Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Finance - NBFC

Rating :
N/A

BSE: 530577 | NSE: Not Listed

38.00
-2.00 (-5.00%)
09-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  38.00
  •  38.00
  •  38.00
  •  40.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100
  •  0.04
  •  44.05
  •  18.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48.84
  • 6.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 55.51
  • N/A
  • 0.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.68%
  • 30.26%
  • 15.44%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 9.07
  • 31.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.78
  • 37.63
  • 41.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.07
  • 30.48
  • 75.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.59
  • 6.85
  • 5.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.75
  • 0.69
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.53
  • 11.14
  • 6.53

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
1.86
1.92
-3.12%
3.29
2.63
25.10%
2.46
1.63
50.92%
8.72
2.30
279.13%
Expenses
1.27
1.16
9.48%
1.67
1.17
42.74%
2.18
1.42
53.52%
1.70
0.98
73.47%
EBITDA
0.59
0.76
-22.37%
1.62
1.46
10.96%
0.28
0.21
33.33%
7.02
1.32
431.82%
EBIDTM
31.92%
39.63%
49.30%
55.61%
11.34%
12.84%
80.48%
57.29%
Other Income
0.01
0.02
-50.00%
0.01
0.00
0.00
0.05
0.00
0.00
0.01
0.00
0.00
Interest
0.32
0.35
-8.57%
0.32
0.32
0.00%
0.33
0.34
-2.94%
0.36
0.32
12.50%
Depreciation
0.02
0.01
100.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.02
0.01
100.00%
PBT
0.28
0.42
-33.33%
1.30
1.13
15.04%
-0.01
-0.14
-
6.29
0.99
535.35%
Tax
0.08
0.22
-63.64%
0.07
0.09
-22.22%
-0.05
0.01
-
0.20
0.07
185.71%
PAT
0.20
0.20
0.00%
1.23
1.04
18.27%
0.03
-0.14
-
6.09
0.93
554.84%
PATM
10.48%
10.24%
37.35%
39.53%
1.42%
-8.66%
69.89%
40.32%
EPS
0.10
0.04
150.00%
0.91
0.85
7.06%
-0.03
-0.18
-
4.59
0.78
488.46%

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
16.33
15.73
18.37
6.97
9.86
10.19
10.32
11.92
14.00
5.64
7.39
Net Sales Growth
92.57%
-14.37%
163.56%
-29.31%
-3.24%
-1.26%
-13.42%
-14.86%
148.23%
-23.68%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.32
0.00
0.57
Gross Profit
16.33
15.73
18.37
6.97
9.86
10.19
10.32
11.87
13.68
5.64
6.82
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
99.58%
97.71%
100%
92.29%
Total Expenditure
6.82
6.20
4.26
5.27
8.97
8.26
8.36
9.25
8.91
4.19
4.77
Power & Fuel Cost
-
0.03
0.02
0.05
0.09
0.10
0.00
0.08
0.06
0.00
0.03
% Of Sales
-
0.19%
0.11%
0.72%
0.91%
0.98%
0%
0.67%
0.43%
0%
0.41%
Employee Cost
-
2.63
1.83
2.20
5.49
3.38
3.71
2.89
2.89
1.88
0.90
% Of Sales
-
16.72%
9.96%
31.56%
55.68%
33.17%
35.95%
24.24%
20.64%
33.33%
12.18%
Manufacturing Exp.
-
0.61
0.43
0.80
1.40
1.36
1.66
1.12
1.28
0.57
0.43
% Of Sales
-
3.88%
2.34%
11.48%
14.20%
13.35%
16.09%
9.40%
9.14%
10.11%
5.82%
General & Admin Exp.
-
1.88
1.43
1.91
1.68
3.06
2.62
4.67
3.76
1.35
2.12
% Of Sales
-
11.95%
7.78%
27.40%
17.04%
30.03%
25.39%
39.18%
26.86%
23.94%
28.69%
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.
-
1.08
0.57
0.36
0.40
0.46
0.37
0.53
0.66
0.39
0.00
% Of Sales
-
6.87%
3.10%
5.16%
4.06%
4.51%
3.59%
4.45%
4.71%
6.91%
10.15%
EBITDA
9.51
9.53
14.11
1.70
0.89
1.93
1.96
2.67
5.09
1.45
2.62
EBITDA Margin
58.24%
60.58%
76.81%
24.39%
9.03%
18.94%
18.99%
22.40%
36.36%
25.71%
35.45%
Other Income
0.08
0.08
0.00
0.04
0.04
0.05
0.10
0.17
0.16
0.35
0.25
Interest
1.33
1.36
0.91
0.46
0.42
0.04
0.04
0.01
0.01
0.02
0.07
Depreciation
0.06
0.05
0.03
0.09
0.21
0.20
0.24
0.18
0.18
0.17
0.16
PBT
7.86
8.20
13.17
1.19
0.30
1.75
1.79
2.64
5.04
1.62
2.65
Tax
0.30
0.46
0.11
0.04
-0.37
-0.08
0.41
0.94
1.34
0.40
0.98
Tax Rate
3.82%
5.87%
0.84%
3.36%
-123.33%
-4.57%
22.91%
35.61%
26.59%
24.69%
36.98%
PAT
7.55
6.92
12.92
1.29
0.57
1.83
1.33
1.89
3.68
1.24
1.70
PAT before Minority Interest
7.28
7.37
13.07
1.15
0.67
1.83
1.38
1.70
3.70
1.22
1.67
Minority Interest
-0.27
-0.45
-0.15
0.14
-0.10
0.00
-0.05
0.19
-0.02
0.02
0.03
PAT Margin
46.23%
43.99%
70.33%
18.51%
5.78%
17.96%
12.89%
15.86%
26.29%
21.99%
23.00%
PAT Growth
271.92%
-46.44%
901.55%
126.32%
-68.85%
37.59%
-29.63%
-48.64%
196.77%
-27.06%
 
