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

Finance - Stock Broking

Rating :
N/A  (View)

BSE: 530585 | NSE: Not Listed

78.00
-0.95 (-1.20%)
26-Nov-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  82.00
  •  82.00
  •  75.00
  •  78.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3045
  •  2.38
  •  98.40
  •  57.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23.37
  • 3.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -20.07
  • 1.27%
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.42%
  • 6.98%
  • 28.41%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 12.04
  • 9.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.74
  • 37.73
  • 9.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.50
  • 59.36
  • -32.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 5.20
  • 7.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.06
  • 1.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 2.24
  • 1.71

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
20
13
52%
17
11
48%
16
11
45%
12
10
21%
Expenses
15
11
32%
11
9
21%
14
8
87%
11
8
36%
EBITDA
5
2
153%
6
2
151%
1
3
-55%
1
2
-39%
EBIDTM
27%
16%
35%
21%
9%
30%
10%
20%
Other Income
0
0
-59%
0
0
-43%
-2
-1
-
2
1
194%
Interest
1
1
-38%
1
1
-35%
1
2
-21%
1
1
14%
Depreciation
0
0
-4%
0
0
4%
0
0
8%
0
0
17%
PBT
5
1
374%
5
1
358%
-2
0
-
1
1
20%
Tax
1
1
90%
1
0
248%
0
0
-
0
0
34%
PAT
4
0
696%
4
1
396%
-2
0
-
1
1
16%
PATM
18%
3%
24%
7%
-10%
3%
9%
9%
EPS
11.93
1.49
701%
13.72
2.78
394%
-5.58
0.95
-
3.62
3.14
15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
66
52
45
40
37
30
27
19
19
19
26
Net Sales Growth
42%
17%
12%
7%
26%
9%
46%
-2%
1%
-28%
 
Cost Of Goods Sold
0
0
0
0
2
0
1
0
0
2
9
Gross Profit
65
52
44
40
35
30
26
18
19
17
17
GP Margin
100%
99%
99%
100%
94%
100%
97%
98%
98%
91%
65%
Total Expenditure
52
46
32
36
31
28
22
17
17
16
23
Power & Fuel Cost
-
1
1
1
1
1
0
0
0
0
0
% Of Sales
-
1%
1%
1%
1%
2%
2%
2%
2%
1%
1%
Employee Cost
-
19
12
11
10
11
8
6
5
4
4
% Of Sales
-
35%
27%
26%
26%
38%
30%
33%
27%
22%
14%
Manufacturing Exp.
-
18
16
16
14
11
8
5
9
8
8
% Of Sales
-
35%
35%
39%
37%
37%
28%
29%
45%
43%
32%
General & Admin Exp.
-
4
4
5
3
5
5
4
2
2
2
% Of Sales
-
7%
8%
13%
9%
15%
19%
24%
10%
8%
7%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4
1
4
1
2
0
1
1
1
0
% Of Sales
-
8%
2%
11%
4%
5%
0%
4%
5%
3%
2%
EBITDA
14
7
12
4
7
1
5
2
2
3
3
EBITDA Margin
22%
13%
28%
11%
18%
5%
19%
8%
11%
15%
10%
Other Income
0
1
0
3
7
2
2
2
1
1
1
Interest
4
5
5
2
3
3
2
2
3
2
1
Depreciation
1
1
1
1
1
1
1
1
1
1
1
PBT
9
2
6
4
10
0
4
1
0
1
3
Tax
2
1
2
2
3
0
1
1
0
0
1
Tax Rate
23%
59%
25%
42%
30%
-18%
33%
36%
21%
32%
28%
PAT
7
1
5
2
7
0
3
1
0
1
2
PAT before Minority Interest
7
1
5
2
7
0
3
1
0
1
2
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
11%
1%
10%
6%
18%
-1%
11%
5%
2%
5%
7%
PAT Growth
184%
-85%
106%
-67%
1,833%
-113%
220%
207%
-67%
-53%
 
EPS
23.73
2.33
15.40
7.47
22.53
-1.30
9.80
3.07
1.00
3.00
6.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
27
29
26
24
16
16
14
13
13
13
Share Capital
3
3
3
3
3
3
3
3
3
3
Total Reserves
24
26
23
21
13
13
11
10
10
10
Non-Current Liabilities
0
1
1
1
0
1
1
2
0
0
Secured Loans
0
0
0
0
0
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
0
0
0
0
0
1
1
1
0
0
Current Liabilities
146
145
121
87
68
62
65
54
49
32
Trade Payables
82
74
0
0
1
0
0
0
0
0
Other Current Liabilities
21
21
70
58
54
53
44
31
30
20
Short Term Borrowings
41
48
49
27
11
5
19
22
18
10
Short Term Provisions
1
2
1
2
2
4
2
1
2
2
Total Liabilities
172
174
148
112
84
79
80
69
63
45
Net Block
8
8
6
6
6
6
6
5
4
3
Gross Block
11
10
8
7
13
12
11
10
8
7
Accumulated Depreciation
4
3
2
1
7
6
5
5
4
4
Non Current Assets
16
24
23
21
16
15
12
10
63
45
Capital Work in Progress
0
0
0
0
0
0
0
0
0
0
Non Current Investment
2
8
9
6
7
6
4
3
2
2
Long Term Loans & Adv.
5
7
6
5
2
3
3
2
2
2
Other Non Current Assets
1
1
2
3
0
0
0
0
0
0
Current Assets
156
150
124
91
68
65
68
58
55
38
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
1
1
0
1
2
1
1
1
1
1
Sundry Debtors
16
26
31
43
45
44
50
41
43
25
Cash & Bank
85
67
39
39
14
13
14
12
7
9
Other Current Assets
54
20
25
2
8
6
3
4
4
3
Short Term Loans & Adv.
45
36
29
7
6
6
2
2
1
2
Net Current Assets
10
5
4
4
0
3
3
4
6
6
Total Assets
172
174
148
112
84
79
80
69
118
84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
24
0
-36
6
5
3
5
10
1
5
PBT
2
6
4
10
0
4
1
0
1
3
Adjustment
6
2
0
0
1
2
2
2
2
0
Changes in Working Capital
16
-6
-36
-2
4
-1
2
8
-1
3
Cash after chg. in Working capital
24
2
-32
8
5
5
6
10
2
6
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
1
-2
-4
-2
0
-2
0
0
0
-1
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
2
0
0
3
-2
1
-2
-4
0
-4
Net Fixed Assets
-1
-1
-1
6
-1
-1
-1
0
-1
-1
Net Investments
5
1
-3
-5
-1
-2
-1
0
-2
-2
Others
-2
1
3
2
1
4
-1
-3
2
-1
Cash from Financing Activity
-12
2
21
9
-3
-2
-2
-3
-1
-1
Net Cash Inflow / Outflow
15
3
-16
19
0
2
1
3
0
0
Opening Cash & Equivalents
13
10
26
6
6
5
4
1
1
1
Closing Cash & Equivalent
27
13
10
26
6
6
5
4
1
1

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
91
97
88
82
53
55
47
45
45
43
ROA
0%
3%
2%
7%
0%
4%
1%
0%
2%
4%
ROE
3%
17%
9%
34%
-2%
19%
7%
2%
7%
16%
ROCE
10%
15%
10%
32%
10%
24%
10%
9%
11%
19%
Fixed Asset Turnover
4.86
4.86
5.34
3.70
2.34
2.39
1.80
2.11
2.48
3.85
Receivable days
150
236
337
426
548
631
893
810
665
406
Inventory Days
5
5
5
10
18
18
23
20
24
21
Payable days
716
438
3
5
6
3
6
8
7
274
Cash Conversion Cycle
-562
-197
338
432
561
646
910
823
683
152
Total Debt/Equity
1.53
1.69
1.88
1.11
0.71
0.29
1.38
1.62
1.32
0.78
Interest Cover
1
2
3
5
1
3
2
1
2
5

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.