Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Miscellaneous

Rating :
23/99

BSE: 516064 | NSE: ARROWGREEN

98.95
1.70 (1.75%)
16-Nov-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  101.00
  •  102.00
  •  97.05
  •  97.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11190
  •  11.07
  •  567.00
  •  76.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 116.17
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 86.65
  • 2.02%
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.42%
  • 1.94%
  • 22.61%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.00%
  • 7.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.10
  • -0.50
  • -12.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.79
  • -21.96
  • -32.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.36
  • -55.70
  • -79.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.23
  • 19.43
  • 19.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 7.12
  • 6.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.44
  • 11.03
  • 8.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
7.91
14.63
-45.93%
3.63
12.55
-71.08%
-0.64
14.32
-
8.18
14.05
-41.78%
Expenses
11.24
6.81
65.05%
7.22
6.88
4.94%
9.47
5.40
75.37%
6.23
4.09
52.32%
EBITDA
-3.33
7.82
-
-3.59
5.67
-
-10.11
8.92
-
1.96
9.96
-80.32%
EBIDTM
-42.10%
53.47%
-98.71%
45.23%
1,589.47%
62.31%
23.92%
70.87%
Other Income
0.49
0.64
-23.44%
0.36
0.97
-62.89%
-0.39
1.88
-
1.05
0.14
650.00%
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
1.04
1.07
-2.80%
0.99
1.02
-2.94%
1.16
0.23
404.35%
1.13
0.63
79.37%
PBT
-3.88
7.39
-
-4.21
5.63
-
-11.67
10.58
-
1.88
9.46
-80.13%
Tax
0.38
2.46
-84.55%
-0.11
0.83
-
-0.92
0.58
-
0.69
1.82
-62.09%
PAT
-4.25
4.93
-
-4.11
4.80
-
-10.75
10.00
-
1.19
7.64
-84.42%
PATM
-53.75%
33.68%
-113.04%
38.24%
1,689.94%
69.83%
14.56%
54.41%
EPS
-3.57
4.12
-
-3.45
4.03
-
-8.87
8.37
-
0.96
6.41
-85.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
19.08
34.58
52.60
50.82
48.53
35.45
14.67
4.00
3.34
2.02
5.54
Net Sales Growth
-65.65%
-34.26%
3.50%
4.72%
36.90%
141.65%
266.75%
19.76%
65.35%
-63.54%
 
