Nifty
Sensex
:
:
11752.80
39140.28
-34.35 (-0.29%)
-135.36 (-0.34%)

Finance - Stock Broking

Rating :
68/99

BSE: 500337 | NSE: PRIMESECU

41.20
1.20 (3.00%)
18-Apr-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  40.00
  •  41.70
  •  39.65
  •  40.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  74559
  •  30.72
  •  50.50
  •  30.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 107.52
  • 8.11
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 108.94
  • N/A
  • 3.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 17.32%
  • 75.76%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.04%
  • 6.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.49
  • -
  • 30.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.94
  • 7.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 4.48
  • 6.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.64
  • 6.22
  • 7.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
13.41
6.45
107.91%
9.36
6.09
53.69%
9.65
7.90
22.15%
2.67
7.30
-63.42%
Expenses
6.18
2.00
209.00%
4.91
1.90
158.42%
6.41
1.96
227.04%
2.03
1.51
34.44%
EBITDA
7.23
4.45
62.47%
4.45
4.19
6.21%
3.24
5.94
-45.45%
0.64
5.79
-88.95%
EBIDTM
53.91%
68.99%
47.54%
68.80%
33.58%
75.19%
23.97%
79.32%
Other Income
0.09
0.50
-82.00%
0.32
0.16
100.00%
0.27
0.06
350.00%
0.22
0.38
-42.11%
Interest
0.06
0.00
0.00
0.06
0.01
500.00%
0.02
0.00
0.00
0.01
0.01
0.00%
Depreciation
0.12
0.04
200.00%
0.05
0.04
25.00%
0.06
0.03
100.00%
0.04
0.03
33.33%
PBT
7.14
4.49
59.02%
4.66
4.30
8.37%
3.43
5.97
-42.55%
0.81
6.13
-86.79%
Tax
1.52
0.96
58.33%
0.96
0.51
88.24%
0.70
1.63
-57.06%
-0.25
1.33
-
PAT
5.62
3.53
59.21%
3.70
3.79
-2.37%
2.73
4.34
-37.10%
1.06
4.80
-77.92%
PATM
41.91%
54.73%
39.53%
62.23%
28.29%
54.94%
39.70%
65.75%
EPS
2.11
1.33
58.65%
1.39
1.42
-2.11%
1.03
1.63
-36.81%
0.40
1.80
-77.78%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
35.09
23.11
16.95
10.41
2.69
17.81
21.68
24.58
29.40
5.97
81.28
Net Sales Growth
26.50%
36.34%
62.82%
286.99%
-84.90%
-17.85%
-11.80%
-16.39%
392.46%
-92.66%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
35.09
23.11
16.95
10.41
2.69
17.81
21.68
24.58
29.40
5.97
81.28
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
19.53
7.75
10.58
4.45
20.90
111.29
35.38
13.94
15.76
31.13
41.91
Power & Fuel Cost
-
0.03
0.03
0.04
0.07
0.22
0.08
0.07
0.09
0.00
0.00
% Of Sales
-
0.13%
0.18%
0.38%
2.60%
1.24%
0.37%
0.28%
0.31%
0%
0%
Employee Cost
-
3.54
1.38
1.49
2.50
6.93
5.65
5.36
3.48
4.54
8.43
% Of Sales
-
15.32%
8.14%
14.31%
92.94%
38.91%
26.06%
21.81%
11.84%
76.05%
10.37%
Manufacturing Exp.
-
0.88
0.56
0.49
0.66
0.84
1.32
1.58
1.55
2.30
2.26
% Of Sales
-
3.81%
3.30%
4.71%
24.54%
4.72%
6.09%
6.43%
5.27%
38.53%
2.78%
General & Admin Exp.
-
2.08
1.00
1.30
1.68
15.03
2.64
2.29
3.02
1.80
3.88
% Of Sales
-
9.00%
5.90%
12.49%
62.45%
84.39%
12.18%
9.32%
10.27%
30.15%
4.77%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.25
7.64
1.17
16.05
88.49
25.76
4.71
7.71
22.48
0.00
% Of Sales
-
5.41%
45.07%
11.24%
596.65%
496.86%
118.82%
19.16%
26.22%
376.55%
33.64%
EBITDA
15.56
15.36
6.37
5.96
-18.21
-93.48
-13.70
10.64
13.64
-25.16
39.37
EBITDA Margin
44.34%
66.46%
37.58%
57.25%
-676.95%
-524.87%
-63.19%
43.29%
46.39%
-421.44%
48.44%
Other Income
0.90
0.91
2.62
12.88
4.96
20.59
2.71
8.36
0.70
2.38
3.15
Interest
0.15
0.02
0.02
0.01
2.66
12.83
14.00
14.48
6.34
1.46
1.42
Depreciation
0.27
0.15
0.13
0.85
0.52
0.69
0.49
0.45
0.44
0.46
0.40
PBT
16.04
16.10
8.85
17.97
-16.43
-86.41
-25.48
4.07
7.56
-24.70
40.71
Tax
2.93
2.85
5.94
0.64
0.14
0.30
2.10
1.08
3.78
0.52
6.59
Tax Rate
18.27%
16.62%
30.70%
4.32%
-0.93%
-0.35%
-8.24%
26.54%
50.00%
-2.11%
16.19%
PAT
13.11
14.30
13.41
14.20
-15.21
-86.70
-27.58
2.98
3.78
-25.22
34.12
PAT before Minority Interest
13.11
14.30
13.41
14.20
-15.21
-86.70
-27.58
2.98
3.78
-25.22
34.12
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
37.36%
61.88%
79.12%
136.41%
-565.43%
-486.81%
-127.21%
12.12%
12.86%
-422.45%
41.98%
PAT Growth
-20.35%
6.64%
-5.56%
-
-
-
-
-21.16%
-
-
 
