Nifty

:

22055.20

Sensex

:

72664.47

97.70 (0.44%)
260.30 (0.36%)

Login

Nifty
Sensex

:
:

22055.20
72664.47

97.70 (0.44%)
260.30 (0.36%)

Adarsh Plant Protect Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 526711 | NSE: Not Listed

Watchlist

NSE BSE

21.51

10-May-2024

Open
High
Low
Previous Close

22.02
22.06
21.51
21.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

6
0.14
35.70
15.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

21.32
43.87
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

25.61
N/A
14.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.17
10.71
10.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.40
-
-2.33

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-13.99

P:E (Median)

8 Years
5 Years
3 Years

22.69
29.01
25.70

P:BV (Average)

8 Years
5 Years
3 Years

15.92
15.92
16.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

40.53
48.65
51.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 5.46 4.16 31.25% 5.45 3.15 73.02% 3.90 5.11 -23.68% 3.83 4.79 -20.04%
Expenses 5.17 4.05 27.65% 5.24 3.25 61.23% 3.79 4.96 -23.59% 3.70 4.46 -17.04%
EBITDA 0.30 0.10 200.00% 0.22 -0.10 - 0.11 0.15 -26.67% 0.13 0.32 -59.38%
EBIDTM 5.43% 2.53% 3.98% -3.08% 2.82% 2.86% 3.45% 6.75%
Other Income 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.00 0
Interest 0.05 0.03 66.67% 0.04 0.07 -42.86% 0.08 0.06 33.33% 0.04 0.05 -20.00%
Depreciation 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.03 -33.33% 0.02 0.01 100.00%
PBT 0.23 0.06 283.33% 0.16 -0.17 - 0.02 0.06 -66.67% 0.08 0.26 -69.23%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.23 0.06 283.33% 0.16 -0.17 - 0.02 0.06 -66.67% 0.08 0.26 -69.23%
PATM 4.25% 1.47% 2.90% -5.49% 0.49% 1.23% 2.01% 5.41%
EPS 0.23 0.06 283.33% 0.16 -0.17 - 0.02 0.06 -66.67% 0.08 0.26 -69.23%

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 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 18.64 17.20 17.12 12.63 12.70 10.34 10.88 10.65 9.83 8.86 7.84 Net Sales Growth 8.31% 0.47% 35.55% -0.55% 22.82% -4.96% 2.16% 8.34% 10.95% 13.01% Cost Of Goods Sold 14.36 13.14 13.07 9.37 9.52 8.06 8.21 6.20 5.47 5.87 4.85 Gross Profit 4.28 4.05 4.05 3.26 3.17 2.29 2.68 4.45 4.36 2.99 2.99 GP Margin 22.98% 23.55% 23.66% 25.81% 24.96% 22.15% 24.63% 41.78% 44.35% 33.75% 38.14% Total Expenditure 17.90 16.80 16.80 12.18 12.51 10.98 11.50 10.10 9.16 8.89 7.58 Power & Fuel Cost - 0.22 0.23 0.20 0.25 0.23 0.18 0.15 0.13 0.12 0.11 % Of Sales - 1.28% 1.34% 1.58% 1.97% 2.22% 1.65% 1.41% 1.32% 1.35% 1.40% Employee Cost - 0.95 0.68 0.76 0.88 0.66 0.55 0.56 0.50 0.60 0.57 % Of Sales - 5.52% 3.97% 6.02% 6.93% 6.38% 5.06% 5.26% 5.09% 6.77% 7.27% Manufacturing Exp. - 0.59 0.54 0.45 0.54 1.10 1.19 2.07 2.09 1.41 0.94 % Of Sales - 3.43% 3.15% 3.56% 4.25% 10.64% 10.94% 19.44% 21.26% 15.91% 11.99% General & Admin Exp. - 0.52 0.53 0.53 0.49 0.16 0.16 0.16 0.32 0.28 0.25 % Of Sales - 3.02% 3.10% 4.20% 3.86% 1.55% 1.47% 1.50% 3.26% 3.16% 3.19% Selling & Distn. Exp. - 0.26 0.06 0.12 0.10 0.24 0.50 0.26 0.20 0.30 0.54 % Of Sales - 1.51% 0.35% 0.95% 0.79% 2.32% 4.60% 2.44% 2.03% 3.39% 6.89% Miscellaneous Exp. - 1.10 1.70 0.76 0.72 0.54 0.72 0.70 0.45 0.31 0.54 % Of Sales - 6.40% 9.93% 6.02% 5.67% 5.22% 6.62% 6.57% 4.58% 3.50% 3.95% EBITDA 0.76 0.40 0.32 0.45 0.19 -0.64 -0.62 0.55 0.67 -0.03 0.26 EBITDA Margin 4.08% 2.33% 1.87% 3.56% 1.50% -6.19% -5.70% 5.16% 6.82% -0.34% 3.32% Other Income 0.00 0.02 0.03 0.01 0.05 0.03 0.03 0.06 0.05 0.06 0.08 Interest 0.21 0.21 0.19 0.20 0.19 0.33 0.56 0.46 0.47 0.53 0.49 Depreciation 0.08 0.08 0.05 0.04 0.04 0.03 0.05 0.07 0.22 0.22 0.26 PBT 0.49 0.14 0.10 0.22 0.01 -0.97 -1.20 0.08 0.03 -0.73 -0.41 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 0.49 0.14 0.10 0.22 0.01 -0.97 -1.20 0.08 0.03 -0.73 -0.41 PAT before Minority Interest 0.49 0.14 0.10 0.22 0.01 -0.97 -1.20 0.08 0.03 -0.73 -0.41 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.63% 0.81% 0.58% 1.74% 0.08% -9.38% -11.03% 0.75% 0.31% -8.24% -5.23% PAT Growth 133.33% 40.00% -54.55% 2,100.00% - - - 166.67% - - EPS 0.49 0.14 0.10 0.22 0.01 -0.98 -1.21 0.08 0.03 -0.74 -0.41

