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

Shipping

Rating :
25/99

BSE: 501848 | NSE: GLOBOFFS

20.25
3.35 (19.82%)
12-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  18.20
  •  20.25
  •  18.20
  •  16.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  249060
  •  50.43
  •  44.80
  •  9.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 41.72
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,106.12
  • N/A
  • 0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.96%
  • 9.62%
  • 47.10%
  • FII
  • DII
  • Others
  • 5.14%
  • 0.13%
  • 5.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.33
  • -9.00
  • -21.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.83
  • -26.83
  • -29.58

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 17.19
  • 9.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.27
  • 1.64
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.37
  • 22.77
  • 17.74

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
0.00
0.00
0.00
40.01
-100.00%
0.00
27.56
-100.00%
0.00
39.60
-100.00%
Expenses
0.00
0.00
0.00
0.00
79.52
-100.00%
0.00
38.33
-100.00%
0.00
40.95
-100.00%
EBITDA
0.00
0.00
0.00
0.00
-39.51
-
0.00
-10.77
-
0.00
-1.35
-
EBIDTM
0.00%
0.00%
0.00%
-98.75%
0.00%
-39.09%
0.00%
-3.41%
Other Income
0.00
0.00
0.00
0.00
-3.01
-
0.00
3.29
-100.00%
0.00
0.22
-100.00%
Interest
0.00
0.00
0.00
0.00
22.46
-100.00%
0.00
13.86
-100.00%
0.00
15.57
-100.00%
Depreciation
0.00
0.00
0.00
0.00
16.16
-100.00%
0.00
16.56
-100.00%
0.00
17.70
-100.00%
PBT
0.00
0.00
0.00
0.00
-81.15
-
0.00
-37.90
-
0.00
-34.40
-
Tax
0.00
0.00
0.00
0.00
0.05
-100.00%
0.00
0.08
-100.00%
0.00
0.04
-100.00%
PAT
0.00
0.00
0.00
0.00
-81.20
-
0.00
-37.98
-
0.00
-34.44
-
PATM
0.00%
0.00%
0.00%
-202.93%
0.00%
-137.82%
0.00%
-86.97%
EPS
0.00
0.00
0.00
0.00
-22.38
-
0.00
-11.62
-
0.00
-11.06
-

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
-
135.75
161.77
372.07
398.69
360.76
269.50
224.43
200.49
212.41
164.30
Net Sales Growth
-
-16.08%
-56.52%
-6.68%
10.51%
33.86%
20.08%
11.94%
-5.61%
29.28%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
135.75
161.77
372.07
398.69
360.76
269.50
224.43
200.49
212.41
164.30
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
194.54
206.15
264.97
230.56
196.46
131.45
130.08
113.99
109.46
75.89
Power & Fuel Cost
-
17.03
14.06
11.55
10.36
15.07
3.30
4.26
4.11
4.45
4.12
% Of Sales
-
12.55%
8.69%
3.10%
2.60%
4.18%
1.22%
1.90%
2.05%
2.10%
2.51%
Employee Cost
-
46.08
51.02
60.08
62.23
57.31
42.61
42.60
44.84
39.32
25.53
% Of Sales
-
33.94%
31.54%
16.15%
15.61%
15.89%
15.81%
18.98%
22.37%
18.51%
15.54%
Manufacturing Exp.
-
96.49
99.79
127.39
97.60
72.94
54.73
63.06
51.11
41.08
19.33
% Of Sales
-
71.08%
61.69%
34.24%
24.48%
20.22%
20.31%
28.10%
25.49%
19.34%
11.77%
General & Admin Exp.
-
28.18
32.27
42.37
38.80
26.52
16.59
15.18
9.92
16.01
14.53
% Of Sales
-
20.76%
19.95%
11.39%
9.73%
7.35%
6.16%
6.76%
4.95%
7.54%
8.84%
Selling & Distn. Exp.
-
0.00
0.00
9.80
9.67
8.43
3.90
2.02
0.63
0.54
1.38
% Of Sales
-
0%
0%
2.63%
2.43%
2.34%
1.45%
0.90%
0.31%
0.25%
0.84%
Miscellaneous Exp.
-
6.75
9.01
13.79
11.90
16.17
10.33
2.97
3.37
8.05
1.38
% Of Sales
-
4.97%
5.57%
3.71%
2.98%
4.48%
3.83%
1.32%
1.68%
3.79%
6.70%
EBITDA
-
-58.79
-44.38
107.10
168.13
164.30
138.05
94.35
86.50
102.95
88.41
EBITDA Margin
-
-43.31%
-27.43%
28.78%
42.17%
45.54%
51.22%
42.04%
43.14%
48.47%
53.81%
Other Income
-
2.13
2.65
0.67
8.89
3.79
5.08
6.85
2.31
7.19
2.23
Interest
-
64.90
68.58
62.27
54.03
53.63
37.35
33.13
29.25
31.88
26.05
Depreciation
-
60.83
68.34
70.63
65.84
67.34
44.70
43.57
37.97
34.46
22.90
PBT
-
-182.38
-178.65
-25.14
57.16
47.12
61.08
24.50
21.60
43.80
41.69
Tax
-
-0.04
0.25
0.25
1.97
0.74
8.48
0.48
-0.62
2.30
0.54
Tax Rate
-
0.02%
-0.15%
-0.99%
3.45%
1.57%
13.88%
1.96%
-2.87%
5.25%
1.30%
PAT
-
-192.62
-114.18
-11.26
44.39
38.17
52.03
24.01
22.22
41.49
41.15
PAT before Minority Interest
-
-262.50
-165.20
-25.39
55.18
46.38
52.60
24.01
22.22
41.49
41.15
Minority Interest
-
69.88
51.02
14.13
-10.79
-8.21
-0.57
0.00
0.00
0.00
0.00
PAT Margin
-
-141.89%
-70.58%
-3.03%
11.13%
10.58%
19.31%
10.70%
11.08%
19.53%
25.05%
PAT Growth
-
-
-
-
16.30%
-26.64%
116.70%
8.06%
-46.44%
0.83%
 
