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

Trading

Rating :
84/99

BSE: 514183 | NSE: Not Listed

51.35
-0.10 (-0.19%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  49.10
  •  51.50
  •  49.10
  •  51.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12815
  •  6.58
  •  61.50
  •  33.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 257.55
  • 20.82
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 288.86
  • 0.30%
  • 6.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.36%
  • 18.98%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.49
  • 16.89
  • 12.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 58.71
  • 61.63
  • 17.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.82
  • -
  • 91.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.35
  • 29.42
  • 31.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.94
  • 5.12
  • 5.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.34
  • 17.41
  • 14.48

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
297.70
241.73
177.21
195.96
115.17
122.00
93.41
87.60
Net Sales Growth
-
23.15%
36.41%
-9.57%
70.15%
-5.60%
30.61%
6.63%
 
Cost Of Goods Sold
-
255.99
208.07
152.30
176.66
104.74
110.65
84.50
76.57
Gross Profit
-
41.71
33.66
24.90
19.30
10.42
11.35
8.92
11.03
GP Margin
-
14.01%
13.92%
14.05%
9.85%
9.05%
9.30%
9.55%
12.59%
Total Expenditure
-
275.58
227.03
167.68
189.26
113.19
116.65
90.38
81.35
Power & Fuel Cost
-
1.07
1.10
0.99
0.97
0.38
0.10
0.04
0.03
% Of Sales
-
0.36%
0.46%
0.56%
0.49%
0.33%
0.08%
0.04%
0.03%
Employee Cost
-
3.79
3.37
3.37
2.93
2.26
1.38
1.29
1.17
% Of Sales
-
1.27%
1.39%
1.90%
1.50%
1.96%
1.13%
1.38%
1.34%
Manufacturing Exp.
-
6.37
6.78
4.83
3.58
0.75
0.49
0.38
0.80
% Of Sales
-
2.14%
2.80%
2.73%
1.83%
0.65%
0.40%
0.41%
0.91%
General & Admin Exp.
-
2.70
3.03
3.01
2.45
2.10
1.30
1.11
1.07
% Of Sales
-
0.91%
1.25%
1.70%
1.25%
1.82%
1.07%
1.19%
1.22%
Selling & Distn. Exp.
-
3.91
4.20
2.45
2.24
2.07
2.32
1.50
1.52
% Of Sales
-
1.31%
1.74%
1.38%
1.14%
1.80%
1.90%
1.61%
1.74%
Miscellaneous Exp.
-
1.74
0.48
0.73
0.42
0.88
0.40
1.56
0.18
% Of Sales
-
0.58%
0.20%
0.41%
0.21%
0.76%
0.33%
1.67%
0.21%
EBITDA
-
22.12
14.70
9.53
6.70
1.98
5.35
3.03
6.25
EBITDA Margin
-
7.43%
6.08%
5.38%
3.42%
1.72%
4.39%
3.24%
7.13%
Other Income
-
0.53
0.69
0.51
0.63
0.80
0.38
0.33
0.41
Interest
-
4.06
5.08
4.83
5.23
3.07
1.74
2.03
1.39
Depreciation
-
2.41
2.74
2.73
2.78
2.16
1.16
1.13
1.12
PBT
-
16.19
7.57
2.49
-0.69
-2.45
2.82
0.19
4.16
Tax
-
4.44
2.55
0.88
-1.22
0.27
1.16
0.00
1.41
Tax Rate
-
27.42%
33.69%
35.34%
176.81%
-11.02%
41.13%
0.00%
33.89%
PAT
-
11.75
5.02
1.61
0.53
-2.72
1.66
0.19
2.75
PAT before Minority Interest
-
11.75
5.02
1.61
0.53
-2.72
1.66
0.19
2.75
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.95%
2.08%
0.91%
0.27%
-2.36%
1.36%
0.20%
3.14%
PAT Growth
-
134.06%
211.80%
203.77%
-
-
773.68%
-93.09%
 
