Nifty

:

21968.25

Sensex

:

72720.10

-27.60 (-0.13%)
231.11 (0.32%)

Login

Nifty
Sensex

:
:

21968.25
72720.10

-27.60 (-0.13%)
231.11 (0.32%)

Grandeur Products Ltd. - (Amalgamation)

Trading

Rating :

N/A

BSE: 539235 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
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

435.44
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

495.87
N/A
8.20

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
11.94
7.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-120.36
-713.70

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 0.00 0.00 0.03 3.80 0.09 0.09 15.87 16.92 0.40 0.00 0.00 Net Sales Growth -100.00% -100% -99.21% 4122.22% 0% -99.43% -6.21% 4130.0% 0 0 Cost Of Goods Sold 0.00 0.00 -0.14 1.53 0.09 0.00 15.45 16.61 0.38 0.00 0.00 Gross Profit 0.00 0.00 0.18 2.27 0.00 0.09 0.43 0.31 0.02 0.00 0.00 GP Margin 0.00% 0 600% 59.74% 0% 100% 2.71% 1.83% 5.00% 0 0 Total Expenditure 0.66 0.71 0.66 2.18 0.65 0.56 16.11 16.84 0.38 0.00 0.00 Power & Fuel Cost - 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 11.11% 0% 0% 0% 0% 0 0 Employee Cost - 0.02 0.04 0.10 0.04 0.08 0.44 0.01 0.00 0.00 0.00 % Of Sales - 0 133.33% 2.63% 44.44% 88.89% 2.77% 0.06% 0% 0 0 Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.03 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 33.33% 0.06% 0% 0% 0 0 General & Admin Exp. - 0.66 0.52 0.48 0.46 0.37 0.14 0.15 0.00 0.00 0.00 % Of Sales - 0 1733.33% 12.63% 511.11% 411.11% 0.88% 0.89% 0% 0 0 Selling & Distn. Exp. - 0.03 0.24 0.02 0.01 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 800% 0.53% 11.11% 11.11% 0% 0% 0% 0 0 Miscellaneous Exp. - 0.00 0.01 0.05 0.04 0.07 0.07 0.06 0.00 0.00 0.00 % Of Sales - 0 33.33% 1.32% 44.44% 77.78% 0.44% 0.35% 0% 0 0 EBITDA -0.66 -0.71 -0.63 1.62 -0.56 -0.47 -0.24 0.08 0.02 0.00 0.00 EBITDA Margin 0.00% 0 -2100% 42.63% -622.22% -522.22% -1.51% 0.47% 5.00% 0 0 Other Income 0.00 0.00 0.03 0.15 0.63 0.75 0.48 0.04 0.00 0.00 0.00 Interest 0.15 0.36 1.09 1.27 0.47 0.28 0.04 0.02 0.00 0.00 0.00 Depreciation 0.00 0.01 0.02 0.02 0.03 0.00 0.00 0.00 0.00 0.00 0.00 PBT -0.82 -1.08 -1.70 0.49 -0.43 0.01 0.20 0.11 0.02 0.00 0.00 Tax 0.06 0.05 0.00 0.24 -0.11 0.00 0.09 0.05 0.01 0.00 0.00 Tax Rate -7.32% -4.63% 0.00% 48.98% 25.58% 0.00% 45.00% 45.45% 50.00% 0.00% 0.00% PAT -0.89 -1.13 -1.70 0.25 -0.32 0.00 0.12 0.06 0.02 0.00 0.00 PAT before Minority Interest -0.89 -1.13 -1.70 0.25 -0.32 0.00 0.12 0.06 0.02 0.00 0.00 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 0.00% 0 -5666.67% 6.58% -355.56% 0% 0.76% 0.35% 5.00% 0 0 PAT Growth 0.00% - - - - -100.00% 100.00% 200.00% 0 0 EPS -0.35 -0.45 -0.67 0.10 -0.13 0.00 0.05 0.02 0.01 0.00 0.00

