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

Trading

Rating :
55/99

BSE: 536170 | NSE: Not Listed

23.90
-0.45 (-1.85%)
12-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  23.90
  •  24.50
  •  23.90
  •  24.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  387551
  •  92.62
  •  164.65
  •  23.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 567.07
  • 5.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 564.77
  • 8.79%
  • 2.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.84%
  • 6.38%
  • 28.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.32
  • 75.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.59
  • 50.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 73.22
  • 177.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.10
  • 20.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.44
  • 14.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.01
  • 25.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
419.73
832.73
-49.60%
266.84
512.03
-47.89%
578.18
624.46
-7.41%
657.66
807.34
-18.54%
Expenses
389.27
801.97
-51.46%
267.11
474.93
-43.76%
549.18
586.13
-6.30%
596.11
747.48
-20.25%
EBITDA
30.46
30.76
-0.98%
-0.28
37.10
-
29.00
38.33
-24.34%
61.55
59.86
2.82%
EBIDTM
7.26%
3.69%
-0.10%
7.25%
5.02%
6.14%
9.36%
7.41%
Other Income
0.09
0.13
-30.77%
2.08
0.47
342.55%
0.28
0.31
-9.68%
0.03
0.12
-75.00%
Interest
0.35
0.06
483.33%
2.03
0.74
174.32%
3.08
0.78
294.87%
0.06
0.77
-92.21%
Depreciation
0.13
0.15
-13.33%
0.13
0.16
-18.75%
0.15
0.16
-6.25%
0.15
0.16
-6.25%
PBT
30.07
30.68
-1.99%
-0.36
36.67
-
26.05
37.71
-30.92%
61.38
59.05
3.95%
Tax
1.66
4.58
-63.76%
-1.21
14.07
-
2.81
0.90
212.22%
1.91
0.75
154.67%
PAT
28.41
26.11
8.81%
0.85
22.60
-96.24%
23.23
36.81
-36.89%
59.47
58.30
2.01%
PATM
6.77%
3.14%
0.32%
4.41%
4.02%
5.89%
9.04%
7.22%
EPS
1.20
1.10
9.09%
0.04
0.95
-95.79%
0.98
1.55
-36.77%
2.51
2.46
2.03%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,922.41
2,359.58
1,589.90
433.11
302.52
Net Sales Growth
-30.76%
48.41%
267.09%
43.17%
 
Cost Of Goods Sold
1,788.84
2,192.49
1,468.05
407.09
278.40
Gross Profit
133.57
167.09
121.85
26.03
24.11
GP Margin
6.95%
7.08%
7.66%
6.01%
7.97%
Total Expenditure
1,801.67
2,199.56
1,473.96
412.71
285.96
Power & Fuel Cost
-
0.14
0.15
0.14
0.09
% Of Sales
-
0.01%
0.01%
0.03%
0.03%
Employee Cost
-
1.82
1.16
1.29
1.26
% Of Sales
-
0.08%
0.07%
0.30%
0.42%
Manufacturing Exp.
-
0.33
0.41
0.46
0.00
% Of Sales
-
0.01%
0.03%
0.11%
0%
General & Admin Exp.
-
1.07
0.71
0.52
0.84
% Of Sales
-
0.05%
0.04%
0.12%
0.28%
Selling & Distn. Exp.
-
1.10
0.00
0.00
0.00
% Of Sales
-
0.05%
0%
0%
0%
Miscellaneous Exp.
-
2.63
3.48
3.23
5.37
% Of Sales
-
0.11%
0.22%
0.75%
1.78%
EBITDA
120.73
160.02
115.94
20.40
16.56
EBITDA Margin
6.28%
6.78%
7.29%
4.71%
5.47%
Other Income
2.48
1.05
0.95
0.70
0.32
Interest
5.52
3.87
10.44
11.36
9.92
Depreciation
0.56
0.63
0.64
0.52
0.27
PBT
117.14
156.58
105.81
9.22
6.69
Tax
5.17
16.42
7.92
2.65
2.20
Tax Rate
4.41%
10.49%
7.49%
28.74%
32.88%
PAT
111.96
140.16
97.89
6.57
4.49
PAT before Minority Interest
111.96
140.16
97.89
6.57
4.49
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.82%
5.94%
6.16%
1.52%
1.48%
PAT Growth
-22.15%
43.18%
1,389.95%
46.33%
 
Unadjusted EPS
4.73
5.91
4.13
2.77
2.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
245.00
134.55
60.28
53.57
Share Capital
47.45
23.73
23.73
23.73
Total Reserves
197.55
110.83
36.55
29.84
Non-Current Liabilities
6.75
0.76
0.44
0.28
Secured Loans
5.63
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
0.20
0.19
0.16
0.13
Current Liabilities
678.89
1,087.59
192.46
106.12
Trade Payables
665.67
971.04
63.81
8.36
Other Current Liabilities
1.92
1.44
0.37
6.03
Short Term Borrowings
0.00
108.38
125.80
89.49
Short Term Provisions
11.31
6.73
2.47
2.25
Total Liabilities
930.64
1,222.90
253.18
159.97
Net Block
23.51
16.08
16.63
3.83
Gross Block
25.69
17.87
18.00
5.03
Accumulated Depreciation
2.18
1.79
1.37
1.19
Non Current Assets
27.45
20.04
21.74
12.33
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
2.60
2.60
2.69
2.59
Long Term Loans & Adv.
1.34
1.36
2.42
5.11
Other Non Current Assets
0.00
0.00
0.00
0.80
Current Assets
902.15
1,201.92
230.74
147.64
Current Investments
0.00
0.00
0.00
0.00
Inventories
15.36
11.93
9.97
9.13
Sundry Debtors
822.50
1,153.01
206.25
103.45
Cash & Bank
8.30
19.51
11.15
7.94
Other Current Assets
55.99
2.17
0.31
7.09
Short Term Loans & Adv.
55.79
15.29
3.07
20.02
Net Current Assets
223.26
114.33
38.28
41.51
Total Assets
930.65
1,222.91
253.18
159.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
130.11
61.63
21.92
-3.00
PBT
156.58
105.81
9.22
6.69
Adjustment
3.77
10.23
11.23
10.20
Changes in Working Capital
-10.88
-50.36
3.82
-17.66
Cash after chg. in Working capital
149.47
65.69
24.27
-0.77
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-19.37
-4.06
-2.35
-2.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.89
1.88
-9.90
-6.66
Net Fixed Assets
0.13
0.16
-12.97
Net Investments
0.00
-0.25
-0.38
Others
-8.02
1.97
3.45
Cash from Financing Activity
-127.97
-51.18
-11.42
9.70
Net Cash Inflow / Outflow
-5.75
12.33
0.61
0.04
Opening Cash & Equivalents
13.10
0.77
0.16
0.12
Closing Cash & Equivalent
7.35
13.10
0.77
0.16

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
10.28
5.63
2.51
2.26
ROA
13.02%
13.26%
3.18%
2.81%
ROE
74.24%
101.35%
11.62%
8.38%
ROCE
65.23%
54.40%
12.53%
11.61%
Fixed Asset Turnover
108.35
88.65
37.62
60.19
Receivable days
152.79
156.03
130.50
124.82
Inventory Days
2.11
2.51
8.05
11.02
Payable days
135.74
128.24
32.07
10.83
Cash Conversion Cycle
19.17
30.30
106.47
125.01
Total Debt/Equity
0.02
0.81
2.11
1.67
Interest Cover
41.46
11.14
1.81
1.67

News Update:


  • Kushal - Quarterly Results
    14th Aug 2018, 18:36 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.