Unadjusted EPS
4.93
5.39
5.06
5.36
-5.75
-32.75
-10.42
1.59
1.43
-9.58
12.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
10.12
-4.32
-0.40
-14.60
0.61
87.23
114.81
111.85
108.01
133.22
Share Capital
13.30
13.30
13.28
13.28
13.28
13.28
13.28
13.20
13.20
13.20
Total Reserves
-3.47
-17.62
-13.68
-27.88
-12.66
73.95
101.54
98.65
93.16
118.37
Non-Current Liabilities
1.12
3.91
5.66
18.61
1.52
1.75
1.88
124.70
23.70
30.16
Secured Loans
0.07
2.09
4.00
17.13
0.14
0.25
0.30
68.79
13.88
30.51
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
56.00
10.00
0.00
Long Term Provisions
1.94
1.81
1.62
1.44
1.46
1.63
1.63
0.00
0.00
0.00
Current Liabilities
9.55
22.84
197.53
237.21
279.51
150.29
127.46
20.71
15.31
36.80
Trade Payables
0.34
0.55
91.42
105.32
108.88
0.18
0.12
7.29
9.04
10.16
Other Current Liabilities
2.98
5.81
22.98
39.14
68.89
42.23
27.91
10.62
5.18
19.69
Short Term Borrowings
5.87
12.85
82.92
92.61
101.58
107.58
99.18
0.00
0.00
0.00
Short Term Provisions
0.35
3.64
0.20
0.14
0.16
0.31
0.26
2.80
1.09
6.95
Total Liabilities
20.79
22.43
202.79
241.22
281.64
239.30
244.17
257.26
147.02
200.18
Net Block
2.86
2.91
3.06
4.59
5.38
5.94
5.37
5.19
5.66
6.29
Gross Block
3.13
3.04
6.68
7.65
8.35
8.47
8.11
7.49
13.58
14.44
Accumulated Depreciation
0.28
0.13
3.62
3.06
2.97
2.53
2.74
2.30
7.92
8.16
Non Current Assets
8.75
7.91
57.83
71.09
91.17
131.01
244.18
111.59
22.57
6.29
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.36
1.52
49.23
56.66
74.71
110.08
106.83
106.40
16.91
0.00
Long Term Loans & Adv.
4.53
3.47
5.52
9.80
10.16
13.77
7.55
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.02
0.03
0.92
1.22
0.13
0.00
0.00
0.00
Current Assets
12.04
14.52
144.95
170.14
190.46
108.29
124.29
145.68
124.44
193.88
Current Investments
0.28
0.37
0.18
0.18
0.20
10.94
3.29
12.72
5.97
50.37
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.30
4.29
123.06
123.54
129.26
31.65
25.10
20.11
10.67
43.86
Cash & Bank
5.36
7.21
4.67
3.25
4.74
21.73
24.06
21.87
5.40
19.82
Other Current Assets
5.10
1.59
4.26
4.78
56.27
43.95
71.83
90.98
102.41
79.83
Short Term Loans & Adv.
3.58
1.07
12.78
38.39
51.58
23.94
28.62
88.74
102.00
79.61
Net Current Assets
2.49
-8.32
-52.58
-67.07
-89.04
-42.00
-3.17
124.97
