Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Mining & Minerals

Rating :
78/99  (View)

BSE: 504918 | NSE: Not Listed

815.45
26.05 (3.30%)
26-Nov-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  792.40
  •  830.00
  •  792.40
  •  789.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6927
  •  56.49
  •  922.00
  •  295.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 710.61
  • 5.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 987.38
  • 0.89%
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.24%
  • 3.15%
  • 20.91%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.79%
  • 1.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.43
  • 21.61
  • -0.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • 254.27
  • 3.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.86
  • -
  • 11.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 5.03
  • 5.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.66
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.64
  • 16.45
  • 3.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0
196
-100%
0
135
-100%
138
195
-29%
138
167
-17%
Expenses
0
112
-100%
0
114
-100%
101
137
-26%
91
108
-16%
EBITDA
0
85
-100%
0
21
-100%
36
58
-38%
47
59
-20%
EBIDTM
0%
43%
0%
15%
26%
30%
34%
35%
Other Income
0
2
-100%
0
11
-100%
4
3
4%
3
3
16%
Interest
0
2
-100%
0
2
-100%
2
1
24%
2
2
-6%
Depreciation
0
4
-100%
0
3
-100%
5
3
47%
5
3
54%
PBT
0
80
-100%
0
26
-100%
33
57
-42%
44
57
-22%
Tax
0
26
-100%
0
5
-100%
13
19
-32%
17
22
-20%
PAT
0
55
-100%
0
21
-100%
20
37
-47%
27
36
-24%
PATM
0%
28%
0%
15%
14%
19%
20%
21%
EPS
0.00
60.62
-100%
0.00
23.09
-100%
22.12
41.56
-47%
30.21
39.63
-24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
702
608
422
269
351
347
219
206
363
294
Net Sales Growth
-
15%
44%
57%
-23%
1%
58%
6%
-43%
23%
 
Cost Of Goods Sold
-
131
132
75
86
14
16
25
11
-22
47
Gross Profit
-
571
476
347
182
337
331
194
196
385
248
GP Margin
-
81%
78%
82%
68%
96%
95%
88%
95%
106%
84%
Total Expenditure
-
478
434
323
266
309
291
193
188
223
259
Power & Fuel Cost
-
0
0
0
1
94
75
69
33
15
1
% Of Sales
-
0%
0%
0%
0%
27%
22%
32%
16%
4%
0%
Employee Cost
-
82
84
66
59
61
42
28
41
41
24
% Of Sales
-
12%
14%
16%
22%
17%
12%
13%
20%
11%
8%
Manufacturing Exp.
-
90
80
70
64
72
96
30
44
63
79
% Of Sales
-
13%
13%
17%
24%
21%
28%
14%
21%
17%
27%
General & Admin Exp.
-
103
96
80
36
42
37
32
40
79
52
% Of Sales
-
15%
16%
19%
14%
12%
11%
14%
20%
22%
18%
Selling & Distn. Exp.
-
35
31
24
13
10
8
2
12
32
39
% Of Sales
-
5%
5%
6%
5%
3%
2%
1%
6%
9%
13%
Miscellaneous Exp.
-
36
11
7
7
16
17
7
8
15
39
% Of Sales
-
5%
2%
2%
3%
5%
5%
3%
4%
4%
6%
EBITDA
-
224
174
99
3
41
56
26
18
140
36
EBITDA Margin
-
32%
29%
23%
1%
12%
16%
12%
9%
39%
12%
Other Income
-
19
13
10
6
5
18
23
9
3
13
Interest
-
6
5
7
0
2
0
2
1
2
2
Depreciation
-
13
12
12
9
10
18
19
19
14
11
PBT
-
224
169
90
-1
35
56
27
7
128
36
Tax
-
77
58
30
9
7
20
4
18
45
14
Tax Rate
-
34%
34%
33%
57%
20%
35%
14%
244%
35%
38%
PAT
-
146
110
60
7
25
37
25
-8
85
24
PAT before Minority Interest
-
147
111
61
7
28
36
23
-11
83
22
Minority Interest
-
-1
-1
-1
0
-2
0
2
3
2
1
PAT Margin
-
21%
18%
14%
3%
7%
11%
11%
-4%
23%
8%
PAT Growth
-
33%
84%
710%
-71%
-31%
48%
422%
-109%
259%
 
