Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Logistics

Rating :
32/99

BSE: 506074 | NSE: ARSHIYA

38.15
-0.60 (-1.55%)
12-Nov-2018 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  40.00
  •  40.00
  •  37.65
  •  38.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63605
  •  24.27
  •  119.95
  •  27.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 929.39
  • 6.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,813.70
  • N/A
  • 1.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.18%
  • 0.00%
  • 9.24%
  • FII
  • DII
  • Others
  • 1.22%
  • 0.01%
  • 37.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.43
  • -12.89
  • -5.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.51
  • -
  • -7.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.59
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.09
  • -0.42
  • -0.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.78
  • 50.18
  • 68.67

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
70.44
61.30
14.91%
72.06
73.66
-2.17%
65.86
77.36
-14.87%
58.25
64.73
-10.01%
Expenses
64.83
49.32
31.45%
66.19
63.70
3.91%
60.82
70.48
-13.71%
47.60
55.17
-13.72%
EBITDA
5.61
11.98
-53.17%
5.88
9.97
-41.02%
5.04
6.87
-26.64%
10.65
9.56
11.40%
EBIDTM
7.97%
19.54%
8.16%
13.53%
7.65%
8.89%
18.28%
14.77%
Other Income
11.00
2.08
428.85%
4.05
1.84
120.11%
11.47
1.52
654.61%
1.26
2.08
-39.42%
Interest
61.87
90.30
-31.48%
68.79
88.24
-22.04%
44.34
60.90
-27.19%
76.48
72.52
5.46%
Depreciation
24.05
21.06
14.20%
23.68
20.91
13.25%
24.45
26.38
-7.32%
35.30
36.13
-2.30%
PBT
-4.25
-91.72
-
-82.55
-97.61
-
322.12
-78.12
-
-84.86
-108.26
-
Tax
-0.18
0.39
-
0.26
0.00
0.00
-0.11
0.03
-
0.00
0.00
0.00
PAT
-4.07
-92.11
-
-82.81
-97.61
-
322.23
-78.15
-
-84.86
-108.26
-
PATM
-5.78%
-150.27%
-114.91%
-132.50%
489.27%
-101.03%
-145.69%
-167.26%
EPS
-0.17
-5.90
-
-3.60
-6.25
-
14.12
-5.00
-
-5.43
-6.93
-

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
266.61
259.07
268.85
308.70
324.23
516.56
1,139.59
1,057.33
821.52
525.89
503.38
Net Sales Growth
-3.77%
-3.64%
-12.91%
-4.79%
-37.23%
-54.67%
7.78%
28.70%
56.22%
4.47%
 
Cost Of Goods Sold
15.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.91
3.04
6.34
Gross Profit
251.07
259.07
268.85
308.70
324.23
516.56
1,139.59
1,057.33
820.61
522.86
497.05
GP Margin
94.17%
100%
100%
100%
100%
100%
100%
100%
99.89%
99.42%
98.74%
Total Expenditure
239.44
221.43
231.85
254.39
294.85
700.30
963.10
785.67
662.30
439.83
429.58
Power & Fuel Cost
-
3.26
2.90
2.72
2.61
3.47
4.41
2.87
0.86
0.54
0.42
% Of Sales
-
1.26%
1.08%
0.88%
0.80%
0.67%
0.39%
0.27%
0.10%
0.10%
0.08%
Employee Cost
-
36.35
35.61
31.89
27.49
39.63
70.83
61.76
43.37
27.35
29.36
% Of Sales
-
14.03%
13.25%
10.33%
8.48%
7.67%
6.22%
5.84%
5.28%
5.20%
5.83%
Manufacturing Exp.
-
145.88
164.12
199.73
231.50
448.30
825.18
670.29
575.75
381.28
371.62
% Of Sales
-
56.31%
61.05%
64.70%
71.40%
86.79%
72.41%
63.39%
70.08%
72.50%
73.82%
General & Admin Exp.
-
29.23
22.76
17.09
21.53
35.37
49.73
40.23
30.41
17.90
15.12
% Of Sales
-
11.28%
8.47%
5.54%
6.64%
6.85%
4.36%
3.80%
3.70%
3.40%
3.00%
Selling & Distn. Exp.
-
3.01
2.14
0.64
2.30
1.97
4.33
4.46
4.98
3.08
2.84
% Of Sales
-
1.16%
0.80%
0.21%
0.71%
0.38%
0.38%
0.42%
0.61%
0.59%
0.56%
Miscellaneous Exp.
-
3.71
4.31
2.31
9.42
171.57
8.63
6.06
6.01
6.64
2.84
% Of Sales
-
1.43%
1.60%
0.75%
2.91%
33.21%
0.76%
0.57%
0.73%
1.26%
0.77%
EBITDA
27.18
37.64
37.00
54.31
29.38
-183.74
176.49
271.66
159.22
86.06
73.80
EBITDA Margin
10.19%
14.53%
13.76%
17.59%
9.06%
-35.57%
15.49%
25.69%
19.38%
16.36%
14.66%
Other Income
27.78
16.65
6.34
3.31
2.03
20.73
6.85
7.54
2.84
41.95
11.74
Interest
251.48
296.55
294.73
343.54
404.02
366.30
250.67
105.97
47.37
13.08
1.17
Depreciation
107.48
101.72
107.91
91.60
101.09
83.53
60.24
31.36
17.98
9.63
7.01
PBT
150.46
-343.98
-359.30
-377.52
-473.70
-612.83
-127.57
141.87
96.71
105.31
77.36
Tax
-0.03
0.27
0.03
3.20
-5.65
20.74
-5.84
21.07
13.97
7.36
11.37
Tax Rate
-0.02%
0.53%
-0.01%
-0.53%
1.18%
-2.51%
4.39%
14.85%
14.52%
6.99%
14.70%
PAT
150.49
50.47
-382.65
-603.75
-474.01
-846.23
-127.15
120.80
82.01
98.31
65.63
PAT before Minority Interest
150.49
50.47
-382.65
-603.75
-474.01
-846.23
-127.15
120.80
82.23
97.95
66.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.22
0.36
-0.37
PAT Margin
56.45%
19.48%
-142.33%
-195.58%
-146.20%
-163.82%
-11.16%
11.43%
9.98%
18.69%
13.04%
PAT Growth
140.01%
-
-
-
-
-
-
47.30%
-16.58%
49.79%
 