109.14
157.08
Total Assets
20.79
22.43
202.78
241.23
281.63
239.30
368.47
257.28
147.02
200.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
6.51
7.44
-0.35
-13.91
-40.42
41.00
22.15
4.78
-14.87
-67.38
PBT
16.95
18.94
14.83
-15.08
-86.41
-25.48
4.07
7.56
-24.70
40.71
Adjustment
-0.77
-5.81
-8.12
18.57
30.35
36.61
9.02
-6.49
23.14
-24.32
Changes in Working Capital
-1.66
-4.88
-6.87
-17.19
17.62
32.36
12.67
6.20
-13.00
-76.19
Cash after chg. in Working capital
14.52
8.25
-0.15
-13.70
-38.44
43.49
25.76
7.27
-14.56
-59.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.01
-0.81
-0.20
-0.22
-1.98
-2.49
-3.61
-2.49
-0.30
-7.58
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
0.33
20.45
8.87
6.93
39.30
-34.04
15.42
-82.88
10.90
14.65
Net Fixed Assets
-0.02
2.42
0.98
-0.02
-0.09
-0.56
-0.01
0.01
0.42
-1.10
Net Investments
0.00
38.22
3.12
-3.74
30.59
7.44
-4.44
-37.57
28.55
-19.85
Others
0.35
-20.19
4.77
10.69
8.80
-40.92
19.87
-45.32
-18.07
35.60
Cash from Financing Activity
-8.69
-25.32
-7.10
5.50
-19.63
-5.53
-35.38
94.57
-10.45
66.62
Net Cash Inflow / Outflow
-1.85
2.57
1.42
-1.49
-20.74
1.43
2.19
16.47
-14.42
13.88
Opening Cash & Equivalents
7.21
4.64
3.25
4.74
25.48
24.06
21.87
5.40
19.82
5.94
Closing Cash & Equivalent
5.36
7.21
4.67
3.25
4.74
25.48
24.06
21.87
5.40
19.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
3.69
-1.64
-0.17
-5.53
0.22
32.93
43.35
42.47
40.38
49.95
ROA
66.20%
11.91%
6.39%
-5.82%
-33.29%
-11.41%
1.19%
1.87%
-14.53%
24.32%
ROE
527.23%
0.00%
0.00%
0.00%
-197.59%
-27.31%
2.63%
3.46%
-21.21%
37.07%
ROCE
111.73%
38.28%
16.15%
-12.56%
-49.45%
-5.61%
8.23%
7.54%
-15.72%
37.70%
Fixed Asset Turnover
7.49
3.49
1.45
0.34
2.12
2.61
3.15
2.79
0.43
5.94
Receivable days
44.10
1370.76
4325.05
0.00
1649.04
477.87
335.74
191.02
1667.40
136.28
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
31.89
7671.00
0.00
9992.62
2245.21
7.04
178.94
475.10
450.69
283.68
Cash Conversion Cycle
12.21
-6300.24
4325.05
-9992.62
-596.17
470.83
156.80
-284.08
1216.71
-147.40
Total Debt/Equity
0.81
-3.93
-219.97
-7.52
165.83
1.24
0.87
1.12
0.22
0.23
Interest Cover
918.11
872.55
1878.59
-4.66
-5.74
-0.82
1.28
2.19
-15.93
29.67

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.