Nifty
Sensex
:
:
11767.75
40145.50
-162.60 (-1.36%)
-540.00 (-1.33%)

Trading

Rating :
N/A  (View)

BSE: 512229 | NSE: Not Listed

35.00
0.25 (0.72%)
23-Oct-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  35.00
  •  35.00
  •  35.00
  •  34.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100
  •  0.04
  •  43.95
  •  25.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.83
  • 0.77
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 470.25
  • 0.14%
  • 0.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.23%
  • 3.82%
  • 6.29%
  • FII
  • DII
  • Others
  • 9.7%
  • 0.00%
  • 14.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 6.95
  • 6.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.35
  • 15.08
  • 14.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.55
  • 15.22
  • 21.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.04
  • 3.34
  • 2.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.25
  • 0.19
  • 0.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.72
  • 8.43
  • 8.73

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
422
475
-11%
499
0
0
585
466
26%
478
0
0
Expenses
392
445
-12%
454
0
0
554
438
26%
448
0
0
EBITDA
29
30
-4%
45
0
0
32
28
14%
30
0
0
EBIDTM
7%
6%
9%
0%
5%
6%
6%
0%
Other Income
1
1
-44%
47
0
0
1
4
-76%
0
0
0
Interest
7
8
-18%
9
0
0
8
12
-28%
9
0
0
Depreciation
8
7
21%
10
0
0
7
0
4850%
7
0
0
PBT
15
17
-10%
73
0
0
18
20
-14%
15
0
0
Tax
0
1
-99%
0
0
-
0
1
-71%
-1
0
-
PAT
15
16
-4%
74
0
0
17
20
-12%
16
0
0
PATM
4%
3%
15%
0%
3%
4%
3%
0%
EPS
5.65
5.85
-3%
27.44
0.00
0
6.45
7.33
-12%
5.88
0.00
0

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
-
2,037
1,876
1,679
1,648
1,456
1,503
1,202
914
790
616
Net Sales Growth
-
9%
12%
2%
13%
-3%
25%
32%
16%
28%
 
Cost Of Goods Sold
-
1,865
1,745
1,593
1,561
1,380
1,434
1,157
878
758
553
Gross Profit
-
172
131
86
87
76
69
45
36
32
63
GP Margin
-
8%
7%
5%
5%
5%
5%
4%
4%
4%
10%
Total Expenditure
-
1,899
1,766
1,609
1,567
1,388
1,446
1,166
888
774
585
Power & Fuel Cost
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
12
5
3
3
3
4
4
3
3
3
% Of Sales
-
1%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Manufacturing Exp.
-
3
1
0
0
0
0
0
0
0
23
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
4%
General & Admin Exp.
-
10
11
2
3
4
8
4
4
2
1
% Of Sales
-
0%
1%
0%
0%
0%
1%
0%
0%
0%
0%
Selling & Distn. Exp.
-
0
1
0
0
0
0
0
2
10
4
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
1%
1%
Miscellaneous Exp.
-
10
4
10
1
0
0
0
0
0
4
% Of Sales
-
0%
0%
1%
0%
0%
0%
0%
0%
0%
0%
EBITDA
-
138
110
71
81
68
57
36
26
16
30
EBITDA Margin
-
7%
6%
4%
5%
5%
4%
3%
3%
2%
5%
Other Income
-
50
12
8
2
0
0
3
0
3
0
Interest
-
35
51
7
9
6
6
6
5
3
3
Depreciation
-
30
25
1
1
1
1
1
1
1
2
PBT
-
122
46
71
73
61
50
33
21
16
26
Tax
-
0
3
3
2
1
2
2
2
2
2
Tax Rate
-
0%
6%
5%
2%
2%
4%
5%
8%
14%
6%
PAT
-
122
44
68
71
60
48
31
19
14
24
PAT before Minority Interest
-
122
44
68
71
60
48
31
19
14
24
Minority Interest
-
0
0
0
0
0
0
0
0
0
0
PAT Margin
-
6%
2%
4%
4%
4%
3%
3%
2%
2%
4%
PAT Growth
-
181%
-36%
-5%
19%
25%
55%
61%
43%
-44%
 
