Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Trading

Rating :
65/99

BSE: 511076 | NSE: Not Listed

29.50
-0.25 (-0.84%)
24-May-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  30.90
  •  31.00
  •  29.00
  •  29.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22115
  •  6.52
  •  41.75
  •  24.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 318.06
  • 24.54
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 337.57
  • N/A
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.01%
  • 17.65%
  • 24.00%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.92
  • 38.35
  • 2.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.55
  • -
  • 120.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.10
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.32
  • 3.36
  • 3.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.49
  • 58.50
  • 89.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
60.78
26.60
128.50%
58.73
22.05
166.35%
50.80
30.15
68.49%
20.32
34.03
-40.29%
Expenses
51.47
23.54
118.65%
49.53
19.88
149.14%
42.67
28.47
49.88%
18.35
32.68
-43.85%
EBITDA
9.31
3.06
204.25%
9.20
2.16
325.93%
8.13
1.68
383.93%
1.97
1.35
45.93%
EBIDTM
15.32%
11.49%
15.66%
9.80%
16.00%
5.58%
9.71%
3.97%
Other Income
0.11
0.44
-75.00%
1.02
0.32
218.75%
0.83
0.67
23.88%
1.30
0.35
271.43%
Interest
3.30
0.59
459.32%
3.37
0.47
617.02%
2.90
0.32
806.25%
0.49
0.23
113.04%
Depreciation
1.33
0.30
343.33%
0.80
0.29
175.86%
1.84
0.28
557.14%
0.29
0.28
3.57%
PBT
4.78
2.61
83.14%
6.37
1.72
270.35%
4.23
1.72
145.93%
2.30
18.37
-87.48%
Tax
1.05
0.61
72.13%
1.65
0.30
450.00%
0.74
0.36
105.56%
-0.18
-0.20
-
PAT
3.73
2.00
86.50%
4.72
1.42
232.39%
3.49
1.36
156.62%
2.48
18.58
-86.65%
PATM
6.13%
7.53%
8.03%
6.45%
6.88%
4.51%
12.21%
54.58%
EPS
0.27
0.13
107.69%
0.37
0.13
184.62%
0.29
0.12
141.67%
0.27
1.90
-85.79%

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
190.63
98.32
91.38
91.96
8.93
19.40
20.98
29.07
51.76
66.86
181.05
Net Sales Growth
68.95%
7.59%
-0.63%
929.79%
-53.97%
-7.53%
-27.83%
-43.84%
-22.58%
-63.07%
 
