Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Mining & Minerals

Rating :
57/99

BSE: 533022 | NSE: 20MICRONS

46.30
1.75 (3.93%)
21-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  44.60
  •  48.50
  •  43.60
  •  44.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  114132
  •  52.84
  •  67.00
  •  33.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 157.38
  • 7.74
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 279.39
  • 1.68%
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.85%
  • 17.06%
  • 30.47%
  • FII
  • DII
  • Others
  • 0.33%
  • 0.00%
  • 8.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.82
  • 5.81
  • 4.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.14
  • 17.71
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.05
  • 161.45
  • 19.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.11
  • 10.65
  • 10.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 1.39
  • 1.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.68
  • 6.51
  • 5.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
427.09
394.09
359.55
358.08
329.17
313.66
302.29
255.30
180.24
138.00
Net Sales Growth
-
8.37%
9.61%
0.41%
8.78%
4.94%
3.76%
18.41%
41.64%
30.61%
 
Cost Of Goods Sold
-
199.19
184.93
170.48
190.37
165.90
156.89
157.00
136.22
89.94
63.00
Gross Profit
-
227.91
209.15
189.08
167.71
163.27
156.77
145.30
119.08
90.30
74.99
GP Margin
-
53.36%
53.07%
52.59%
46.84%
49.60%
49.98%
48.07%
46.64%
50.10%
54.34%
Total Expenditure
-
367.42
338.69
313.39
328.14
298.98
274.99
266.18
228.78
160.17
121.67
Power & Fuel Cost
-
40.78
39.27
35.38
33.15
35.48
25.97
23.18
17.82
16.15
13.99
% Of Sales
-
9.55%
9.96%
9.84%
9.26%
10.78%
8.28%
7.67%
6.98%
8.96%
10.14%
Employee Cost
-
38.70
34.38
31.31
27.98
25.35
23.57
21.05
18.63
15.63
14.47
% Of Sales
-
9.06%
8.72%
8.71%
7.81%
7.70%
7.51%
6.96%
7.30%
8.67%
10.49%
Manufacturing Exp.
-
13.91
10.88
12.05
10.81
9.41
9.63
7.62
7.72
5.69
4.82
% Of Sales
-
3.26%
2.76%
3.35%
3.02%
2.86%
3.07%
2.52%
3.02%
3.16%
3.49%
General & Admin Exp.
-
15.18
16.49
14.73
14.28
13.10
13.53
11.85
8.87
7.32
7.56
% Of Sales
-
3.55%
4.18%
4.10%
3.99%
3.98%
4.31%
3.92%
3.47%
4.06%
5.48%
Selling & Distn. Exp.
-
56.45
49.82
47.36
49.36
47.08
42.03
42.21
36.77
22.98
17.72
% Of Sales
-
13.22%
12.64%
13.17%
13.78%
14.30%
13.40%
13.96%
14.40%
12.75%
12.84%
Miscellaneous Exp.
-
3.21
2.91
2.09
2.20
2.66
3.36
3.27
2.75
2.47
17.72
% Of Sales
-
0.75%
0.74%
0.58%
0.61%
0.81%
1.07%
1.08%
1.08%
1.37%
0.07%
EBITDA
-
59.67
55.40
46.16
29.94
30.19
38.67
36.11
26.52
20.07
16.33
EBITDA Margin
-
13.97%
14.06%
12.84%
8.36%
9.17%
12.33%
11.95%
10.39%
11.14%
11.83%
Other Income
-
2.58
1.83
3.77
4.40
3.78
3.70
2.13
1.90
1.86
1.50
Interest
-
22.37
23.89
25.22
26.74
23.83
17.81
15.78
11.32
8.10
7.88
Depreciation
-
10.34
10.23
10.22
10.54
10.89
8.42
6.93
5.82
4.81
4.04
PBT
-
29.55
23.10
14.50
-2.94
-0.74
16.14
15.53
11.28
9.03
5.90
Tax
-
9.11
7.18
3.44
-0.45
0.38
2.84
4.50
4.39
3.04
1.10
Tax Rate
-
32.49%
31.08%
23.72%
15.31%
-19.69%
37.27%
28.98%
40.31%
33.67%
50.23%
PAT
-
18.84
15.84
10.99
-2.50
-2.31
4.78
11.04
6.50
5.99
1.09
PAT before Minority Interest
-
18.93
15.92
11.06
-2.49
-2.31
4.78
11.04
6.50
5.99
1.09
Minority Interest
-
-0.09
-0.08
-0.07
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.41%
4.02%
3.06%
-0.70%
-0.70%
1.52%
3.65%
2.55%
3.32%
0.79%
PAT Growth
-
18.94%
44.13%
-
-
-
-56.70%
69.85%
8.51%
449.54%
 
