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

Trading

Rating :
N/A

BSE: 533288 | NSE: Not Listed

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,163.88
  • 45.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,154.83
  • 0.50%
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.13%
  • 8.39%
  • 11.36%
  • FII
  • DII
  • Others
  • 0%
  • 1.93%
  • 28.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -69.19

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -56.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.24
  • 9.66
  • 0.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.08
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 17.78
  • 27.47

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
3.13
-100.00%
0.00
4.41
-100.00%
2.07
4.55
-54.51%
4.31
1.79
140.78%
Expenses
0.00
20.61
-100.00%
0.00
18.06
-100.00%
15.09
22.06
-31.60%
15.69
23.73
-33.88%
EBITDA
0.00
-17.48
-
0.00
-13.65
-
-13.02
-17.51
-
-11.38
-21.94
-
EBIDTM
0.00%
-558.17%
0.00%
-309.39%
-630.20%
-385.13%
-264.04%
-1,224.44%
Other Income
0.00
9.50
-100.00%
0.00
9.32
-100.00%
59.42
0.98
5,963.27%
44.15
16.69
164.53%
Interest
0.00
0.90
-100.00%
0.00
1.09
-100.00%
0.77
0.83
-7.23%
0.76
3.85
-80.26%
Depreciation
0.00
1.10
-100.00%
0.00
1.62
-100.00%
1.14
0.71
60.56%
1.11
-0.08
-
PBT
0.00
-9.98
-
0.00
-7.04
-
44.48
-18.07
-
30.90
-9.03
-
Tax
0.00
-2.61
-
0.00
-4.97
-
1.63
-10.18
-
11.38
-5.39
-
PAT
0.00
-7.36
-
0.00
-2.07
-
42.85
-7.89
-
19.52
-3.64
-
PATM
0.00%
-235.12%
0.00%
-47.02%
2,074.01%
-173.59%
452.95%
-202.90%
EPS
0.00
3.52
-100.00%
0.00
6.77
-100.00%
-58.17
3.40
-
337.24
5.93
5,587.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Net Sales
13.92
25.53
133.16
799.75
667.76
767.37
740.48
752.34
743.52
752.15
597.15
Net Sales Growth
-46.34%
-80.83%
-83.35%
19.77%
-12.98%
3.63%
-1.58%
1.19%
-1.15%
25.96%
 
Cost Of Goods Sold
0.00
8.22
102.40
296.81
189.27
178.58
218.10
165.72
187.66
286.43
218.63
Gross Profit
13.92
17.31
30.77
502.95
478.50
588.78
522.38
586.62
555.87
465.72
378.53
GP Margin
99.99%
67.80%
23.11%
62.89%
71.66%
76.73%
70.55%
77.97%
74.76%
61.92%
63.39%
Total Expenditure
69.45
160.74
243.07
644.28
501.23
502.56
494.89
515.33
518.24
553.82
461.87
Power & Fuel Cost
-
0.00
0.00
10.95
20.93
34.72
36.81
38.54
23.89
0.00
0.00
% Of Sales
-
0%
0%
1.37%
3.13%
4.52%
4.97%
5.12%
3.21%
0%
0%
Employee Cost
-
32.62
22.37
82.74
47.96
49.75
42.65
49.16
40.51
51.53
55.27
% Of Sales
-
127.77%
16.80%
10.35%
7.18%
6.48%
5.76%
6.53%
5.45%
6.85%
9.26%
Manufacturing Exp.
-
2.73
3.61
95.53
94.47
107.69
82.88
102.84
103.75
213.78
187.50
% Of Sales
-
10.69%
2.71%
11.94%
14.15%
14.03%
11.19%
13.67%
13.95%
28.42%
31.40%
General & Admin Exp.
-
27.91
76.87
87.92
51.30
58.29
45.67
76.51
91.11
2.06
0.47
% Of Sales
-
109.32%
57.73%
10.99%
7.68%
7.60%
6.17%
10.17%
12.25%
0.27%
0.08%
Selling & Distn. Exp.
-
2.36
2.31
68.43
84.81
70.76
62.86
72.73
57.26
0.00
0.00
% Of Sales
-
9.24%
1.73%
8.56%
12.70%
9.22%
8.49%
9.67%
7.70%
0%
0%
Miscellaneous Exp.
-
86.90
35.51
1.91
12.49
2.77
5.91
9.84
14.05
0.00
0.00
% Of Sales
-
340.38%
26.67%
0.24%
1.87%
0.36%
0.80%
1.31%
1.89%
0%
0%
EBITDA
-55.53
-135.21
-109.91
155.47
166.53
264.81
245.59
237.01
225.28
198.33
135.28
EBITDA Margin
-398.92%
-529.61%
-82.54%
19.44%
24.94%
34.51%
33.17%
31.50%
30.30%
26.37%
22.65%
Other Income
122.39
259.62
149.01
86.30
43.44
10.29
15.97
16.94
16.49
11.74
26.66
Interest
3.52
3.98
5.48
48.26
52.19
65.05
55.43
46.76
53.26
32.23
15.47
Depreciation
4.97
3.97
3.86
49.05
65.35
74.27
54.68
46.72
44.81
36.60
26.80
PBT
58.36
116.46
29.77
144.47
92.43
135.78
151.46
160.47
143.71
141.25
119.67
Tax
5.43
-19.55
-22.91
-12.20
22.08
31.87
25.20
19.03
13.34
33.89
36.40
Tax Rate
9.30%
-16.79%
-76.96%
-8.44%
20.54%
23.47%
16.64%
11.86%
9.28%
23.82%
30.42%
PAT
52.94
136.02
52.69
156.67
85.41
103.91
126.26
141.44
130.37
108.39
83.27
PAT before Minority Interest
52.94
136.02
52.69
156.67
85.41
103.91
126.26
141.44
130.37
108.39
83.27
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
380.32%
532.78%
39.57%
19.59%
12.79%
13.54%
17.05%
18.80%
17.53%
14.41%
13.94%
PAT Growth
374.59%
158.15%
-66.37%
83.43%
-17.80%
-17.70%
-10.73%
8.49%
20.28%
30.17%
 