Cost Of Goods Sold
131.01
78.20
75.93
79.76
8.45
18.99
20.76
27.94
48.04
63.26
164.33
Gross Profit
59.62
20.13
15.44
12.20
0.48
0.41
0.22
1.12
3.72
3.60
16.72
GP Margin
31.28%
20.47%
16.90%
13.27%
5.38%
2.11%
1.05%
3.85%
7.19%
5.38%
9.24%
Total Expenditure
162.02
89.54
87.35
91.79
27.43
22.25
37.54
91.46
49.73
65.95
173.52
Power & Fuel Cost
-
2.92
3.02
3.27
0.02
0.02
0.01
0.01
0.01
0.03
0.05
% Of Sales
-
2.97%
3.30%
3.56%
0.22%
0.10%
0.05%
0.03%
0.02%
0.04%
0.03%
Employee Cost
-
2.58
2.07
1.84
0.52
0.46
0.36
0.38
0.40
0.48
1.25
% Of Sales
-
2.62%
2.27%
2.00%
5.82%
2.37%
1.72%
1.31%
0.77%
0.72%
0.69%
Manufacturing Exp.
-
2.15
2.44
4.40
0.00
0.00
0.04
0.06
0.02
0.06
2.47
% Of Sales
-
2.19%
2.67%
4.78%
0%
0%
0.19%
0.21%
0.04%
0.09%
1.36%
General & Admin Exp.
-
1.33
1.92
1.10
0.43
0.57
0.53
0.43
0.60
0.76
0.96
% Of Sales
-
1.35%
2.10%
1.20%
4.82%
2.94%
2.53%
1.48%
1.16%
1.14%
0.53%
Selling & Distn. Exp.
-
1.69
1.63
1.22
0.27
0.27
0.30
17.49
0.67
0.73
4.29
% Of Sales
-
1.72%
1.78%
1.33%
3.02%
1.39%
1.43%
60.17%
1.29%
1.09%
2.37%
Miscellaneous Exp.
-
0.67
0.34
0.20
17.73
1.94
15.53
45.15
0.00
0.65
4.29
% Of Sales
-
0.68%
0.37%
0.22%
198.54%
10.0%
74.02%
155.31%
0%
0.97%
0.09%
EBITDA
28.61
8.78
4.03
0.17
-18.50
-2.85
-16.56
-62.39
2.03
0.91
7.53
EBITDA Margin
15.01%
8.93%
4.41%
0.18%
-207.17%
-14.69%
-78.93%
-214.62%
3.92%
1.36%
4.16%
Other Income
3.26
2.94
1.97
0.83
0.52
0.36
0.07
0.00
0.00
1.39
2.34
Interest
10.06
2.00
1.33
1.45
0.00
0.00
0.01
0.02
0.11
0.30
1.90
Depreciation
4.26
1.15
1.11
1.03
0.01
0.01
0.02
0.07
0.09
0.09
0.42
PBT
17.68
8.57
3.55
-1.48
-17.98
-2.50
-16.52
-62.48
1.82
1.91
7.55
Tax
3.26
1.09
0.72
0.20
0.00
-0.78
-0.61
0.01
-0.03
-0.01
0.27
Tax Rate
18.44%
13.04%
3.30%
-12.90%
0.00%
31.20%
3.69%
-0.02%
-1.65%
-0.52%
3.58%
PAT
14.42
7.25
21.07
-1.75
-17.86
-1.72
-15.93
-62.49
1.85
1.91
7.18
PAT before Minority Interest
12.62
7.27
21.07
-1.75
-17.86
-1.72
-15.91
-62.49
1.85
1.91
7.27
Minority Interest
-1.80
-0.02
0.00
0.00
0.00
0.00
-0.02
0.00
0.00
0.00
-0.09
PAT Margin
7.56%
7.37%
23.06%
-1.90%
-200%
-8.87%
-75.93%
-214.96%
3.57%
2.86%
3.97%
PAT Growth
-38.27%
-65.59%
-
-
-
-
-
-
-3.14%
-73.40%
 
Unadjusted EPS
1.20
0.65
2.97
-0.35
-3.88
-0.44
-4.07
-15.99
0.47
0.49
1.86

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
88.94
88.70
17.04
5.16
22.49
22.43
36.97
94.27
86.67
90.78
Share Capital
21.60
19.60
11.18
9.20
7.82
7.82
7.82
7.82
7.82
7.82
Total Reserves
67.34
65.72
3.74
-4.25
14.67
14.61
25.77
83.07
78.86
82.96
Non-Current Liabilities
3.18
3.26
5.50
-0.13
-0.71
-0.70
0.00
0.22
11.70
20.72
Secured Loans
1.41
1.55
2.27
0.00
0.00
0.00
0.08
0.15
6.44
14.46
Unsecured Loans
0.00
0.00
1.30
0.00
0.80
0.03
0.03
0.19
5.33
5.68
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
41.67
38.05
60.67
3.20
10.82
9.94
9.96
11.50
3.35
5.82
Trade Payables
10.08
27.78
38.19
0.00
0.00
0.00
0.00
0.00
0.82
4.06
Other Current Liabilities
5.03
1.23
2.70
0.13
0.10
0.14
0.11
0.07
2.50
1.23
Short Term Borrowings
25.70
8.81
19.68
3.06
10.71
9.80
9.85
11.41
0.00
0.00
Short Term Provisions
0.86
0.23
0.11
0.01
0.01
0.00
0.00
0.01
0.02
0.53
Total Liabilities
135.54
131.51
86.12
8.23
32.60
31.88
47.17
106.04
101.77
118.77
Net Block
28.61
26.88
26.55
0.01
0.01
0.02
3.78
6.02
6.11
6.71
Gross Block
37.24
34.54
33.12
0.05
0.05
0.06
4.14
6.30
12.01
16.05
Accumulated Depreciation
8.63
7.67
6.57
0.05
0.04
0.04
0.35
0.28
5.91
9.35
Non Current Assets
45.20
34.57
34.88
1.31
12.18
3.81
13.27
32.98
10.34
6.71
Capital Work in Progress
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
13.88
4.92
3.27
0.50
0.00
0.00
0.00
6.24
4.23
0.00
Long Term Loans & Adv.
1.56
2.77
5.06
0.80
12.17
3.79
9.49
20.71
0.00
0.00
Other Non Current Assets
1.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
90.34
96.95
51.23
6.92
20.42
28.06
33.89
73.06
91.42
112.03
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.00
7.03
4.35
0.00
0.00
0.00
0.00
0.00
0.00
2.26
Sundry Debtors
15.26
44.91
37.87
0.36
17.69
24.08
29.62
72.14
76.16
77.57
Cash & Bank
8.40
26.56
7.61
3.52
0.24
0.02
0.35
0.20
0.17
5.34
Other Current Assets
58.68
1.84
0.15
0.06
2.49
3.96
3.91
0.73
15.10
26.86
Short Term Loans & Adv.
34.08
16.61
1.26
2.98
2.49
3.96
3.91
0.72
15.10
26.83
Net Current Assets
48.67
58.90
-9.44
3.72
9.59
18.12
23.92
61.56
88.07
106.22
Total Assets
135.54
131.52
86.12
8.23
32.60
31.87
47.16
106.04
101.77
118.76