Unadjusted EPS
-
5.34
4.49
3.14
-0.74
-0.71
1.51
3.85
4.53
4.19
0.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
143.45
124.78
87.33
71.05
74.10
69.15
57.79
44.52
40.47
35.52
Share Capital
17.64
17.64
17.64
16.91
16.91
15.83
14.33
14.33
14.33
14.21
Total Reserves
125.81
107.14
69.69
54.14
57.20
53.32
38.30
30.19
26.14
21.21
Non-Current Liabilities
82.31
85.12
87.66
96.25
79.15
87.85
70.85
40.75
97.43
65.59
Secured Loans
47.06
56.72
67.07
75.36
52.17
57.97
48.82
21.69
74.45
48.49
Unsecured Loans
11.09
7.38
5.32
6.92
11.89
14.74
9.96
7.71
12.90
10.13
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Current Liabilities
171.18
167.10
169.54
174.19
183.49
145.35
146.63
130.47
22.65
17.33
Trade Payables
61.46
53.30
55.15
71.86
50.83
32.83
28.93
26.64
18.48
14.56
Other Current Liabilities
25.22
22.99
26.01
21.29
38.94
30.81
27.80
31.96
2.34
2.26
Short Term Borrowings
61.12
74.44
76.12
72.01
84.17
71.03
79.64
66.35
0.00
0.00
Short Term Provisions
23.38
16.38
12.26
9.03
9.55
10.69
10.26
5.52
1.83
0.51
Total Liabilities
397.57
378.06
345.12
341.58
336.82
302.43
275.35
215.82
160.63
118.44
Net Block
184.90
177.00
151.17
151.32
157.65
151.86
84.29
78.16
65.34
51.50
Gross Block
282.16
264.81
231.47
221.94
218.34
202.96
127.56
116.86
99.04
81.14
Accumulated Depreciation
97.26
87.81
80.30
70.63
60.69
51.10
43.27
38.70
33.70
29.64
Non Current Assets
210.04
204.67
171.77
175.55
186.57
174.61
141.25
104.17
71.90
56.79
Capital Work in Progress
8.05
7.07
4.31
6.96
9.46
3.81
37.11
4.79
5.87
4.60
Non Current Investment
3.40
1.83
0.69
0.69
0.69
0.69
0.69
0.69
0.69
0.69
Long Term Loans & Adv.
13.69
18.55
15.23
15.90
18.75
18.22
19.12
20.52
0.00
0.00
Other Non Current Assets
0.00
0.21
0.37
0.69
0.02
0.03
0.04
0.00
0.00
0.00
Current Assets
187.53
173.40
173.35
166.02
150.26
127.82
134.11
111.61
88.65
61.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
72.23
67.56
70.21
65.81
60.82
47.52
52.63
43.09
35.39
19.07
Sundry Debtors
66.48
59.85
55.98
49.55
58.29
52.55
52.77
45.88
30.96
23.29
Cash & Bank
8.77
10.27
9.40
18.39
9.20
6.39
9.15
11.20
7.38
5.08
Other Current Assets
40.03
2.42
1.19
1.73
21.95
21.36
19.56
11.43
14.93
14.21
Short Term Loans & Adv.
36.08
33.29
36.58
30.54
20.58
20.08
18.57
10.64
13.94
14.05
Net Current Assets
16.35
6.29
3.81
-8.17
-33.23
-17.53
-12.53
-18.86
66.00
44.32
Total Assets
397.57
378.07
345.12
341.57
336.83
302.43
275.36
215.83
160.63
118.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
60.57
44.47
25.43
30.29
36.73
44.58
12.74
0.24
2.13
0.25
PBT
28.04
23.10
14.50
-2.94
-1.93
7.62
15.53
10.89
9.03
2.19
Adjustment
32.11
33.66
35.34
35.98
34.08
25.53
21.38
16.45
13.84
15.39
Changes in Working Capital
6.01
-6.17
-22.95
-1.50
6.05
12.68
-20.97
-25.18
-18.97
-12.69
Cash after chg. in Working capital
66.16
50.59
26.89
31.55
38.20
45.83
15.95
2.15
3.89
4.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.59
-6.12
-1.46
-1.25
-1.47
-1.26
-3.21
-1.91
-1.76
-0.93
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-18.31
-8.63
-5.64
-3.59
-21.43
-38.84
-44.15
-16.74
-17.77
-8.80
Net Fixed Assets
-17.11
-27.13
-1.44
-2.29
-23.48
-40.21
-37.60
-14.58
-13.02
Net Investments
-2.15
-12.16
0.00
0.00
0.00
0.00
-0.19
0.00
-6.28
Others
0.95
30.66
-4.20
-1.30
2.05
1.37
-6.36
-2.16
1.53
Cash from Financing Activity
-43.58
-33.62
-25.91
-20.68
-14.19
-7.14
29.55
20.04
17.90
10.55
Net Cash Inflow / Outflow
-1.31
2.22
-6.12
6.02
1.11
-1.40
-1.86
3.54
2.26
2.00
Opening Cash & Equivalents
6.51
4.29
10.36
4.34
3.22
4.63
10.91
7.37
5.04
3.04
Closing Cash & Equivalent
5.19
6.51
4.24
10.36
4.34
3.22
9.05
10.91
7.37
5.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
40.65
35.36
24.75
21.01
21.91
21.84
18.36
15.52
14.09
12.46
ROA
4.88%
4.40%
3.22%
-0.73%
-0.72%
1.65%
4.49%
3.45%
4.29%
0.92%
ROE
14.11%
15.01%
13.97%
-3.43%
-3.22%
7.84%
22.74%
15.31%
15.80%
3.08%
ROCE
18.39%
17.92%
16.33%
9.79%
9.04%
11.29%
16.43%
15.18%
15.44%
10.70%
Fixed Asset Turnover
1.58
1.65
1.65
1.69
1.62
1.96
2.52
2.42
2.08
1.79
Receivable days
53.44
51.60
51.40
52.93
59.24
59.29
58.57
53.68
52.72
58.49
Inventory Days
59.14
61.38
66.26
62.15
57.90
56.38
56.82
54.83
52.92
47.88
Payable days
57.61
60.32
74.74
68.52
50.67
41.41
38.63
36.93
38.10
44.07
Cash Conversion Cycle
54.97
52.66
42.92
46.55
66.47
74.26
76.76
71.57
67.54
62.30
Total Debt/Equity
0.91
1.20
1.87
2.32
2.38
2.38
3.01
2.71
2.16
1.66
Interest Cover
2.25
1.97
1.58
0.89
0.92
1.43
1.98
1.96
2.12
1.28

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.