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 0.98 0.83 0.73 0.51 0.50 1.47 2.68 2.62 2.58 3.42 Share Capital 9.91 9.91 9.91 9.91 9.91 9.91 9.91 9.91 9.90 9.90 Total Reserves -8.94 -9.08 -9.19 -9.40 -9.42 -8.44 -7.23 -7.29 -7.32 -6.48 Non-Current Liabilities 2.84 2.98 3.21 0.05 0.05 3.70 2.67 1.97 1.97 0.50 Secured Loans 0.15 0.30 0.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.65 2.65 2.65 0.00 0.00 3.70 2.66 1.95 1.94 0.47 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.03 Current Liabilities 4.02 4.60 4.52 7.00 7.04 2.52 2.56 2.78 3.34 4.13 Trade Payables 1.30 1.38 1.28 1.02 1.24 0.45 0.54 0.96 0.96 0.58 Other Current Liabilities 0.49 0.49 0.21 0.24 0.22 0.27 0.31 0.30 0.84 0.32 Short Term Borrowings 2.22 2.72 3.02 5.71 5.57 1.81 1.72 1.52 1.45 3.18 Short Term Provisions 0.01 0.01 0.01 0.03 0.01 0.00 0.00 0.00 0.09 0.06 Total Liabilities 7.84 8.41 8.46 7.56 7.59 7.69 7.91 7.37 7.89 8.05 Net Block 0.53 0.48 0.37 0.38 0.42 0.38 0.42 0.25 0.27 0.42 Gross Block 0.84 0.72 0.58 0.55 0.57 0.50 0.49 2.26 2.33 2.31 Accumulated Depreciation 0.31 0.24 0.21 0.17 0.15 0.12 0.07 2.01 2.06 1.89 Non Current Assets 0.82 0.79 0.73 0.72 0.71 0.75 0.79 3.04 3.49 4.49 Capital Work in Progress 0.06 0.08 0.06 0.06 0.06 0.05 0.05 0.03 0.03 0.03 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.05 0.05 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.24 0.22 2.71 3.14 3.98 Other Non Current Assets 0.23 0.23 0.29 0.28 0.24 0.08 0.11 0.00 0.00 0.00 Current Assets 7.02 7.62 7.73 6.84 6.87 6.95 7.12 4.33 4.40 3.39 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3.16 3.28 2.87 2.86 3.07 2.68 2.87 2.53 2.19 1.63 Sundry Debtors 3.20 3.63 3.90 3.49 3.16 3.51 3.55 1.46 1.76 1.16 Cash & Bank 0.09 0.05 0.06 0.06 0.13 0.12 0.10 0.22 0.11 0.27 Other Current Assets 0.57 0.22 0.10 0.09 0.52 0.63 0.60 0.12 0.35 0.32 Short Term Loans & Adv. 0.35 0.43 0.80 0.34 0.43 0.59 0.56 0.11 0.18 0.16 Net Current Assets 3.00 3.02 3.21 -0.16 -0.16 4.42 4.56 1.55 1.05 -0.74 Total Assets 7.84 8.41 8.46 7.56 7.58 7.70 7.91 7.37 7.89 8.04

