Nifty
Sensex
:
:
10569.30
35225.33
-7.00 (-0.07%)
83.34 (0.24%)

Trading

Rating :
63/99

BSE: 539594 | NSE: Not Listed

14.35
0.28 (1.99%)
15-Nov-2018 | 9:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  14.35
  •  14.35
  •  14.35
  •  14.07
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10
  •  0.00
  •  27.30
  •  2.87

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 703.50
  • 75.42
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 741.18
  • N/A
  • 11.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.29%
  • 0.09%
  • 50.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • -0.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 952.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 170.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 222.37

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

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
88.55
-100.00%
158.31
44.29
257.44%
177.57
56.84
212.40%
66.08
156.59
-57.80%
Expenses
0.00
86.09
-100.00%
153.48
43.90
249.61%
173.27
55.50
212.20%
64.10
151.18
-57.60%
EBITDA
0.00
2.46
-100.00%
4.83
0.39
1,138.46%
4.30
1.33
223.31%
1.98
5.41
-63.40%
EBIDTM
0.00%
2.78%
3.05%
0.88%
2.42%
2.35%
2.99%
3.45%
Other Income
0.00
0.02
-100.00%
0.04
0.25
-84.00%
0.01
0.00
0.00
0.02
0.04
-50.00%
Interest
0.00
0.60
-100.00%
1.03
0.63
63.49%
0.80
0.77
3.90%
0.78
1.22
-36.07%
Depreciation
0.00
0.35
-100.00%
0.57
0.65
-12.31%
0.60
0.46
30.43%
0.48
0.93
-48.39%
PBT
0.00
1.52
-100.00%
3.28
-0.64
-
2.91
0.10
2,810.00%
0.73
2.77
-73.65%
Tax
0.00
0.50
-100.00%
1.90
0.35
442.86%
0.25
0.06
316.67%
0.03
0.66
-95.45%
PAT
0.00
1.02
-100.00%
1.38
-0.99
-
2.66
0.04
6,550.00%
0.70
2.11
-66.82%
PATM
0.00%
1.15%
0.87%
-2.22%
1.50%
0.08%
1.05%
1.35%
EPS
0.00
0.10
-100.00%
0.04
-0.98
-
0.27
0.00
0.00
0.07
0.21
-66.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
490.51
257.72
120.78
2.92
4.79
Net Sales Growth
90.33%
113.38%
4036.30%
-39.04%
 
Cost Of Goods Sold
474.73
248.55
117.14
2.55
4.55
Gross Profit
15.78
9.17
3.64
0.37
0.23
GP Margin
3.22%
3.56%
3.01%
12.67%
4.80%
Total Expenditure
476.94
250.51
118.28
2.85
4.77
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Employee Cost
-
0.31
0.19
0.10
0.17
% Of Sales
-
0.12%
0.16%
3.42%
3.55%
Manufacturing Exp.
-
1.02
0.39
0.02
0.00
% Of Sales
-
0.40%
0.32%
0.68%
0%
General & Admin Exp.
-
0.57
0.49
0.16
0.03
% Of Sales
-
0.22%
0.41%
5.48%
0.63%
Selling & Distn. Exp.
-
0.06
0.05
0.01
0.01
% Of Sales
-
0.02%
0.04%
0.34%
0.21%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
EBITDA
13.57
7.21
2.50
0.07
0.02
EBITDA Margin
2.77%
2.80%
2.07%
2.40%
0.42%
Other Income
0.09
0.29
0.06
0.01
0.00
Interest
3.21
2.69
0.85
0.00
0.00
Depreciation
2.00
2.04
1.13
0.01
0.00
PBT
8.44
2.76
0.58
0.06
0.01
Tax
2.68
1.06
0.17
0.02
0.00
Tax Rate
31.75%
47.53%
29.31%
33.33%
0.00%
PAT
5.76
1.17
0.41
0.04
0.01
PAT before Minority Interest
5.76
1.17
0.41
0.04
0.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.17%
0.45%
0.34%
1.37%
0.21%
PAT Growth
396.55%
185.37%
925.00%
300.00%
 
Unadjusted EPS
0.48
0.12
0.04
0.04
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
11.66
10.49
10.08
10.02
Share Capital
10.02
10.02
10.02
10.00
Total Reserves
1.64
0.47
0.07
0.02
Non-Current Liabilities
16.05
17.32
5.47
0.74
Secured Loans
4.35
5.56
0.00
0.00
Unsecured Loans
11.69
11.75
5.47
0.74
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
24.83
21.28
1.83
1.24
Trade Payables
0.61
6.39
1.76
1.19
Other Current Liabilities
2.14
1.49
0.05
0.04
Short Term Borrowings
21.02
13.24
0.00
0.00
Short Term Provisions
1.06
0.16
0.02
0.00
Total Liabilities
52.54
49.09
17.38
12.00
Net Block
9.63
10.25
0.11
0.01
Gross Block
12.46
11.21
0.12
0.01
Accumulated Depreciation
2.82
0.97
0.02
0.00
Non Current Assets
14.37
12.68
3.33
0.01
Capital Work in Progress
3.43
0.64
2.76
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.76
1.05
0.34
0.00
Other Non Current Assets
0.55
0.73
0.11
0.00
Current Assets
38.17
33.14
10.78
8.73
Current Investments
0.00
0.54
0.00
0.00
Inventories
36.48
14.47
5.39
0.32
Sundry Debtors
0.66
17.53
0.75
0.65
Cash & Bank
0.86
0.33
3.40
7.68
Other Current Assets
0.16
0.01
0.00
0.00
Short Term Loans & Adv.
0.08
0.26
1.23
0.08
Net Current Assets
13.34
11.86
8.95
7.49
Total Assets
52.54
49.09
17.38
12.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-2.32
-17.93
-5.81
PBT
3.30
0.58
0.04
Adjustment
2.04
1.12
0.02
Changes in Working Capital
-7.49
-19.62
-5.87
Cash after chg. in Working capital
-2.15
-17.93
-5.81
Interest Paid
0.00
0.00
0.00
Tax Paid
-0.17
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
0.40
-9.51
-2.86
Net Fixed Assets
-4.03
-8.51
Net Investments
0.54
-0.54
Others
3.89
-0.46
Cash from Financing Activity
2.45
24.37
4.40
Net Cash Inflow / Outflow
0.53
-3.07
-4.28
Opening Cash & Equivalents
0.33
3.40
7.68
Closing Cash & Equivalent
0.86
0.33
3.40

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1.16
0.72
0.68
0.68
ROA
2.30%
1.23%
0.29%
0.06%
ROE
12.37%
5.80%
0.62%
0.11%
ROCE
11.01%
5.56%
0.65%
0.17%
Fixed Asset Turnover
21.77
21.30
42.36
355.42
Receivable days
12.88
27.62
87.46
49.22
Inventory Days
36.08
30.01
356.90
24.36
Payable days
5.06
12.46
195.92
88.90
Cash Conversion Cycle
43.90
45.16
248.44
-15.32
Total Debt/Equity
3.31
4.43
0.80
0.11
Interest Cover
1.83
1.68
16.80
14.62

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.