Nifty
Sensex
:
:
10591.25
35162.28
-64.95 (-0.61%)
-312.23 (-0.88%)

Trading

Rating :
N/A

BSE: 509945 | NSE: Not Listed

266
-14.00 (-5.00%)
02-Nov-2018
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  266
  •  266
  •  266
  •  280.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  266
  •  400.00
  •  142.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28.93
  • 43.97
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30.33
  • N/A
  • 2.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.31%
  • 0.00%
  • 13.50%
  • FII
  • DII
  • Others
  • 7.65%
  • 0.00%
  • 24.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.60
  • -15.80
  • -24.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -28.11
  • -18.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.87
  • 0.53
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 40.12
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.98
  • 2.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.67
  • 29.08

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
1.81
0.93
94.62%
1.32
1.11
18.92%
1.95
1.04
87.50%
1.01
1.12
-9.82%
Expenses
0.89
0.59
50.85%
0.40
0.87
-54.02%
0.81
1.02
-20.59%
0.83
0.86
-3.49%
EBITDA
0.91
0.34
167.65%
0.91
0.24
279.17%
1.14
0.02
5,600.00%
0.18
0.26
-30.77%
EBIDTM
50.61%
36.22%
69.45%
21.30%
58.40%
1.64%
17.81%
23.30%
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
0.08
0.05
60.00%
0.07
0.04
75.00%
0.07
0.08
-12.50%
0.05
0.14
-64.29%
Depreciation
0.66
0.04
1,550.00%
0.66
0.04
1,550.00%
0.68
0.05
1,260.00%
0.04
0.05
-20.00%
PBT
0.18
0.25
-28.00%
0.18
0.16
12.50%
0.40
-0.11
-
0.09
0.07
28.57%
Tax
0.02
-0.02
-
0.08
0.05
60.00%
0.06
0.01
500.00%
0.02
0.01
100.00%
PAT
0.16
0.27
-40.74%
0.10
0.11
-9.09%
0.33
-0.12
-
0.07
0.07
0.00%
PATM
8.74%
28.76%
7.52%
9.66%
17.11%
-11.48%
6.67%
5.91%
EPS
1.45
2.44
-40.57%
0.91
0.98
-7.14%
3.06
-0.60
-
0.61
0.33
84.85%

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
6.09
3.34
4.71
7.85
6.03
7.89
6.80
14.22
52.80
37.61
14.41
Net Sales Growth
45.00%
-29.09%
-40.0%
30.18%
-23.57%
16.03%
-52.18%
-73.07%
40.39%
161.00%
 
