Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Cable

Rating :
N/A

BSE: 522163 | NSE: DIAPOWER

1.78
0.08 (4.71%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1.70
  •  1.78
  •  1.63
  •  1.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15161
  •  0.27
  •  25.10
  •  1.19

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48.01
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,603.00
  • N/A
  • 0.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 11.41%
  • 5.69%
  • 9.54%
  • FII
  • DII
  • Others
  • 70.21%
  • 0.00%
  • 3.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • -11.85
  • -21.83

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 90.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.21
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.60
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.88
  • 7.82
  • -4.13

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
202.16
-100.00%
0.00
195.99
-100.00%
105.03
252.09
-58.34%
198.22
349.28
-43.25%
Expenses
0.00
222.60
-100.00%
0.00
500.08
-100.00%
117.31
479.41
-75.53%
205.83
476.19
-56.78%
EBITDA
0.00
-20.44
-
0.00
-304.08
-
-12.28
-227.32
-
-7.62
-126.91
-
EBIDTM
0.00%
-10.11%
0.00%
-155.15%
-11.69%
-90.17%
-3.84%
-36.33%
Other Income
0.00
1.17
-100.00%
0.00
1.09
-100.00%
7.29
0.21
3,371.43%
1.59
8.20
-80.61%
Interest
0.00
1.53
-100.00%
0.00
22.20
-100.00%
0.83
33.38
-97.51%
0.98
61.99
-98.42%
Depreciation
0.00
23.90
-100.00%
0.00
25.26
-100.00%
23.90
22.89
4.41%
23.90
22.89
4.41%
PBT
0.00
-44.70
-
0.00
-329.96
-
-29.71
-189.92
-
-30.90
-203.59
-
Tax
0.00
0.00
0.00
0.00
-13.12
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
-44.70
-
0.00
-316.83
-
-29.71
-189.92
-
-30.90
-203.59
-
PATM
0.00%
-22.11%
0.00%
-161.66%
-28.29%
-75.34%
-15.59%
-58.29%
EPS
0.00
-1.73
-
0.00
-11.33
-
-1.10
-30.89
-
-1.15
-29.62
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
701.40
1,131.73
2,234.80
2,778.88
3,177.58
2,581.35
2,018.23
1,520.89
860.13
697.90
530.54
Net Sales Growth
-58.40%
-49.36%
-19.58%
-12.55%
23.10%
27.90%
32.70%
76.82%
23.25%
31.55%
 
Cost Of Goods Sold
841.61
1,383.24
2,098.76
2,609.31
2,756.36
2,234.70
1,704.04
1,270.60
707.08
575.27
435.70
Gross Profit
-140.21
-251.50
136.04
169.57
421.22
346.65
314.19
250.29
153.06
122.63
94.84
GP Margin
-19.99%
-22.22%
6.09%
6.10%
13.26%
13.43%
15.57%
16.46%
17.79%
17.57%
17.88%
Total Expenditure
1,045.82
1,778.93
2,242.29
2,715.45
2,895.52
2,349.35
1,798.53
1,339.53
743.35
608.22
464.24
Power & Fuel Cost
-
4.15
7.38
11.14
13.08
13.15
10.05
7.90
3.82
5.07
3.21
% Of Sales
-
0.37%
0.33%
0.40%
0.41%
0.51%
0.50%
0.52%
0.44%
0.73%
0.61%
Employee Cost
-
22.19
26.42
31.86
37.08
26.38
19.54
13.55
10.18
4.49
2.70
% Of Sales
-
1.96%
1.18%
1.15%
1.17%
1.02%
0.97%
0.89%
1.18%
0.64%
0.51%
Manufacturing Exp.
-
26.22
33.83
27.61
26.16
28.62
23.21
11.36
7.45
10.29
11.08
% Of Sales
-
2.32%
1.51%
0.99%
0.82%
1.11%
1.15%
0.75%
0.87%
1.47%
2.09%
General & Admin Exp.
-
15.34
16.98
16.18
15.44
11.07
11.93
20.37
7.14
4.08
3.88
% Of Sales
-
1.36%
0.76%
0.58%
0.49%
0.43%
0.59%
1.34%
0.83%
0.58%
0.73%
Selling & Distn. Exp.
-
2.57
4.54
4.22
46.04
35.23
24.85
11.68
6.15
7.55
4.58
% Of Sales
-
0.23%
0.20%
0.15%
1.45%
1.36%
1.23%
0.77%
0.72%
1.08%
0.86%
Miscellaneous Exp.
-
325.23
54.37
15.13
1.37
0.20
4.91
4.08
1.53
1.47
4.58
% Of Sales
-
28.74%
2.43%
0.54%
0.04%
0.01%
0.24%
0.27%
0.18%
0.21%
0.58%
EBITDA
-344.42
-647.20
-7.49
63.43
282.06
232.00
219.70
181.36
116.78
89.68
66.30
EBITDA Margin
-49.10%
-57.19%
-0.34%
2.28%
8.88%
8.99%
10.89%
11.92%
13.58%
12.85%
12.50%
Other Income
11.14
10.69
14.69
15.37
7.76
14.92
3.45
1.44
1.32
1.70
2.15
Interest
25.54
191.33
234.65
176.86
122.63
91.98
53.18
26.70
24.19
22.17
14.72
Depreciation
96.96
93.95
58.16
50.87
36.13
33.77
21.33
16.03
6.80
5.09
3.00
PBT
-435.27
-921.78
-285.62
-148.93
131.06
121.16
148.64
140.07
87.12
64.12
50.73
Tax
-13.12
-13.12
-14.62
5.48
20.13
17.10
23.09
29.68
25.12
7.66
5.10
Tax Rate
3.01%
1.62%
5.12%
-3.06%
15.36%
14.11%
15.53%
21.19%
28.83%
11.95%
10.05%
PAT
-422.14
-794.70
-271.11
-184.43
110.93
104.06
125.55
110.39
62.00
56.46
45.64
PAT before Minority Interest
-422.14
-794.70
-271.11
-184.43
110.93
104.06
125.55
110.39
62.00
56.46
45.64
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
-60.19%
-70.22%
-12.13%
-6.64%
3.49%
4.03%
6.22%
7.26%
7.21%
8.09%
8.60%
PAT Growth
0.00%
-
-
-
6.60%
-17.12%
13.73%
78.05%
9.81%
23.71%
 
