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

Engineering

Rating :
74/99

BSE: 505850 | NSE: Not Listed

5.35
0.18 (3.48%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  5.49
  •  5.49
  •  5.15
  •  5.17
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  57175
  •  3.06
  •  6.50
  •  2.14

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 102.75
  • 20.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 138.93
  • 9.40%
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.49%
  • 2.47%
  • 42.00%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 4.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.84
  • -3.13
  • 12.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.53
  • 17.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.15
  • 39.40
  • 60.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.85
  • 29.59
  • 25.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.17
  • 1.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.55
  • 12.40
  • 13.07

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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
110.21
79.22
143.41
237.78
214.59
3.72
2.77
Net Sales Growth
-
39.12%
-44.76%
-39.69%
10.81%
5668.55%
34.30%
 
Cost Of Goods Sold
-
74.33
43.06
103.16
196.28
187.63
0.96
0.78
Gross Profit
-
35.88
36.15
40.25
41.50
26.95
2.76
1.99
GP Margin
-
32.56%
45.63%
28.07%
17.45%
12.56%
74.19%
71.84%
Total Expenditure
-
90.81
61.04
125.60
212.81
200.33
1.84
1.23
Power & Fuel Cost
-
0.39
0.41
0.52
0.48
0.22
0.02
0.00
% Of Sales
-
0.35%
0.52%
0.36%
0.20%
0.10%
0.54%
0%
Employee Cost
-
7.09
6.51
7.05
8.33
2.56
0.37
0.05
% Of Sales
-
6.43%
8.22%
4.92%
3.50%
1.19%
9.95%
1.81%
Manufacturing Exp.
-
0.00
0.00
0.87
1.62
4.40
0.00
0.01
% Of Sales
-
0%
0%
0.61%
0.68%
2.05%
0%
0.36%
General & Admin Exp.
-
6.11
5.80
7.51
3.89
4.18
0.31
0.26
% Of Sales
-
5.54%
7.32%
5.24%
1.64%
1.95%
8.33%
9.39%
Selling & Distn. Exp.
-
1.46
1.67
5.06
1.28
0.53
0.01
0.03
% Of Sales
-
1.32%
2.11%
3.53%
0.54%
0.25%
0.27%
1.08%
Miscellaneous Exp.
-
1.41
3.58
1.43
0.92
0.81
0.17
0.10
% Of Sales
-
1.28%
4.52%
1.00%
0.39%
0.38%
4.57%
3.61%
EBITDA
-
19.40
18.18
17.81
24.97
14.26
1.88
1.54
EBITDA Margin
-
17.60%
22.95%
12.42%
10.50%
6.65%
50.54%
55.60%
Other Income
-
6.17
5.01
5.79
3.43
3.38
0.79
0.05
Interest
-
7.89
6.67
13.13
18.74
11.94
1.41
0.32
Depreciation
-
5.64
9.14
7.11
5.65
1.63
0.10
0.01
PBT
-
12.05
7.38
3.35
4.00
4.07
1.17
1.26
Tax
-
2.64
2.73
1.44
1.32
1.01
0.23
0.27
Tax Rate
-
21.91%
36.99%
42.99%
33.00%
25.00%
19.66%
21.43%
PAT
-
8.40
4.02
1.41
1.95
2.90
0.93
0.99
PAT before Minority Interest
-
9.41
4.65
1.91
2.68
3.04
0.93
0.99
Minority Interest
-
-1.01
-0.63
-0.50
-0.73
-0.14
0.00
0.00
PAT Margin
-
7.62%
5.07%
0.98%
0.82%
1.35%
25.00%
35.74%
PAT Growth
-
108.96%
185.11%
-27.69%
-32.76%
211.83%
-6.06%
 
