Nifty
Sensex
:
:
22402.40
73852.94
34.40 (0.15%)
114.49 (0.16%)

Construction - Real Estate

Rating :
52/99

BSE: 523007 | NSE: Not Listed

156.10
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  162.10
  •  163.75
  •  154.00
  •  162.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  85
  •  17.05
  •  191.75
  •  66.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 119.69
  • 6.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 137.50
  • N/A
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.82%
  • 3.72%
  • 34.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 7.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.84
  • -5.76
  • -23.50

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -32.57
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.19
  • -
  • 4.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.46
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.04
  • -7.11
  • 9.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
24.29
5.28
360.04%
11.73
14.12
-16.93%
2.57
8.72
-70.53%
4.56
8.11
-43.77%
Expenses
7.12
6.54
8.87%
6.47
13.53
-52.18%
4.33
7.27
-40.44%
2.56
6.75
-62.07%
EBITDA
17.16
-1.27
-
5.26
0.59
791.53%
-1.77
1.45
-
2.00
1.36
47.06%
EBIDTM
70.67%
-23.97%
44.83%
4.16%
-68.80%
16.65%
43.87%
16.79%
Other Income
0.61
0.47
29.79%
0.69
0.80
-13.75%
0.61
0.69
-11.59%
0.98
1.09
-10.09%
Interest
0.94
0.78
20.51%
0.85
0.45
88.89%
0.94
1.35
-30.37%
1.15
1.16
-0.86%
Depreciation
0.57
0.44
29.55%
0.52
0.53
-1.89%
0.55
0.62
-11.29%
-0.82
0.78
-
PBT
16.26
-2.02
-
4.59
0.41
1,019.51%
-2.65
0.18
-
2.65
0.51
419.61%
Tax
0.03
0.03
0.00%
0.81
0.03
2,600.00%
0.06
0.10
-40.00%
2.29
0.97
136.08%
PAT
16.22
-2.05
-
3.77
0.38
892.11%
-2.71
0.07
-
0.37
-0.46
-
PATM
66.80%
-38.86%
32.16%
2.69%
-105.61%
0.83%
8.03%
-5.67%
EPS
21.80
-2.95
-
8.97
0.45
1,893.33%
-4.41
0.08
-
-1.49
1.37
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
43.15
32.67
187.69
72.97
63.43
43.96
71.89
50.82
96.17
122.61
144.95
Net Sales Growth
19.10%
-82.59%
157.22%
15.04%
44.29%
-38.85%
41.46%
-47.16%
-21.56%
-15.41%
 
Cost Of Goods Sold
4.40
32.54
36.35
34.03
20.46
0.76
7.09
-11.82
-6.91
0.05
19.20
Gross Profit
38.75
0.13
151.33
38.94
42.96
43.20
64.80
62.64
103.08
122.56
125.75
GP Margin
89.80%
0.40%
80.63%
53.36%
67.73%
98.27%
90.14%
123.26%
107.19%
99.96%
86.75%
Total Expenditure
20.48
58.63
163.81
57.64
49.34
32.82
54.95
38.04
72.60
98.72
118.16
Power & Fuel Cost
-
0.60
0.56
0.44
0.43
0.62
0.94
0.98
1.66
0.23
0.21
% Of Sales
-
1.84%
0.30%
0.60%
0.68%
1.41%
1.31%
1.93%
1.73%
0.19%
0.14%
Employee Cost
-
8.37
7.51
8.06
8.88
10.05
11.44
11.25
23.23
24.26
22.85
% Of Sales
-
25.62%
4.00%
11.05%
14.00%
22.86%
15.91%
22.14%
24.16%
19.79%
15.76%
Manufacturing Exp.
-
10.87
10.92
10.06
11.45
12.14
18.12
14.97
38.34
57.09
57.66
% Of Sales
-
33.27%
5.82%
13.79%
18.05%
27.62%
25.21%
29.46%
39.87%
46.56%
39.78%
General & Admin Exp.
-
4.13
105.86
4.13
7.09
7.58
15.89
21.57
12.96
9.73
12.24
% Of Sales
-
12.64%
56.40%
5.66%
11.18%
17.24%
22.10%
42.44%
13.48%
7.94%
8.44%
Selling & Distn. Exp.
-
0.10
0.04
0.42
0.20
0.27
0.65
0.09
0.79
1.48
2.54
% Of Sales
-
0.31%
0.02%
0.58%
0.32%
0.61%
0.90%
0.18%
0.82%
1.21%
1.75%
Miscellaneous Exp.
-
2.01
2.57
0.49
0.82
1.40
0.83
1.01
2.52
5.88
2.54
% Of Sales
-
6.15%
1.37%
0.67%
1.29%
3.18%
1.15%
1.99%
2.62%
4.80%
2.38%
EBITDA
22.65
-25.96
23.88
15.33
14.09
11.14
16.94
12.78
23.57
23.89
26.79
EBITDA Margin
52.49%
-79.46%
12.72%
21.01%
22.21%
25.34%
23.56%
25.15%
24.51%
19.48%
18.48%
Other Income
2.89
32.19
3.35
2.21
3.12
3.07
2.84
2.46
3.17
1.60
1.52
Interest
3.88
4.15
6.28
8.81
12.39
20.76
13.32
13.38
12.89
8.54
8.81
Depreciation
0.82
0.86
3.79
1.48
3.65
0.93
1.11
1.51
1.85
2.46
1.86
PBT
20.85
1.22
17.15
7.25
1.17
-7.48
5.35
0.36
12.01
14.50
17.64
Tax
3.19
2.39
7.13
0.22
0.33
0.91
3.94
1.55
4.49
5.53
6.91
Tax Rate
15.30%
195.90%
41.57%
3.03%
28.21%
-12.17%
73.64%
430.56%
37.39%
38.14%
39.17%
PAT
17.65
-1.17
10.02
7.03
0.84
-8.39
1.41
-1.19
7.52
8.97
10.74
PAT before Minority Interest
17.65
-1.17
10.02
7.03
0.84
-8.39
1.41
-1.19
7.52
8.97
10.74
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
40.90%
-3.58%
5.34%
9.63%
1.32%
-19.09%
1.96%
-2.34%
7.82%
7.32%
7.41%
PAT Growth
956.80%
-
42.53%
736.90%
-
-
-
-
-16.16%
-16.48%
 