Cost Of Goods Sold
1.35
1.33
1.54
5.06
3.71
5.20
4.02
11.52
49.71
33.87
13.00
Gross Profit
4.74
2.01
3.17
2.79
2.32
2.69
2.78
2.70
3.10
3.74
1.41
GP Margin
77.82%
60.18%
67.30%
35.54%
38.47%
34.09%
40.88%
18.99%
5.87%
9.94%
9.78%
Total Expenditure
2.93
3.10
4.11
7.18
5.23
6.64
5.55
14.36
51.30
35.48
14.49
Power & Fuel Cost
-
0.04
0.03
0.03
0.03
0.03
0.02
0.01
0.01
0.00
0.00
% Of Sales
-
1.20%
0.64%
0.38%
0.50%
0.38%
0.29%
0.07%
0.02%
0%
0%
Employee Cost
-
0.33
0.63
0.43
0.29
0.13
0.11
0.12
0.13
0.00
0.00
% Of Sales
-
9.88%
13.38%
5.48%
4.81%
1.65%
1.62%
0.84%
0.25%
0%
0%
Manufacturing Exp.
-
0.01
0.02
0.00
0.03
0.02
0.07
0.09
0.23
0.00
0.00
% Of Sales
-
0.30%
0.42%
0%
0.50%
0.25%
1.03%
0.63%
0.44%
0%
0%
General & Admin Exp.
-
1.27
1.30
1.29
0.99
1.05
0.99
1.13
1.11
1.61
1.45
% Of Sales
-
38.02%
27.60%
16.43%
16.42%
13.31%
14.56%
7.95%
2.10%
4.28%
10.06%
Selling & Distn. Exp.
-
0.11
0.23
0.33
0.17
0.19
0.33
0.24
0.01
0.00
0.00
% Of Sales
-
3.29%
4.88%
4.20%
2.82%
2.41%
4.85%
1.69%
0.02%
0%
0%
Miscellaneous Exp.
-
0.02
0.37
0.04
0.02
0.01
0.01
1.26
0.10
0.00
0.00
% Of Sales
-
0.60%
7.86%
0.51%
0.33%
0.13%
0.15%
8.86%
0.19%
0%
0.28%
EBITDA
3.14
0.24
0.60
0.67
0.80
1.25
1.25
-0.14
1.50
2.13
-0.08
EBITDA Margin
51.56%
7.19%
12.74%
8.54%
13.27%
15.84%
18.38%
-0.98%
2.84%
5.66%
-0.56%
Other Income
0.00
1.65
0.29
0.02
0.02
0.13
0.17
0.14
0.44
0.38
1.88
Interest
0.27
0.21
0.68
0.53
0.45
0.35
0.47
0.58
0.62
0.51
0.53
Depreciation
2.04
0.80
0.20
0.28
0.05
0.04
0.06
0.07
0.07
0.07
0.07
PBT
0.85
0.88
0.01
-0.11
0.31
0.99
0.89
-0.65
1.25
1.93
1.20
Tax
0.18
0.11
0.05
0.03
0.05
0.24
0.05
0.01
0.25
0.45
0.27
Tax Rate
21.18%
12.50%
500.00%
-27.27%
16.13%
24.24%
62.50%
-1.54%
23.36%
23.32%
22.50%
PAT
0.66
0.77
-0.03
-0.14
0.26
0.75
0.02
-0.66
0.82
1.48
0.93
PAT before Minority Interest
0.66
0.77
-0.03
-0.14
0.26
0.75
0.02
-0.66
0.82
1.48
0.93
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
10.84%
23.05%
-0.64%
-1.78%
4.31%
9.51%
0.29%
-4.64%
1.55%
3.94%
6.45%
PAT Growth
100.00%
-
-
-
-65.33%
3,650.00%
-
-
-44.59%
59.14%
 
Unadjusted EPS
6.03
7.11
-0.44
-1.84
3.27
47.62
1.40
-83.64
103.51
182.29
118.06

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
36.42
10.12
10.15
10.30
10.10
9.35
9.33
9.99
9.17
7.70
Share Capital
0.11
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
Total Reserves
36.31
10.04
10.08
10.22
10.02
9.27
9.25
9.91
9.10
7.62
Non-Current Liabilities
-0.03
0.98
0.99
1.00
1.00
1.00
0.99
2.65
5.09
4.61
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.52
0.75
Unsecured Loans
0.00
1.01
1.01
1.00
1.00
1.00
0.98
0.98
4.56
3.85
Long Term Provisions
0.03
0.03
0.03
0.02
0.00
0.00
0.00
1.66
0.00
0.00
Current Liabilities
4.20
3.47
8.27
6.55
3.24
5.80
4.67
11.08
6.36
6.79
Trade Payables
0.53
0.37
0.23
0.21
0.23
0.85
0.02
6.66
0.00
0.00
Other Current Liabilities
0.46
0.94
0.79
0.66
0.78
0.83
0.76
1.03
4.93
5.73
Short Term Borrowings
3.19
1.73
6.89
5.42
2.11
4.06
3.84
3.18
0.00
0.00
Short Term Provisions
0.02
0.43
0.36
0.27
0.12
0.06
0.05
0.21
1.43
1.06
Total Liabilities
40.59
14.57
19.41
17.85
14.34
16.15
14.99
23.72
20.62
19.10
Net Block
28.84
3.27
3.42
2.62
2.65
2.69
2.74
2.76
2.75
0.41
Gross Block
31.03
4.66
4.62
3.60
3.52
3.51
3.51
3.46
2.75
0.41
Accumulated Depreciation
2.19
1.39
1.20
0.98
0.87
0.82
0.77
0.70
0.00
0.00
Non Current Assets
37.48
11.88
12.88
12.86
11.79
6.38
6.99
8.13
6.10
1.64
Capital Work in Progress
0.00
0.00
0.00
0.80
0.24
0.00
0.00
0.00
0.00
0.00
Non Current Investment
7.59
7.59
8.59
8.64
8.31
3.00
3.42
3.09
3.35
1.23
Long Term Loans & Adv.
1.05
1.03
0.87
0.81
0.59
0.69
0.83
2.28
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
3.11
2.69
6.54
4.99
2.55
9.77
8.00
15.58
14.53
17.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.37
0.65
0.61
1.85
0.34
3.53
3.84
3.29
3.91
4.47
Sundry Debtors
0.68
0.29
0.45
0.16
0.37
0.29
0.28
10.11
4.79
5.87
Cash & Bank
1.80
1.44
0.68
0.66
0.71
0.18
1.25
1.07
1.58
1.34
Other Current Assets
0.26
0.07
0.10
0.02
1.15
5.77
2.63
1.10
4.25
5.79
Short Term Loans & Adv.
0.24
0.24
4.71
2.30
1.10
5.75
2.54
0.91
4.25
5.79
Net Current Assets
-1.10
-0.78
-1.73
-1.56
-0.69
3.97
3.33
4.50
8.17
10.67
Total Assets
40.59
14.57
19.42
17.85
14.34
16.15
14.99
23.71
20.63
19.10