Unadjusted EPS
-15.31
-72.79
-48.75
-34.15
24.64
27.97
33.75
29.67
22.09
26.63
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
654.82
621.92
848.11
990.48
752.79
654.49
546.24
313.41
219.37
136.72
Share Capital
269.71
57.00
58.14
58.14
37.21
37.21
37.21
28.06
21.05
22.57
Total Reserves
385.11
564.92
755.89
932.34
715.58
617.28
509.03
283.35
198.32
110.68
Non-Current Liabilities
938.71
1,263.99
1,172.30
721.90
611.37
365.73
305.21
311.85
234.86
164.68
Secured Loans
865.60
1,188.43
1,049.29
614.48
381.75
290.52
268.75
311.85
231.29
160.18
Unsecured Loans
0.00
0.00
85.40
98.41
229.60
75.21
36.45
0.00
3.56
4.50
Long Term Provisions
5.33
10.26
22.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
861.01
1,487.51
1,133.06
1,243.60
1,144.03
718.24
336.16
155.45
61.08
21.18
Trade Payables
48.26
406.39
53.03
140.09
118.53
249.19
113.27
107.87
44.07
14.00
Other Current Liabilities
71.32
48.26
200.89
437.95
386.49
37.53
21.13
15.80
6.65
1.49
Short Term Borrowings
740.03
1,018.94
878.87
640.28
604.01
392.31
160.35
0.00
0.00
0.00
Short Term Provisions
1.40
13.92
0.27
25.27
35.00
39.21
41.41
31.78
10.37
5.68
Total Liabilities
2,454.54
3,373.42
3,153.47
2,955.98
2,508.19
1,738.46
1,187.61
780.71
515.31
322.58
Net Block
1,245.68
1,339.48
459.09
514.22
331.74
358.24
263.58
98.51
55.95
24.19
Gross Block
1,575.09
1,574.94
644.89
649.23
435.84
432.84
316.69
135.62
86.27
49.42
Accumulated Depreciation
329.41
235.46
185.80
135.01
104.10
74.60
53.11
37.11
30.31
25.23
Non Current Assets
1,390.63
1,492.67
1,305.77
1,233.47
979.14
694.91
508.77
205.74
146.81
69.09
Capital Work in Progress
136.70
133.25
693.73
444.64
390.23
208.47
150.00
106.56
90.23
39.83
Non Current Investment
6.51
16.57
11.54
17.61
17.48
7.08
7.08
0.67
0.62
5.07
Long Term Loans & Adv.
1.75
3.37
141.41
257.00
239.69
121.13
88.12
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,052.28
1,862.13
1,847.69
1,722.52
1,529.04
1,043.55
678.84
566.68
358.81
249.61
Current Investments
0.43
0.33
0.50
1.19
0.01
0.01
0.00
0.00
0.00
0.00
Inventories
481.27
805.43
1,130.57
1,210.11
893.72
631.59
356.27
195.60
144.70
82.97
Sundry Debtors
351.14
785.91
568.53
324.00
466.04
263.32
232.83
151.63
90.54
89.15
Cash & Bank
50.64
94.74
64.34
100.99
101.71
62.58
40.66
24.34
15.54
10.83
Other Current Assets
168.79
0.64
74.79
65.07
67.57
86.06
49.08
195.11
108.03
66.65
Short Term Loans & Adv.
168.40
175.08
8.96
21.16
59.83