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 1.04 0.87 -0.04 -0.04 0.32 -0.54 -0.07 0.49 2.01 0.49 PBT 0.14 0.10 0.01 0.01 -0.97 -1.20 0.08 0.03 -0.73 -0.41 Adjustment 0.29 0.23 0.22 0.22 0.35 0.59 0.50 0.63 0.64 0.66 Changes in Working Capital 0.56 0.54 -0.35 -0.35 0.93 0.08 -0.64 -0.18 2.09 0.24 Cash after chg. in Working capital 0.99 0.88 -0.12 -0.12 0.31 -0.53 -0.07 0.49 2.01 0.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.05 -0.01 0.08 0.08 0.01 -0.01 -0.01 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.15 -0.18 0.01 0.01 -0.06 0.00 -0.24 -0.04 0.02 0.02 Net Fixed Assets -0.10 -0.16 -0.03 0.02 -0.08 -0.01 1.75 0.07 -0.02 -0.03 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.00 0.00 0.00 Others -0.05 -0.02 0.04 -0.01 0.02 0.01 -2.04 -0.11 0.04 0.05 Cash from Financing Activity -0.86 -0.70 -0.04 -0.04 -0.25 0.56 0.19 -0.33 -2.19 -0.29 Net Cash Inflow / Outflow 0.04 -0.01 -0.07 -0.07 0.01 0.02 -0.12 0.12 -0.16 0.23 Opening Cash & Equivalents 0.05 0.06 0.13 0.13 0.12 0.10 0.22 0.11 0.27 0.04 Closing Cash & Equivalent 0.09 0.05 0.06 0.06 0.13 0.12 0.10 0.22 0.11 0.27

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 0.98 0.84 0.73 0.51 0.50 1.48 2.70 2.65 2.61 3.30 ROA 1.71% 1.23% 2.70% 0.17% -12.76% -15.37% 0.99% 0.45% -9.12% -4.87% ROE 15.37% 13.37% 35.09% 2.56% -99.16% -57.77% 2.85% 1.33% -24.87% -12.15% ROCE 5.54% 4.37% 6.31% 3.25% -9.94% -9.11% 8.18% 8.29% -3.04% 1.21% Fixed Asset Turnover 22.00 26.28 22.34 22.82 19.44 22.67 8.56 4.75 4.27 3.64 Receivable days 72.54 80.31 106.76 95.53 117.62 115.37 77.99 53.94 53.78 118.02 Inventory Days 68.32 65.63 82.81 85.15 101.49 90.79 84.03 78.98 70.38 75.65 Payable days 37.11 37.08 44.82 43.30 27.60 17.83 29.30 38.74 32.72 50.78 Cash Conversion Cycle 103.76 108.86 144.74 137.37 191.50 188.33 132.72 94.19 91.43 142.89 Total Debt/Equity 5.15 6.85 8.55 11.23 11.24 3.74 1.63 1.32 1.31 1.12 Interest Cover 1.67 1.55 2.09 1.07 -1.98 -1.14 1.16 1.07 -0.37 0.16

Top Investors:

jayshree sanjay patni

Annual Reports:

News Update:

Adarsh Plant Protect - Quarterly Results
10th Feb 2024, 16:42 PM

Read More

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.

Feedback