Nifty
Sensex
:
:
10710.15
35637.86
-53.25 (-0.49%)
-137.02 (-0.38%)

Electronics - Components

Rating :
39/99

BSE: 539984 | NSE: Not Listed

735.60
-64.40 (-8.05%)
20-Nov-2018 | 12:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  735.65
  •  738.10
  •  735.60
  •  800.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61
  •  0.45
  •  1650.00
  •  640.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 115.43
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 351.08
  • 0.13%
  • 0.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.66%
  • 3.40%
  • 19.68%
  • FII
  • DII
  • Others
  • 0.35%
  • 0.00%
  • 1.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.14
  • -0.92
  • 0.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.38
  • 3.07
  • -2.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.90
  • -
  • 6.67

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
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
Mar 14
Mar 13
Net Sales
-
699.23
668.00
685.79
788.57
718.71
638.93
Net Sales Growth
-
4.68%
-2.59%
-13.03%
9.72%
12.49%
 
Cost Of Goods Sold
-
472.57
446.50
473.10
611.08
520.92
443.94
Gross Profit
-
226.65
221.50
212.69
177.49
197.79
194.99
GP Margin
-
32.41%
33.16%
31.01%
22.51%
27.52%
30.52%
Total Expenditure
-
660.41
626.19
640.34
757.92
683.71
581.47
Power & Fuel Cost
-
57.75
52.12
44.76
35.77
40.41
36.63
% Of Sales
-
8.26%
7.80%
6.53%
4.54%
5.62%
5.73%
Employee Cost
-
32.56
30.78
31.47
29.59
27.50
25.51
% Of Sales
-
4.66%
4.61%
4.59%
3.75%
3.83%
3.99%
Manufacturing Exp.
-
61.50
55.28
46.24
46.96
47.51
39.71
% Of Sales
-
8.80%
8.28%
6.74%
5.96%
6.61%
6.22%
General & Admin Exp.
-
26.16
31.68
33.52
26.49
30.06
27.22
% Of Sales
-
3.74%
4.74%
4.89%
3.36%
4.18%
4.26%
Selling & Distn. Exp.
-
0.70
0.65
1.82
0.58
1.67
0.59
% Of Sales
-
0.10%
0.10%
0.27%
0.07%
0.23%
0.09%
Miscellaneous Exp.
-
9.17
9.17
9.43
7.44
15.63
7.89
% Of Sales
-
1.31%
1.37%
1.38%
0.94%
2.17%
1.23%
EBITDA
-
38.82
41.81
45.45
30.65
35.00
57.46
EBITDA Margin
-
5.55%
6.26%
6.63%
3.89%
4.87%
8.99%
Other Income
-
9.24
9.20
5.18
4.50
2.07
2.16
Interest
-
37.71
37.03
34.00
21.84
25.51
23.85
Depreciation
-
16.89
16.16
13.51
9.17
13.37
12.72
PBT
-
-6.53
-2.18
3.12
4.14
-1.81
23.05
Tax
-
-3.59
-4.18
-0.20
1.89
1.02
0.31
Tax Rate
-
85.07%
191.74%
39.22%
45.65%
-80.31%
1.34%
PAT
-
-0.63
2.00
-0.31
2.25
-2.29
22.74
PAT before Minority Interest
-
-0.63
2.00
-0.31
2.25
-2.29
22.74
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-0.09%
0.30%
-0.05%
0.29%
-0.32%
3.56%
PAT Growth
-
-
-
-
-
-
 