Unadjusted EPS
-
-77.89
-46.17
-4.55
17.95
15.72
21.43
9.97
9.33
17.42
16.91

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
145.50
338.97
466.64
459.97
386.51
366.33
265.79
276.32
267.31
233.04
Share Capital
24.73
24.73
24.73
24.73
24.73
24.73
24.49
23.82
23.82
23.82
Total Reserves
120.77
314.24
441.91
435.25
361.79
337.37
239.80
252.50
243.49
209.22
Non-Current Liabilities
956.76
996.19
932.62
863.17
925.54
723.57
547.81
529.11
502.80
654.10
Secured Loans
783.87
876.22
931.94
862.45
925.33
723.24
547.21
528.05
502.80
654.10
Unsecured Loans
69.44
62.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.22
0.29
0.34
0.38
0.21
0.33
0.60
1.06
0.00
0.00
Current Liabilities
380.67
288.73
273.33
216.30
274.59
198.97
188.08
139.31
24.81
54.99
Trade Payables
49.57
44.43
25.64
13.42
25.72
16.18
21.73
9.11
7.49
10.94
Other Current Liabilities
259.79
172.95
189.46
145.95
182.41
136.50
124.62
103.08
11.66
37.28
Short Term Borrowings
70.86
70.66
57.32
44.86
52.78
30.01
37.33
23.76
0.00
0.00
Short Term Provisions
0.45
0.69
0.92
12.06
13.68
16.29
4.39
3.36
5.67
6.77
Total Liabilities
1,478.09
1,689.28
1,795.36
1,668.91
1,684.15
1,340.12
1,001.68
944.74
794.92
942.13
Net Block
1,305.18
1,394.56
1,583.82
1,427.05
1,489.57
1,180.84
871.50
825.74
685.41
763.25
Gross Block
1,458.35
1,454.52
1,858.71
1,664.52
1,710.33
1,332.85
991.42
946.56
779.24
836.86
Accumulated Depreciation
121.25
59.95
274.89
237.46
220.77
152.01
119.92
120.82
93.83
73.62
Non Current Assets
1,350.75
1,438.57
1,584.20
1,432.09
1,489.94
1,189.39
871.93
826.17
703.48
782.98
Capital Work in Progress
0.00
0.00
0.00
4.66
0.00
2.36
0.00
0.00
17.63
19.17
Non Current Investment
0.06
0.11
0.38
0.38
0.38
0.44
0.44
0.44
0.44
0.56
Long Term Loans & Adv.
26.96
25.49
0.00
0.00
0.00
5.76
0.00
0.00
0.00
0.00
Other Non Current Assets
18.55
18.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
127.34
250.71
211.16
236.81
194.20
150.73
129.75
118.56
91.44
159.15
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
51.66
56.40
48.39
46.92
38.70
32.37
32.28
24.55
20.74
16.50
Sundry Debtors
30.36
36.11
73.13
43.63
55.63
48.51
40.66
29.11
34.04
30.55
Cash & Bank
21.21
30.50
49.71
73.91
54.42
37.83
32.66
25.91
10.95
11.88
Other Current Assets
24.11
120.98
0.42
0.00
45.45
32.02
24.15
38.99
25.71
100.23
Short Term Loans & Adv.
9.08
6.73
39.50
72.35
44.75
31.98
23.67
38.83
21.29
17.91
Net Current Assets
-253.33
-38.01
-62.17
20.52
-80.38
-48.24
-58.33
-20.75
66.63
104.16
Total Assets
1,478.09
1,689.28
1,795.36
1,668.90
1,684.14
1,340.12
1,001.68
944.73
794.92
942.13