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
-0.78
3.58
-2.18
-3.21
7.18
-1.09
-0.80
0.12
2.59
2.57
PBT
0.88
0.01
-0.11
0.31
0.99
0.07
-0.65
1.07
1.93
1.20
Adjustment
-0.74
-0.99
-0.63
-0.83
-0.80
0.03
-0.76
-0.74
-0.58
0.07
Changes in Working Capital
-0.80
4.77
-1.22
-2.46
7.14
-1.29
0.88
0.25
1.88
1.65
Cash after chg. in Working capital
-0.65
3.80
-1.96
-2.98
7.33
-1.19
-0.53
0.58
3.22
2.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
-0.22
-0.22
-0.23
-0.14
0.10
-0.27
-0.46
-0.63
-0.36
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
0.68
2.14
0.72
-0.09
-4.71
0.44
0.45
1.38
-3.88
-0.28
Net Fixed Assets
-26.36
-0.04
-0.18
-0.63
-0.24
0.00
-0.04
-0.31
-2.40
0.01
Net Investments
0.00
1.00
0.05
-0.33
-4.74
0.42
-0.33
0.66
-2.12
-0.18
Others
27.04
1.18
0.85
0.87
0.27
0.02
0.82
1.03
0.64
-0.11
Cash from Financing Activity
0.45
-4.96
1.48
3.26
-1.96
-0.42
0.53
-2.01
1.53
-1.56
Net Cash Inflow / Outflow
0.36
0.76
0.02
-0.05
0.52
-1.07
0.18
-0.51
0.25
0.72
Opening Cash & Equivalents
1.44
0.68
0.66
0.71
0.18
1.25
1.07
1.58
1.34
0.62
Closing Cash & Equivalent
1.80
1.44
0.68
0.66
0.71
0.18
1.25
1.07
1.58
1.34

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.)
100.15
50.91
51.08
51.81
50.82
47.05
46.94
50.25
46.14
38.72
ROA
2.80%
-0.20%
-0.78%
1.60%
4.92%
0.14%
-3.40%
3.68%
7.43%
5.51%
ROE
7.36%
-0.34%
-1.42%
2.52%
7.71%
0.24%
-6.82%
8.51%
17.49%
12.86%
ROCE
8.12%
4.48%
2.40%
5.10%
9.71%
3.83%
-0.48%
11.92%
18.40%
13.72%
Fixed Asset Turnover
0.19
1.02
1.91
1.69
2.25
1.94
4.08
17.01
23.83
34.10
Receivable days
53.47
28.69
14.21
16.15
15.17
15.22
133.36
51.50
51.68
108.72
Inventory Days
55.52
48.48
57.02
66.18
89.49
197.86
91.53
24.88
40.65
101.43
Payable days
70.53
40.64
16.37
13.89
80.47
36.53
96.40
24.52
0.00
0.00
Cash Conversion Cycle
38.46
36.53
54.86
68.44
24.19
176.55
128.48
51.85
92.33
210.15
Total Debt/Equity
0.29
0.27
0.78
0.62
0.31
0.54
0.52
0.42
0.55
0.60
Interest Cover
5.20
1.02
0.78
1.68
3.81
1.16
-0.12
2.72
4.76
3.25

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.