Unadjusted EPS
-
0.47
0.25
1.53
13.91
22.02
13.27
14.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
91.32
71.95
67.07
33.81
32.57
15.99
14.28
Share Capital
19.31
16.11
15.81
1.41
1.41
0.70
0.71
Total Reserves
72.01
51.42
46.56
32.41
31.16
14.16
13.57
Non-Current Liabilities
42.00
31.87
22.35
10.08
9.78
0.23
0.00
Secured Loans
36.53
30.49
21.27
9.45
9.07
0.23
0.00
Unsecured Loans
3.34
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.33
0.26
0.21
0.21
0.27
0.00
0.00
Current Liabilities
87.49
109.70
100.43
210.12
253.37
24.26
2.57
Trade Payables
28.77
35.83
38.08
32.24
58.14
2.41
1.69
Other Current Liabilities
31.19
32.51
16.97
24.16
16.33
1.43
0.14
Short Term Borrowings
25.20
39.96
44.54
153.04
178.02
20.10
0.00
Short Term Provisions
2.33
1.39
0.85
0.69
0.88
0.33
0.74
Total Liabilities
229.24
220.86
198.71
267.47
302.82
40.48
16.85
Net Block
23.33
26.87
22.26
18.68
24.09
0.60
0.10
Gross Block
48.56
47.46
36.43
26.57
29.66
4.71
0.12
Accumulated Depreciation
25.23
20.59
14.18
7.90
5.57
4.11
0.02
Non Current Assets
66.30
50.27
38.61
33.21
35.00
4.73
13.57
Capital Work in Progress
3.24
0.00
0.00
2.39
0.17
0.00
0.00
Non Current Investment
14.81
2.06
1.99
1.96
1.41
2.56
2.16
Long Term Loans & Adv.
24.92
21.34
14.36
9.00
9.33
1.56
11.32
Other Non Current Assets
0.00
0.00
0.00
1.18
0.00
0.00
0.00
Current Assets
162.93
170.59
160.09
234.26
267.78
35.75
3.28
Current Investments
1.79
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
18.03
29.85
15.59
94.40
84.18
2.09
1.45
Sundry Debtors
29.29
25.25
22.37
43.64
59.60
0.07
0.00
Cash & Bank
31.03
29.46
35.57
23.94
38.64
3.24
1.30
Other Current Assets
82.78
3.57
3.16
3.34
85.37
30.36
0.53
Short Term Loans & Adv.
78.42
82.46
83.40
68.93
78.53
28.82
0.52
Net Current Assets
75.44
60.89
59.66
24.14
14.41
11.49
0.71
Total Assets
229.24
220.86
198.70
267.48
302.81
40.48
16.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
31.42
-7.04
43.75
6.87
-117.76
2.54
-10.01
PBT
12.05
7.38
3.35
4.00
4.07
1.17
1.26
Adjustment
3.79
8.40
10.61
13.35
2.12
-0.49
0.00
Changes in Working Capital
12.99
-28.21
30.05
-12.11
-122.85
2.18
-10.96
Cash after chg. in Working capital
28.83
-12.43
44.01
5.25
-116.66
2.86
-9.70
Interest Paid
-3.42
-0.91
-6.76
-3.31
0.00
0.00
0.00
Tax Paid
-2.20
-1.22
-1.14
-2.23
-0.78
-0.32
-0.30
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
8.21
7.52
7.65
7.16
-0.32
0.00
0.00
Cash From Investing Activity
-30.30
-11.66
-30.23
25.72
-60.96
-1.48
8.83
Net Fixed Assets
-0.04
0.00
-0.14
0.09
-2.06
-0.60
Net Investments
-15.64
-0.04
9.25
10.41
-34.05
0.19
Others
-14.62
-11.62
-39.34
15.22
-24.85
-1.07
Cash from Financing Activity
0.64
18.71
-17.86
-27.10
179.69
-0.18
-0.14
Net Cash Inflow / Outflow
1.77
0.01
-4.33
5.49
0.97
0.88
-1.31
Opening Cash & Equivalents
29.19
4.59
8.65
3.16
2.18
1.30
2.61
Closing Cash & Equivalent
30.96
4.60
4.31
8.65
3.16
2.18
1.30

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
47.28
4.19
3.94
4.00
3.85
3.52
3.38
ROA
4.18%
2.22%
0.82%
0.94%
1.77%
3.26%
5.85%
ROE
11.85%
7.16%
3.97%
8.09%
12.81%
6.41%
6.91%
ROCE
12.94%
9.89%
9.91%
10.85%
12.40%
10.15%
11.04%
Fixed Asset Turnover
2.30
1.89
4.55
8.46
12.49
1.54
23.94
Receivable days
90.32
109.72
84.01
79.23
50.74
3.24
0.00
Inventory Days
79.29
104.68
139.97
137.06
73.37
173.39
191.21
Payable days
143.94
175.30
114.10
74.19
50.24
351.63
251.94
Cash Conversion Cycle
25.67
39.10
109.87
142.10
73.88
-175.00
-60.73
Total Debt/Equity
0.74
1.15
1.08
4.86
5.80
1.37
0.00
Interest Cover
2.53
2.11
1.26
1.21
1.34
1.83
4.91

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.