Unadjusted EPS
4.92
2.76
-24.51
-42.54
-44.33
-136.66
-21.17
2,053.00
13.94
16.73
11.30

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
742.30
321.01
-343.75
222.92
569.93
870.13
866.49
745.57
669.92
597.65
Share Capital
45.64
31.24
31.24
25.49
13.43
12.38
11.77
11.77
11.75
11.75
Total Reserves
688.05
102.10
-374.99
197.44
529.01
774.14
854.72
733.31
656.99
582.91
Non-Current Liabilities
1,439.30
1,521.49
599.12
2,087.65
2,518.11
2,054.70
2,112.22
1,273.54
570.33
128.84
Secured Loans
1,400.60
1,462.77
553.43
2,081.60
2,509.12
2,043.85
1,986.00
1,268.35
518.51
129.57
Unsecured Loans
0.00
0.00
0.01
0.00
0.00
0.00
110.00
0.00
53.00
0.00
Long Term Provisions
2.04
1.23
0.98
0.11
1.21
1.99
1.95
0.37
0.00
0.00
Current Liabilities
970.75
1,457.43
3,175.94
1,454.18
850.16
1,158.24
494.26
378.53
137.75
57.89
Trade Payables
19.27
17.33
14.00
22.01
108.95
266.70
72.32
68.06
126.88
46.74
Other Current Liabilities
813.72
1,369.94
2,962.03
1,176.74
416.74
552.14
301.60
211.36
1.69
1.45
Short Term Borrowings
137.53
69.95
180.36
208.28
280.55
329.67
99.64
83.89
0.00
0.00
Short Term Provisions
0.22
0.22
19.56
47.15
43.92
9.73
20.70
15.22
9.17
9.70
Total Liabilities
3,152.35
3,299.93
3,431.31
3,764.75
3,938.20
4,083.07
3,472.97
2,397.64
1,380.83
786.94
Net Block
2,874.33
3,189.97
3,271.72
3,060.97
3,167.45
2,447.99
1,515.87
647.00
253.19
115.17
Gross Block
3,066.77
3,297.81
3,649.89
3,355.68
3,360.83
2,560.19
1,575.33
675.78
265.70
136.61
Accumulated Depreciation
192.44
107.84
378.17
294.72
193.37
112.20
59.47
28.79
12.51
21.44
Non Current Assets
2,939.88
3,220.94
3,353.21
3,672.81
3,781.77
3,300.63
2,967.01
1,950.93
982.38
552.95
Capital Work in Progress
0.00
0.00
0.00
559.72
562.44
735.74
1,260.57
1,016.91
729.20
437.79
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
53.64
30.97
81.07
51.78
50.50
112.66
188.97
258.92
0.00
0.00
Other Non Current Assets
11.90
0.00
0.42
0.35
1.38
4.24
1.60
28.09
0.00
0.00
Current Assets
212.46
78.99
78.09
91.94
156.43
759.79
479.43
423.41
398.45
233.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
20.01
15.00
0.54
0.00
Inventories
0.16
0.16
1.60
0.42
0.46
0.23
0.00
0.13
0.00
0.00
Sundry Debtors
27.43
23.69
23.28
21.91
84.06
623.74
310.89
229.10
271.40
140.73
Cash & Bank
17.84
8.52
11.69
6.15
10.10
8.37
66.04
124.80
71.80
65.73
Other Current Assets
167.03
40.28
0.49
35.37
61.79
127.45
82.48
54.37
54.70
27.32
Short Term Loans & Adv.
99.25
6.34
41.03
28.09
57.69
120.21
68.28
48.70
54.70
27.32
Net Current Assets
-758.28
-1,378.44
-3,097.85
-1,362.24
-693.74
-398.45
-14.83
44.88
260.70
175.88
Total Assets
3,152.34
3,299.93
3,431.30
3,764.75
3,938.20
4,083.07
3,472.97
2,397.65
1,380.83
786.94

