Nifty
Sensex
:
:
10683.40
35456.96
66.70 (0.63%)
196.42 (0.56%)

Finance - Investment

Rating :
N/A

BSE: 531169 | NSE: Not Listed

50.00
-2.10 (-4.03%)
16-Nov-2018 | 1:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  49.50
  •  50.00
  •  49.50
  •  52.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100
  •  0.05
  •  96.00
  •  48.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22.92
  • 4.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19.56
  • N/A
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.00%
  • 19.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.51
  • 11.77
  • 16.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.84
  • 60.02
  • 27.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.49
  • 115.39
  • 66.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.64
  • 11.12
  • 10.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.75
  • 0.79
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 2.82
  • 4.37

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
3.11
3.14
-0.96%
3.25
4.08
-20.34%
5.79
3.95
46.58%
3.70
2.07
78.74%
Expenses
2.19
2.83
-22.61%
2.10
2.67
-21.35%
2.61
2.26
15.49%
2.21
1.87
18.18%
EBITDA
0.91
0.32
184.38%
1.15
1.42
-19.01%
3.18
1.68
89.29%
1.49
0.20
645.00%
EBIDTM
29.39%
10.09%
35.23%
34.66%
54.99%
42.67%
40.30%
9.65%
Other Income
0.11
0.45
-75.56%
0.02
0.40
-95.00%
-0.40
0.14
-
0.41
0.60
-31.67%
Interest
0.08
0.06
33.33%
0.07
0.06
16.67%
0.10
0.06
66.67%
0.06
0.07
-14.29%
Depreciation
0.09
0.05
80.00%
0.06
0.06
0.00%
0.06
0.07
-14.29%
0.06
0.06
0.00%
PBT
0.86
0.66
30.30%
1.04
1.70
-38.82%
2.62
1.68
55.95%
1.77
0.66
168.18%
Tax
0.20
0.37
-45.95%
0.25
0.38
-34.21%
0.78
0.09
766.67%
0.12
0.29
-58.62%
PAT
0.66
0.29
127.59%
0.79
1.32
-40.15%
1.84
1.59
15.72%
1.65
0.37
345.95%
PATM
21.15%
9.20%
24.21%
32.28%
31.83%
40.39%
44.74%
17.91%
EPS
1.49
0.66
125.76%
1.79
2.35
-23.83%
4.19
2.84
47.54%
3.76
0.66
469.70%