Unadjusted EPS
5.57
5.46
10.19
0.94
0.44
1.42
1.06
2.36
4.69
1.80
4.17

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
57.18
50.17
36.88
38.54
37.83
36.76
34.17
31.13
17.65
16.24
Share Capital
12.85
12.85
12.85
12.85
12.85
12.85
7.85
7.85
7.85
4.00
Total Reserves
44.33
37.32
24.02
25.69
24.98
23.91
13.34
12.57
9.79
4.68
Non-Current Liabilities
3.27
4.41
0.04
-0.76
-0.26
0.01
-0.14
0.03
1.24
0.68
Secured Loans
3.15
4.34
0.00
0.00
0.00
0.13
0.01
0.05
0.05
0.12
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.17
0.52
Long Term Provisions
0.18
0.12
0.08
0.29
0.22
0.17
0.15
0.09
0.00
0.00
Current Liabilities
9.68
6.69
4.38
5.03
2.98
2.55
4.22
3.66
1.12
1.36
Trade Payables
0.14
0.26
0.36
0.24
0.27
0.12
1.02
0.99
0.61
0.89
Other Current Liabilities
2.14
0.92
0.30
1.12
0.69
1.07
1.67
1.49
0.50
0.47
Short Term Borrowings
6.97
4.55
3.26
3.26
0.75
0.25
0.27
0.25
0.00
0.00
Short Term Provisions
0.43
0.96
0.46
0.41
1.26
1.11
1.27
0.93
0.00
0.00
Total Liabilities
71.11
61.55
41.43
43.08
40.74
39.50
38.38
34.85
20.02
18.26
Net Block
0.44
0.25
0.27
0.79
0.96
1.22
1.37
1.07
0.79
0.91
Gross Block
0.76
0.52
0.50
2.01
1.91
2.17
2.08
1.70
1.38
1.34
Accumulated Depreciation
0.32
0.26
0.23
1.22
0.95
0.95
0.71
0.63
0.59
0.42
Non Current Assets
43.65
37.15
27.43
32.13
27.20
24.33
23.58
34.85
10.73
10.12
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
38.30
32.76
25.75
25.71
20.51
20.44
17.28
13.89
9.94
9.21
Long Term Loans & Adv.
4.90
4.14
1.41
5.63
5.61
2.55
4.81
2.94
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.12
0.12
0.12
0.00
0.00
0.00
Current Assets
27.47
24.41
13.99
10.96
13.54
15.18
14.80
16.95
9.28
8.14
Current Investments
1.95
1.12
0.00
0.10
0.20
1.92
0.27
3.15
0.50
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.37
0.37
Sundry Debtors
1.03
0.87
0.68
3.10
4.45
3.25
4.45
4.37
2.66
2.56
Cash & Bank
4.74
0.30
0.26
0.93
0.44
0.56
2.71
0.68
0.33
0.42
Other Current Assets
19.75
1.69
0.01
0.05
8.45
9.46
7.37
8.70
5.41
4.78
Short Term Loans & Adv.
19.74
20.42
13.04
6.77
8.30
9.34
7.20
8.46
5.41
4.78
Net Current Assets
17.79
17.71
9.62
5.93
10.56
12.63
10.58
13.29
8.16
6.77
Total Assets
71.12
61.56
41.42
43.09
40.74
39.51
38.38
51.80
20.01
18.26

