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

Tea/Coffee

Rating :
N/A

BSE: 590063 | NSE: DUNCANSLTD

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 56.77
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 119.82
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 83.73%
  • 1.49%
  • 13.71%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.85%
  • 0.20%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

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
  • 13.79
  • -0.20
  • -0.89

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Sep 14
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
184.58
262.10
173.90
175.59
156.30
138.59
102.86
100.74
181.27
144.16
Net Sales Growth
-
-29.58%
50.72%
-0.96%
12.34%
12.78%
34.74%
2.10%
-44.43%
25.74%
 
Cost Of Goods Sold
-
1.89
-43.63
4.20
2.54
-1.71
5.41
3.32
7.96
88.14
33.63
Gross Profit
-
182.69
305.73
169.70
173.04
158.00
133.19
99.53
92.78
93.12
110.54
GP Margin
-
98.98%
116.65%
97.58%
98.55%
101.09%
96.10%
96.76%
92.10%
51.37%
76.68%
Total Expenditure
-
198.59
267.45
207.02
158.20
140.33
173.08
371.72
199.88
824.84
178.07
Power & Fuel Cost
-
29.49
49.80
25.15
24.08
21.62
21.45
17.22
53.67
62.84
17.11
% Of Sales
-
15.98%
19.00%
14.46%
13.71%
13.83%
15.48%
16.74%
53.28%
34.67%
11.87%
Employee Cost
-
124.59
185.76
113.29
90.32
82.99
77.83
72.21
84.14
88.92
74.53
% Of Sales
-
67.50%
70.87%
65.15%
51.44%
53.10%
56.16%
70.20%
83.52%
49.05%
51.70%
Manufacturing Exp.
-
26.44
51.03
23.11
24.87
22.30
21.57
15.65
15.84
31.88
17.51
% Of Sales
-
14.32%
19.47%
13.29%
14.16%
14.27%
15.56%
15.21%
15.72%
17.59%
12.15%
General & Admin Exp.
-
4.71
5.49
10.55
4.80
1.83
2.27
1.13
1.75
2.99
1.91
% Of Sales
-
2.55%
2.09%
6.07%
2.73%
1.17%
1.64%
1.10%
1.74%
1.65%
1.32%
Selling & Distn. Exp.
-
6.67
11.23
5.54
5.61
5.00
4.43
4.35
4.11
7.15
4.13
% Of Sales
-
3.61%
4.28%
3.19%
3.19%
3.20%
3.20%
4.23%
4.08%
3.94%
2.86%
Miscellaneous Exp.
-
4.81
7.75
25.18
5.97
8.30
40.12
257.84
32.41
542.91
4.13
% Of Sales
-
2.61%
2.96%
14.48%
3.40%
5.31%
28.95%
250.67%
32.17%
299.50%
20.30%
EBITDA
-
-14.01
-5.35
-33.12
17.39
15.97
-34.49
-268.86
-99.14
-643.57
-33.91
EBITDA Margin
-
-7.59%
-2.04%
-19.05%
9.90%
10.22%
-24.89%
-261.38%
-98.41%
-355.03%
-23.52%
Other Income
-
4.98
10.02
18.79
3.84
2.78
5.34
29.53
7.08
34.41
7.78
Interest
-
18.72
26.46
18.29
14.27
7.53
5.04
4.88
54.29
65.84
46.44
Depreciation
-
2.98
4.48
2.97
13.35
13.66
13.60
13.68
13.77
14.83
15.33
PBT
-
-30.73
-26.27
-35.59
-6.40
-2.44
-47.78
-257.89
-160.13
-689.84
-87.90
Tax
-
0.00
0.00
0.00
0.00
0.00
0.34
-29.11
0.21
104.44
0.10
Tax Rate
-
0.00%
0.00%
0.00%
0.00%
0.00%
-0.71%
11.29%
-0.13%
-15.14%
-0.11%
PAT
-
-30.73
-26.27
-26.94
-37.46
9.89
-48.13
-228.78
-160.34
-796.81
-88.64
PAT before Minority Interest
-
-30.73
-26.27
-26.94
-37.46
9.89
-48.13
-228.78
-160.34
-794.28
-88.00
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.53
-0.64
PAT Margin
-
-16.65%
-10.02%
-15.49%
-21.33%
6.33%
-34.73%
-222.42%
-159.16%
-439.57%
-61.49%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
-5.49
-10.32
-12.87
-12.94
3.03
-9.19
-42.99
-30.13
-149.24
-31.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 14
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
-21.92
4.19
7.25
-1,012.33
-923.21
-929.67
-872.19
-633.88
-187.12
511.29
Share Capital
64.56
59.31
228.71
228.71
228.71
228.71
228.71
199.51
62.72
37.37
Total Reserves
-86.48
-55.12
-221.46
-1,241.04
-1,151.91
-1,158.37
-1,100.90
-862.58
-405.85
365.39
Non-Current Liabilities
87.11
92.07
106.40
1,084.94
1,120.22
1,134.29
1,120.20
1,102.85
1,001.96
906.75
Secured Loans
11.79
24.80
41.51
508.33
718.73
719.33
727.57
734.15
640.88
642.71
Unsecured Loans
0.00
0.00
0.00
319.08
401.49
414.96
392.63
368.69
361.08
367.92
Long Term Provisions
53.16
56.11
49.23
43.65
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
285.01
254.81
274.79
474.72
403.64
388.75
434.61
475.13
471.90
457.05
Trade Payables
46.17
47.37
29.71
25.89
351.94
356.10
385.08
384.13
384.49
374.46
Other Current Liabilities
201.12
180.10
187.60
250.65
49.23
30.18
40.77
21.24
18.12
17.39
Short Term Borrowings
24.70
24.90
55.08
196.27
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
13.01
2.44
2.40
1.92
2.47
2.47
8.76
69.75
69.29
65.20
Total Liabilities
350.21
351.08
388.45
547.34
600.66
593.38
682.62
944.10
1,286.74
2,048.05
Net Block
211.12
212.65
212.86
333.01
346.57
360.95
378.13
397.79
698.89
1,079.28
Gross Block
574.00
572.38
568.31
907.51
903.07
897.95
895.97
895.56
893.44
1,279.57
Accumulated Depreciation
80.29
77.12
72.85
291.89
273.90
254.40
235.23
215.17
194.55
200.29
Non Current Assets
254.22
272.90
270.65
450.26
460.30
470.22
503.00
744.40
1,055.38
1,224.53
Capital Work in Progress
1.80
2.22
0.75
6.04
6.96
5.99
5.66
5.91
8.11
8.98
Non Current Investment
13.80
14.24
24.98
61.72
106.77
103.28
119.21
340.70
348.38
136.26
Long Term Loans & Adv.
27.33
43.78
32.06
38.22
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.17
0.00
0.00
11.26
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
95.99
78.18
117.80
97.08
140.36
123.16
179.62
199.70
231.36
823.51
Current Investments
0.02
0.03
0.04
0.05
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
56.15
59.39
16.07
66.67
68.04
58.97
64.04
66.12
66.39
64.66
Sundry Debtors
10.71
4.74
5.95
3.19
4.90
4.56
8.61
10.03
23.82
449.36
Cash & Bank
7.39
8.92
1.61
0.93
0.99
1.84
2.36
2.66
3.37
11.49
Other Current Assets
21.73
0.20
84.05
0.22
66.43
57.80
104.61
120.89
137.78
298.01
Short Term Loans & Adv.
21.47
4.91
10.08
26.03
48.87
57.59
104.31
120.58
129.63
245.67
Net Current Assets
-189.02
-176.63
-156.99
-377.64
-263.28
-265.59
-254.99
-275.42
-240.55
366.47
Total Assets
350.21
351.08
388.45
547.34
600.66
593.38
682.62
944.10
1,286.74
2,048.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 14
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
19.73
22.38
7.16
7.37
8.52
3.87
2.48
-63.40
-127.99
-34.58
PBT
-31.18
-28.29
672.51
-68.87
-2.33
-48.47
-257.89
-160.13
-689.84
-87.90
Adjustment
20.01
29.67
-684.74
89.30
21.01
48.67
244.53
88.46
576.18
73.77
Changes in Working Capital
30.90
21.01
19.44
27.40
-3.93
-31.91
16.94
13.92
37.96
16.04
Cash after chg. in Working capital
19.73
22.38
7.22
47.83
14.74
-31.71
3.57
-57.75
-75.69
1.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.01
-0.06
0.03
0.00
43.83
0.19
0.28
10.29
-0.27
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
-0.11
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
-2.13
4.95
5.09
-4.71
-6.34
11.65
2.91
13.87
64.98
10.82
Net Fixed Assets
-1.21
-5.54
344.49
-3.51
-6.10
-2.33
-0.16
0.08
-2.40
Net Investments
0.00
0.00
51.18
0.00
0.00
13.54
225.09
0.64
5.25
Others
-0.92
10.49
-390.58
-1.20
-0.24
0.44
-222.02
13.15
62.13
Cash from Financing Activity
-18.99
-27.00
-11.62
-2.72
-3.03
-16.05
-5.69
48.83
62.23
28.69
Net Cash Inflow / Outflow
-1.38
0.33
0.64
-0.06
-0.84
-0.53
-0.30
-0.71
-0.78
4.93
Opening Cash & Equivalents
1.86
1.54
0.90
0.99
1.84
2.36
2.66
3.37
11.49
6.56
Closing Cash & Equivalent
0.48
1.86
1.54
0.93
0.99
1.84
2.36
2.66
3.37
11.49