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
-5.99
-25.97
17.55
0.47
-3.31
-1.73
-11.83
5.25
14.67
-21.10
PBT
7.01
20.84
-1.55
-17.86
-2.50
-16.52
-62.48
1.82
1.91
7.55
Adjustment
3.20
1.34
1.64
-0.39
-0.27
3.56
0.09
-0.20
-0.89
2.39
Changes in Working Capital
-15.77
-47.42
17.66
18.72
-0.54
11.23
50.58
3.63
13.74
-30.86
Cash after chg. in Working capital
-5.56
-25.24
17.75
0.47
-3.31
-1.73
-11.81
5.25
14.76
-20.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.42
-0.73
-0.20
0.00
0.00
0.00
-0.01
0.00
-0.08
-0.16
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
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
-26.91
-3.90
-19.84
-0.22
0.62
1.14
6.24
0.32
-5.77
-2.88
Net Fixed Assets
-2.23
-0.85
-1.63
0.00
0.01
0.49
0.00
0.00
-0.29
-0.05
Net Investments
0.03
-16.37
-21.90
11.17
0.34
4.51
6.26
0.32
-0.28
-2.37
Others
-24.71
13.32
3.69
-11.39
0.27
-3.86
-0.02
0.00
-5.20
-0.46
Cash from Financing Activity
24.27
35.12
6.38
4.04
2.91
0.26
5.74
-5.54
-8.36
12.25
Net Cash Inflow / Outflow
-8.63
5.25
4.09
4.28
0.22
-0.33
0.16
0.03
0.53
-11.73
Opening Cash & Equivalents
11.73
4.43
3.52
0.24
0.02
0.35
0.20
0.17
5.34
0.39
Closing Cash & Equivalent
3.14
11.73
7.61
3.52
0.24
0.02
0.35
0.20
0.69
5.34

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.)
8.24
8.71
2.67
1.08
5.75
5.74
8.60
23.26
22.18
23.23
ROA
5.44%
19.37%
-3.71%
-87.48%
-5.33%
-40.26%
-81.58%
1.78%
1.73%
7.14%
ROE
8.34%
42.05%
-17.64%
-130.16%
-7.66%
-56.80%
-100.41%
2.09%
2.16%
9.42%
ROCE
9.56%
32.86%
-0.39%
-84.60%
-7.54%
-41.68%
-81.67%
1.89%
2.11%
10.18%
Fixed Asset Turnover
2.76
2.81
5.84
169.40
340.96
10.00
5.57
5.65
4.76
11.49
Receivable days
111.04
158.79
71.98
368.81
392.93
467.14
638.86
522.88
419.63
135.54
Inventory Days
27.75
21.83
16.36
0.00
0.00
0.00
0.00
0.00
0.00
5.25
Payable days
77.61
138.99
76.01
0.00
0.00
0.00
0.00
3.05
13.77
6.84
Cash Conversion Cycle
61.18
41.63
12.33
368.81
392.93
467.14
638.86
519.82
405.86
133.96
Total Debt/Equity
0.31
0.13
1.61
0.62
0.51
0.44
0.30
0.13
0.14
0.22
Interest Cover
5.18
17.33
-0.07
0.00
-1359.66
-1167.73
-3077.77
17.55
7.42
4.97

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.