Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Finance - Investment

Rating :
N/A

BSE: 526921 | NSE: 21STCENMGM

18.50
0.20 (1.09%)
24-May-2019 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  18.00
  •  18.50
  •  18.00
  •  18.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  329
  •  0.06
  •  42.45
  •  17.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.21
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22.09
  • 12.38%
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.23%
  • 0.00%
  • 31.72%
  • FII
  • DII
  • Others
  • 0.35%
  • 0.15%
  • 12.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.08
  • 24.01
  • 6.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 52.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 169.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.51
  • 1.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 0.51
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.42
  • -0.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
8.06
-13.73
-
-6.70
35.11
-
-11.59
7.98
-
7.69
6.49
18.49%
Expenses
0.53
-5.84
-
0.46
0.32
43.75%
0.55
24.70
-97.77%
0.42
0.40
5.00%
EBITDA
7.53
-7.89
-
-7.16
34.79
-
-12.14
-16.72
-
7.27
6.08
19.57%
EBIDTM
93.49%
57.47%
106.88%
99.09%
104.76%
-209.56%
94.59%
93.77%
Other Income
-0.02
0.01
-
0.07
0.26
-73.08%
0.04
0.15
-73.33%
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
0.04
0.05
-20.00%
0.04
0.05
-20.00%
0.04
0.23
-82.61%
0.04
0.10
-60.00%
PBT
7.48
-7.93
-
-7.13
35.00
-
-12.14
-16.80
-
7.24
5.99
20.87%
Tax
-0.41
-2.19
-
0.00
4.50
-100.00%
0.00
0.00
0.00
1.80
0.00
0.00
PAT
7.88
-5.75
-
-7.13
30.50
-
-12.14
-16.80
-
5.44
5.99
-9.18%
PATM
97.83%
41.85%
106.36%
86.85%
104.75%
-210.60%
70.71%
92.34%
EPS
7.51
-5.47
-
-6.79
29.04
-
-11.56
-16.00
-
5.18
5.71
-9.28%

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
-2.54
27.89
9.01
23.11
36.77
9.51
16.32
5.91
29.05
5.40
4.12
Net Sales Growth
-107.09%
209.54%
-61.01%
-37.15%
286.65%
-41.73%
176.14%
-79.66%
437.96%
31.07%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-2.54
27.89
9.01
23.11
36.77
9.51
16.32
5.91
29.05
5.40
4.12
GP Margin
100.04%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1.96
19.58
2.30
31.74
2.97
10.10
19.86
13.95
19.06
5.25
25.70
Power & Fuel Cost
-
0.02
0.04
0.05
0.01
0.03
0.14
0.00
0.00
0.11
0.12
% Of Sales
-
0.07%
0.44%
0.22%
0.03%
0.32%
0.86%
0%
0%
2.04%
2.91%
Employee Cost
-
0.95
0.71
0.71
0.97
1.07
1.82
2.04
2.35
2.93
3.10
% Of Sales
-
3.41%
7.88%
3.07%
2.64%
11.25%
11.15%
34.52%
8.09%
54.26%
75.24%
Manufacturing Exp.
-
0.16
0.27
0.18
0.24
0.33
0.96
0.96
1.12
0.96
1.14
% Of Sales
-
0.57%
3.00%
0.78%
0.65%
3.47%
5.88%
16.24%
3.86%
17.78%
27.67%
General & Admin Exp.
-
1.00
1.00
0.98
1.01
0.70
1.13
1.54
1.70
1.05
1.60
% Of Sales
-
3.59%
11.10%
4.24%
2.75%
7.36%
6.92%
26.06%
5.85%
19.44%
38.83%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
17.47
0.32
29.86
0.75
8.00
15.94
9.41
13.88
0.30
0.00
% Of Sales
-
62.64%
3.55%
129.21%
2.04%
84.12%
97.67%
159.22%
47.78%
5.56%
482.04%
EBITDA
-4.50
8.31
6.71
-8.63
33.80
-0.59
-3.54
-8.04
9.99
0.15
-21.58
EBITDA Margin
177.17%
29.80%
74.47%
-37.34%
91.92%
-6.20%
-21.69%
-136.04%
34.39%
2.78%
-523.79%
Other Income
0.09
0.42
0.71
0.24
0.38
0.30
0.76
0.98
1.24
0.93
1.37
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.88
1.88
2.28
2.76
4.33
Depreciation
0.16
0.43
0.38
0.74
0.41
0.37
0.48
0.63
0.37
0.25
0.35
PBT
-4.55
8.30
7.03
-9.13
33.78
-0.66
-4.14
-9.57
8.58
-1.92
-24.90
Tax
1.39
2.31
1.40
0.59
8.96
-0.02
1.61
1.45
1.74
0.00
0.02
Tax Rate
-30.55%
27.83%
19.91%
-9.29%
27.01%
3.03%
-38.89%
-15.22%
20.28%
0.00%
-0.08%
PAT
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
-10.99
6.83
-1.92
-24.91
PAT before Minority Interest
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
-10.99
6.83
-1.92
-24.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
234.25%
21.44%
62.60%
-30.07%
65.84%
-6.73%
-35.23%
-185.96%
23.51%
-35.56%
-604.61%
PAT Growth
-142.68%
6.03%
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-5.66
5.70
5.37
-6.62
22.03
-0.61
-5.49
-10.49
4.61
-1.83
-23.73