EPS
23.85
-1.58
13.54
9.50
1.14
-11.34
1.91
-1.61
10.16
12.12
14.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
108.90
111.44
98.46
91.86
91.57
100.36
98.99
100.01
93.20
85.12
Share Capital
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
Total Reserves
101.51
104.06
91.07
84.48
84.19
92.98
91.60
92.62
85.82
77.74
Non-Current Liabilities
25.72
14.55
29.90
27.85
36.23
42.13
56.27
55.32
36.39
24.18
Secured Loans
2.77
1.69
17.85
18.35
26.97
32.86
47.12
45.20
15.36
10.80
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.72
12.94
5.18
Long Term Provisions
2.20
2.37
3.99
4.38
4.88
5.02
5.23
4.95
4.86
4.57
Current Liabilities
338.66
341.99
225.28
221.48
199.20
177.28
165.99
217.94
218.41
231.94
Trade Payables
10.64
8.21
1.44
6.08
7.31
8.30
8.15
11.50
13.78
14.04
Other Current Liabilities
297.67
304.03
198.47
183.29
152.25
135.37
128.74
173.45
160.01
177.66
Short Term Borrowings
25.72
22.90
22.07
29.60
36.98
29.64
25.48
29.06
38.62
33.10
Short Term Provisions
4.64
6.85
3.31
2.51
2.66
3.96
3.61
3.94
6.01
7.14
Total Liabilities
473.28
467.98
353.64
341.19
327.00
319.77
321.25
373.27
348.00
341.24
Net Block
4.95
4.88
3.25
4.22
2.96
3.74
4.21
13.27
13.27
14.99
Gross Block
16.06
15.52
10.46
10.29
5.91
6.25
5.69
31.58
31.08
31.78
Accumulated Depreciation
11.11
10.63
7.21
6.07
2.95
2.51
1.49
18.31
17.82
16.78
Non Current Assets
63.02
74.56
36.96
20.21
20.60
20.60
21.02
26.18
25.77
29.39
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
40.73
42.37
10.42
10.77
11.19
11.30
11.69
0.12
0.12
0.34
Long Term Loans & Adv.
17.33
27.23
23.28
5.22
6.45
5.56
5.11
12.79
12.38
14.07
Other Non Current Assets
0.01
0.07
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Current Assets
410.27
393.41
316.68
320.98
306.40
299.17
300.23
347.10
322.24
311.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.07
Inventories
335.55
327.51
232.60
243.42
250.38
244.63
248.89
275.12
260.84
252.58
Sundry Debtors
0.12
0.98
1.81
10.32
5.02
6.64
6.53
19.55
9.43
11.72
Cash & Bank
10.59
11.28
17.55
7.65
7.58
6.86
7.51
9.75
10.41
5.83
Other Current Assets
64.01
26.40
39.60
25.85
43.42
41.05
37.29
42.68
41.56
39.64
Short Term Loans & Adv.
31.37
27.24
25.12
33.74
33.52
33.29
32.48
34.07
36.88
34.64
Net Current Assets
71.60
51.42
91.40
99.50
107.20
121.89
134.24
129.15
103.83
79.91
Total Assets
473.29
467.97
353.64
341.19
327.00
319.77
321.25
373.28
348.01
341.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
0.61
60.92
24.05
32.32
19.79
23.09
16.51
-7.48
-5.75
-0.08
PBT
1.22
17.15
7.25
1.17
-7.48
5.35
0.36
12.01
14.50
17.64
Adjustment
4.10
9.25
9.62
14.99
20.84
13.29
14.38
13.56
10.43
10.08
Changes in Working Capital
-2.04
38.40
7.63
17.11
8.46
8.77
2.57
-25.44
-23.55
-22.17
Cash after chg. in Working capital
3.28
64.80
24.49
33.27
21.81
27.42
17.31
0.13
1.37
5.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.67
-3.88
-0.44
-0.95
-2.02
-4.33
-0.80
-7.62
-7.12
-5.63
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
-0.31
-38.45
0.07
-3.96
0.53
-1.16
0.10
-0.67
2.12
-1.80
Net Fixed Assets
0.34
-4.73
-0.17
-4.38
0.34
-0.56
17.69
-0.49
0.81
-0.38
Net Investments
0.00
-32.87
0.00
0.04
0.00
0.03
-0.04
0.00
0.21
0.00
Others
-0.65
-0.85
0.24
0.38
0.19
-0.63
-17.55
-0.18
1.10
-1.42
Cash from Financing Activity
-1.64
-34.86
-9.46
-28.21
-19.54
-24.18
-17.34
4.97
7.49
-0.33
Net Cash Inflow / Outflow
-1.34
-12.39
14.66
0.14
0.78
-2.25
-0.73
-3.19
3.86
-2.20
Opening Cash & Equivalents
-14.86
-2.46
-17.13
-17.27
-18.05
3.06
3.79
8.03
4.17
6.38
Closing Cash & Equivalent
-16.19
-14.86
-2.46
-17.13
-17.27
0.81
3.06
4.85
8.03
4.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
147.48
150.92
133.34
124.41
124.02
135.92
134.06
135.44
126.23
115.29
ROA
-0.25%
2.44%
2.02%
0.25%
-2.60%
0.44%
-0.34%
2.08%
2.60%
3.07%
ROE
-1.06%
9.54%
7.39%
0.92%
-8.75%
1.42%
-1.19%
7.78%
10.06%
13.35%
ROCE
3.89%
16.21%
10.62%
8.57%
7.78%
10.36%
7.31%
13.98%
15.10%
20.30%
Fixed Asset Turnover
2.07
14.45
7.03
7.83
7.23
12.04
2.73
3.07
3.90
4.59
Receivable days
6.17
2.71
30.33
44.12
48.40
33.42
93.66
55.00
31.49
31.03
Inventory Days
3703.77
544.62
1190.55
1420.86
2055.23
1252.86
1881.98
1017.05
764.20
655.14
Payable days
105.70
48.42
40.30
119.44
114.15
75.97
199.34
68.10
59.23
41.54
Cash Conversion Cycle
3604.24
498.91
1180.57
1345.54
1989.48
1210.32
1776.30
1003.96
736.46
644.63
Total Debt/Equity
0.28
0.23
0.54
0.64
0.81
0.75
0.87
0.91
0.77
0.64
Interest Cover
1.29
3.73
1.82
1.09
0.64
1.40
1.03
1.93
2.70
3.00

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.