Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Consumer Durables - Electronics

Rating :
N/A

BSE: 531158 | NSE: Not Listed

12.95
-0.15 (-1.15%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  12.80
  •  13.75
  •  12.75
  •  13.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4243
  •  0.55
  •  57.55
  •  12.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7.14
  • 27.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10.06
  • N/A
  • 0.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.44%
  • 0.00%
  • 38.25%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.29%
  • 35.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 18.46
  • 15.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.17
  • 24.18
  • 3.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.83
  • 39.89
  • 12.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.30
  • 8.05
  • 6.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.73
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.40
  • 4.49
  • 4.57

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
Net Sales
-
77.88
56.81
50.76
32.92
33.25
Net Sales Growth
-
37.09%
11.92%
54.19%
-0.99%
 
Cost Of Goods Sold
-
55.70
39.66
33.06
19.49
18.01
Gross Profit
-
22.19
17.15
17.70
13.43
15.24
GP Margin
-
28.49%
30.19%
34.87%
40.80%
45.83%
Total Expenditure
-
72.28
53.39
46.02
31.10
31.48
Power & Fuel Cost
-
0.16
0.15
0.15
0.14
0.15
% Of Sales
-
0.21%
0.26%
0.30%
0.43%
0.45%
Employee Cost
-
6.69
5.57
4.22
3.83
3.83
% Of Sales
-
8.59%
9.80%
8.31%
11.63%
11.52%
Manufacturing Exp.
-
3.46
3.19
3.36
3.56
5.28
% Of Sales
-
4.44%
5.62%
6.62%
10.81%
15.88%
General & Admin Exp.
-
3.54
3.23
3.94
3.33
3.65
% Of Sales
-
4.55%
5.69%
7.76%
10.12%
10.98%
Selling & Distn. Exp.
-
1.94
1.38
1.08
0.63
0.43
% Of Sales
-
2.49%
2.43%
2.13%
1.91%
1.29%
Miscellaneous Exp.
-
0.79
0.21
0.22
0.12
0.12
% Of Sales
-
1.01%
0.37%
0.43%
0.36%
0.36%
EBITDA
-
5.60
3.42
4.74
1.82
1.77
EBITDA Margin
-
7.19%
6.02%
9.34%
5.53%
5.32%
Other Income
-
0.31
0.46
0.13
0.06
0.03
Interest
-
0.89
1.09
0.87
0.57
0.67
Depreciation
-
0.73
0.90
0.92
0.87
0.57
PBT
-
4.29
1.89
3.08
0.44
0.56
Tax
-
1.62
0.76
1.06
0.05
0.14
Tax Rate
-
37.76%
40.21%
37.59%
11.36%
25.00%
PAT
-
2.67
1.14
1.77
0.39
0.42
PAT before Minority Interest
-
2.67
1.14
1.77
0.39
0.42
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.43%
2.01%
3.49%
1.18%
1.26%
PAT Growth
-
134.21%
-35.59%
353.85%
-7.14%
 
Unadjusted EPS
-
4.90
2.08
3.24
0.71
0.77

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
17.81
15.81
14.75
12.79
12.58
Share Capital
5.45
5.45
5.45
5.45
5.45
Total Reserves
12.36
10.36
9.30
7.33
7.13
Non-Current Liabilities
1.69
1.45
1.69
1.40
1.65
Secured Loans
0.42
0.32
0.60
0.10
0.19
Unsecured Loans
0.10
0.15
0.00
0.00
0.00
Long Term Provisions
0.81
0.56
0.43
0.35
0.30
Current Liabilities
21.55
22.95
19.63
10.16
9.29
Trade Payables
8.49
7.93
3.69
3.41
3.14
Other Current Liabilities
4.35
4.26
4.83
2.51
3.32
Short Term Borrowings
6.09
8.53
9.63
3.76
2.54
Short Term Provisions
2.62
2.23
1.49
0.48
0.29
Total Liabilities
41.05
40.21
36.07
24.35
23.52
Net Block
8.58
4.20
4.56
5.10
3.99
Gross Block
14.60
9.64
9.15
13.45
11.32
Accumulated Depreciation
6.03
5.44
4.58
8.35
7.34
Non Current Assets
10.23
9.33
8.94
8.52
6.83
Capital Work in Progress
0.72
3.22
2.40
1.26
1.30
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.93
1.91
1.73
1.79
1.54
Other Non Current Assets
0.00
0.00
0.24
0.37
0.00
Current Assets
30.78
30.81
27.13
15.82
16.69
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
10.73
13.41
11.76
6.90
6.38
Sundry Debtors
10.73
9.20
7.31
6.97
6.44
Cash & Bank
4.62
4.31
1.79
0.63
1.56
Other Current Assets
4.70
1.02
1.62
0.54
2.30
Short Term Loans & Adv.
4.10
2.87
4.64
0.77
1.46
Net Current Assets
9.23
7.86
7.50
5.65
7.39
Total Assets
41.05
40.21
36.07
24.35
23.53

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
6.55
5.61
-3.09
0.73
3.14
PBT
4.29
1.89
2.83
0.44
0.56
Adjustment
1.67
1.75
1.82
1.46
1.35
Changes in Working Capital
1.63
3.38
-7.35
-0.40
2.09
Cash after chg. in Working capital
7.59
7.03
-2.71
1.51
3.99
Interest Paid
0.00
0.00
0.00
-0.57
-0.67
Tax Paid
-1.04
-1.42
-0.38
-0.21
-0.18
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.84
-1.93
-1.51
-2.77
-2.69
Net Fixed Assets
-2.12
-0.51
4.40
-0.67
Net Investments
-0.25
-0.59
-1.04
-1.50
Others
-0.47
-0.83
-4.87
-0.60
Cash from Financing Activity
-3.41
-1.16
5.76
1.11
-1.42
Net Cash Inflow / Outflow
0.31
2.52
1.16
-0.92
-0.97
Opening Cash & Equivalents
4.31
1.79
0.63
1.56
2.53
Closing Cash & Equivalent
4.62
4.31
1.79
0.63
1.56

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
32.59
28.86
27.05
23.43
23.05
ROA
6.58%
2.98%
5.85%
1.62%
1.79%
ROE
15.96%
7.45%
12.85%
3.06%
3.35%
ROCE
20.44%
11.76%
17.55%
6.28%
8.01%
Fixed Asset Turnover
6.49
6.27
4.74
2.66
2.94
Receivable days
46.25
51.20
48.64
74.35
70.72
Inventory Days
56.02
78.04
63.53
73.60
70.04
Payable days
45.77
39.59
27.28
41.24
39.34
Cash Conversion Cycle
56.50
89.65
84.89
106.71
101.43
Total Debt/Equity
0.42
0.61
0.72
0.31
0.23
Interest Cover
5.81
2.73
4.25
1.77
1.83

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.