Cost Of Goods Sold
11.76
8.24
3.14
2.22
3.55
2.35
1.71
2.56
0.95
0.88
2.64
Gross Profit
7.32
26.34
49.47
48.59
44.98
33.11
12.96
1.45
2.39
1.15
2.90
GP Margin
38.36%
76.17%
94.05%
95.61%
92.68%
93.40%
88.34%
36.25%
71.56%
56.93%
52.35%
Total Expenditure
34.16
29.16
16.32
13.55
19.20
16.73
12.20
5.07
3.20
2.54
4.72
Power & Fuel Cost
-
2.30
1.05
1.03
0.92
0.82
0.69
0.46
0.46
0.38
0.31
% Of Sales
-
6.65%
2.00%
2.03%
1.90%
2.31%
4.70%
11.50%
13.77%
18.81%
5.60%
Employee Cost
-
7.19
4.54
2.73
1.35
0.73
0.63
0.54
0.54
0.45
0.56
% Of Sales
-
20.79%
8.63%
5.37%
2.78%
2.06%
4.29%
13.50%
16.17%
22.28%
10.11%
Manufacturing Exp.
-
1.49
1.09
1.24
1.14
5.72
0.95
0.40
0.41
0.23
0.28
% Of Sales
-
4.31%
2.07%
2.44%
2.35%
16.14%
6.48%
10.0%
12.28%
11.39%
5.05%
General & Admin Exp.
-
7.27
4.16
4.18
6.55
1.79
4.28
0.74
0.66
0.54
0.60
% Of Sales
-
21.02%
7.91%
8.23%
13.50%
5.05%
29.18%
18.50%
19.76%
26.73%
10.83%
Selling & Distn. Exp.
-
1.03
0.46
0.01
0.00
0.65
0.05
0.00
0.00
0.03
0.11
% Of Sales
-
2.98%
0.87%
0.02%
0%
1.83%
0.34%
0%
0%
1.49%
1.99%
Miscellaneous Exp.
-
1.65
1.87
2.13
5.69
4.67
3.88
0.38
0.17
0.04
0.11
% Of Sales
-
4.77%
3.56%
4.19%
11.72%
13.17%
26.45%
9.50%
5.09%
1.98%
3.97%
EBITDA
-15.07
5.42
36.28
37.27
29.33
18.72
2.47
-1.07
0.14
-0.52
0.82
EBITDA Margin
-78.98%
15.67%
68.97%
73.34%
60.44%
52.81%
16.84%
-26.75%
4.19%
-25.74%
14.80%
Other Income
1.51
2.27
4.76
4.68
1.17
1.25
0.79
0.47
0.19
0.19
0.05
Interest
0.00
0.07
0.04
0.00
0.00
0.00
0.17
0.38
0.34
0.33
0.35
Depreciation
4.32
4.38
1.61
1.06
0.95
0.37
0.25
0.23
0.25
0.26
0.31
PBT
-17.88
3.24
39.39
40.89
29.55
19.61
2.83
-1.21
-0.26
-0.91
0.21
Tax
0.04
3.07
4.75
9.66
6.61
3.77
0.24
0.01
0.01
0.07
-0.05
Tax Rate
-0.22%
94.75%
12.06%
23.62%
22.39%
19.23%
8.48%
-0.88%
-3.45%
-7.69%
-23.81%
PAT
-17.92
0.27
34.11
30.56
22.33
15.83
2.59
-1.04
-0.23
-0.94
0.28
PAT before Minority Interest
-17.55
0.17
34.64
31.23
22.91
15.83
2.59
-1.14
-0.29
-0.98
0.26
Minority Interest
0.37
0.10
-0.53
-0.67
-0.58
0.00
0.00
0.10
0.06
0.04
0.02
PAT Margin
-93.92%
0.78%
64.85%
60.13%
46.01%
44.65%
17.66%
-26.00%
-6.89%
-46.53%
5.05%
PAT Growth
-165.47%
-99.21%
11.62%
36.86%
41.06%
511.20%
-
-
-
-
 