76.49
38.25
135.75
79.43
44.27
Net Current Assets
191.27
374.62
714.63
478.92
385.01
325.31
342.68
411.23
297.72
228.43
Total Assets
2,454.54
3,373.42
3,153.46
2,955.99
2,508.18
1,738.46
1,187.61
780.71
515.32
322.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
-257.73
-140.32
-362.37
118.85
-119.23
-22.14
-27.81
-20.87
7.02
0.00
PBT
-807.82
-285.73
-178.95
113.03
104.06
108.31
97.37
55.49
64.13
0.00
Adjustment
478.53
264.95
231.62
163.87
133.31
95.23
37.01
48.78
11.27
0.00
Changes in Working Capital
74.13
-117.63
-403.08
-140.99
-356.60
-225.67
-164.06
-124.25
-68.38
0.00
Cash after chg. in Working capital
-255.16
-138.41
-350.41
135.91
-119.23
-22.14
-29.68
-19.97
7.02
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.57
-1.91
-11.96
-17.06
0.00
0.00
3.01
0.55
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
48.77
-98.36
-191.84
-257.62
-197.25
-182.24
-226.36
-65.73
-83.97
0.00
Net Fixed Assets
-3.68
-405.99
-231.92
-256.30
-180.39
-175.05
-222.11
-58.11
-83.25
Net Investments
-0.10
0.18
0.01
-0.13
0.00
-0.01
-12.01
0.00
0.00
Others
52.55
307.45
40.07
-1.19
-16.86
-7.18
7.76
-7.62
-0.72
Cash from Financing Activity
210.27
245.26
554.11
138.05
355.61
226.30
269.64
95.40
81.66
0.00
Net Cash Inflow / Outflow
1.31
6.58
-0.10
-0.72
39.13
21.92
15.47
8.80
4.71
0.00
Opening Cash & Equivalents
14.56
7.98
8.08
101.71
62.58
40.66
24.34
15.54
10.83
0.00
Closing Cash & Equivalent
15.88
14.56
7.98
100.99
101.71
62.58
39.81
24.34
15.54
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
23.85
105.84
149.98
182.65
151.75
131.93
110.11
81.01
56.04
32.24
ROA
-27.27%
-8.31%
-6.04%
4.06%
4.90%
8.58%
11.22%
9.57%
13.48%
14.15%
ROE
-127.51%
-38.37%
-20.53%
12.76%
14.79%
20.91%
25.99%
24.18%
33.31%
35.28%
ROCE
-24.37%
-1.80%
-0.08%
11.77%
12.61%
16.65%
20.48%
20.97%
23.26%
22.00%
Fixed Asset Turnover
0.73
2.05
4.39
5.86
5.94
5.39
6.73
9.12
10.52
11.20
Receivable days
180.00
108.77
57.33
45.37
51.57
44.86
46.13
43.67
45.95
58.76
Inventory Days
203.69
155.47
150.35
120.83
107.84
89.33
66.22
61.37
58.22
54.69
Payable days
22.58
12.36
12.12
16.64
28.40
35.58
30.48
39.49
16.47
10.66
Cash Conversion Cycle
361.10
251.88
195.55
149.57
131.01
98.61
81.88
65.55
87.70
102.80
Total Debt/Equity
2.50
3.66
2.47
1.37
1.61
1.16
0.85
1.03
1.12
1.27
Interest Cover
-3.22
-0.22
-0.01
2.07
2.32
3.80
6.25
4.60
3.89
4.45

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.