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
0.21
35.15
104.51
110.17
175.93
84.49
126.18
42.00
64.82
102.80
PBT
-262.54
-164.96
-25.14
57.16
47.12
61.08
24.50
39.42
43.80
41.69
Adjustment
208.12
134.60
128.33
112.98
122.60
37.66
74.64
56.48
64.89
46.68
Changes in Working Capital
56.49
67.49
1.32
-59.97
11.96
-10.92
30.87
-51.41
-40.30
14.51
Cash after chg. in Working capital
2.07
37.13
104.51
110.17
181.68
87.82
130.01
44.49
68.38
102.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.85
-1.98
0.00
0.00
-5.75
-3.33
-3.83
-2.50
-3.56
-0.09
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
34.14
0.77
-163.07
40.01
-371.98
-319.57
-88.06
107.11
45.31
-375.10
Net Fixed Assets
-1.18
103.58
-122.95
46.63
46.66
25.49
24.09
128.36
62.71
-365.07
Net Investments
91.31
0.26
0.00
-49.07
-43.99
-18.77
-77.40
-12.83
-1.56
-0.77
Others
-55.99
-103.07
-40.12
42.45
-374.65
-326.29
-34.75
-8.42
-15.84
-9.26
Cash from Financing Activity
-43.62
-35.41
70.04
-109.84
208.38
239.03
-31.38
-131.43
-111.07
275.60
Net Cash Inflow / Outflow
-9.27
0.51
11.47
40.34
12.33
3.94
6.74
17.67
-0.93
3.30
Opening Cash & Equivalents
30.50
30.64
73.91
54.46
37.83
32.66
25.91
8.24
11.88
8.57
Closing Cash & Equivalent
21.21
30.50
49.71
73.91
54.42
37.83
32.66
25.91
10.95
11.88

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.)
58.84
137.08
188.70
186.01
156.30
146.43
107.93
116.01
112.22
97.84
ROA
-16.57%
-9.48%
-1.47%
3.29%
3.07%
4.49%
2.47%
2.55%
4.78%
5.79%
ROE
-108.36%
-41.01%
-5.48%
13.04%
12.39%
16.79%
8.88%
8.18%
16.59%
19.13%
ROCE
-14.68%
-6.30%
2.41%
7.50%
7.47%
9.15%
6.30%
6.12%
9.13%
10.04%
Fixed Asset Turnover
0.09
0.10
0.21
0.24
0.24
0.23
0.23
0.23
0.26
0.27
Receivable days
89.36
123.23
57.27
45.44
52.68
60.39
56.73
57.48
55.49
52.39
Inventory Days
145.27
118.22
46.75
39.19
35.95
43.78
46.21
41.22
32.00
32.54
Payable days
76.14
53.41
24.70
28.20
33.38
45.13
35.16
21.38
26.12
32.33
Cash Conversion Cycle
158.49
188.05
79.32
56.43
55.26
59.04
67.78
77.32
61.37
52.60
Total Debt/Equity
7.46
3.31
2.43
2.21
2.84
2.34
2.55
2.23
1.88
2.81
Interest Cover
-3.05
-1.41
0.60
2.06
1.88
2.64
1.74
1.74
2.37
2.60

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.