Nifty
Sensex
:
:
10705.35
35574.67
23.15 (0.22%)
117.51 (0.33%)

Miscellaneous

Rating :
59/99

BSE: 537750 | NSE: Not Listed

111.50
1.20 (1.09%)
19-Nov-2018 | 11:08AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  112.50
  •  112.50
  •  111.50
  •  110.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50
  •  0.06
  •  224.90
  •  99.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 285.90
  • 13.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 318.35
  • 2.27%
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.81%
  • 16.39%
  • 8.24%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 32.59
  • 28.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.64
  • 21.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.47
  • 44.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.83

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
45.18
-100.00%
42.90
22.47
90.92%
20.44
27.49
-25.65%
28.64
43.95
-34.84%
Expenses
0.00
33.39
-100.00%
20.84
8.63
141.48%
5.97
11.41
-47.68%
4.43
28.45
-84.43%
EBITDA
0.00
11.79
-100.00%
22.06
13.84
59.39%
14.47
16.07
-9.96%
24.21
15.50
56.19%
EBIDTM
0.00%
26.09%
51.41%
61.57%
70.79%
58.48%
84.54%
35.28%
Other Income
0.00
0.93
-100.00%
0.59
0.40
47.50%
0.59
0.66
-10.61%
1.11
0.90
23.33%
Interest
0.00
0.97
-100.00%
0.62
1.19
-47.90%
0.51
1.10
-53.64%
0.66
1.36
-51.47%
Depreciation
0.00
0.40
-100.00%
0.43
0.45
-4.44%
0.40
0.47
-14.89%
0.40
0.48
-16.67%
PBT
0.00
11.36
-100.00%
21.61
12.59
71.64%
14.16
15.16
-6.60%
24.26
14.56
66.62%
Tax
0.00
2.05
-100.00%
0.59
1.41
-58.16%
2.01
1.71
17.54%
2.22
1.82
21.98%
PAT
0.00
9.30
-100.00%
21.01
11.18
87.92%
12.14
13.45
-9.74%
22.04
12.74
73.00%
PATM
0.00%
20.59%
48.98%
49.75%
59.40%
48.93%
76.98%
28.99%
EPS
0.00
2.84
-100.00%
11.93
3.27
264.83%
4.24
3.67
15.53%
9.24
5.23
76.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
141.29
119.02
71.52
76.96
18.89
10.16
Net Sales Growth
-
18.71%
66.41%
-7.07%
307.41%
85.93%
 
Cost Of Goods Sold
-
49.06
45.80
10.77
9.33
6.41
4.44
Gross Profit
-
92.23
73.22
60.74
67.64
12.48
5.71
GP Margin
-
65.28%
61.52%
84.93%
87.89%
66.07%
56.20%
Total Expenditure
-
67.76
60.77
23.76
16.85
9.57
4.86
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Employee Cost
-
3.69
3.42
2.56
2.06
0.62
0.12
% Of Sales
-
2.61%
2.87%
3.58%
2.68%
3.28%
1.18%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
10.45
9.40
9.33
5.09
2.36
0.29
% Of Sales
-
7.40%
7.90%
13.05%
6.61%
12.49%
2.85%
Selling & Distn. Exp.
-
0.00
0.00
0.19
0.13
0.03
0.00
% Of Sales
-
0%
0%
0.27%
0.17%
0.16%
0%
Miscellaneous Exp.
-
4.56
2.15
0.91
0.24
0.14
0.01
% Of Sales
-
3.23%
1.81%
1.27%
0.31%
0.74%
0.10%
EBITDA
-
73.53
58.25
47.76
60.11
9.32
5.30
EBITDA Margin
-
52.04%
48.94%
66.78%
78.11%
49.34%
52.17%
Other Income
-
2.22
1.60
4.52
7.25
26.44
11.36
Interest
-
2.76
4.61
2.57
1.84
0.19
0.04
Depreciation
-
1.62
1.87
1.93
0.95
0.01
0.00
PBT
-
71.37
53.37
47.78
64.57
35.56
16.62
Tax
-
6.87
6.19
4.05
4.74
2.58
1.34
Tax Rate
-
9.63%
11.60%
8.19%
7.34%
7.26%
8.06%
PAT
-
60.43
43.38
41.74
55.28
31.07
14.91
PAT before Minority Interest
-
64.50
47.18
45.42
59.84
32.98
15.28
Minority Interest
-
-4.07
-3.80
-3.68
-4.56
-1.91
-0.37
PAT Margin
-
42.77%
36.45%
58.36%
71.83%
164.48%
146.75%
PAT Growth
-
39.30%
3.93%
-24.49%
77.92%
108.38%
 
