Nifty
Sensex
:
:
10582.50
35144.49
100.30 (0.96%)
331.50 (0.95%)

Finance - Investment

Rating :
69/99

BSE: 539113 | NSE: Not Listed

3700.00
80.15 (2.21%)
13-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3664.00
  •  3700.00
  •  3620.05
  •  3619.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87
  •  3.22
  •  6195.00
  •  3337.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 380.35
  • 18.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 284.31
  • N/A
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.71%
  • 0.13%
  • 27.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.79
  • 22.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -11.86
  • -15.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 66.85
  • 118.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.74

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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
4,544.12
2,891.02
2,465.90
2,165.48
Net Sales Growth
-
57.18%
17.24%
13.87%
 
Cost Of Goods Sold
-
4,479.48
2,848.17
2,310.65
2,021.58
Gross Profit
-
64.64
42.85
155.25
143.90
GP Margin
-
1.42%
1.48%
6.30%
6.65%
Total Expenditure
-
4,528.90
2,881.39
2,433.40
2,138.19
Power & Fuel Cost
-
0.41
0.46
0.78
0.74
% Of Sales
-
0.01%
0.02%
0.03%
0.03%
Employee Cost
-
11.99
6.52
30.22
28.65
% Of Sales
-
0.26%
0.23%
1.23%
1.32%
Manufacturing Exp.
-
28.31
18.35
67.18
66.37
% Of Sales
-
0.62%
0.63%
2.72%
3.06%
General & Admin Exp.
-
8.21
7.62
20.75
21.04
% Of Sales
-
0.18%
0.26%
0.84%
0.97%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
0.90
0.72
4.60
0.55
% Of Sales
-
0.02%
0.02%
0.19%
0.03%
EBITDA
-
15.22
9.63
32.50
27.29
EBITDA Margin
-
0.33%
0.33%
1.32%
1.26%
Other Income
-
210.02
11.74
5.14
3.48
Interest
-
2.01
1.78
3.30
3.54
Depreciation
-
3.51
2.91
2.89
2.98
PBT
-
219.72
16.69
31.44
24.25
Tax
-
6.22
3.72
11.07
8.28
Tax Rate
-
2.83%
22.66%
35.21%
35.14%
PAT
-
213.51
12.70
20.37
15.28
PAT before Minority Interest
-
213.51
12.70
20.37
15.28
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
4.70%
0.44%
0.83%
0.71%
PAT Growth
-
1,581.18%
-37.65%
33.31%
 
Unadjusted EPS
-
2,077.72
124.71
198.13
148.63

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
351.40
149.29
138.69
118.32
Share Capital
1.03
1.03
1.03
1.03
Total Reserves
350.37
148.26
137.66
117.30
Non-Current Liabilities
1.00
2.07
5.79
9.63
Secured Loans
0.13
0.40
6.69
10.22
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
1.52
2.34
0.00
0.00
Current Liabilities
106.82
75.24
72.57
68.75
Trade Payables
8.13
26.65
29.05
36.91
Other Current Liabilities
9.86
18.16
15.00
10.96
Short Term Borrowings
21.53
17.40
13.22
8.89
Short Term Provisions
67.30
13.04
15.29
11.99
Total Liabilities
472.06
226.60
217.05
196.70
Net Block
75.70
50.37
53.93
39.77
Gross Block
92.43
67.31
68.09
51.94
Accumulated Depreciation
16.73
16.94
14.16
12.17
Non Current Assets
79.13
54.14
57.92
59.48
Capital Work in Progress
0.04
1.06
1.04
5.78
Non Current Investment
0.64
0.56
0.00
0.00
Long Term Loans & Adv.
2.76
1.85
2.06
13.94
Other Non Current Assets
0.00
0.31
0.89
0.00
Current Assets
392.93
172.46
159.13
137.22
Current Investments
122.18
8.42
5.10
0.00
Inventories
4.89
5.15
3.32
2.90
Sundry Debtors
15.79
34.62
42.84
49.38
Cash & Bank
117.70
93.12
76.80
62.71
Other Current Assets
132.36
0.65
0.82
0.82
Short Term Loans & Adv.
131.11
30.49
30.26
21.41
Net Current Assets
286.11
97.21
86.56
68.47
Total Assets
472.06
226.60
217.05
196.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-276.11
17.76
20.92
108.34
PBT
279.49
33.41
31.44
24.83
Adjustment
-209.98
2.15
7.26
6.45
Changes in Working Capital
-280.03
2.56
-6.54
85.80
Cash after chg. in Working capital
-210.51
38.11
32.16
117.08
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-65.60
-20.35
-11.24
-8.74
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
240.51
1.20
-16.17
-21.85
Net Fixed Assets
-23.35
-2.51
-12.02
Net Investments
-178.60
-2.12
-5.37
Others
442.46
5.83
1.22
Cash from Financing Activity
1.85
-4.52
-2.50
-75.97
Net Cash Inflow / Outflow
-33.75
14.44
2.26
10.52
Opening Cash & Equivalents
63.50
49.07
46.81
50.79
Closing Cash & Equivalent
29.75
63.50
49.07
61.31

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
3418.26
1452.20
1349.14
1151.02
ROA
61.12%
5.73%
9.85%
7.77%
ROE
85.29%
8.82%
15.85%
12.91%
ROCE
82.10%
11.04%
23.04%
19.49%
Fixed Asset Turnover
56.89
42.71
41.09
41.69
Receivable days
2.02
4.89
6.83
8.32
Inventory Days
0.40
0.53
0.46
0.49
Payable days
1.40
3.53
4.98
6.34
Cash Conversion Cycle
1.03
1.90
2.30
2.47
Total Debt/Equity
0.06
0.12
0.17
0.18
Interest Cover
110.28
10.23
10.51
7.65

News Update:


  • Paul Merchants - Quarterly Results
    13th Aug 2018, 15:44 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.