Unadjusted EPS
-
-4.34
13.89
-2.13
15.63
-15.85
157.60

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
400.03
399.59
270.21
270.69
266.38
261.72
Share Capital
1.44
1.44
1.44
1.44
1.44
1.44
Total Reserves
398.59
398.15
268.77
269.25
264.93
260.28
Non-Current Liabilities
248.59
182.78
73.58
70.19
52.37
65.04
Secured Loans
125.37
53.81
46.31
42.15
24.70
33.63
Unsecured Loans
70.69
71.05
0.00
0.00
0.34
0.00
Long Term Provisions
5.36
5.27
4.89
6.06
6.71
6.51
Current Liabilities
276.49
264.02
351.72
233.99
290.79
216.01
Trade Payables
160.20
126.93
139.85
52.97
103.84
94.52
Other Current Liabilities
57.13
50.49
40.53
37.93
61.85
45.51
Short Term Borrowings
54.13
79.34
163.90
137.74
119.95
71.27
Short Term Provisions
5.03
7.26
7.44
5.35
5.15
4.70
Total Liabilities
925.11
846.39
695.51
574.87
609.54
542.77
Net Block
417.67
427.20
238.29
167.37
158.87
169.04
Gross Block
554.39
559.35
356.97
275.30
259.09
256.04
Accumulated Depreciation
136.72
132.15
118.68
107.94
100.22
87.00
Non Current Assets
554.29
515.98
321.19
305.69
242.19
231.30
Capital Work in Progress
106.88
38.78
27.59
92.03
22.30
11.94
Non Current Investment
15.85
34.87
35.69
25.86
32.43
32.92
Long Term Loans & Adv.
10.07
12.03
19.62
20.43
28.31
17.19
Other Non Current Assets
3.82
3.10
0.00
0.00
0.29
0.21
Current Assets
370.82
330.42
374.32
269.18
367.34
311.44
Current Investments
3.09
0.00
2.15
0.00
0.00
0.00
Inventories
71.44
60.00
76.86
48.42
77.36
100.66
Sundry Debtors
207.65
221.62
256.08
166.98
245.08
176.72
Cash & Bank
27.16
13.82
9.41
18.33
16.20
8.55
Other Current Assets
61.46
3.53
0.66
0.98
28.70
25.51
Short Term Loans & Adv.
58.81
31.45
29.17
34.46
20.39
25.23
Net Current Assets
94.33
66.39
22.60
35.19
76.56
95.43
Total Assets
925.11
846.40
695.51
574.87
609.53
542.78

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
71.30
60.90
18.47
42.60
10.60
5.15
PBT
-4.22
-2.18
3.12
4.14
-1.27
23.05
Adjustment
45.85
45.68
39.23
28.53
39.61
35.06
Changes in Working Capital
30.03
17.58
-22.62
10.14
-27.26
-48.28
Cash after chg. in Working capital
71.66
61.08
19.73
42.81
11.09
9.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.36
-0.19
-1.26
-0.22
-0.49
-4.68
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
-61.94
-21.19
-28.91
-63.41
-10.77
-21.05
Net Fixed Assets
4.10
-201.81
-3.38
-63.31
-12.10
Net Investments
-3.92
-3.08
-26.71
-26.73
-3.51
Others
-62.12
183.70
1.18
26.63
4.84
Cash from Financing Activity
10.90
-37.13
6.73
22.95
7.82
-1.78
Net Cash Inflow / Outflow
20.26
2.58
-3.71
2.13
7.66
-17.68
Opening Cash & Equivalents
4.19
1.61
5.32
16.20
8.55
26.22
Closing Cash & Equivalent
24.45
4.19
1.61
18.33
16.20
8.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
2772.42
2769.41
1870.63
1873.96
1837.76
1804.99
ROA
-0.07%
0.26%
-0.05%
0.38%
-0.40%
4.19%
ROE
-0.16%
0.60%
-0.11%
0.84%
-0.87%
8.73%
ROCE
5.24%
6.30%
7.04%
5.91%
6.06%
12.30%
Fixed Asset Turnover
1.29
1.62
2.39
3.14
3.07
2.76
Receivable days
109.01
117.81
101.99
89.76
97.45
91.26
Inventory Days
33.38
33.75
30.20
27.40
41.13
51.98
Payable days
81.00
82.70
52.44
36.58
57.11
59.57
Cash Conversion Cycle
61.39
68.86
79.76
80.58
81.48
83.68
Total Debt/Equity
0.66
0.54
0.82
0.70
0.58
0.46
Interest Cover
0.89
0.94
0.98
1.19
0.95
1.97

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.