Financial Ratios

Consolidated /

Standalone
Description
Sep 14
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
-10.27
-6.57
-38.58
-244.98
-229.49
-232.00
-222.51
-179.02
-139.57
-1.41
ROA
-8.77%
-7.10%
-5.76%
-6.53%
1.66%
-7.54%
-28.13%
-14.38%
-47.64%
-4.30%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
-46.71%
0.21%
-44.41%
0.00%
23.33%
-45.87%
-115.81%
-28.22%
-80.55%
-3.69%
Fixed Asset Turnover
0.32
0.46
0.24
0.19
0.17
0.16
0.12
0.11
0.17
0.11
Receivable days
15.22
7.41
9.56
8.38
11.00
17.28
32.93
61.08
470.93
1124.26
Inventory Days
113.83
52.32
86.51
139.67
147.89
161.45
230.02
239.10
130.42
161.76
Payable days
89.47
46.24
57.38
415.31
823.29
918.27
1111.26
767.05
460.15
835.55
Cash Conversion Cycle
39.58
13.49
38.69
-267.26
-664.40
-739.55
-848.32
-466.87
141.21
450.47
Total Debt/Equity
-1.20
-2.21
-5.81
-0.91
-1.07
-1.07
-1.11
-1.37
-1.37
181.24
Interest Cover
-0.64
0.01
-0.47
-1.62
2.31
-8.49
-51.86
-1.95
-9.48
-0.89

Annual Reports:

News Update:


No Latest News!

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.