Unadjusted EPS
-
2.30
0.91
0.10
0.10
-0.58
0.42
0.05
0.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
35.45
25.47
20.82
19.30
18.72
13.77
12.12
11.90
Share Capital
5.10
5.10
5.10
5.10
5.10
3.87
3.87
1.94
Total Reserves
30.35
20.37
15.72
14.20
13.62
9.89
8.25
9.97
Non-Current Liabilities
18.47
24.11
22.04
21.78
21.63
10.64
8.51
5.00
Secured Loans
6.32
10.05
13.28
16.57
15.13
1.77
2.11
3.04
Unsecured Loans
7.72
9.47
6.70
4.04
2.50
6.73
4.23
0.30
Long Term Provisions
0.28
0.27
0.22
0.14
1.75
0.09
0.08
0.09
Current Liabilities
55.50
60.55
41.42
50.69
51.11
33.01
35.34
39.67
Trade Payables
26.92
33.58
17.22
27.35
29.28
15.96
18.20
23.25
Other Current Liabilities
5.12
5.71
4.69
3.56
3.86
3.56
2.98
3.27
Short Term Borrowings
17.62
19.42
18.71
19.59
17.68
13.04
13.98
12.79
Short Term Provisions
5.84
1.83
0.81
0.19
0.29
0.45
0.17
0.36
Total Liabilities
109.42
110.13
84.28
91.77
91.46
57.42
55.97
56.57
Net Block
34.21
36.15
38.32
40.67
42.08
7.99
8.76
9.54
Gross Block
52.41
51.94
51.41
50.96
50.02
13.78
13.38
13.03
Accumulated Depreciation
18.20
15.79
13.09
10.29
7.94
5.79
4.62
3.49
Non Current Assets
36.94
38.95
40.45
42.00
44.91
26.43
21.05
14.40
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
17.74
11.04
4.56
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.74
2.51
1.27
0.73
2.36
0.59
1.16
0.22
Other Non Current Assets
0.99
0.29
0.86
0.60
0.46
0.10
0.10
0.07
Current Assets
72.47
71.17
43.83
49.77
46.55
30.99
34.92
42.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
26.16
24.68
14.79
15.72
18.83
8.18
12.93
17.13
Sundry Debtors
34.48
34.69
22.81
27.77
22.35
17.62
16.97
21.29
Cash & Bank
4.07
3.13
0.67
0.63
0.84
1.10
1.10
1.31
Other Current Assets
7.77
1.20
2.01
2.01
4.54
4.08
3.92
2.46
Short Term Loans & Adv.
6.74
7.46
3.55
3.63
3.62
3.21
3.31
2.09
Net Current Assets
16.98
10.63
2.41
-0.92
-4.55
-2.02
-0.42
2.51
Total Assets
109.41
110.12
84.28
91.77
91.46
57.42
55.97
56.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
11.96
6.78
5.69
0.61
-1.27
6.72
4.66
1.65
PBT
16.19
7.57
2.49
-0.69
-2.45
2.82
0.19
4.16
Adjustment
5.84
7.30
6.48
6.54
3.96
1.81
2.01
2.00
Changes in Working Capital
-5.29
-7.15
-3.24
-5.21
-2.29
2.12
3.06
-3.66
Cash after chg. in Working capital
16.74
7.73
5.73
0.64
-0.79
6.76
5.26
2.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.78
-0.95
-0.04
-0.03
-0.49
-0.04
-0.60
-0.85
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.03
-0.23
-0.12
-1.36
-10.72
-6.97
-6.66
-4.15
Net Fixed Assets
-0.47
-0.53
-0.45
-0.94
-18.50
-7.10
-6.83
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
-0.16
Others
0.44
0.30
0.33
-0.42
7.78
0.13
0.33
Cash from Financing Activity
-11.05
-4.09
-5.53
0.54
11.74
0.25
1.79
3.29
Net Cash Inflow / Outflow
0.88
2.47
0.03
-0.21
-0.26
0.00
-0.21
0.79
Opening Cash & Equivalents
2.65
0.67
0.63
0.84
1.10
1.10
1.31
0.52
Closing Cash & Equivalent
3.53
3.13
0.67
0.63
0.84
1.10
1.10
1.31

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
6.95
4.99
4.08
3.78
3.67
3.56
3.13
3.07
ROA
10.70%
5.16%
1.83%
0.58%
-3.65%
2.92%
0.34%
4.85%
ROE
38.58%
21.69%
8.01%
2.78%
-16.73%
12.81%
1.61%
23.06%
ROCE
29.25%
19.43%
11.78%
7.74%
1.35%
13.16%
7.16%
19.31%
Fixed Asset Turnover
5.71
4.68
3.46
3.88
3.61
8.98
7.07
6.72
Receivable days
42.40
43.41
52.09
46.68
63.34
51.75
74.75
88.70
Inventory Days
31.17
29.80
31.42
32.18
42.80
31.57
58.72
71.36
Payable days
40.10
40.04
49.05
56.42
68.21
55.98
89.05
98.66
Cash Conversion Cycle
33.46
33.17
34.46
22.44
37.93
27.34
44.41
61.40
Total Debt/Equity
1.00
1.65
2.01
2.19
1.99
1.62
1.75
1.41
Interest Cover
4.99
2.49
1.51
0.87
0.20
2.62
1.09
4.00

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.