Description TTM Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 18.50 56.84 98.68 106.29 10.91 Net Sales Growth -82.80% -42.40% -7.16% 874.24% Cost Of Goods Sold 9.39 35.69 66.82 68.77 3.68 Gross Profit 9.11 21.15 31.87 37.53 7.23 GP Margin 49.26% 37.21% 32.30% 35.31% 66.27% Total Expenditure 30.62 58.59 92.59 97.82 13.85 Power & Fuel Cost - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Employee Cost - 14.53 14.79 16.02 4.18 % Of Sales - 25.56% 14.99% 15.07% 38.31% Manufacturing Exp. - 2.45 3.76 3.13 0.00 % Of Sales - 4.31% 3.81% 2.94% 0% General & Admin Exp. - 4.94 5.98 8.44 3.72 % Of Sales - 8.69% 6.06% 7.94% 34.10% Selling & Distn. Exp. - 0.97 1.24 1.46 2.22 % Of Sales - 1.71% 1.26% 1.37% 20.35% Miscellaneous Exp. - 0.00 0.01 0.01 0.04 % Of Sales - 0% 0.01% 0.01% 0.37% EBITDA -12.13 -1.75 6.09 8.47 -2.94 EBITDA Margin -65.57% -3.08% 6.17% 7.97% -26.95% Other Income 1.50 1.53 0.35 0.31 0.89 Interest 7.24 6.96 5.60 3.57 1.31 Depreciation 0.23 0.25 0.30 0.34 0.14 PBT -18.10 -7.43 0.55 4.87 -3.49 Tax -4.22 -1.32 0.07 0.88 -0.23 Tax Rate 23.31% 17.77% 12.73% 18.07% 6.59% PAT -13.87 -6.10 0.48 3.98 -3.26 PAT before Minority Interest -13.87 -6.10 0.48 3.98 -3.26 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin -74.97% -10.73% 0.49% 3.74% -29.88% PAT Growth 0.00% - -87.94% - EPS -5.50 -2.42 0.19 1.58 -1.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 59.23 45.88 47.82 15.69 14.87 10.24 4.66 4.61 0.30 0.30 Share Capital 25.16 22.31 22.31 12.61 12.61 10.00 4.54 4.54 0.24 0.24 Total Reserves 34.08 23.57 25.51 3.08 2.26 0.24 0.12 0.07 0.06 0.06 Non-Current Liabilities 0.00 14.26 12.48 10.89 6.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 14.31 12.50 11.00 6.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.32 1.74 4.04 0.92 1.05 1.36 9.30 0.02 0.01 0.01 Trade Payables 0.07 0.19 1.60 0.04 0.78 1.26 9.24 0.01 0.01 0.01 Other Current Liabilities 0.62 0.33 0.73 0.38 0.27 0.01 0.01 0.01 0.00 0.00 Short Term Borrowings 0.60 1.19 1.63 0.50 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.03 0.02 0.09 0.00 0.00 0.09 0.05 0.01 0.00 0.00 Total Liabilities 60.55 61.88 64.34 27.50 21.92 11.60 13.96 4.63 0.31 0.31 Net Block 3.02 3.03 3.05 3.06 0.09 0.00 0.00 0.00 0.00 0.00 Gross Block 3.10 3.10 3.09 3.09 0.09 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.08 0.07 0.05 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 22.73 22.73 18.75 7.08 0.52 0.00 0.00 0.00 0.00 0.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 19.37 19.37 15.37 3.58 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.02 0.01 0.01 0.11 0.11 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.32 0.32 0.32 0.32 0.32 0.00 0.00 0.00 0.00 0.00 Current Assets 37.82 39.14 45.59 20.43 21.41 11.60 13.97 4.62 0.31 0.30 Current Investments 0.57 0.39 0.66 1.69 0.41 0.01 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 1.80 1.82 3.00 0.00 0.76 1.27 9.49 0.00 0.00 0.00 Cash & Bank 0.03 0.02 0.09 0.33 13.88 6.20 1.38 0.00 0.00 0.00 Other Current Assets 35.42 0.00 0.00 0.00 6.35 4.11 3.09 4.62 0.30 0.30 Short Term Loans & Adv. 35.42 36.91 41.84 18.40 6.35 4.11 3.09 4.62 0.30 0.30 Net Current Assets 36.50 37.41 41.55 19.51 20.36 10.24 4.66 4.61 0.30 0.29 Total Assets 60.55 61.87 64.34 27.51 21.93 11.60 13.97 4.62 0.31 0.30

Description Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 56.81 48.40 48.34 12.75 Share Capital 25.16 22.31 22.31 12.61 Total Reserves 31.65 26.09 26.03 0.14 Non-Current Liabilities 3.07 18.10 15.16 33.50 Secured Loans 0.00 14.31 12.50 11.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.57 0.47 0.36 0.01 Current Liabilities 101.50 124.29 100.14 37.60 Trade Payables 18.95 54.01 30.59 17.01 Other Current Liabilities 16.41 18.08 29.31 19.35 Short Term Borrowings 61.91 47.55 21.13 0.50 Short Term Provisions 4.23 4.64 19.11 0.74 Total Liabilities 161.38 190.79 163.64 83.85 Net Block 83.61 83.85 59.52 59.34 Gross Block 85.85 85.82 60.28 59.76 Accumulated Depreciation 2.23 1.98 0.76 0.42 Non Current Assets 89.96 84.86 86.23 60.13 Capital Work in Progress 1.51 0.00 0.00 0.00 Non Current Investment 0.02 0.19 11.83 0.25 Long Term Loans & Adv. 0.96 0.82 10.88 0.12 Other Non Current Assets 3.85 0.00 4.00 0.42 Current Assets 71.42 105.92 77.41 23.72 Current Investments 0.57 0.39 0.66 1.69 Inventories 57.47 63.46 43.18 12.60 Sundry Debtors 7.71 35.99 29.15 3.95 Cash & Bank 1.48 3.12 0.14 1.39 Other Current Assets 4.20 0.28 0.09 0.12 Short Term Loans & Adv. 3.99 2.69 4.18 3.96 Net Current Assets -30.07 -18.36 -22.73 -13.88 Total Assets 161.38 190.78 163.64 83.85

