Nifty
Sensex
:
:
14521.15
49398.29
239.85 (1.68%)
834.02 (1.72%)

Cigarettes/Tobacco

Rating :
25/99  (View)

BSE: 540954 | NSE: Not Listed

28.80
0.25 (0.88%)
19-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  29.30
  •  29.30
  •  28.10
  •  28.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2479
  •  0.71
  •  44.00
  •  19.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 182.64
  • 278.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 253.85
  • 0.35%
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.12%
  • 2.46%
  • 22.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.87
  • 10.29
  • -3.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.00
  • 20.41
  • -8.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.16
  • 15.58
  • -24.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.56

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
37.65
50.17
-24.96%
30.65
47.59
-35.60%
45.54
50.81
-10.37%
51.35
48.32
6.27%
Expenses
33.73
44.30
-23.86%
32.00
41.42
-22.74%
43.01
42.32
1.63%
45.38
36.96
22.78%
EBITDA
3.92
5.87
-33.22%
-1.35
6.17
-
2.53
8.49
-70.20%
5.98
11.36
-47.36%
EBIDTM
10.41%
11.70%
-4.41%
12.97%
5.56%
16.71%
11.64%
23.52%
Other Income
0.09
0.05
80.00%
0.13
0.05
160.00%
0.02
0.06
-66.67%
0.13
0.10
30.00%
Interest
0.98
1.76
-44.32%
1.67
1.59
5.03%
1.57
1.46
7.53%
1.62
1.30
24.62%
Depreciation
1.54
1.29
19.38%
0.96
1.11
-13.51%
0.18
1.05
-82.86%
1.20
0.75
60.00%
PBT
1.49
2.87
-48.08%
-3.84
3.51
-
0.80
6.04
-86.75%
3.29
9.41
-65.04%
Tax
0.03
0.53
-94.34%
0.03
0.95
-96.84%
0.63
2.13
-70.42%
0.79
2.73
-71.06%
PAT
1.46
2.34
-37.61%
-3.87
2.57
-
0.18
3.92
-95.41%
2.50
6.69
-62.63%
PATM
3.89%
4.67%
-12.63%
5.40%
0.39%
7.71%
4.87%
13.84%
EPS
0.33
0.34
-2.94%
-0.57
0.40
-
-0.08
0.57
-
0.41
0.20
105.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
165.19
194.66
200.50
215.62
179.72
119.30
Net Sales Growth
-16.10%
-2.91%
-7.01%
19.98%
50.65%
 
Cost Of Goods Sold
96.33
112.66
110.05
124.66
103.37
69.88
Gross Profit
68.86
82.00
90.45
90.96
76.35
49.41
GP Margin
41.68%
42.12%
45.11%
42.19%
42.48%
41.42%
Total Expenditure
154.12
174.11
167.72
183.67
156.62
111.18
Power & Fuel Cost
-
9.92
8.56
6.70
6.39
6.95
% Of Sales
-
5.10%
4.27%
3.11%
3.56%
5.83%
Employee Cost
-
26.08
24.11
22.69
17.00
16.29
% Of Sales
-
13.40%
12.02%
10.52%
9.46%
13.65%
Manufacturing Exp.
-
14.46
14.49
14.65
13.96
11.89
% Of Sales
-
7.43%
7.23%
6.79%
7.77%
9.97%
General & Admin Exp.
-
5.64
5.75
10.40
12.45
1.71
% Of Sales
-
2.90%
2.87%
4.82%
6.93%
1.43%
Selling & Distn. Exp.
-
3.00
2.37
1.66
1.16
0.01
% Of Sales
-
1.54%
1.18%
0.77%
0.65%
0.01%
Miscellaneous Exp.
-
2.35
2.38
2.90
2.29
4.45
% Of Sales
-
1.21%
1.19%
1.34%
1.27%
3.73%
EBITDA
11.08
20.55
32.78
31.95
23.10
8.12
EBITDA Margin
6.71%
10.56%
16.35%
14.82%
12.85%
6.81%
Other Income
0.37
0.25
1.10
0.73
0.50
0.35
Interest
5.84
6.53
4.94
5.50
3.08
2.11
Depreciation
3.88
3.79
3.30
2.78
2.23
1.49
PBT
1.74
10.48
25.63
24.40
18.29
4.87
Tax
1.48
2.89
7.79
9.32
6.84
1.19
Tax Rate
85.06%
27.58%
30.39%
35.00%
37.40%
24.44%
PAT
0.27
7.59
17.84
17.32
11.45
3.68
PAT before Minority Interest
0.27
7.59
17.84
17.32
11.45
3.68
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.16%
3.90%
8.90%
8.03%
6.37%
3.08%
PAT Growth
-98.26%
-57.46%
3.00%
51.27%
211.14%
 