Unadjusted EPS
-14.93
0.23
29.05
26.03
19.02
13.48
2.40
-1.99
-0.51
-1.80
0.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
97.65
97.34
69.38
46.63
29.82
17.06
14.77
10.70
10.85
11.81
Share Capital
11.74
11.74
11.74
11.74
11.74
11.74
10.70
5.35
5.29
5.24
Total Reserves
85.91
85.60
57.64
34.89
18.08
4.67
3.25
4.42
4.51
5.52
Non-Current Liabilities
0.85
1.07
0.36
0.56
0.53
2.71
7.51
6.70
8.16
7.49
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.29
2.62
Unsecured Loans
0.00
0.00
0.05
0.05
0.14
2.58
7.43
6.65
5.85
4.92
Long Term Provisions
0.09
0.06
0.06
0.06
0.06
0.05
0.03
0.02
0.00
0.00
Current Liabilities
5.23
5.33
19.98
12.30
10.69
5.23
4.83
3.85
2.47
3.13
Trade Payables
2.51
2.29
2.28
1.49
4.18
2.88
1.60
0.96
0.87
1.36
Other Current Liabilities
2.44
2.97
3.02
0.42
0.58
0.52
0.43
0.34
0.52
0.69
Short Term Borrowings
0.05
0.04
0.00
0.00
0.03
0.03
2.55
2.31
0.00
0.00
Short Term Provisions
0.23
0.02
14.68
10.39
5.89
1.80
0.25
0.24
1.08
1.08
Total Liabilities
105.70
105.53
90.98
60.08
41.05
25.02
27.05
21.17
21.46
22.50
Net Block
25.99
26.02
15.94
10.85
8.17
2.63
1.69
1.86
2.81
2.68
Gross Block
31.94
27.50
22.15
16.02
12.32
7.31
6.12
6.06
6.80
6.48
Accumulated Depreciation
5.95
1.48
6.21
5.16
4.15
4.67
4.42
4.20
4.00
3.80
Non Current Assets
59.61
48.50
35.07
30.34
18.83
9.35
9.20
10.36
2.90
2.81
Capital Work in Progress
0.66
1.19
1.32
1.11
0.89
0.95
1.49
1.26
0.08
0.08
Non Current Investment
29.61
18.28
15.24
14.85
6.83
-0.09
-0.10
-0.05
0.02
0.05
Long Term Loans & Adv.
2.93
2.67
2.48
3.53
2.94
5.86
6.11
7.28
0.00
0.00
Other Non Current Assets
0.42
0.35
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
46.10
57.03
55.80
29.61
22.07
15.51
17.65
10.73
18.49
19.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.61
1.97
0.99
0.76
3.19
4.01
3.94
4.37
3.94
4.03
Sundry Debtors
7.99
9.55
5.59
0.50
0.44
2.02
4.62
5.13
7.20
10.82
Cash & Bank
29.56
43.47
40.63
26.35
15.21
6.38
6.05
0.66
0.55
0.95
Other Current Assets
3.94
0.15
1.13
0.06
3.24
3.10
3.04
0.58
6.79
3.87
Short Term Loans & Adv.
3.22
1.89
7.46
1.94
3.22
3.05
3.01
0.56
6.78
3.80
Net Current Assets
40.87
51.70
35.82
17.32
11.39
10.28
12.82
6.88
16.03
16.54
Total Assets
105.71
105.53
90.98
60.08
41.05
25.03
27.04
21.18
21.46
22.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
5.02
16.69
27.34
26.30
23.32
6.91
-0.69
-0.19
-0.30
0.89
PBT
3.24
39.39
40.89
29.52
19.60
2.83
-1.13
-0.28
-0.90
0.22
Adjustment
8.71
-6.54
-0.25
-0.13
0.68
-0.34
0.06
0.36
0.45
0.87
Changes in Working Capital
-3.33
-4.44
-5.71
2.06
3.94
4.91
0.40
-0.25
0.15
-0.21
Cash after chg. in Working capital
8.62
28.41
34.93
31.44
24.22
7.40
-0.67
-0.17
-0.30
0.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.60
-11.71
-7.59
-5.14
-0.90
-0.49
-0.02
-0.01
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
-12.55
-12.45
-6.06
-11.04
-12.23
-0.04
0.16
-0.34
-0.41
-0.45
Net Fixed Assets
-2.64
-6.23
-0.85
-3.53
-0.15
-0.48
-0.28
-0.42
-0.19
-0.43
Net Investments
-6.82
-3.03
-0.40
-8.02
-7.04
0.00
-0.10
-0.02
0.00
0.00
Others
-3.09
-3.19
-4.81
0.51
-5.04
0.44
0.54
0.10
-0.22
-0.02
Cash from Financing Activity
-6.16
-2.00
-7.12
-4.12
-2.26
-6.54
5.92
0.63
0.31
-1.13
Net Cash Inflow / Outflow
-13.69
2.24
14.15
11.15
8.83
0.33
5.39
0.11
-0.41
-0.69
Opening Cash & Equivalents
42.74
40.51
26.35
15.21
6.38
6.05
0.66
0.55
0.95
1.64
Closing Cash & Equivalent
29.05
42.74
40.51
26.35
15.21
6.38
6.05
0.66
0.55
0.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
83.18
82.91
59.01
39.61
25.28
13.84
12.87
19.73
20.08
22.36
ROA
0.16%
35.25%
41.35%
45.31%
47.92%
9.95%
-4.73%
-1.37%
-4.45%
1.10%
ROE
0.18%
41.58%
53.95%
60.14%
68.95%
17.26%
-9.74%
-3.00%
-9.56%
2.67%
ROCE
3.39%
47.31%
70.57%
77.27%
79.41%
13.63%
-3.39%
0.32%
-3.03%
2.86%
Fixed Asset Turnover
1.17
2.15
2.70
3.45
3.64
2.24
0.68
0.56
0.32
0.92
Receivable days
92.17
51.80
21.58
3.51
12.56
80.67
426.79
628.12
1533.12
721.19
Inventory Days
34.61
10.16
6.23
14.74
36.73
96.55
363.80
423.32
677.78
312.94
Payable days
34.25
67.26
80.84
161.24
128.02
189.65
112.13
118.84
182.30
313.64
Cash Conversion Cycle
92.52
-5.30
-53.03
-142.99
-78.72
-12.42
678.46
932.59
2028.59
720.49
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.16
0.73
0.93
0.84
0.70
Interest Cover
45.78
917.06
0.00
0.00
0.00
17.39
-1.98
0.18
-1.76
1.62

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.