Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Logistics

Rating :
41/99

BSE: 523116 | NSE: Not Listed

661.55
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  642.80
  •  665.05
  •  642.80
  •  677.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8
  •  0.74
  •  829.90
  •  575.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 119.08
  • 381.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 125.97
  • 0.18%
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.41%
  • 0.28%
  • 24.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.38%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 0.31
  • 1.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.94
  • -5.36
  • -17.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.51
  • -
  • -22.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.01
  • 24.04
  • 24.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 0.93
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.05
  • 12.22
  • 14.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
28.31
-100.00%
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
26.41
-100.00%
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
1.91
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6.73%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.38
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.40
-100.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.80
-100.00%
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
1.09
-100.00%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.07
-100.00%
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
1.02
-100.00%
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3.58%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
5.63
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
118.80
101.77
96.12
105.69
87.91
89.92
82.19
75.45
Net Sales Growth
-
16.73%
5.88%
-9.05%
20.23%
-2.24%
9.41%
8.93%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
118.80
101.77
96.12
105.69
87.91
89.92
82.19
75.45
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
108.29
92.29
90.09
100.79
83.83
83.54
75.65
67.91
Power & Fuel Cost
-
0.51
0.49
0.60
0.74
0.71
0.77
0.67
0.62
% Of Sales
-
0.43%
0.48%
0.62%
0.70%
0.81%
0.86%
0.82%
0.82%
Employee Cost
-
10.84
10.48
10.65
10.41
10.70
10.49
9.81
9.74
% Of Sales
-
9.12%
10.30%
11.08%
9.85%
12.17%
11.67%
11.94%
12.91%
Manufacturing Exp.
-
47.17
44.82
49.01
57.69
47.49
47.17
42.00
35.66
% Of Sales
-
39.71%
44.04%
50.99%
54.58%
54.02%
52.46%
51.10%
47.26%
General & Admin Exp.
-
5.38
6.59
5.95
7.85
7.47
9.23
9.51
8.96
% Of Sales
-
4.53%
6.48%
6.19%
7.43%
8.50%
10.26%
11.57%
11.88%
Selling & Distn. Exp.
-
44.30
29.83
23.75
23.93
16.54
14.71
13.52
12.82
% Of Sales
-
37.29%
29.31%
24.71%
22.64%
18.81%
16.36%
16.45%
16.99%
Miscellaneous Exp.
-
0.08
0.08
0.14
0.16
0.92
1.17
0.14
0.10
% Of Sales
-
0.07%
0.08%
0.15%
0.15%
1.05%
1.30%
0.17%
0.13%
EBITDA
-
10.51
9.48
6.03
4.90
4.08
6.38
6.54
7.54
EBITDA Margin
-
8.85%
9.32%
6.27%
4.64%
4.64%
7.10%
7.96%
9.99%
Other Income
-
1.25
1.83
1.85
2.60
3.32
1.89
1.28
1.33
Interest
-
1.91
2.38
2.91
2.70
2.89
3.70
3.28
3.00
Depreciation
-
3.04
3.16
4.80
5.34
6.51
6.70
5.02
3.60
PBT
-
6.81
5.78
0.18
-0.52
-2.00
-2.13
-0.48
2.27
Tax
-
2.97
1.56
0.08
-0.14
-1.23
-0.36
0.10
-0.08
Tax Rate
-
26.08%
34.82%
44.44%
26.92%
61.50%
16.90%
-20.83%
-3.52%
PAT
-
8.42
2.91
0.10
-0.38
-0.77
-1.77
-0.57
2.35
PAT before Minority Interest
-
8.42
2.91
0.10
-0.38
-0.77
-1.77
-0.57
2.35
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.09%
2.86%
0.10%
-0.36%
-0.88%
-1.97%
-0.69%
3.11%
PAT Growth
-
189.35%
2,810.00%
-
-
-
-
-
 
