Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Finance - Investment

Rating :
N/A

BSE: 526921 | NSE: 21STCENMGM

23.40
-0.40 (-1.68%)
16-Nov-2018 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  24.00
  •  24.00
  •  23.40
  •  23.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3108
  •  0.73
  •  46.45
  •  22.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25.04
  • 1.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25.93
  • 10.48%
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.23%
  • 0.00%
  • 31.73%
  • FII
  • DII
  • Others
  • 0%
  • 0.50%
  • 12.54%

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
  • 1.13
  • 1.54
  • 1.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 0.48
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.46
  • 0.53
  • 0.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
-11.59
7.98
-
7.69
6.49
18.49%
-13.73
6.02
-
35.11
-10.53
-
Expenses
0.55
24.70
-97.77%
0.42
0.40
5.00%
-5.84
1.00
-
0.32
0.41
-21.95%
EBITDA
-12.14
-16.72
-
7.27
6.08
19.57%
-7.89
5.02
-
34.79
-10.93
-
EBIDTM
104.76%
-209.56%
94.59%
93.77%
57.47%
83.46%
99.09%
103.86%
Other Income
0.04
0.15
-73.33%
0.00
0.00
0.00
0.01
0.14
-92.86%
0.26
0.20
30.00%
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
0.23
-82.61%
0.04
0.10
-60.00%
0.05
0.05
0.00%
0.05
0.11
-54.55%
PBT
-12.14
-16.80
-
7.24
5.99
20.87%
-7.93
5.12
-
35.00
-10.84
-
Tax
0.00
0.00
0.00
1.80
0.00
0.00
-2.19
0.70
-
4.50
0.00
0.00
PAT
-12.14
-16.80
-
5.44
5.99
-9.18%
-5.75
4.42
-
30.50
-10.84
-
PATM
104.75%
-210.60%
70.71%
92.34%
41.85%
73.50%
86.85%
103.01%
EPS
-11.56
-16.00
-
5.18
5.71
-9.28%
-5.47
4.21
-
29.04
-10.33
-

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
17.48
27.89
9.01
23.11
36.77
9.51
16.32
5.91
29.05
5.40
4.12
Net Sales Growth
75.50%
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
17.48
27.89
9.01
23.11
36.77
9.51
16.32
5.91
29.05
5.40
4.12
GP Margin
99.98%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-4.55
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
22.03
8.31
6.71
-8.63
33.80
-0.59
-3.54
-8.04
9.99
0.15
-21.58
EBITDA Margin
126.03%
29.80%
74.47%
-37.34%
91.92%
-6.20%
-21.69%
-136.04%
34.39%
2.78%
-523.79%
Other Income
0.31
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
0.18
0.43
0.38
0.74
0.41
0.37
0.48
0.63
0.37
0.25
0.35
PBT
22.17
8.30
7.03
-9.13
33.78
-0.66
-4.14
-9.57
8.58
-1.92
-24.90
Tax
4.11
2.31
1.40
0.59
8.96
-0.02
1.61
1.45
1.74
0.00
0.02
Tax Rate
18.54%
27.83%
19.91%
-9.29%
27.01%
3.03%
-38.89%
-15.22%
20.28%
0.00%
-0.08%
PAT
18.05
5.98
5.64
-6.95
24.21
-0.64
-5.75
-10.99
6.83
-1.92
-24.91
PAT before Minority Interest
18.05
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
103.26%
21.44%
62.60%
-30.07%
65.84%
-6.73%
-35.23%
-185.96%
23.51%
-35.56%
-604.61%
PAT Growth
204.76%
6.03%
-
-
-
-
-
-
-
-
 
Unadjusted EPS
17.19
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

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.