
2
2
0
0
0
Current Liabilities
729
704
606
445
24
Trade Payables
153
66
112
102
13
Other Current Liabilities
122
110
78
21
0
Short Term Borrowings
449
514
408
319
10
Short Term Provisions
5
15
8
3
0
Total Liabilities
2,413
2,302
2,152
1,301
37
Net Block
1,177
1,216
1,160
437
1
Gross Block
1,364
1,342
1,211
456
2
Accumulated Depreciation
187
126
52
20
2
Non Current Assets
1,289
1,243
1,219
505
1
Capital Work in Progress
0
18
50
60
0
Non Current Investment
108
3
0
5
0
Long Term Loans & Adv.
3
5
9
4
0
Other Non Current Assets
0
0
0
0
0
Current Assets
1,124
1,059
917
790
36
Current Investments
0
0
0
0
0
Inventories
280
181
81
36
2
Sundry Debtors
627
728
637
516
15
Cash & Bank
21
35
55
17
0
Other Current Assets
196
14
11
0
19
Short Term Loans & Adv.
172
101
134
221
19
Net Current Assets
395
355
311
345
13
Total Assets
2,413
2,302
2,152
1,301
37

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
118
-29
35
-1
0
PBT
51
69
19
12
0
Adjustment
61
74
33
10
0
Changes in Working Capital
23
-170
-13
-20
-1
Cash after chg. in Working capital
135
-27
39
2
0
Interest Paid
0
0
0
0
0
Tax Paid
-16
-2
-4
-2
0
Other Direct Exp. Paid
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
Cash From Investing Activity
-106
-80
-754
-325
0
Net Fixed Assets
-1
-7
-78
-1
Net Investments
0
0
0
-103
Others
-106
-73
-677
-221
Cash from Financing Activity
-25
89
756
335
0
Net Cash Inflow / Outflow
-13
-20
37
9
0
Opening Cash & Equivalents
35
55
17
8
0
Closing Cash & Equivalent
21
35
55
17
0

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
495
458
393
358
11
ROA
2%
3%
1%
1%
0%
ROE
8%
13%
4%
4%
1%
ROCE
9%
10%
7%
10%
1%
Fixed Asset Turnover
1.00
1.95
2.28
7.78
16.29
Receivable days
183
100
111
54
147
Inventory Days
62
19
11
4
16
Payable days
31
14
21
12
128
Cash Conversion Cycle
215
106
100
46
34
Total Debt/Equity
2.52
2.76
2.96
1.56
0.76
Interest Cover
1
2
1
1
1,453

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.