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
15.85
16.71
10.99
10.67
11.43
9.58
11.75
28.38
15.03
14.40
9.77
Net Sales Growth
19.71%
52.05%
3.00%
-6.65%
19.31%
-18.47%
-58.60%
88.82%
4.38%
47.39%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
15.84
16.71
10.99
10.67
11.43
9.58
11.75
28.38
15.03
14.40
9.77
GP Margin
99.94%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
9.11
10.31
8.21
8.79
8.46
8.97
10.22
16.31
12.75
11.08
9.30
Power & Fuel Cost
-
0.19
0.19
0.20
0.20
0.21
0.24
0.25
0.17
0.16
0.17
% Of Sales
-
1.14%
1.73%
1.87%
1.75%
2.19%
2.04%
0.88%
1.13%
1.11%
1.74%
Employee Cost
-
3.26
2.99
3.02
3.14
2.96
3.31
4.69
3.65
2.49
3.21
% Of Sales
-
19.51%
27.21%
28.30%
27.47%
30.90%
28.17%
16.53%
24.28%
17.29%
32.86%
Manufacturing Exp.
-
3.47
3.42
4.01
3.16
3.50
4.18
7.58
4.86
6.76
4.56
% Of Sales
-
20.77%
31.12%
37.58%
27.65%
36.53%
35.57%
26.71%
32.34%
46.94%
46.67%
General & Admin Exp.
-
2.35
1.10
1.25
1.37
1.47
1.63
0.46
0.46
1.25
1.42
% Of Sales
-
14.06%
10.01%
11.72%
11.99%
15.34%
13.87%
1.62%
3.06%
8.68%
14.53%
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.
-
1.23
0.70
0.52
0.78
1.04
1.10
3.58
3.77
0.59
0.00
% Of Sales
-
7.36%
6.37%
4.87%
6.82%
10.86%
9.36%
12.61%
25.08%
4.10%
1.23%
EBITDA
6.73
6.40
2.78
1.88
2.97
0.61
1.53
12.07
2.28
3.32
0.47
EBITDA Margin
42.46%
38.30%
25.30%
17.62%
25.98%
6.37%
13.02%
42.53%
15.17%
23.06%
4.81%
Other Income
0.14
0.85
1.89
0.00
0.00
0.08
0.07
0.01
0.10
0.66
0.35
Interest
0.31
0.27
0.23
0.03
0.02
0.04
0.04
0.14
0.26
0.31
0.17
Depreciation
0.27
0.23
0.25
0.17
0.35
0.19
0.35
0.55
0.55
0.64
0.54
PBT
6.29
6.76
4.18
1.68
2.60
0.47
1.21
11.39
1.56
3.02
0.10
Tax
1.35
1.65
0.61
0.57
0.88
0.36
0.19
3.48
0.51
1.02
-0.02
Tax Rate
21.46%
24.41%
14.66%
33.93%
33.85%
76.60%
15.70%
30.55%
32.69%
33.77%
-20.00%
PAT
4.94
5.10
3.56
1.11
1.73
0.11
1.01
7.91
1.06
2.01
0.12
PAT before Minority Interest
4.94
5.10
3.56
1.11
1.73
0.11
1.01
7.91
1.06
2.01
0.12
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
31.17%
30.52%
32.39%
10.40%
15.14%
1.15%
8.60%
27.87%
7.05%
13.96%
1.23%
PAT Growth
38.38%
43.26%
220.72%
-35.84%
1,472.73%
-89.11%
-87.23%
646.23%
-47.26%
1,575.00%
 
Unadjusted EPS
11.23
10.27
6.34
1.97
3.07
0.19
1.81
14.09
1.89
3.58
0.19

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
27.26
28.38
24.25
23.81
22.75
22.65
22.29
16.34
15.93
15.58
Share Capital
4.40
5.62
5.62
5.62
5.62
5.62
5.62
5.62
5.62
6.62
Total Reserves
22.86
22.76
18.63
18.20
17.14
17.03
16.67
10.72
10.32
8.97
Non-Current Liabilities
0.25
0.80
0.03
-0.22
-0.09
5.50
0.24
0.40
2.93
0.82
Secured Loans
0.41
0.91
0.24
0.00
0.03
0.17
0.19
0.16
2.62
0.69
Unsecured Loans
0.00
0.00
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
5.36
0.00
0.00
0.00
0.00
Current Liabilities
10.38
8.26
7.50
8.05
11.00
5.41
13.71
9.73
6.45
7.96
Trade Payables
3.52
4.85
4.27
4.52
5.14
1.38
5.24
5.27
0.17
0.04
Other Current Liabilities
3.93
2.31
1.63
1.77
1.46
3.31
2.72
1.60
3.57
6.70
Short Term Borrowings
1.06
0.00
0.00
0.00
0.00
0.00
0.00
2.03
0.00
0.00
Short Term Provisions
1.87
1.10
1.59
1.76
4.41
0.72
5.74
0.83
2.71
1.22
Total Liabilities
37.89
37.44
31.78
31.64
33.66
33.56
36.24
26.47
25.31
24.36
Net Block
4.34
3.87
0.90
0.65
1.13
1.69
2.07
2.82
2.85
3.05
Gross Block
4.76
4.07
1.54
1.27
1.64
3.61
3.80
4.82
4.39
4.02
Accumulated Depreciation
0.43
0.20
0.64
0.63
0.51
1.92
1.73
2.00
1.54
0.97
Non Current Assets
21.92
23.13
16.26
15.27
4.49
12.81
9.35
7.49
2.85
3.79
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
13.71
15.79
11.48
11.16
0.00
0.00
0.00
0.00
0.00
0.74
Long Term Loans & Adv.
3.87
3.46
3.76
3.35
3.36
9.51
6.21
4.67
0.00
0.00
Other Non Current Assets
0.00
0.00
0.11
0.11
0.00
1.61
1.08
0.00
0.00
0.00
Current Assets
15.98
14.31
15.52
16.38
29.18
20.74
26.89
18.97
22.46
20.56
Current Investments
4.86
0.00
0.00
0.00
1.00
0.00
6.23
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
3.38
6.06
5.38
5.18
4.98
0.99
1.86
0.88
0.62
2.18
Cash & Bank
5.92
6.83
8.31
10.02
18.21
19.16
13.66
17.25
13.78
10.04
Other Current Assets
1.82
0.36
0.31
0.40
4.98
0.59
5.14
0.85
8.07
8.34
Short Term Loans & Adv.
1.52
1.06
1.52
0.78
4.41
0.14
4.63
0.52
7.77
8.10
Net Current Assets
5.60
6.05
8.02
8.33
18.18
15.34
13.17
9.24
16.01
12.60
Total Assets
37.90
37.44
31.78
31.65
33.67
33.55
36.24
26.46
25.31
24.36