EPS
-
162.76
122.76
66.54
8.21
28.31
40.90
27.69
-8.60
94.37
26.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
671
531
429
364
359
337
304
279
286
207
Share Capital
9
9
9
9
9
9
9
9
9
9
Total Reserves
662
522
420
355
351
329
295
270
278
198
Non-Current Liabilities
-19
-16
-8
-4
-9
-12
-16
-4
6
11
Secured Loans
0
0
0
0
0
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
0
0
6
16
Long Term Provisions
6
5
17
17
16
10
10
19
18
0
Current Liabilities
152
119
119
99
126
138
125
141
176
167
Trade Payables
75
47
29
25
42
53
24
19
20
100
Other Current Liabilities
67
63
75
67
78
79
97
117
130
38
Short Term Borrowings
0
0
0
0
0
0
0
0
0
0
Short Term Provisions
10
9
15
6
6
6
4
5
26
29
Total Liabilities
837
666
571
487
506
490
440
445
489
407
Net Block
211
213
211
224
225
222
229
241
252
111
Gross Block
243
235
222
289
282
376
367
360
351
197
Accumulated Depreciation
32
23
11
65
57
154
138
119
100
86
Non Current Assets
582
339
316
315
314
293
305
296
292
226
Capital Work in Progress
202
12
4
3
4
5
28
13
8
115
Non Current Investment
50
50
15
0
0
0
0
0
0
0
Long Term Loans & Adv.
112
63
85
83
79
61
43
38
28
0
Other Non Current Assets
8
1
2
5
5
5
6
5
5
0
Current Assets
255
327
255
172
192
197
135
149
196
181
Current Investments
64
175
119
48
58
45
40
18
83
61
Inventories
65
87
89
60
83
59
40
53
51
16
Sundry Debtors
21
4
6
8
6
41
18
46
20
25
Cash & Bank
69
38
29
27
29
21
12
7
19
41
Other Current Assets
37
1
1
0
15
30
25
24
23
36
Short Term Loans & Adv.
34
22
11
30
15
28
24
24
23
36
Net Current Assets
103
207
136
74
66
59
10
8
20
14
Total Assets
837
666
571
487
506
490
440
445
489
407

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
169
128
85
-7
36
16
32
-66
56
33
PBT
224
169
90
16
35
56
27
7
128
36
Adjustment
6
6
10
-12
10
2
-1
12
13
0
Changes in Working Capital
17
13
7
-4
16
-11
20
-44
-25
15
Cash after chg. in Working capital
247
188
108
1
60
48
47
-25
116
51
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-78
-60
-23
-8
-25
-31
-15
-41
-61
-18
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-147
-106
-71
4
-24
-9
-28
60
-67
-62
Net Fixed Assets
-347
-21
28
-4
95
15
-18
-3
-25
-5
Net Investments
238
-90
-86
34
-13
-5
-22
-21
-37
-22
Others
-38
6
-13
-26
-106
-18
12
83
-5
-35
Cash from Financing Activity
-12
-13
-13
-3
-3
0
0
-5
-8
-4
Net Cash Inflow / Outflow
10
9
1
-7
9
8
4
-12
-20
-34
Opening Cash & Equivalents
30
22
21
27
18
11
7
19
38
75
Closing Cash & Equivalent
40
30
22
21
27
18
11
7
19
41

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
767
607
490
416
411
385
347
318
327
236
ROA
20%
18%
11%
1%
6%
8%
5%
-2%
19%
6%
ROE
25%
23%
15%
2%
8%
11%
8%
-4%
34%
11%
ROCE
38%
36%
25%
5%
11%
17%
10%
3%
50%
18%
Fixed Asset Turnover
2.94
2.68
1.70
0.96
1.10
0.95
0.61
0.59
1.33
1.59
Receivable days
7
3
6
9
24
31
53
58
23
34
Inventory Days
39
52
63
96
72
51
76
91
34
44
Payable days
64
43
37
54
61
54
49
44
128
218
Cash Conversion Cycle
-18
13
31
50
34
27
80
105
-71
-140
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.08
Interest Cover
36
35
13
55
16
3,255
12
13
55
20

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.