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

Finance - Investment

Rating :
N/A

BSE: 511138 | NSE: Not Listed

56.75
0.25 (0.44%)
15-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  57.00
  •  57.00
  •  56.75
  •  56.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6000
  •  3.40
  •  65.90
  •  54.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 42.21
  • 16.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 35.74
  • N/A
  • 2.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.58%
  • 0.80%
  • 33.82%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.62
  • 17.97
  • 4.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.87
  • 14.50
  • 1.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.88
  • 22.33
  • 14.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.74
  • 3.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.15
  • 18.06

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
1.07
0.91
17.58%
1.06
0.81
30.86%
1.14
0.64
78.12%
1.07
0.66
62.12%
Expenses
0.24
0.31
-22.58%
0.20
0.24
-16.67%
0.36
0.40
-10.00%
0.27
0.17
58.82%
EBITDA
0.84
0.60
40.00%
0.86
0.57
50.88%
0.79
0.24
229.17%
0.81
0.49
65.31%
EBIDTM
77.89%
65.97%
81.17%
70.78%
68.83%
37.58%
75.30%
74.40%
Other Income
0.00
0.00
0.00
0.00
0.05
-100.00%
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
0.07
0.07
0.00%
0.07
0.07
0.00%
0.08
-0.59
-
0.07
0.13
-46.15%
PBT
0.77
0.53
45.28%
0.79
0.55
43.64%
0.72
0.84
-14.29%
0.74
0.36
105.56%
Tax
0.16
0.14
14.29%
0.16
0.13
23.08%
0.12
0.61
-80.33%
0.15
0.06
150.00%
PAT
0.60
0.39
53.85%
0.63
0.43
46.51%
0.59
0.22
168.18%
0.59
0.30
96.67%
PATM
56.25%
42.87%
59.32%
52.77%
51.84%
34.63%
54.80%
45.48%
EPS
0.92
0.53
73.58%
0.88
0.58
51.72%
0.81
0.31
161.29%
0.80
0.41
95.12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4.34
3.93
2.93
3.42
3.98
Net Sales Growth
43.71%
34.13%
-14.33%
-14.07%
 
Cost Of Goods Sold
0.52
0.66
0.08
0.65
0.70
Gross Profit
3.82
3.27
2.86
2.77
3.28
GP Margin
88.06%
83.21%
97.61%
80.99%
82.41%
Total Expenditure
1.07
1.45
0.79
1.08
2.03
Power & Fuel Cost
-
0.01
0.01
0.01
0.01
% Of Sales
-
0.25%
0.34%
0.29%
0.25%
Employee Cost
-
0.14
0.15
0.14
0.20
% Of Sales
-
3.56%
5.12%
4.09%
5.03%
Manufacturing Exp.
-
0.05
0.11
0.10
0.19
% Of Sales
-
1.27%
3.75%
2.92%
4.77%
General & Admin Exp.
-
0.27
0.18
0.18
0.26
% Of Sales
-
6.87%
6.14%
5.26%
6.53%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
0.34
0.28
0.02
0.68
% Of Sales
-
8.65%
9.56%
0.58%
17.09%
EBITDA
3.30
2.48
2.14
2.34
1.95
EBITDA Margin
76.04%
63.10%
73.04%
68.42%
48.99%
Other Income
0.00
0.05
0.00
0.01
3.95
Interest
0.00
0.00
0.00
0.00
0.00
Depreciation
0.29
0.00
-0.20
0.53
0.77
PBT
3.02
2.53
2.35
1.82
5.12
Tax
0.59
0.54
1.00
0.49
1.05
Tax Rate
19.54%
21.34%
42.55%
26.92%
20.51%
PAT
2.41
2.00
1.34
1.34
4.08
PAT before Minority Interest
2.41
2.00
1.34
1.34
4.08
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
55.53%
50.89%
45.73%
39.18%
102.51%
PAT Growth
79.85%
49.25%
0.00%
-67.16%
 
Unadjusted EPS
3.41
2.78
1.81
1.80
5.72

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
19.86
17.80
16.44
15.39
Share Capital
7.44
7.44
7.44
7.13
Total Reserves
12.42
10.36
9.00
8.26
Non-Current Liabilities
0.54
0.35
0.24
-0.29
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.10
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
0.07
0.31
0.01
1.09
Trade Payables
0.01
0.03
0.00
0.00
Other Current Liabilities
0.05
0.28
0.01
1.05
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.04
Total Liabilities
20.47
18.46
16.69
21.44
Net Block
0.01
0.00
0.00
12.30
Gross Block
0.03
0.02
0.02
14.63
Accumulated Depreciation
0.02
0.02
0.02
2.33
Non Current Assets
12.90
13.02
13.13
15.61
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
12.50
12.71
12.78
0.88
Long Term Loans & Adv.
0.35
0.31
0.34
2.44
Other Non Current Assets
0.05
0.00
0.00
0.00
Current Assets
7.56
5.43
3.57
5.83
Current Investments
0.00
0.00
0.00
0.00
Inventories
0.52
0.43
0.35
2.13
Sundry Debtors
0.00
0.00
0.00
0.48
Cash & Bank
6.47
4.48
2.65
3.05
Other Current Assets
0.58
0.22
0.13
0.01
Short Term Loans & Adv.
0.02
0.31
0.44
0.16
Net Current Assets
7.49
5.13
3.56
4.74
Total Assets
20.46
18.45
16.70
21.44

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1.16
1.82
1.77
0.93
PBT
2.53
2.35
1.82
5.12
Adjustment
0.28
0.08
0.52
-3.15
Changes in Working Capital
-1.11
0.02
-0.08
0.00
Cash after chg. in Working capital
1.70
2.44
2.26
1.98
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.54
-0.62
-0.49
-1.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.00
0.00
-0.02
0.27
Net Fixed Assets
-0.01
0.00
13.85
Net Investments
0.29
0.08
-11.33
Others
-0.28
-0.08
-2.54
Cash from Financing Activity
0.00
0.00
0.00
-2.48
Net Cash Inflow / Outflow
1.16
1.83
1.75
-1.28
Opening Cash & Equivalents
0.98
2.65
0.90
4.33
Closing Cash & Equivalent
2.14
4.48
2.65
3.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
26.70
23.93
22.11
21.60
ROA
10.25%
7.64%
7.00%
19.00%
ROE
10.60%
7.85%
8.39%
26.48%
ROCE
13.46%
13.70%
11.40%
33.07%
Fixed Asset Turnover
170.34
157.95
0.47
0.27
Receivable days
0.00
0.00
0.00
43.84
Inventory Days
43.88
48.33
132.13
194.99
Payable days
7.00
17.82
0.63
0.00
Cash Conversion Cycle
36.88
30.50
131.50
238.83
Total Debt/Equity
0.00
0.00
0.00
0.01
Interest Cover
0.00
0.00
0.00
2758.04

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.