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
6.76
3.23
0.77
2.47
0.37
12.63
1.13
5.01
2.21
1.46
PBT
6.76
4.17
1.68
2.60
0.47
1.21
11.39
1.56
3.02
0.10
Adjustment
-0.14
-1.51
0.22
0.62
0.69
0.50
2.00
2.52
0.35
0.18
Changes in Working Capital
1.55
1.17
-0.25
-0.12
-0.49
11.83
-9.01
1.43
-0.55
1.45
Cash after chg. in Working capital
8.17
3.82
1.65
3.11
0.66
13.54
4.38
5.51
2.82
1.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.41
-0.59
-0.88
-0.64
-0.29
-0.90
-3.24
-0.50
-0.61
-0.27
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
-2.37
-4.92
-0.75
-10.14
-0.03
-0.13
-0.49
-0.59
-0.19
-1.09
Net Fixed Assets
-0.69
-2.55
-0.27
0.37
1.93
0.19
1.04
-0.43
-0.37
Net Investments
-2.83
-3.30
-0.28
-10.28
-1.00
6.23
-6.23
0.00
-0.26
Others
1.15
0.93
-0.20
-0.23
-0.96
-6.55
4.70
-0.16
0.44
Cash from Financing Activity
-5.90
0.44
-1.14
-0.16
-0.91
-0.71
-3.94
-1.24
1.71
-1.29
Net Cash Inflow / Outflow
-1.52
-1.26
-1.12
-7.83
-0.58
11.79
-3.30
3.18
3.74
-0.92
Opening Cash & Equivalents
1.46
2.72
4.02
11.85
12.43
0.64
3.94
0.76
10.04
10.95
Closing Cash & Equivalent
-0.06
1.46
2.90
4.02
11.85
12.43
0.64
3.94
13.78
10.04

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.)
61.97
50.54
43.18
42.41
40.52
40.33
39.69
29.09
28.37
23.54
ROA
13.55%
10.29%
3.49%
5.28%
0.31%
2.91%
25.23%
4.09%
8.08%
0.51%
ROE
18.35%
13.54%
4.61%
7.41%
0.46%
4.52%
40.95%
6.57%
12.75%
0.80%
ROCE
23.41%
16.07%
7.05%
11.23%
2.22%
5.47%
55.73%
9.81%
19.16%
1.69%
Fixed Asset Turnover
3.78
3.91
7.58
7.84
3.65
3.17
6.58
3.26
3.43
2.43
Receivable days
103.05
189.93
180.61
162.29
113.71
44.23
17.60
18.12
35.46
81.56
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
212.29
242.03
216.02
256.38
172.73
149.15
146.47
107.26
3.64
1.56
Cash Conversion Cycle
-109.24
-52.10
-35.42
-94.09
-59.02
-104.92
-128.87
-89.15
31.83
80.00
Total Debt/Equity
0.09
0.06
0.01
0.00
0.01
0.02
0.02
0.14
0.16
0.04
Interest Cover
25.95
18.80
57.90
120.93
11.68
28.41
79.88
7.03
10.69
1.59

Annual Reports:

News Update:


  • SKP Securities - Quarterly Results
    10th Nov 2018, 14:52 PM

    Read More

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.