EPS
-
46.78
16.17
0.56
-2.11
-4.28
-9.83
-3.17
13.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
103.96
95.83
93.03
93.17
93.21
93.37
97.48
98.44
Share Capital
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
Total Reserves
102.16
94.03
91.23
91.37
91.41
91.57
95.68
96.64
Non-Current Liabilities
10.00
9.90
10.64
10.23
10.77
16.46
18.35
18.13
Secured Loans
3.74
5.91
6.41
7.94
7.66
11.49
15.11
14.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.48
Current Liabilities
24.94
35.91
37.66
44.26
48.93
47.50
39.64
31.21
Trade Payables
5.18
5.59
7.90
8.00
9.67
9.22
6.60
4.89
Other Current Liabilities
12.99
19.37
17.05
20.42
24.33
22.70
20.78
16.23
Short Term Borrowings
5.74
9.82
11.58
15.39
14.33
13.98
10.39
8.91
Short Term Provisions
1.04
1.13
1.13
0.45
0.60
1.60
1.88
1.18
Total Liabilities
138.90
141.64
141.33
147.66
152.91
157.33
155.47
147.78
Net Block
101.07
101.17
102.61
99.90
104.09
110.58
117.46
94.33
Gross Block
125.48
123.14
122.35
116.38
116.18
117.26
138.17
110.20
Accumulated Depreciation
24.41
21.96
19.74
16.47
12.09
6.68
20.71
15.87
Non Current Assets
105.21
103.77
108.76
114.31
120.39
126.21
132.17
127.47
Capital Work in Progress
0.00
0.35
1.65
5.82
4.65
4.17
4.14
24.76
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.83
2.21
4.34
8.34
11.38
10.26
10.30
8.35
Other Non Current Assets
0.32
0.03
0.16
0.25
0.27
1.20
0.28
0.03
Current Assets
33.68
37.88
32.57
33.35
32.53
31.11
23.30
20.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.13
0.14
0.09
0.11
0.10
0.13
0.11
0.08
Sundry Debtors
25.29
29.81
22.22
26.10
21.32
18.57
12.67
11.51
Cash & Bank
6.28
3.69
2.69
2.62
6.41
7.35
6.02
6.19
Other Current Assets
1.97
3.30
1.86
2.33
4.69
5.06
4.50
2.52
Short Term Loans & Adv.
0.70
0.94
5.71
2.19
2.29
1.63
1.13
0.68
Net Current Assets
8.74
1.96
-5.08
-10.91
-16.40
-16.39
-16.34
-10.90
Total Assets
138.89
141.65
141.33
147.66
152.92
157.32
155.47
147.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
9.16
6.89
6.71
1.91
5.32
6.26
7.07
7.43
PBT
11.39
4.47
0.18
-0.52
-2.00
-2.13
-0.48
2.27
Adjustment
0.23
5.73
7.03
6.35
8.07
9.43
7.78
5.27
Changes in Working Capital
0.53
-8.03
0.31
-6.29
0.19
1.02
1.82
1.99
Cash after chg. in Working capital
12.15
2.17
7.53
-0.46
6.26
8.32
9.13
9.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.99
4.73
-0.81
2.37
-0.94
-2.06
-2.06
-2.11
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
2.24
1.54
-3.58
2.43
0.39
0.35
-7.00
-6.78
Net Fixed Assets
-1.99
0.51
-1.80
-1.37
-3.97
20.05
-6.45
Net Investments
0.00
0.00
0.00
0.01
0.09
0.00
0.00
Others
4.23
1.03
-1.78
3.79
4.27
-19.70
-0.55
Cash from Financing Activity
-9.15
-6.01
-3.16
-5.21
-6.89
-4.59
-0.25
-7.65
Net Cash Inflow / Outflow
2.25
2.43
-0.03
-0.88
-1.18
2.02
-0.18
-7.00
Opening Cash & Equivalents
2.90
0.47
0.50
1.37
2.55
0.53
0.86
4.11
Closing Cash & Equivalent
5.14
2.90
0.47
0.50
1.37
2.55
0.68
-2.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
577.53
532.39
516.85
517.60
517.85
518.71
282.64
287.52
ROA
6.01%
2.06%
0.07%
-0.25%
-0.50%
-1.13%
-0.38%
1.59%
ROE
8.43%
3.08%
0.11%
-0.41%
-0.83%
-2.46%
-1.12%
4.54%
ROCE
11.39%
5.87%
2.61%
1.80%
0.71%
1.49%
3.38%
6.46%
Fixed Asset Turnover
0.98
0.86
0.83
1.00
0.75
0.70
0.66
0.68
Receivable days
82.52
90.07
88.94
74.32
82.82
63.42
53.70
55.69
Inventory Days
0.41
0.41
0.38
0.34
0.49
0.49
0.43
0.39
Payable days
0.00
0.00
0.00
32.78
42.02
36.11
29.45
28.54
Cash Conversion Cycle
82.93
90.48
89.32
41.88
41.29
27.80
24.67
27.54
Total Debt/Equity
0.12
0.22
0.26
0.28
0.31
0.35
0.66
0.58
Interest Cover
6.97
2.88
1.06
0.81
0.31
0.42
0.85
1.76

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.