Nifty
Sensex
:
:
10526.75
34981.02
-73.30 (-0.69%)
-218.78 (-0.62%)

Finance - NBFC

Rating :
70/99

BSE: 531761 | NSE: Not Listed

428.70
-2.30 (-0.53%)
22-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  430.00
  •  430.00
  •  422.65
  •  431.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10215
  •  43.79
  •  724.80
  •  400.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 516.53
  • 17.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 550.20
  • N/A
  • 4.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.16%
  • 9.31%
  • 32.13%
  • FII
  • DII
  • Others
  • 0.95%
  • 9.98%
  • 10.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 124.54
  • 231.71
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 124.85
  • 126.02
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 127.75
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.51
  • 17.36
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 8.90
  • 11.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -178.84
  • -280.11
  • -512.73

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
83.14
-100.00%
0.00
62.86
-100.00%
0.00
50.05
-100.00%
0.00
56.27
-100.00%
Expenses
0.00
76.87
-100.00%
0.00
52.70
-100.00%
0.00
44.97
-100.00%
0.00
49.31
-100.00%
EBITDA
0.00
6.27
-100.00%
0.00
10.15
-100.00%
0.00
5.08
-100.00%
0.00
6.96
-100.00%
EBIDTM
0.00%
7.54%
0.00%
16.16%
0.00%
9.10%
0.00%
12.37%
Other Income
0.00
0.87
-100.00%
0.00
0.10
-100.00%
0.00
0.11
-100.00%
0.00
0.10
-100.00%
Interest
0.00
0.74
-100.00%
0.00
0.55
-100.00%
0.00
1.08
-100.00%
0.00
0.93
-100.00%
Depreciation
0.00
1.32
-100.00%
0.00
1.46
-100.00%
0.00
1.07
-100.00%
0.00
1.11
-100.00%
PBT
0.00
5.09
-100.00%
0.00
8.24
-100.00%
0.00
3.04
-100.00%
0.00
5.01
-100.00%
Tax
0.00
1.92
-100.00%
0.00
2.88
-100.00%
0.00
1.05
-100.00%
0.00
1.87
-100.00%
PAT
0.00
3.17
-100.00%
0.00
5.36
-100.00%
0.00
1.99
-100.00%
0.00
3.14
-100.00%
PATM
0.00%
3.81%
0.00%
8.53%
0.00%
3.56%
0.00%
5.59%
EPS
0.00
6.34
-100.00%
0.00
5.42
-100.00%
0.00
2.03
-100.00%
0.00
6.29
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Net Sales
252.32
239.69
208.35
89.57
Net Sales Growth
18.69%
15.04%
132.61%
 
Cost Of Goods Sold
181.33
174.53
156.41
71.63
Gross Profit
70.99
65.16
51.94
17.93
GP Margin
28.14%
27.19%
24.93%
20.02%
Total Expenditure
223.85
207.76
184.47
81.70
Power & Fuel Cost
-
10.82
9.77
3.75
% Of Sales
-
4.51%
4.69%
4.19%
Employee Cost
-
7.85
5.82
2.11
% Of Sales
-
3.28%
2.79%
2.36%
Manufacturing Exp.
-
19.90
17.68
6.32
% Of Sales
-
8.30%
8.49%
7.06%
General & Admin Exp.
-
5.29
4.56
1.64
% Of Sales
-
2.21%
2.19%
1.83%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
0.19
0.00
0.00
% Of Sales
-
0.08%
0%
0%
EBITDA
28.46
31.93
23.88
7.87
EBITDA Margin
11.28%
13.32%
11.46%
8.79%
Other Income
1.18
0.32
0.33
0.53
Interest
3.30
3.56
4.72
2.84
Depreciation
4.96
4.68
4.09
2.10
PBT
21.38
24.01
15.39
3.45
Tax
7.72
8.37
5.45
1.10
Tax Rate
36.11%
34.86%
35.41%
8.72%
PAT
13.66
7.90
5.01
5.81
PAT before Minority Interest
10.03
15.64
9.94
11.52
Minority Interest
-3.63
-7.74
-4.93
-5.71
PAT Margin
5.41%
3.30%
2.40%
6.49%
PAT Growth
13.55%
57.68%
-13.77%
 
Unadjusted EPS
20.08
15.82
10.02
11.63

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Shareholder's Funds
36.89
28.98
23.97
Share Capital
5.00
5.00
5.00
Total Reserves
31.89
23.98
18.97
Non-Current Liabilities
13.90
15.56
18.59
Secured Loans
10.91
13.30
17.22
Unsecured Loans
0.64
0.49
0.27
Long Term Provisions
0.36
0.24
0.22
Current Liabilities
36.64
35.43
42.92
Trade Payables
19.11
8.81
9.14
Other Current Liabilities
7.08
8.09
7.71
Short Term Borrowings
6.13
16.22
23.30
Short Term Provisions
4.33
2.31
2.76
Total Liabilities
121.16
105.96
106.54
Net Block
49.49
45.28
37.26
Gross Block
74.03
65.22
53.17
Accumulated Depreciation
24.54
19.93
15.91
Non Current Assets
51.54
56.83
48.64
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
0.30
0.30
0.30
Long Term Loans & Adv.
1.75
11.25
11.08
Other Non Current Assets
0.00
0.00
0.00
Current Assets
69.62
49.13
57.90
Current Investments
0.00
0.00
0.00
Inventories
22.68
13.72
24.90
Sundry Debtors
34.21
29.51
19.72
Cash & Bank
1.31
1.95
2.94
Other Current Assets
11.42
0.65
0.56
Short Term Loans & Adv.
10.34
3.30
9.78
Net Current Assets
32.98
13.70
14.99
Total Assets
121.16
105.96
106.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
16.39
21.67
6.69
PBT
24.01
15.39
3.45
Adjustment
0.49
3.87
7.94
Changes in Working Capital
-2.19
7.49
-12.02
Cash after chg. in Working capital
22.32
26.76
-0.62
Interest Paid
0.00
0.00
0.00
Tax Paid
-5.93
-5.09
-1.85
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
9.17
Cash From Investing Activity
-8.87
-12.10
-39.51
Net Fixed Assets
-94.36
0.00
Net Investments
9.70
0.00
Others
75.79
-12.10
Cash from Financing Activity
-8.15
-10.57
35.72
Net Cash Inflow / Outflow
-0.64
-0.99
2.90
Opening Cash & Equivalents
1.95
2.94
0.04
Closing Cash & Equivalent
1.31
1.95
2.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
73.81
57.99
47.98
ROA
13.77%
9.35%
10.81%
ROE
47.50%
37.54%
48.06%
ROCE
45.87%
30.45%
22.41%
Fixed Asset Turnover
3.44
3.52
1.68
Receivable days
48.52
43.12
80.38
Inventory Days
27.72
33.84
101.49
Payable days
23.24
17.03
40.21
Cash Conversion Cycle
53.00
59.93
141.67
Total Debt/Equity
0.55
1.18
1.88
Interest Cover
7.75
4.26
5.44

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.