Nifty
Sensex
:
:
10890.30
36321.29
3.50 (0.03%)
2.96 (0.01%)

Trading

Rating :
49/99

BSE: 536170 | NSE: Not Listed

51.65
-1.05 (-1.99%)
16-Jan-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  51.65
  •  51.65
  •  51.65
  •  52.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  560
  •  0.29
  •  164.65
  •  22.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,250.40
  • 22.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,267.71
  • 1.56%
  • 3.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.95%
  • 3.70%
  • 28.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.87
  • 50.49
  • 13.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.54
  • 48.86
  • 0.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.76
  • 89.48
  • 3.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.26
  • 20.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.34
  • 13.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.22
  • 23.84

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
168.36
657.66
-74.40%
419.73
832.73
-49.60%
266.84
512.03
-47.89%
578.18
624.46
-7.41%
Expenses
164.72
596.11
-72.37%
389.27
801.97
-51.46%
267.11
474.93
-43.76%
549.18
586.13
-6.30%
EBITDA
3.64
61.55
-94.09%
30.46
30.76
-0.98%
-0.28
37.10
-
29.00
38.33
-24.34%
EBIDTM
2.16%
9.36%
7.26%
3.69%
-0.10%
7.25%
5.02%
6.14%
Other Income
1.42
0.03
4,633.33%
0.09
0.13
-30.77%
2.08
0.47
342.55%
0.28
0.31
-9.68%
Interest
0.16
0.06
166.67%
0.35
0.06
483.33%
2.03
0.74
174.32%
3.08
0.78
294.87%
Depreciation
0.13
0.15
-13.33%
0.13
0.15
-13.33%
0.13
0.16
-18.75%
0.15
0.16
-6.25%
PBT
4.77
61.38
-92.23%
30.07
30.68
-1.99%
-0.36
36.67
-
26.05
37.71
-30.92%
Tax
1.32
1.91
-30.89%
1.66
4.58
-63.76%
-1.21
14.07
-
2.81
0.90
212.22%
PAT
3.45
59.47
-94.20%
28.41
26.11
8.81%
0.85
22.60
-96.24%
23.23
36.81
-36.89%
PATM
2.05%
9.04%
6.77%
3.14%
0.32%
4.41%
4.02%
5.89%
EPS
0.15
2.51
-94.02%
1.20
1.10
9.09%
0.04
0.95
-95.79%
0.98
1.55
-36.77%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,433.11
2,335.41
2,359.58
1,589.90
433.11
302.52
Net Sales Growth
-45.44%
-1.02%
48.41%
267.09%
43.17%
 
Cost Of Goods Sold
1,357.66
2,201.37
2,192.49
1,468.05
407.09
278.40
Gross Profit
75.45
134.04
167.09
121.85
26.03
24.11
GP Margin
5.26%
5.74%
7.08%
7.66%
6.01%
7.97%
Total Expenditure
1,370.28
2,214.37
2,199.56
1,473.96
412.71
285.96
Power & Fuel Cost
-
0.15
0.14
0.15
0.14
0.09
% Of Sales
-
0.01%
0.01%
0.01%
0.03%
0.03%
Employee Cost
-
1.51
1.82
1.16
1.29
1.26
% Of Sales
-
0.06%
0.08%
0.07%
0.30%
0.42%
Manufacturing Exp.
-
1.78
0.33
0.41
0.46
0.00
% Of Sales
-
0.08%
0.01%
0.03%
0.11%
0%
General & Admin Exp.
-
8.76
4.28
0.71
0.52
0.84
% Of Sales
-
0.38%
0.18%
0.04%
0.12%
0.28%
Selling & Distn. Exp.
-
0.63
0.23
0.00
0.00
0.00
% Of Sales
-
0.03%
0.01%
0%
0%
0%
Miscellaneous Exp.
-
0.17
0.28
3.48
3.23
5.37
% Of Sales
-
0.01%
0.01%
0.22%
0.75%
1.78%
EBITDA
62.82
121.04
160.02
115.94
20.40
16.56
EBITDA Margin
4.38%
5.18%
6.78%
7.29%
4.71%
5.47%
Other Income
3.87
2.52
1.05
0.95
0.70
0.32
Interest
5.62
5.23
3.87
10.44
11.36
9.92
Depreciation
0.54
0.58
0.63
0.64
0.52
0.27
PBT
60.53
117.75
156.58
105.81
9.22
6.69
Tax
4.58
8.09
16.42
7.92
2.65
2.20
Tax Rate
7.57%
6.87%
10.49%
7.49%
28.74%
32.88%
PAT
55.94
109.66
140.16
97.89
6.57
4.49
PAT before Minority Interest
55.94
109.66
140.16
97.89
6.57
4.49
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.90%
4.70%
5.94%
6.16%
1.52%
1.48%
PAT Growth
-61.42%
-21.76%
43.18%
1,389.95%
46.33%
 