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
60.78
53.72
47.65
54.60
46.68
47.32
51.08
62.07
57.23
57.35
Share Capital
10.50
10.50
10.50
10.50
17.98
17.98
17.98
17.98
17.98
16.48
Total Reserves
50.28
43.22
37.15
44.10
28.70
29.34
33.10
44.09
39.26
40.87
Non-Current Liabilities
-0.25
-0.17
-0.11
-0.19
-0.15
-0.12
-0.09
-0.04
23.61
16.35
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23.59
16.35
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
20.33
20.40
19.54
40.03
8.29
21.78
28.85
29.44
7.91
3.88
Trade Payables
0.53
7.96
8.54
7.15
7.83
21.23
7.59
0.00
4.28
0.00
Other Current Liabilities
1.48
1.78
1.71
1.39
0.40
0.50
0.22
0.25
0.50
0.70
Short Term Borrowings
2.11
0.00
0.00
19.89
0.06
0.06
19.05
25.51
0.00
0.00
Short Term Provisions
16.21
10.66
9.29
11.60
0.00
0.00
1.99
3.68
3.13
3.18
Total Liabilities
80.86
73.95
67.08
94.44
54.82
68.98
79.84
91.47
88.75
77.58
Net Block
1.06
1.49
1.45
3.49
2.56
2.95
3.43
4.26
2.75
2.41
Gross Block
4.36
4.36
4.60
8.63
8.39
8.97
9.11
9.29
7.42
6.84
Accumulated Depreciation
3.30
2.87
3.15
5.14
5.83
6.02
5.68
5.03
4.67
4.43
Non Current Assets
61.10
15.60
14.05
15.51
6.88
16.04
39.24
38.98
40.35
21.16
Capital Work in Progress
0.00
0.00
0.60
0.00
0.00
0.00
0.00
0.00
1.10
1.10
Non Current Investment
44.85
0.12
0.07
0.07
0.08
9.06
32.99
30.12
36.50
17.66
Long Term Loans & Adv.
15.19
13.99
11.92
11.94
4.25
4.04
2.82
4.60
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
19.75
58.35
53.02
78.93
47.94
52.94
40.61
52.49
48.41
56.42
Current Investments
0.00
14.01
0.47
38.98
8.01
6.46
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
15.26
33.51
33.54
32.78
35.59
37.34
28.89
32.23
26.91
44.76
Cash & Bank
1.23
7.96
16.14
5.71
4.22
8.90
9.54
16.53
6.50
2.82
Other Current Assets
3.27
2.85
2.87
1.45
0.11
0.24
2.18
3.73
14.99
8.84
Short Term Loans & Adv.
0.25
0.03
0.00
0.01
0.10
0.11
2.10
3.66
13.88
8.72
Net Current Assets
-0.58
37.95
33.49
38.90
39.65
31.16
11.76
23.05
40.50
52.54
Total Assets
80.85
73.95
67.07
94.44
54.82
68.98
79.85
91.47
88.76
77.58

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
17.13
9.62
-9.37
27.35
-12.37
0.95
3.28
3.71
16.17
-29.67
PBT
8.30
7.03
-6.35
33.17
-0.67
-4.14
-9.54
8.58
-1.92
-24.90
Adjustment
17.15
0.03
-2.27
0.03
0.13
0.54
1.79
15.16
2.41
3.37
Changes in Working Capital
-7.07
4.87
-0.30
3.73
-10.72
6.27
13.30
-19.90
16.12
-7.84
Cash after chg. in Working capital
18.38
11.94
-8.92
36.93
-11.26
2.67
5.55
3.84
16.60
-29.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.25
-2.32
-0.45
-9.58
-1.10
-1.72
-2.27
-0.13
-0.43
-0.30
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
-24.14
-12.97
39.57
-47.20
15.04
17.79
-0.61
2.29
-19.19
53.12
Net Fixed Assets
0.00
0.84
-0.02
-1.24
0.00
0.63
0.00
-0.76
0.00
0.00
Net Investments
-30.72
-14.06
38.98
-30.97
7.44
14.77
-0.30
6.39
-21.82
-22.06
Others
6.58
0.25
0.61
-14.99
7.60
2.39
-0.31
-3.34
2.63
75.18
Cash from Financing Activity
2.11
-4.96
-19.89
19.84
0.00
-19.79
-8.21
-0.26
4.66
-24.91
Net Cash Inflow / Outflow
-4.90
-8.31
10.31
-0.02
2.67
-1.06
-5.54
5.75
1.63
-1.45
Opening Cash & Equivalents
6.13
14.44
4.13
4.15
1.48
2.53
8.07
2.32
0.68
2.14
Closing Cash & Equivalent
1.23
6.13
14.44
4.13
4.15
1.48
2.53
8.07
2.32
0.68

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.)
57.88
51.16
45.38
51.98
37.37
37.99
41.57
52.06
47.44
48.98
ROA
7.73%
7.99%
-8.60%
32.44%
-1.04%
-7.73%
-12.83%
7.58%
-2.31%
-24.51%
ROE
10.45%
11.12%
-13.59%
51.66%
-1.63%
-13.80%
-22.40%
13.11%
-3.80%
-39.06%
ROCE
14.23%
13.88%
-10.40%
54.74%
-1.42%
-5.55%
-9.71%
12.89%
1.08%
-22.14%
Fixed Asset Turnover
6.40
2.01
3.49
4.32
1.10
1.81
0.64
3.48
0.76
0.60
Receivable days
319.08
1358.67
523.74
339.29
1399.98
740.76
1888.80
371.55
2421.47
3649.71
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
969.52
2087.99
1649.15
1650.31
2917.50
1527.58
704.24
0.00
357.21
0.00
Cash Conversion Cycle
-650.44
-729.32
-1125.41
-1311.02
-1517.52
-786.83
1184.56
371.55
2064.26
3649.71
Total Debt/Equity
0.03
0.00
0.00
0.36
0.00
0.00
0.37
0.41
0.41
0.29
Interest Cover
0.00
0.00
0.00
0.00
0.00
-3.70
-4.07
4.76
0.30
-4.75

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.