Nifty
Sensex
:
:
10582.50
35144.49
100.30 (0.96%)
331.50 (0.95%)

Telecommunication - Equipment

Rating :
30/99

BSE: 511116 | NSE: Not Listed

0.56
0.02 (3.70%)
13-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.56
  •  0.56
  •  0.56
  •  0.54
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2066
  •  0.01
  •  3.27
  •  0.46

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34.29
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,355.40
  • N/A
  • -0.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.32%
  • 0.00%
  • 5.39%
  • FII
  • DII
  • Others
  • 27.19%
  • 1.76%
  • 14.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.41
  • -3.25
  • -14.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.80
  • -23.98
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.42
  • 2.86
  • 30.65

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.02
  • -0.03
  • -0.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.47
  • 28.92
  • 47.90

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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
562.39
525.29
408.80
330.01
281.57
236.12
197.39
223.57
246.48
279.48
Net Sales Growth
-
7.06%
28.50%
23.88%
17.20%
19.25%
19.62%
-11.71%
-9.29%
-11.81%
 
Cost Of Goods Sold
-
0.12
0.88
0.16
0.17
0.25
0.45
1.47
0.00
0.00
0.64
Gross Profit
-
562.28
524.41
408.64
329.84
281.32
235.67
195.92
223.57
246.48
278.84
GP Margin
-
99.98%
99.83%
99.96%
99.95%
99.91%
99.81%
99.26%
100%
100%
99.77%
Total Expenditure
-
541.62
605.83
520.40
318.52
315.18
314.34
198.50
310.04
248.17
250.99
Power & Fuel Cost
-
44.18
42.73
39.71
26.31
34.83
34.29
15.07
9.37
7.56
6.88
% Of Sales
-
7.86%
8.13%
9.71%
7.97%
12.37%
14.52%
7.63%
4.19%
3.07%
2.46%
Employee Cost
-
77.86
84.58
71.32
47.88
44.23
44.82
45.40
47.48
48.25
47.14
% Of Sales
-
13.84%
16.10%
17.45%
14.51%
15.71%
18.98%
23.00%
21.24%
19.58%
16.87%
Manufacturing Exp.
-
18.95
15.96
15.06
14.30
13.84
16.83
58.91
78.51
106.66
110.82
% Of Sales
-
3.37%
3.04%
3.68%
4.33%
4.92%
7.13%
29.84%
35.12%
43.27%
39.65%
General & Admin Exp.
-
354.57
419.90
353.00
201.88
192.71
171.91
61.63
53.35
28.62
27.93
% Of Sales
-
63.05%
79.94%
86.35%
61.17%
68.44%
72.81%
31.22%
23.86%
11.61%
9.99%
Selling & Distn. Exp.
-
29.16
37.87
28.76
17.28
20.93
41.08
9.58
16.05
20.38
13.80
% Of Sales
-
5.19%
7.21%
7.04%
5.24%
7.43%
17.40%
4.85%
7.18%
8.27%
4.94%
Miscellaneous Exp.
-
16.77
3.91
12.40
10.70
8.38
4.95
6.45
105.29
36.70
13.80
% Of Sales
-
2.98%
0.74%
3.03%
3.24%
2.98%
2.10%
3.27%
47.09%
14.89%
15.66%
EBITDA
-
20.77
-80.54
-111.60
11.49
-33.61
-78.22
-1.11
-86.47
-1.69
28.49
EBITDA Margin
-
3.69%
-15.33%
-27.30%
3.48%
-11.94%
-33.13%
-0.56%
-38.68%
-0.69%
10.19%
Other Income
-
5.07
5.50
4.49
2.72
2.91
5.40
81.14
41.68
6.17
0.64
Interest
-
27.30
26.84
27.31
28.06
28.12
27.87
5.65
67.83
65.51
63.51
Depreciation
-
133.41
139.07
127.44
122.47
120.80
123.37
95.65
99.17
89.13
86.85
PBT
-
-134.86
-240.95
-261.86
-136.32
-179.61
-224.06
-21.27
-211.79
-150.16
-121.24
Tax
-
0.00
-0.28
-0.16
-0.13
-0.06
0.07
-0.06
0.49
0.71
0.67
Tax Rate
-
0.00%
0.12%
0.06%
0.10%
0.03%
-0.03%
0.28%
-0.23%
-0.47%
-0.55%
PAT
-
-131.49
-240.66
-261.69
-136.19
-179.55
-224.13
-21.21
-212.28
-150.87
-121.91
PAT before Minority Interest
-
-131.49
-240.66
-261.69
-136.19
-179.55
-224.13
-21.21
-212.28
-150.87
-121.91
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-23.38%
-45.81%
-64.01%
-41.27%
-63.77%
-94.92%
-10.75%
-94.95%
-61.21%
-43.62%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
-2.15
-3.93
-4.27
-2.22
-2.93
-3.66
-0.36
-4.04
-2.87
-2.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
-1,470.92
-1,339.42
-1,098.28
-836.59
-700.39
-520.84
-456.56
-435.35
-239.57
-88.70
Share Capital
286.07
286.07
837.11
837.11
837.11
837.11
677.26
590.52
590.52
590.52
Total Reserves
-1,756.99
-1,625.50
-1,935.39
-1,673.70
-1,537.50
-1,357.95
-1,133.82
-1,112.61
-916.83
-767.27
Non-Current Liabilities
704.50
712.25
708.41
701.59
687.20
671.87
772.10
795.41
777.47
702.59
Secured Loans
319.69
319.69
319.69
319.69
319.69
319.70
655.29
656.60
629.05
626.32
Unsecured Loans
267.55
267.55
267.55
267.55
267.55
267.55
116.91