Unadjusted EPS
2.37
4.62
5.91
4.13
2.77
2.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
336.47
252.12
134.55
60.28
53.57
Share Capital
47.45
47.45
23.73
23.73
23.73
Total Reserves
289.02
204.66
110.83
36.55
29.84
Non-Current Liabilities
20.09
6.75
0.76
0.44
0.28
Secured Loans
18.65
5.63
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.22
0.20
0.19
0.16
0.13
Current Liabilities
547.73
671.78
1,087.59
192.46
106.12
Trade Payables
529.86
665.67
971.04
63.81
8.36
Other Current Liabilities
9.09
1.92
1.44
0.37
6.03
Short Term Borrowings
0.00
0.00
108.38
125.80
89.49
Short Term Provisions
8.78
4.19
6.73
2.47
2.25
Total Liabilities
904.29
930.65
1,222.90
253.18
159.97
Net Block
14.17
23.51
16.08
16.63
3.83
Gross Block
16.81
25.69
17.87
18.00
5.03
Accumulated Depreciation
2.63
2.18
1.79
1.37
1.19
Non Current Assets
51.06
27.56
20.04
21.74
12.33
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.60
2.60
2.60
2.69
2.59
Long Term Loans & Adv.
34.29
1.45
1.36
2.42
5.11
Other Non Current Assets
0.00
0.00
0.00
0.00
0.80
Current Assets
852.43
902.15
1,201.92
230.74
147.64
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
5.89
15.36
11.93
9.97
9.13
Sundry Debtors
747.58
822.50
1,153.01
206.25
103.45
Cash & Bank
1.33
8.30
19.51
11.15
7.94
Other Current Assets
97.63
0.20
2.17
0.31
27.11
Short Term Loans & Adv.
88.18
55.79
15.29
3.07
20.02
Net Current Assets
304.69
230.37
114.33
38.28
41.51
Total Assets
904.31
930.65
1,222.91
253.18
159.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
43.80
130.11
61.63
21.92
-3.00
PBT
117.75
156.58
105.81
9.22
6.69
Adjustment
6.33
3.77
10.23
11.23
10.20
Changes in Working Capital
-72.50
-10.88
-50.36
3.82
-17.66
Cash after chg. in Working capital
51.59
149.47
65.69
24.27
-0.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.79
-19.37
-4.06
-2.35
-2.23
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
-31.50
-7.89
1.88
-9.90
-6.66
Net Fixed Assets
0.93
0.13
0.16
-12.97
Net Investments
0.00
0.00
-0.25
-0.38
Others
-32.43
-8.02
1.97
3.45
Cash from Financing Activity
-18.32
-127.97
-51.18
-11.42
9.70
Net Cash Inflow / Outflow
-6.02
-5.75
12.33
0.61
0.04
Opening Cash & Equivalents
7.35
13.10
0.77
0.16
0.12
Closing Cash & Equivalent
1.33
7.35
13.10
0.77
0.16

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
14.15
10.59
5.63
2.51
2.26
ROA
11.95%
13.02%
13.26%
3.18%
2.81%
ROE
37.37%
72.85%
101.35%
11.62%
8.38%
ROCE
40.22%
64.29%
54.40%
12.53%
11.61%
Fixed Asset Turnover
109.92
108.35
88.65
37.62
60.19
Receivable days
122.69
152.79
156.03
130.50
124.82
Inventory Days
1.66
2.11
2.51
8.05
11.02
Payable days
98.80
135.79
128.24
32.07
10.83
Cash Conversion Cycle
25.55
19.11
30.30
106.47
125.01
Total Debt/Equity
0.06
0.02
0.81
2.11
1.67
Interest Cover
23.51
41.46
11.14
1.81
1.67

News Update:


  • UHP Holdings to invest Rs 1000 crore in Kushal
    31st Dec 2018, 12:03 PM

    In this regard, the company’s Board of Directors will meet on January 3, 2019

    Read More
  • Kushal - Quarterly Results
    14th Nov 2018, 19:01 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.