EPS
-
45.63
16.24
25.28
26.68
22.47
17.92
11.58
7.19
5.04
9.06

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
1,889
1,697
1,247
1,180
1,116
1,023
191
150
126
104
Share Capital
3
3
3
3
3
2
2
2
2
2
Total Reserves
1,886
1,694
1,244
1,177
1,113
1,021
189
147
123
102
Non-Current Liabilities
748
698
871
736
422
76
4
5
6
17
Secured Loans
299
385
464
490
255
68
2
3
4
15
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
1
0
0
0
0
0
0
0
0
0
Current Liabilities
657
583
818
291
256
326
231
228
110
114
Trade Payables
528
401
252
133
101
179
92
113
74
95
Other Current Liabilities
127
179
58
4
2
6
3
2
2
19
Short Term Borrowings
0
0
505
154
153
140
137
113
34
0
Short Term Provisions
2
3
3
1
1
2
1
0
0
0
Total Liabilities
3,295
2,978
2,936
2,207
1,794
1,426
427
384
242
235
Net Block
2,038
1,896
858
858
857
856
21
8
8
24
Gross Block
2,099
1,922
859
862
860
859
24
10
9
27
Accumulated Depreciation
61
26
1
4
4
3
2
2
1
2
Non Current Assets
2,377
2,234
2,181
1,591
1,245
942
23
9
8
25
Capital Work in Progress
334
331
1,316
730
386
84
0
0
0
0
Non Current Investment
1
1
1
1
1
1
1
0
0
0
Long Term Loans & Adv.
4
6
6
2
1
1
1
1
0
0
Other Non Current Assets
0
0
0
0
0
0
0
0
0
0
Current Assets
918
745
755
616
549
484
404
375
234
210
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
0
121
15
34
0
23
2
3
4
4
Sundry Debtors
865
539
666
510
417
344
386
356
211
185
Cash & Bank
42
72
57
48
87
15
12
13
15
17
Other Current Assets
11
3
1
0
45
101
4
3
3
4
Short Term Loans & Adv.
10
10
15
23
42
84
4
3
3
4
Net Current Assets
261
162
-63
325
293
158
173
146
124
97
Total Assets
3,295
2,978
2,936
2,207
1,794
1,426
427
384
242
235

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
145
225
279
80
156
-25
-13
-79
-48
21
PBT
122
46
71
73
61
50
33
21
16
26
Adjustment
14
92
13
3
13
9
7
6
1
5
Changes in Working Capital
11
91
196
6
85
-83
-51
-104
-63
-9
Cash after chg. in Working capital
148
229
280
82
159
-24
-11
-77
-46
21
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-2
-3
-1
-2
-3
-1
-1
-2
-2
-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
-88
-77
-587
-346
-303
-85
-5
4
27
-19
Net Fixed Assets
2
0
3
0
0
-1
0
0
0
0
Net Investments
-155
-52
-64
-1
-28
9
-1
-2
0
0
Others
65
-25
-526
-345
-275
-93
-4
6
27
-18
Cash from Financing Activity
-87
-133
317
228
219
113
17
73
19
7
Net Cash Inflow / Outflow
-30
15
9
-38
72
3
-1
-2
-2
8
Opening Cash & Equivalents
72
57
48
87
15
12
13
15
17
8
Closing Cash & Equivalent
42
72
57
48
87
15
12
13
15
17

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
705
633
465
440
416
79
62
52
43
33
ROA
4%
1%
3%
4%
4%
8%
6%
6%
14%
9%
ROE
7%
3%
6%
6%
6%
18%
14%
12%
26%
15%
ROCE
7%
4%
4%
5%
5%
13%
12%
13%
28%
16%
Fixed Asset Turnover
1.01
1.35
1.95
1.91
1.69
72.36
97.44
44.07
34.65
36.66
Receivable days
126
117
128
103
95
113
113
92
73
72
Inventory Days
11
13
5
4
3
1
1
2
1
0
Payable days
95
63
45
27
37
32
39
40
34
32
Cash Conversion Cycle
42
67
89
80
61
81
76
54
41
41
Total Debt/Equity
0.22
0.29
0.78
0.55
0.37
0.73
0.78
0.31
0.15
0.07
Interest Cover
5
2
11
9
11
6
5
6
10
27

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.