Unadjusted EPS
289.36
20.14
-7.23
25.89
13.23
16.28
19.78
27.34
26.94
36.92
28.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Shareholder's Funds
1,019.94
919.51
1,316.71
1,404.29
1,148.87
1,052.11
914.58
510.21
398.14
294.41
Share Capital
54.57
54.57
54.57
63.82
63.82
63.82
63.82
34.12
89.69
89.69
Total Reserves
965.37
864.94
1,262.14
1,340.48
1,085.05
988.29
850.76
476.08
308.44
204.72
Non-Current Liabilities
17.39
359.43
293.11
192.03
381.05
251.96
412.75
365.76
382.51
257.12
Secured Loans
16.58
351.67
273.43
126.83
298.95
181.72
360.63
296.88
312.56
203.34
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.13
18.26
22.30
Long Term Provisions
6.94
14.12
10.01
6.42
9.33
6.70
0.00
0.00
0.00
0.00
Current Liabilities
738.70
457.79
573.96
514.60
472.37
426.54
367.20
479.87
262.43
248.17
Trade Payables
46.77
145.56
126.79
91.74
107.13
94.51
164.38
206.76
141.51
148.72
Other Current Liabilities
691.15
119.75
253.28
227.00
144.76
116.32
166.66
244.93
80.20
64.00
Short Term Borrowings
0.00
171.00
183.88
105.47
200.38
189.49
0.00
0.00
0.00
0.00
Short Term Provisions
0.78
21.48
10.01
90.39
20.11
26.22
36.17
28.19
40.72
35.45
Total Liabilities
1,776.03
1,736.73
2,183.78
2,110.92
2,002.29
1,730.61
1,694.53
1,355.84
1,043.08
799.70
Net Block
56.41
866.17
1,074.29
571.57
870.60
663.27
530.60
492.04
494.56
301.86
Gross Block
70.98
913.85
1,109.77
811.58
1,180.66
899.76
715.02
630.75
588.20
360.75
Accumulated Depreciation
14.58
47.68
35.49
240.01
310.05
236.49
184.42
138.71
93.64
58.90
Non Current Assets
181.79
1,026.11
1,299.82
1,149.04
1,334.67
968.94
764.19
615.28
568.11
414.28
Capital Work in Progress
2.40
10.42
2.72
168.59
160.59
41.91
233.57
123.23
73.53
112.41
Non Current Investment
103.53
117.28
202.31
209.50
0.02
0.02
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
19.45
32.24
15.31
194.67
288.52
261.98
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
5.08
0.00
1.26
1.76
0.00
0.00
0.00
0.00
Current Assets
1,594.24
710.62
883.96
961.88
667.61
761.67
930.34
740.55
474.96
385.42
Current Investments
187.73
191.00
331.61
608.82
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
94.68
93.75
44.97
184.28
168.96
152.81
135.19
119.29
86.40
Sundry Debtors
18.13
167.42
229.15
156.51
228.23
273.97
246.39
264.77
270.84
248.61
Cash & Bank
30.61
186.19
82.57
94.59
117.69
157.58
395.61
236.94
16.91
15.10
Other Current Assets
1,357.77
11.00
64.31
11.63
137.40
161.17
135.54
103.65
67.93
35.30
Short Term Loans & Adv.
48.82
60.33
82.57
45.35
135.71
159.86
135.21
