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

Trading

Rating :
N/A

BSE: 509472 | NSE: Not Listed

368.95
1.00 (0.27%)
13-Nov-2018
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  370
  •  370
  •  331.2
  •  367.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  102
  •  34802
  •  520.00
  •  295.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95.34
  • 157.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 193.55
  • 0.11%
  • 3.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.02%
  • 21.61%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -33.57
  • -66.86
  • -84.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.03
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.78
  • -36.66
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.68
  • 30.28
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 2.59
  • 2.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.27
  • 9.63
  • 9.67

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
Mar 11
Net Sales
-
355.80
266.10
254.74
232.56
243.81
219.57
240.55
92.58
Net Sales Growth
-
33.71%
4.46%
9.54%
-4.61%
11.04%
-8.72%
159.83%
 
Cost Of Goods Sold
-
249.41
181.17
166.17
142.85
156.49
136.25
154.93
50.40
Gross Profit
-
106.38
84.93
88.57
89.71
87.32
83.32
85.62
42.17
GP Margin
-
29.90%
31.92%
34.77%
38.57%
35.81%
37.95%
35.59%
45.55%
Total Expenditure
-
361.41
270.73
248.95
218.14
230.43
207.68
226.31
84.69
Power & Fuel Cost
-
0.61
0.82
0.99
0.98
1.04
0.94
0.72
0.56
% Of Sales
-
0.17%
0.31%
0.39%
0.42%
0.43%
0.43%
0.30%
0.60%
Employee Cost
-
37.55
27.24
25.92
24.27
23.91
21.86
19.28
8.19
% Of Sales
-
10.55%
10.24%
10.18%
10.44%
9.81%
9.96%
8.01%
8.85%
Manufacturing Exp.
-
5.17
7.63
6.12
7.67
6.77
6.39
6.50
4.18
% Of Sales
-
1.45%
2.87%
2.40%
3.30%
2.78%
2.91%
2.70%
4.52%
General & Admin Exp.
-
40.41
38.16
42.01
34.77
35.71
34.11
35.91
16.61
% Of Sales
-
11.36%
14.34%
16.49%
14.95%
14.65%
15.53%
14.93%
17.94%
Selling & Distn. Exp.
-
19.29
11.62
7.51
7.36
6.20
6.56
8.09
4.66
% Of Sales
-
5.42%
4.37%
2.95%
3.16%
2.54%
2.99%
3.36%
5.03%
Miscellaneous Exp.
-
8.97
4.09
0.24
0.23
0.30
1.56
0.88
0.08
% Of Sales
-
2.52%
1.54%
0.09%
0.10%
0.12%
0.71%
0.37%
0.09%
EBITDA
-
-5.61
-4.63
5.79
14.42
13.38
11.89
14.24
7.89
EBITDA Margin
-
-1.58%
-1.74%
2.27%
6.20%
5.49%
5.42%
5.92%
8.52%
Other Income
-
4.26
3.53
2.68
2.68
4.25
4.35
4.23
4.81
Interest
-
5.01
10.67
12.55
10.04
7.89
5.33
3.87
2.14
Depreciation
-
5.73
3.40
3.27
3.73
3.07
1.47
1.04
0.85
PBT
-
-12.09
-15.16
-7.35
3.33
6.67
9.44
13.55
9.71
Tax
-
0.24
-1.30
0.57
0.94
1.79
2.83
4.36
2.91
Tax Rate
-
-1.99%
8.58%
-7.76%
28.23%
26.84%
27.53%
32.18%
29.97%
PAT
-
-12.34
-13.87
-7.92
2.39
4.88
7.46
9.19
6.80
PAT before Minority Interest
-
-12.34
-13.87
-7.92
2.39
4.88
7.46
9.19
6.80
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-3.47%
-5.21%
-3.11%
1.03%
2.00%
3.40%
3.82%
7.34%
PAT Growth
-
-
-
-
-51.02%
-34.58%
-18.82%
35.15%
 