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 0.37 3.21 -21.64 -11.84 -2.92 -0.63 1.38 -4.30 0.00 -0.30 PBT -1.08 -1.70 0.49 -0.43 0.01 0.20 0.11 0.02 0.00 0.00 Adjustment 0.37 1.10 1.14 0.01 -0.45 0.00 0.00 0.00 0.00 0.00 Changes in Working Capital 1.09 3.81 -23.26 -11.41 -2.47 -0.75 1.29 -4.32 0.00 -0.30 Cash after chg. in Working capital 0.37 3.21 -21.63 -11.84 -2.92 -0.55 1.39 -4.30 0.00 -0.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.01 0.00 0.00 -0.09 -0.01 0.00 0.00 0.00 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 0.00 -4.00 -11.64 -6.24 0.24 -0.01 0.00 0.00 0.00 0.00 Net Fixed Assets 0.00 -0.01 0.00 -3.00 -0.09 0.00 0.00 0.00 0.00 0.00 Net Investments -0.18 -3.73 -10.76 -4.86 -0.40 -0.01 0.00 0.00 0.00 0.00 Others 0.18 -0.26 -0.88 1.62 0.73 0.00 0.00 0.00 0.00 0.00 Cash from Financing Activity -0.35 0.72 33.03 4.53 10.36 5.46 0.00 4.30 0.00 0.00 Net Cash Inflow / Outflow 0.01 -0.07 -0.25 -13.55 7.68 4.82 1.38 0.00 0.00 -0.30 Opening Cash & Equivalents 0.02 0.09 0.33 13.88 6.20 1.38 0.00 0.00 0.00 0.30 Closing Cash & Equivalent 0.03 0.02 0.09 0.33 13.88 6.20 1.38 0.00 0.00 0.00

Description Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 6.08 -11.75 -30.84 -6.59 PBT -7.43 -1.27 4.94 -1.61 Adjustment 7.05 5.68 3.40 1.38 Changes in Working Capital 6.46 -16.16 -39.18 -6.37 Cash after chg. in Working capital 6.08 -11.75 -30.84 -6.59 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.01 0.00 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 -1.54 -4.47 -0.45 -53.14 Net Fixed Assets 0.00 -0.01 0.00 Net Investments -0.18 -3.73 -10.76 Others -1.36 -0.73 10.31 Cash from Financing Activity -6.18 18.60 30.04 41.71 Net Cash Inflow / Outflow -1.64 2.38 -1.25 -18.02 Opening Cash & Equivalents 3.12 0.73 1.40 19.41 Closing Cash & Equivalent 1.48 3.12 0.14 1.39

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 23.55 20.56 21.43 12.44 11.79 10.24 10.27 10.15 12.30 12.18 ROA -1.85% -2.69% 0.54% -1.30% 0.02% 0.91% 0.61% 0.62% -0.47% -0.49% ROE -2.16% -3.63% 0.79% -2.10% 0.03% 1.56% 1.22% 0.63% -0.49% -0.52% ROCE -1.19% -1.00% 3.94% 0.16% 1.85% 3.28% 2.72% 0.91% -0.49% -0.52% Fixed Asset Turnover 0.00 0.01 1.23 0.06 1.04 0.00 0.00 0.00 0.00 0.00 Receivable days 0.00 0.00 288.20 0.00 3980.45 123.79 204.80 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 -2302.99 155.28 423.87 1763.44 120.03 101.35 5.06 0.00 0.00 Cash Conversion Cycle 0.00 2302.99 132.91 -423.87 2217.00 3.76 103.45 -5.06 0.00 0.00 Total Debt/Equity 0.01 0.34 0.30 0.73 0.40 0.00 0.00 0.00 0.00 0.00 Interest Cover -2.04 -0.57 1.38 0.08 1.03 5.63 6.76 0.00 0.00 0.00

Description Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 22.58 21.69 21.67 10.11 ROA -3.46% 0.27% 3.22% -3.89% ROE -11.60% 1.00% 13.04% -25.55% ROCE -0.41% 6.40% 15.88% -9.00% Fixed Asset Turnover 0.66 1.35 1.77 0.18 Receivable days 140.30 120.47 56.84 132.23 Inventory Days 388.27 197.21 95.78 421.71 Payable days 373.04 231.06 72.06 324.68 Cash Conversion Cycle 155.54 86.62 80.56 229.27 Total Debt/Equity 1.09 1.28 0.70 0.90 Interest Cover -0.07 1.10 2.36 -1.67

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback