Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Finance - Investment

Rating :
N/A

BSE: 503641 | NSE: Not Listed

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 171.72
  • 559.35
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 204.69
  • 0.02%
  • 15.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.33%
  • 12.24%
  • 22.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.28
  • 2.20
  • -12.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.87
  • -12.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.87
  • -39.41
  • -56.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 416.39
  • 450.22
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.38
  • 19.68
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 265.67
  • 319.93
  • -

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
24.99
1.50
2.00
1.21
1.22
1.11
0.00
Net Sales Growth
-
1566.00%
-25.00%
65.29%
-0.82%
9.91%
0
 
Cost Of Goods Sold
-
1.20
-15.74
-4.75
-5.39
-5.79
-4.47
-4.92
Gross Profit
-
23.80
17.24
6.75
6.60
7.01
5.57
4.92
GP Margin
-
95.24%
1149.33%
337.50%
545.45%
574.59%
501.80%
0
Total Expenditure
-
10.19
-3.40
-1.03
-1.34
-2.22
-1.52
-0.50
Power & Fuel Cost
-
0.25
0.22
0.13
0.13
0.00
0.08
0.00
% Of Sales
-
1.00%
14.67%
6.50%
10.74%
0%
7.21%
0
Employee Cost
-
4.27
3.38
1.60
2.08
1.64
0.91
1.23
% Of Sales
-
17.09%
225.33%
80.0%
171.90%
134.43%
81.98%
0
Manufacturing Exp.
-
3.76
5.74
1.28
1.00
1.16
1.13
2.23
% Of Sales
-
15.05%
382.67%
64.00%
82.64%
95.08%
101.80%
0
General & Admin Exp.
-
0.93
3.17
0.75
0.95
0.71
0.86
0.94
% Of Sales
-
3.72%
211.33%
37.50%
78.51%
58.20%
77.48%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0
Miscellaneous Exp.
-
0.05
0.06
0.09
0.02
0.06
0.04
0.03
% Of Sales
-
0.20%
4.00%
4.50%
1.65%
4.92%
3.60%
0
EBITDA
-
14.80
4.90
3.03
2.55
3.44
2.63
0.50
EBITDA Margin
-
59.22%
326.67%
151.50%
210.74%
281.97%
236.94%
0
Other Income
-
1.05
0.39
0.28
0.27
0.25
0.24
0.83
Interest
-
6.75
4.33
1.76
1.52
2.36
1.70
0.53
Depreciation
-
0.40
0.51
0.51
0.38
0.39
0.36
0.30
PBT
-
8.70
0.45
1.04
0.92
0.94
0.81
0.49
Tax
-
3.38
0.14
0.32
0.30
0.32
0.25
0.11
Tax Rate
-
38.85%
31.11%
30.77%
32.61%
34.04%
30.86%
22.45%
PAT
-
2.29
0.16
0.60
0.53
0.56
0.48
0.30
PAT before Minority Interest
-
5.32
0.31
0.72
0.62
0.62
0.56
0.38
Minority Interest
-
-3.03
-0.15
-0.12
-0.09
-0.06
-0.08
-0.08
PAT Margin
-
9.16%
10.67%
30.0%
43.80%
45.90%
43.24%
0
PAT Growth
-
1,331.25%
-73.33%
13.21%
-5.36%
16.67%
60.00%
 
Unadjusted EPS
-
0.62
0.04
0.16
2.02
4.41
4.76
3.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
14.81
12.16
12.05
11.76
11.20
2.15
1.90
Share Capital
3.73
3.73
3.73
3.73
3.73
0.78
0.78
Total Reserves
11.08
8.43
8.32
8.03
7.47
1.37
1.12
Non-Current Liabilities
38.53
65.86
31.38
28.24
26.69
23.62
30.22
Secured Loans
2.73
32.70
2.06
2.15
0.25
0.50
0.02
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
49.55
6.40
15.24
15.74
12.55
19.04
7.77
Trade Payables
0.92
0.62
0.36
0.59
0.35
0.08
0.09
Other Current Liabilities
32.78
1.39
1.66
2.87
0.67
0.50
0.21
Short Term Borrowings
12.45
4.28
12.77
11.82
11.23
18.24
7.22
Short Term Provisions
3.41
0.10
0.44
0.47
0.29
0.23
0.26
Total Liabilities
114.93
93.09
67.19
62.02
56.63
46.41
41.41
Net Block
8.47
8.04
8.40
6.82
6.97
3.02
2.45
Gross Block
11.68
11.30
11.15
8.88
8.65
4.31
3.38
Accumulated Depreciation
3.21
3.26
2.75
2.06
1.68
1.29
0.93
Non Current Assets
9.28
8.92
9.21
7.64
7.54
3.64
3.10
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
0.76
0.82
0.76
0.76
0.52
0.55
0.58
Other Non Current Assets
0.05
0.05
0.05
0.05
0.05
0.06
0.06
Current Assets
105.62
84.11
57.88
54.38
49.09
42.76
38.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
77.12
75.87
57.60
52.73
47.72
41.30
36.53
Sundry Debtors
12.60
0.00
0.00
1.02
0.00
0.00
0.00
Cash & Bank
9.90
2.39
0.11
0.49
0.43
1.14
1.21
Other Current Assets
5.99
0.49
0.15
0.11
0.95
0.34
0.56
Short Term Loans & Adv.
5.80
5.36
0.03
0.04
0.80
0.11
0.39
Net Current Assets
56.06
77.71
42.65
38.64
36.54
23.72
30.53
Total Assets
114.94
93.09
67.17
62.02
56.63
46.41
41.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
8.55
-15.23
0.98
-0.63
-0.04
-9.08
-1.82
PBT
8.70
0.45
1.04
0.92
0.94
0.81
0.49
Adjustment
0.82
0.29
0.21
-0.04
-0.05
-0.09
-0.63
Changes in Working Capital
-0.45
-15.36
0.18
-1.30
-0.67
-9.56
-1.53
Cash after chg. in Working capital
9.07
-14.62
1.43
-0.42
0.23
-8.83
-1.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.52
-0.61
-0.45
-0.21
-0.27
-0.25
-0.14
Other Direct Exp. Paid
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
Cash From Investing Activity
-5.96
-1.37
-0.13
0.02
0.98
-0.95
0.37
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
-4.42
0.00
-9.10
0.00
Others
-5.96
-1.37
4.29
0.02
10.08
-0.95
Cash from Financing Activity
-1.08
17.50
-1.22
0.68
-0.66
9.94
1.09
Net Cash Inflow / Outflow
1.51
0.90
-0.38
0.07
0.27
-0.09
-0.35
Opening Cash & Equivalents
1.00
0.10
0.47
0.40
0.13
0.21
0.57
Closing Cash & Equivalent
2.51
1.00
0.10
0.47
0.40
0.13
0.21

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
3.96
3.25
3.21
3.15
3.00
2.76
2.43
ROA
5.12%
0.39%
1.12%
1.05%
1.21%
1.27%
0.93%
ROE
39.61%
2.60%
6.07%
5.42%
9.34%
27.71%
20.39%
ROCE
28.91%
12.51%
10.55%
9.98%
14.97%
16.56%
11.07%
Fixed Asset Turnover
2.17
0.13
0.20
0.14
0.19
0.29
0.00
Receivable days
184.03
0.00
0.00
307.03
0.00
0.00
0.00
Inventory Days
1117.13
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
24.90
14.41
46.14
40.99
19.28
10.11
6.14
Cash Conversion Cycle
1276.26
-14.41
-46.14
266.03
-19.28
-10.11
-6.14
Total Debt/Equity
2.90
3.07
1.26
1.22
1.05
8.87
3.91
Interest Cover
2.29
1.10
1.59
1.60
1.40
1.48
1.92

News Update:


  • Zodiac Ventures - Quarterly Results
    5th Nov 2018, 18:17 PM

    Read More

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.