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
-139.39
35.50
48.52
37.70
-77.70
55.06
162.12
238.89
21.33
32.66
PBT
50.75
-382.62
-600.55
-479.66
-825.49
-133.00
141.87
96.20
105.31
77.36
Adjustment
33.01
419.76
657.20
515.18
468.08
315.66
144.21
63.94
4.88
20.93
Changes in Working Capital
-217.99
-4.54
-9.94
0.01
308.36
-112.70
-98.34
86.81
-77.81
-55.93
Cash after chg. in Working capital
-134.23
32.60
46.71
35.53
-49.05
69.96
187.74
246.95
32.39
42.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.16
2.90
1.82
2.17
-28.65
-14.89
-25.62
-8.06
-11.06
-9.70
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
366.45
-4.74
-2.54
-1.46
6.39
-417.43
-946.55
-964.54
-438.50
-202.05
Net Fixed Assets
277.99
90.24
188.34
3.43
-210.91
-195.20
-389.98
-117.93
-271.90
-158.37
Net Investments
40.15
-526.09
0.00
0.36
-335.80
-334.93
-50.35
0.31
-1.15
33.21
Others
48.31
431.11
-190.88
-5.25
553.10
112.70
-506.22
-846.92
-165.45
-76.89
Cash from Financing Activity
-217.74
-33.98
-40.44
-41.75
73.15
307.51
724.83
792.23
423.24
137.31
Net Cash Inflow / Outflow
9.32
-3.22
5.54
-5.52
1.84
-54.86
-59.60
66.59
6.07
-32.09
Opening Cash & Equivalents
8.52
11.74
6.15
9.98
8.14
63.00
122.44
59.95
65.73
97.81
Closing Cash & Equivalent
17.84
8.52
11.69
4.46
9.98
8.14
63.00
122.44
71.80
65.73

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.)
32.15
8.54
-62.34
-32.37
-13.85
123.44
142.78
122.69
113.82
101.18
ROA
1.56%
-11.37%
-16.78%
-12.31%
-21.10%
-3.37%
4.12%
4.35%
9.04%
9.83%
ROE
11.64%
0.00%
0.00%
0.00%
-252.26%
-15.86%
15.47%
11.83%
15.51%
12.06%
ROCE
13.29%
-4.29%
-14.07%
-2.98%
-14.27%
3.55%
9.37%
8.43%
12.03%
12.76%
Fixed Asset Turnover
0.08
0.08
0.09
0.10
0.17
0.55
0.94
1.75
2.61
5.85
Receivable days
36.01
31.89
26.72
59.65
250.07
149.68
93.21
111.19
143.02
83.07
Inventory Days
0.22
1.20
1.20
0.50
0.25
0.07
0.00
0.06
0.00
0.00
Payable days
22.97
18.25
20.08
65.35
118.08
63.59
33.00
55.16
74.02
35.47
Cash Conversion Cycle
13.27
14.83
7.83
-5.20
132.23
86.16
60.21
56.08
69.00
47.60
Total Debt/Equity
2.59
16.94
-2.56
-6.17
-32.34
3.46
2.72
2.00
0.85
0.22
Interest Cover
1.17
-0.30
-0.75
-0.19
-1.25
0.47
2.34
3.03
9.05
67.39

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.