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
5.57
-3.62
-1.50
-1.10
-0.82
-3.74
-0.30
-0.43
0.39
0.51
PBT
8.20
13.17
1.19
0.30
1.75
1.79
2.64
5.04
1.62
2.65
Adjustment
-7.20
0.94
0.55
0.58
0.33
0.23
0.10
0.17
0.16
0.20
Changes in Working Capital
6.43
-15.34
-2.71
-1.05
-1.94
-4.85
-1.92
-4.31
-0.56
-1.28
Cash after chg. in Working capital
7.43
-1.22
-0.96
-0.16
0.14
-2.84
0.82
0.90
1.22
1.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.50
-2.40
-0.53
-0.93
-0.95
-0.91
-1.11
-1.33
-0.83
-1.05
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
-0.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.00
-1.12
0.09
0.50
1.12
0.62
0.71
-9.04
-1.26
-5.61
Net Fixed Assets
-0.23
0.00
0.08
0.00
0.26
0.00
0.19
-0.17
0.00
0.00
Net Investments
-5.28
-7.28
-0.83
-4.41
0.49
-2.38
-2.77
-4.84
-1.40
-7.25
Others
4.51
6.16
0.84
4.91
0.37
3.00
3.29
-4.03
0.14
1.64
Cash from Financing Activity
-0.01
4.78
0.67
1.37
-0.42
0.97
1.62
9.82
0.78
5.45
Net Cash Inflow / Outflow
4.56
0.04
-0.74
0.78
-0.11
-2.15
2.03
0.35
-0.09
0.35
Opening Cash & Equivalents
0.25
0.22
0.73
0.44
0.56
2.71
0.68
0.33
0.42
0.07
Closing Cash & Equivalent
4.69
0.25
0.22
0.93
0.44
0.56
2.71
0.68
0.33
0.42

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.)
44.43
38.96
28.62
29.91
29.36
28.53
26.86
25.87
22.34
21.42
ROA
11.12%
25.38%
2.73%
1.59%
4.55%
3.54%
4.65%
13.51%
6.38%
11.08%
ROE
13.76%
30.09%
3.07%
1.75%
4.91%
4.77%
8.23%
19.57%
9.36%
21.54%
ROCE
14.38%
28.33%
4.05%
1.79%
4.71%
5.10%
8.07%
20.17%
9.20%
20.54%
Fixed Asset Turnover
24.63
36.03
5.55
5.03
5.00
4.86
6.31
9.09
4.15
5.93
Receivable days
22.05
15.44
98.95
139.70
137.71
136.06
135.09
91.70
169.11
83.98
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.50
24.03
29.41
Payable days
17.27
34.48
25.87
12.99
10.56
28.32
56.46
56.12
82.07
70.94
Cash Conversion Cycle
4.78
-19.04
73.08
126.71
127.16
107.74
78.63
41.08
111.06
42.45
Total Debt/Equity
0.20
0.19
0.09
0.08
0.02
0.01
0.02
0.02
0.07
0.08
Interest Cover
6.77
15.52
3.57
1.73
44.40
45.78
218.50
465.62
93.44
39.52

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.