Unadjusted EPS
0.04
1.19
2.79
2.71
1.79
0.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
350.39
345.91
331.02
315.64
23.80
Share Capital
12.80
12.80
6.40
6.40
1.60
Total Reserves
337.59
333.11
324.62
309.24
22.20
Non-Current Liabilities
83.60
78.33
83.55
85.02
5.26
Secured Loans
4.44
2.86
3.54
4.41
2.15
Unsecured Loans
1.02
0.67
3.94
4.10
0.00
Long Term Provisions
0.41
0.48
1.55
1.97
1.25
Current Liabilities
89.48
73.16
75.89
81.44
30.54
Trade Payables
13.13
8.07
32.18
33.51
13.45
Other Current Liabilities
10.94
9.31
5.21
6.75
1.76
Short Term Borrowings
63.73
50.73
30.68
35.02
14.89
Short Term Provisions
1.68
5.05
7.83
6.15
0.44
Total Liabilities
523.47
497.40
490.46
482.10
59.60
Net Block
386.07
381.75
378.61
374.24
13.02
Gross Block
397.36
389.57
383.26
376.20
21.90
Accumulated Depreciation
11.29
7.81
4.66
1.96
8.88
Non Current Assets
404.19
392.05
389.26
379.43
14.26
Capital Work in Progress
10.32
2.04
1.86
0.67
0.10
Non Current Investment
5.12
5.23
6.09
3.39
0.00
Long Term Loans & Adv.
2.58
2.99
2.68
1.13
1.14
Other Non Current Assets
0.10
0.03
0.02
0.00
0.00
Current Assets
119.28
105.35
101.20
102.67
45.34
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
49.16
47.32
49.81
46.22
18.71
Sundry Debtors
50.78
37.34
36.59
40.55
17.50
Cash & Bank
0.63
5.42
7.82
3.16
3.94
Other Current Assets
18.71
0.36
0.11
0.55
5.18
Short Term Loans & Adv.
18.31
14.91
6.87
12.17
5.05
Net Current Assets
29.80
32.19
25.30
21.23
14.80
Total Assets
523.47
497.40
490.46
482.10
59.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-5.82
-5.67
26.74
-13.91
3.71
PBT
10.48
25.63
26.63
18.32
4.87
Adjustment
9.73
7.16
4.29
4.22
3.51
Changes in Working Capital
-19.92
-27.95
1.60
-34.57
-3.17
Cash after chg. in Working capital
0.29
4.84
32.51
-12.04
5.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.12
-10.51
-8.00
-1.87
-1.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
2.23
0.00
0.00
Cash From Investing Activity
-4.94
-6.79
-11.09
-11.87
-3.75
Net Fixed Assets
-16.07
-6.49
-8.25
-355.16
Net Investments
-0.69
-1.07
-4.19
-3.07
Others
11.82
0.77
1.35
346.36
Cash from Financing Activity
5.98
10.06
-11.00
25.01
-0.23
Net Cash Inflow / Outflow
-4.79
-2.40
4.66
-0.77
-0.27
Opening Cash & Equivalents
5.42
7.82
3.16
3.93
4.18
Closing Cash & Equivalent
0.63
5.42
7.82
3.16
3.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
54.77
54.07
51.74
49.34
13.05
ROA
1.49%
3.61%
3.56%
4.23%
6.17%
ROE
2.18%
5.27%
5.36%
6.81%
17.63%
ROCE
4.13%
7.90%
8.76%
10.67%
17.93%
Fixed Asset Turnover
0.49
0.52
0.58
0.94
5.71
Receivable days
82.62
67.30
64.33
56.39
51.09
Inventory Days
90.46
88.41
80.09
63.07
54.60
Payable days
23.01
47.04
64.16
56.71
48.52
Cash Conversion Cycle
150.07
108.67
80.27
62.75
57.16
Total Debt/Equity
0.21
0.16
0.12
0.15
0.86
Interest Cover
2.60
6.19
5.84
6.95
3.31

Annual Reports:


News Update


No Latest News!

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.