103.55
67.78
35.24
Net Current Assets
855.54
252.83
310.00
447.29
195.24
335.13
563.14
260.68
212.53
137.25
Total Assets
1,776.03
1,736.73
2,183.78
2,110.92
2,002.28
1,730.61
1,694.53
1,355.83
1,043.07
799.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Cash From Operating Activity
179.35
20.46
-41.43
143.38
334.18
-18.93
69.66
380.80
136.24
49.25
PBT
162.47
-32.12
144.47
107.49
135.78
151.46
160.47
143.71
141.01
120.32
Adjustment
92.56
188.25
36.43
91.69
126.28
128.86
83.27
98.24
91.25
31.95
Changes in Working Capital
4.64
-102.44
-171.94
-38.95
96.98
-281.94
-151.55
181.27
-95.14
-73.55
Cash after chg. in Working capital
259.67
53.69
8.97
160.22
359.04
-1.63
92.18
423.22
137.12
78.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-80.31
-33.23
-50.39
-16.84
-24.87
-17.30
-22.52
-42.42
-0.88
-29.47
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
-58.46
56.80
-122.86
197.01
-436.61
-221.22
-191.86
-103.81
-201.82
-139.35
Net Fixed Assets
-14.30
10.64
840.61
369.74
-341.17
-32.31
-146.74
-91.64
-188.75
-140.58
Net Investments
-9.14
127.95
276.55
-610.77
0.40
0.00
0.00
-0.65
-3.64
-0.39
Others
-35.02
-81.79
-1,240.02
438.04
-95.84
-188.91
-45.12
-11.52
-9.43
1.62
Cash from Financing Activity
-105.49
22.28
152.21
-342.88
58.27
-24.20
280.86
-56.95
67.39
28.10
Net Cash Inflow / Outflow
15.41
99.54
-12.07
-2.49
-44.16
-264.35
158.66
220.04
1.81
-62.00
Opening Cash & Equivalents
137.09
37.55
73.79
76.28
120.44
384.79
236.95
16.91
15.10
77.10
Closing Cash & Equivalent
152.50
137.09
61.73
73.79
76.28
120.44
395.61
236.94
16.91
15.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Dec 08
Dec 07
Book Value (Rs.)
186.91
168.51
241.30
220.05
180.02
164.86
143.31
99.68
76.71
53.16
ROA
7.74%
2.69%
7.30%
4.15%
5.57%
7.37%
9.27%
10.87%
11.76%
12.07%
ROE
14.03%
4.71%
11.52%
6.69%
9.44%
12.84%
19.85%
30.75%
37.91%
42.67%
ROCE
9.41%
2.09%
10.94%
9.50%
12.74%
15.12%
19.74%
25.36%
27.95%
29.77%
Fixed Asset Turnover
0.05
0.13
0.84
0.68
0.75
0.93
1.12
1.23
1.60
1.97
Receivable days
1326.47
543.50
87.50
103.67
117.37
126.66
123.40
130.89
124.68
103.73
Inventory Days
0.00
258.25
31.48
61.77
82.56
78.32
69.52
62.19
49.37
48.21
Payable days
699.44
369.20
61.96
71.95
69.34
92.98
136.29
137.48
84.81
91.66
Cash Conversion Cycle
627.03
432.55
57.01
93.49
130.59
112.01
56.63
55.59
89.25
60.29
Total Debt/Equity
0.02
0.65
0.41
0.19
0.47
0.39
0.39
0.62
0.83
0.77
Interest Cover
30.24
6.43
3.99
3.06
3.09
3.73
4.43
3.70
5.41
8.73

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.