Unadjusted EPS
-
28.25
18.61
13.60
27.36
11.99
5.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
979.75
915.18
867.51
840.46
777.71
729.90
Share Capital
25.62
25.62
25.62
25.62
25.92
0.60
Total Reserves
954.13
889.56
841.89
814.84
751.79
703.38
Non-Current Liabilities
1.74
1.36
2.26
2.77
-0.03
0.00
Secured Loans
0.26
0.40
1.28
2.08
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.97
0.73
0.57
0.13
0.00
0.00
Current Liabilities
44.42
65.46
52.85
35.71
5.85
2.02
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.03
Other Current Liabilities
6.42
9.78
8.35
3.76
0.46
0.18
Short Term Borrowings
36.63
53.95
36.41
23.47
0.00
0.00
Short Term Provisions
1.37
1.73
8.09
8.48
5.38
1.82
Total Liabilities
1,058.74
1,014.77
952.59
909.16
816.06
761.79
Net Block
40.47
47.57
49.54
39.37
18.22
0.00
Gross Block
46.71
52.19
52.44
40.34
18.25
0.00
Accumulated Depreciation
6.24
4.62
2.90
0.97
0.03
0.00
Non Current Assets
915.37
778.07
842.05
768.38
749.08
653.20
Capital Work in Progress
0.00
0.00
0.00
0.11
0.00
0.00
Non Current Investment
745.18
671.81
734.36
663.44
572.72
598.58
Long Term Loans & Adv.
129.72
58.69
58.15
65.47
158.13
54.61
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
143.36
236.69
110.54
140.78
66.98
108.59
Current Investments
16.81
15.94
18.42
23.00
42.38
58.79
Inventories
20.95
40.01
26.54
14.83
9.97
0.00
Sundry Debtors
3.80
1.51
1.32
0.10
0.57
0.35
Cash & Bank
4.86
22.07
4.10
13.20
9.34
41.03
Other Current Assets
96.94
19.31
6.16
6.35
4.72
8.42
Short Term Loans & Adv.
90.24
137.85
53.99
83.30
3.23
7.35
Net Current Assets
98.94
171.23
57.69
105.07
61.13
106.57
Total Assets
1,058.73
1,014.76
952.59
909.16
816.06
761.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
20.08
-95.99
17.99
88.53
-17.92
-0.16
PBT
71.37
53.37
49.46
64.57
35.56
3.96
Adjustment
-48.67
-37.04
-39.34
-50.51
-21.38
-3.86
Changes in Working Capital
4.82
-103.97
11.53
79.85
-28.23
-0.20
Cash after chg. in Working capital
27.53
-87.63
21.65
93.92
-14.04
-0.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.45
-8.35
-3.66
-5.39
-3.88
-0.06
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.11
109.93
-23.79
-22.02
-150.46
1.38
Net Fixed Assets
-0.44
0.43
-0.52
-3.64
-0.58
Net Investments
-53.39
79.89
-88.36
-120.85
-62.52
Others
49.72
29.61
65.09
102.47
-87.36
Cash from Financing Activity
-33.23
4.25
-1.67
-59.76
135.99
-0.66
Net Cash Inflow / Outflow
-17.26
18.20
-7.48
6.74
-32.40
0.56
Opening Cash & Equivalents
21.96
3.76
11.24
4.49
41.74
0.48
Closing Cash & Equivalent
4.70
21.96
3.76
11.24
9.34
1.04

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
382.45
357.25
338.64
328.08
300.04
11827.57
ROA
6.22%
4.80%
4.88%
6.94%
4.18%
2.01%
ROE
6.81%
5.29%
5.32%
7.40%
4.45%
2.17%
ROCE
7.46%
6.18%
5.87%
8.08%
4.74%
2.28%
Fixed Asset Turnover
2.86
2.27
1.54
2.63
1.04
0.00
Receivable days
6.86
4.34
3.62
1.58
8.82
12.49
Inventory Days
78.74
102.05
105.58
58.81
96.35
0.08
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
85.60
106.39
109.20
60.39
105.17
12.57
Total Debt/Equity
0.04
0.06
0.04
0.03
0.00
0.00
Interest Cover
26.88
12.57
20.26
36.05
188.97
465.08

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.