Unadjusted EPS
-
-47.74
-53.66
-30.66
9.23
18.87
28.87
35.57
52.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
9.33
21.87
35.89
43.82
42.44
38.62
32.22
24.02
Share Capital
2.58
2.58
2.58
2.58
2.58
2.58
2.58
1.29
Total Reserves
6.75
19.28
33.31
41.23
39.85
36.04
29.63
22.73
Non-Current Liabilities
92.30
87.53
18.43
22.21
24.95
22.97
11.08
10.93
Secured Loans
1.29
0.00
6.79
10.65
13.82
11.16
0.07
0.02
Unsecured Loans
82.14
79.93
2.25
2.35
2.49
2.49
2.48
2.44
Long Term Provisions
1.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
106.82
110.47
120.21
97.80
92.82
81.69
64.36
39.37
Trade Payables
60.88
32.49
32.11
26.00
26.17
19.15
17.47
13.50
Other Current Liabilities
20.37
22.13
24.63
17.65
14.47
19.62
12.88
3.67
Short Term Borrowings
21.62
54.75
62.63
53.40
50.89
32.42
25.25
15.18
Short Term Provisions
3.96
1.10
0.84
0.74
1.29
10.50
8.77
7.02
Total Liabilities
208.45
219.87
174.53
163.83
160.21
143.28
107.66
74.32
Net Block
40.93
46.06
27.53
28.87
29.13
30.87
12.95
12.36
Gross Block
68.48
68.08
49.46
47.53
43.67
42.34
23.02
21.39
Accumulated Depreciation
27.54
22.01
21.93
18.66
14.54
11.47
10.07
9.03
Non Current Assets
49.94
55.20
32.78
34.80
35.87
35.59
17.62
17.42
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
6.89
7.06
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.85
1.81
5.26
5.93
6.74
4.72
4.67
5.06
Other Non Current Assets
0.27
0.27
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
158.35
164.27
141.75
129.02
124.33
107.69
90.04
56.90
Current Investments
6.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
36.28
41.61
56.33
48.57
37.30
32.49
31.80
21.02
Sundry Debtors
103.27
61.02
73.78
73.26
75.61
57.82
46.04
26.81
Cash & Bank
6.83
56.81
7.52
4.45
8.02
5.15
2.40
0.76
Other Current Assets
5.90
0.96
1.47
1.01
3.40
12.24
9.80
8.30
Short Term Loans & Adv.
3.58
3.88
2.64
1.74
1.84
11.26
9.10
6.92
Net Current Assets
51.53
53.80
21.54
31.23
31.51
26.00
25.68
17.53
Total Assets
208.44
219.86
174.53
163.82
160.20
143.28
107.66
74.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-12.52
35.33
0.00
0.00
0.00
0.00
PBT
-12.09
-15.16
0.00
0.00
0.00
0.00
Adjustment
7.73
10.65
0.00
0.00
0.00
0.00
Changes in Working Capital
-6.17
40.59
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
-10.54
36.08
0.00
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.98
-0.74
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.47
-24.18
0.00
0.00
0.00
0.00
Net Fixed Assets
0.05
35.69
-6.60
-18.92
-1.06
Net Investments
0.16
-39.76
0.00
0.00
-0.41
Others
-4.68
-20.11
6.60
18.92
1.47
Cash from Financing Activity
-34.06
38.39
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
-51.04
49.54
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
56.69
7.14
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
5.64
56.69
0.00
0.00
0.00
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
35.51
83.09
138.89
169.55
164.23
149.45
124.68
92.97
ROA
-5.76%
-7.03%
-4.68%
1.47%
3.21%
5.95%
10.10%
9.15%
ROE
-80.51%
-48.34%
-19.88%
5.53%
12.03%
21.06%
32.69%
28.30%
ROCE
-5.24%
-3.41%
4.77%
12.16%
14.99%
21.58%
34.26%
28.44%
Fixed Asset Turnover
5.21
4.53
5.25
5.10
5.67
6.72
10.83
4.33
Receivable days
84.27
92.45
105.34
116.83
99.87
86.32
55.27
105.70
Inventory Days
39.95
67.17
75.15
67.38
52.24
53.44
40.08
82.87
Payable days
54.42
54.14
48.58
47.87
40.71
38.15
27.95
62.30
Cash Conversion Cycle
69.80
105.48
131.92
136.34
111.39
101.61
67.40
126.28
Total Debt/Equity
11.45
6.27
2.00
1.52
1.58
1.19
0.86
0.73
Interest Cover
-1.41
-0.42
0.41
1.33
1.85
2.93
4.50
5.54

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.