Nifty
Sensex
:
:
10616.70
35260.54
40.40 (0.38%)
118.55 (0.34%)

Finance - Stock Broking

Rating :
59/99

BSE: 511551 | NSE: Not Listed

39.70
-1.00 (-2.46%)
15-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  41.00
  •  41.00
  •  39.25
  •  40.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6243
  •  2.48
  •  99.00
  •  37.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 123.37
  • 6.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71.06
  • N/A
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.28%
  • 0.00%
  • 14.50%
  • FII
  • DII
  • Others
  • 0.99%
  • 0.00%
  • 19.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 17.49
  • 19.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 33.17
  • 23.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 222.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.59
  • 31.36
  • 30.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 1.84
  • 2.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.36
  • 8.88
  • 9.51

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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
90.97
65.26
50.95
56.87
37.69
23.16
32.62
39.69
50.65
42.70
Net Sales Growth
-
39.40%
28.09%
-10.41%
50.89%
62.74%
-29.00%
-17.81%
-21.64%
18.62%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Gross Profit
-
90.97
65.26
50.95
56.87
37.69
23.16
32.62
39.69
50.65
42.68
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
99.95%
Total Expenditure
-
66.01
49.99
42.21
43.38
33.13
25.23
30.54
44.48
60.50
55.89
Power & Fuel Cost
-
1.03
0.96
0.94
0.99
1.05
0.69
0.00
1.73
1.53
1.29
% Of Sales
-
1.13%
1.47%
1.84%
1.74%
2.79%
2.98%
0%
4.36%
3.02%
3.02%
Employee Cost
-
24.69
17.32
14.90
14.60
12.58
8.27
13.26
16.54
22.62
20.55
% Of Sales
-
27.14%
26.54%
29.24%
25.67%
33.38%
35.71%
40.65%
41.67%
44.66%
48.13%
Manufacturing Exp.
-
30.43
24.63
18.27
21.30
14.48
9.49
11.26
19.18
23.59
18.96
% Of Sales
-
33.45%
37.74%
35.86%
37.45%
38.42%
40.98%
34.52%
48.32%
46.57%
44.40%
General & Admin Exp.
-
6.86
7.12
8.04
5.93
5.32
3.12
5.35
7.05
12.77
9.47
% Of Sales
-
7.54%
10.91%
15.78%
10.43%
14.12%
13.47%
16.40%
17.76%
25.21%
22.18%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4.03
0.91
1.00
1.56
0.74
4.36
0.67
1.71
1.52
0.00
% Of Sales
-
4.43%
1.39%
1.96%
2.74%
1.96%
18.83%
2.05%
4.31%
3.00%
16.09%
EBITDA
-
24.96
15.27
8.74
13.49
4.56
-2.07
2.08
-4.79
-9.85
-13.19
EBITDA Margin
-
27.44%
23.40%
17.15%
23.72%
12.10%
-8.94%
6.38%
-12.07%
-19.45%
-30.89%
Other Income
-
4.43
7.82
2.51
2.95
4.30
2.58
1.93
2.98
3.95
4.67
Interest
-
6.85
6.14
7.85
7.18
7.31
2.38
7.01
4.21
3.24
3.62
Depreciation
-
0.90
1.32
3.58
3.83
3.55
2.12
2.13
2.25
2.18
2.17
PBT
-
21.64
15.64
-0.19
5.43
-2.00
-3.98
-5.12
-8.27
-11.31
-14.30
Tax
-
2.64
2.08
-0.74
1.76
-1.45
-0.59
-2.88
-0.96
0.48
0.06
Tax Rate
-
12.24%
14.31%
274.07%
32.59%
38.26%
14.79%
58.06%
11.59%
-4.24%
-0.42%
PAT
-
18.94
12.46
0.47
3.65
-2.35
-3.40
-2.08
-7.33
-11.79
-14.36
PAT before Minority Interest
-
18.94
12.46
0.47
3.65
-2.35
-3.40
-2.08
-7.33
-11.79
-14.36
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
20.82%
19.09%
0.92%
6.42%
-6.24%
-14.68%
-6.38%
-18.47%
-23.28%
-33.63%
PAT Growth
-
52.01%
2,551.06%
-87.12%
-
-
-
-
-
-
 
Unadjusted EPS
-
6.08
4.27
0.16
1.21
-2.08
-3.02
-1.85
-6.52
-10.53
-12.90

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
62.60
44.16
41.90
41.41
39.56
15.52
18.90
20.99
28.26
40.08
Share Capital
30.31
30.31
30.31
30.31
30.31
11.23
11.23
11.23
11.23
11.23
Total Reserves
32.29
13.85
11.59
11.09
9.25
4.28
7.67
9.75
17.03
27.33
Non-Current Liabilities
-0.28
2.63
-0.40
-1.35
-2.61
-2.88
-2.10
1.38
22.74
22.40
Secured Loans
0.18
0.24
0.06
0.09
0.05
0.00
0.00
0.00
22.84
22.33
Unsecured Loans
2.75
3.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.26
1.14
1.50
1.29
0.16
0.12
0.14
0.36
0.00
0.00
Current Liabilities
129.23
171.23
106.83
108.06
107.81
115.77
131.69
121.35
83.02
50.62
Trade Payables
93.38
148.41
47.02
76.06
68.31
97.78
110.31
99.90
73.02
42.99
Other Current Liabilities
18.74
5.21
1.40
2.59
5.58
0.20
1.62
9.34
4.03
2.67
Short Term Borrowings
13.05
14.83
55.41
25.93
30.33
13.65
13.65
5.78
0.00
0.00
Short Term Provisions
4.07
2.78
2.99
3.48
3.59
4.14
6.10
6.33
5.96
4.97
Total Liabilities
191.55
218.02
148.33
148.12
144.76
128.41
148.49
143.72
134.02
113.10
Net Block
2.96
3.02
4.23
6.88
11.56
9.00
10.30
11.72
12.46
13.82
Gross Block
4.94
4.14
30.35
29.51
31.04
25.36
17.84
17.40
19.27
19.01
Accumulated Depreciation
1.98
1.12
26.12
22.63
19.47
16.35
7.54
5.68
6.81
5.19
Non Current Assets
56.76
58.09
39.54
44.79
33.90
23.45
37.35
143.73
13.98
14.90
Capital Work in Progress
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.60
0.16
Non Current Investment
3.24
3.27
3.41
3.39
1.88
0.93
0.92
0.93
0.92
0.92
Long Term Loans & Adv.
50.45
51.80
31.90
34.52
19.70
13.51
26.14
19.38
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.75
0.00
0.00
0.02
0.00
0.00
Current Assets
134.79
159.94
108.80
103.34
110.87
104.86
111.14
111.68
119.99
98.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.75
Inventories
3.10
9.81
12.37
7.16
4.76
0.15
0.02
0.01
0.01
0.08
Sundry Debtors
59.32
98.46
59.54
61.04
56.71
76.69
78.70
80.17
45.56
14.90
Cash & Bank
68.35
38.38
23.44
21.78
15.74
6.96
8.55
28.67
46.64
46.17
Other Current Assets
4.01
0.89
1.21
0.72
33.64
21.05
23.87
2.82
27.77
35.23
Short Term Loans & Adv.
3.03
12.40
12.25
12.63
21.22
20.46
22.73
2.44
27.02
34.43
Net Current Assets
5.56
-11.29
1.97
-4.73
3.06
-10.91
-20.55
-9.68
36.97
47.51
Total Assets
191.55
218.03
148.34
148.13
144.77
128.41
148.49
255.41
134.03
113.11

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
31.09
53.31
15.35
11.28
-11.23
-0.06
-12.48
6.32
-1.51
-27.61
PBT
21.58
13.28
-0.26
5.43
-2.00
-3.98
-5.12
-8.27
-11.31
-14.30
Adjustment
2.47
1.21
7.48
6.24
7.86
6.56
3.30
5.94
2.63
1.10
Changes in Working Capital
12.18
39.62
7.11
0.94
-15.30
-2.64
-10.82
8.64
7.81
-15.31
Cash after chg. in Working capital
36.23
54.10
14.33
12.61
-9.44
-0.06
-12.64
6.32
-0.87
-28.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.13
-0.78
1.03
-1.31
0.00
0.00
0.00
0.00
-0.64
0.93
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
-0.03
-1.79
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.85
-28.72
-1.68
0.13
12.31
0.60
-0.61
0.96
3.69
5.50
Net Fixed Assets
-0.91
22.00
-0.84
1.45
-5.58
-7.51
-0.47
6.54
-0.57
-0.86
Net Investments
-0.09
0.11
-3.00
-1.45
-1.39
0.00
0.00
1.00
-0.01
0.00
Others
-0.85
-50.83
2.16
0.13
19.28
8.11
-0.14
-6.58
4.27
6.36
Cash from Financing Activity
-4.56
-20.28
-11.87
-5.37
3.29
-2.12
-7.03
-24.24
-2.72
21.17
Net Cash Inflow / Outflow
24.68
4.31
1.80
6.04
4.37
-1.58
-20.12
-16.96
-0.54
-0.94
Opening Cash & Equivalents
14.45
10.14
21.78
15.74
11.37
8.55
28.67
45.63
46.17
47.11
Closing Cash & Equivalent
39.13
14.45
23.58
21.78
15.74
6.96
8.55
28.67
45.63
46.17

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.)
20.65
14.57
13.82
13.66
18.24
13.73
16.83
18.69
25.11
34.28
ROA
9.25%
6.80%
0.32%
2.49%
-1.72%
-2.46%
-1.42%
-5.27%
-9.54%
-12.82%
ROE
35.48%
28.95%
1.14%
11.79%
-13.07%
-19.82%
-10.43%
-29.78%
-35.34%
-31.39%
ROCE
40.28%
25.86%
9.21%
18.32%
7.10%
-5.22%
6.90%
-10.47%
-14.24%
-18.15%
Fixed Asset Turnover
20.04
3.78
1.70
1.88
1.34
1.07
1.85
2.16
2.65
2.43
Receivable days
316.54
441.84
431.92
377.90
645.91
1224.36
888.74
578.15
217.80
143.23
Inventory Days
25.90
62.00
69.93
38.25
23.80
1.34
0.16
0.12
0.35
0.67
Payable days
767.00
798.89
589.95
637.16
930.86
1824.18
1382.42
787.98
420.75
384.42
Cash Conversion Cycle
-424.56
-295.05
-88.11
-221.01
-261.15
-598.48
-493.52
-209.70
-202.59
-240.52
Total Debt/Equity
0.26
0.42
1.32
0.63
0.77
0.89
0.72
0.28
0.81
0.58
Interest Cover
4.15
3.37
0.97
1.75
0.48
-0.68
0.29
-0.97
-2.50
-2.95

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.