138.85
148.42
76.27
Long Term Provisions
5.71
6.52
5.10
4.33
3.44
2.79
0.00
0.00
0.00
0.00
Current Liabilities
1,376.11
1,252.75
1,018.96
830.66
779.50
689.17
464.32
409.30
397.21
202.78
Trade Payables
75.53
113.86
131.76
78.05
103.69
119.73
120.54
45.24
51.06
36.49
Other Current Liabilities
1,283.32
1,125.29
874.62
734.64
656.91
550.67
340.53
361.09
343.83
164.70
Short Term Borrowings
16.61
10.58
10.06
15.87
17.02
17.16
0.00
0.00
0.00
0.00
Short Term Provisions
0.66
3.02
2.51
2.09
1.88
1.60
3.24
2.97
2.33
1.60
Total Liabilities
609.69
625.58
629.09
695.66
766.31
840.20
779.86
769.36
935.11
816.67
Net Block
448.43
454.28
497.30
567.66
643.26
714.64
631.79
694.84
782.95
670.03
Gross Block
1,789.35
1,703.70
1,608.13
1,555.01
1,514.88
1,522.00
1,328.37
1,313.28
1,361.99
1,153.32
Accumulated Depreciation
1,340.92
1,249.42
1,110.83
987.35
871.62
807.37
696.58
618.43
579.03
483.29
Non Current Assets
504.94
508.35
529.99
592.87
671.56
751.33
716.11
702.10
865.42
754.13
Capital Work in Progress
42.13
38.08
21.69
14.79
18.46
30.56
84.31
7.26
12.24
14.14
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
70.22
69.97
Long Term Loans & Adv.
14.38
15.99
11.00
10.42
9.84
6.14
0.00
0.00
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
104.76
117.22
99.10
102.79
94.75
88.88
63.75
67.27
69.69
62.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.00
2.71
2.24
1.78
1.91
2.50
3.04
2.96
2.07
0.00
Sundry Debtors
50.12
52.97
48.06
52.43
53.96
49.62
27.82
33.90
40.95
41.09
Cash & Bank
24.76
18.90
10.44
25.11
11.64
8.63
12.96
11.82
11.37
12.16
Other Current Assets
26.88
0.09
0.32
0.24
27.24
28.13
19.92
18.59
15.30
9.29
Short Term Loans & Adv.
26.69
42.56
38.05
23.24
27.07
27.58
18.08
17.25
14.41
8.75
Net Current Assets
-1,271.35
-1,135.52
-919.86
-727.87
-684.75
-600.29
-400.56
-342.03
-327.52
-140.25
Total Assets
609.70
625.57
629.09
695.66
766.31
840.21
779.86
769.37
935.11
816.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
165.15
198.30
57.42
88.57
40.19
284.63
45.30
62.29
195.78
63.33
PBT
-131.50
-240.95
-258.77
-134.83
-180.56
-223.47
-20.82
-210.45
-150.16
-121.24
Adjustment
173.50
164.59
159.73
157.40
154.13
151.30
28.68
262.83
187.94
193.08
Changes in Working Capital
113.66
276.09
164.01
72.76
68.54
358.95
39.42
12.47
160.54
-5.97
Cash after chg. in Working capital
155.66
199.73
64.97
95.34
42.12
286.78
47.28
64.86
198.32
65.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
9.49
-1.43
-4.46
-5.27
-2.87
-1.57
-1.52
-1.22
-0.68
-0.36
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
-0.59
-0.46
-1.35
-1.87
-2.18
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
-135.88
-177.42
-33.10
-75.03
-31.16
-248.74
-13.49
-5.19
-231.57
-50.40
Net Fixed Assets
-93.13
-111.82
-59.96
-36.41
19.22
-139.85
-92.16
50.16
-200.08
-34.51
Net Investments
0.01
-0.01
0.00
0.00
0.00
0.00
0.00
80.81
0.00
-5.50
Others
-42.76
-65.59
26.86
-38.62
-50.38
-108.89
78.67
-136.16
-31.49
-10.39
Cash from Financing Activity
-24.48
-19.93
-23.53
-13.23
-9.07
-36.14
-30.20
-55.84
35.38
-13.24
Net Cash Inflow / Outflow
4.79
0.95
0.79
0.31
-0.04
-0.25
1.61
1.26
-0.42
-0.31
Opening Cash & Equivalents
8.64
7.69
6.90
6.60
6.63
6.89
5.28
4.02
4.44
4.75
Closing Cash & Equivalent
13.43
8.64
7.69
6.90
6.60
6.63
6.89
5.28
4.02
4.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
-27.70
-25.55
-21.61
-17.34
-15.11
-12.18
-8.52
-11.17
-7.45
-4.60
ROA
-21.29%
-38.36%
-39.51%
-18.63%
-22.35%
-27.67%
-2.74%
-24.91%
-17.23%
-14.36%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
-98.28%
-4.62%
-32.06%
-14.70%
-8.59%
Fixed Asset Turnover
0.32
0.32
0.26
0.21
0.19
0.17
0.15
0.17
0.20
0.25
Receivable days
33.45
35.10
44.86
58.83
67.13
59.85
57.06
61.10
60.75
53.39
Inventory Days
1.85
1.72
1.79
2.04
2.86
4.29
5.55
4.11
3.06
0.00
Payable days
113.47
139.06
135.47
144.48
172.94
167.88
133.65
69.74
58.58
48.39
Cash Conversion Cycle
-78.16
-102.24
-88.82
-83.60
-102.95
-103.74
-71.03
-4.53
5.23
5.00
Total Debt/Equity
-0.41
-0.45
-0.54
-0.72
-0.86
-1.16
-1.69
-1.52
-2.38
-3.97
Interest Cover
-3.82
-7.98
-8.59
-3.86
-5.39
-7.04
-2.76
-2.12
-1.29
-0.91

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.