Nifty
Sensex
:
:
10526.75
34981.02
-73.30 (-0.69%)
-218.78 (-0.62%)

Finance - NBFC

Rating :
53/99

BSE: 533259 | NSE: SASTASUNDR

99.50
-0.10 (-0.10%)
22-Nov-2018 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  98.00
  •  101.00
  •  98.00
  •  99.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  756
  •  0.75
  •  143.70
  •  76.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 322.08
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 321.32
  • N/A
  • 2.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.38%
  • 9.30%
  • 9.45%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.13
  • 42.90
  • 22.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.67
  • -13.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 12.92
  • -31.28

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 1.18
  • 1.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.85
  • -6.89
  • -12.38

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
53.85
35.81
50.38%
49.74
38.41
29.50%
46.67
34.40
35.67%
43.74
31.72
37.89%
Expenses
60.52
38.83
55.86%
56.18
43.90
27.97%
51.75
40.81
26.81%
45.05
37.48
20.20%
EBITDA
-6.67
-3.02
-
-6.44
-5.49
-
-5.08
-6.41
-
-1.31
-5.76
-
EBIDTM
-12.39%
-8.44%
-12.94%
-14.30%
-10.89%
-18.63%
-3.00%
-18.15%
Other Income
0.95
0.66
43.94%
0.20
0.81
-75.31%
0.54
2.59
-79.15%
0.65
0.57
14.04%
Interest
0.53
0.00
0.00
0.37
0.92
-59.78%
0.18
1.14
-84.21%
0.07
0.80
-91.25%
Depreciation
1.56
1.33
17.29%
1.49
1.58
-5.70%
1.46
1.92
-23.96%
1.37
1.69
-18.93%
PBT
-7.81
-3.70
-
-8.10
-7.18
-
-5.14
-6.88
-
3.39
-7.68
-
Tax
0.22
0.18
22.22%
0.18
0.17
5.88%
0.09
0.22
-59.09%
1.93
0.03
6,333.33%
PAT
-8.03
-3.88
-
-8.28
-7.35
-
-5.23
-7.10
-
1.46
-7.70
-
PATM
-14.90%
-10.82%
-16.64%
-19.13%
-11.22%
-20.63%
3.33%
-24.29%
EPS
-2.18
-0.97
-
-2.34
-2.20
-
-1.33
-2.24
-
0.68
-2.43
-

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
194.00
159.34
132.88
86.24
48.34
26.74
45.06
52.74
75.90
57.09
38.94
Net Sales Growth
38.24%
19.91%
54.08%
78.40%
80.78%
-40.66%
-14.56%
-30.51%
32.95%
46.61%
 
Cost Of Goods Sold
171.99
140.37
108.68
64.02
18.45
0.60
0.00
0.00
0.00
0.00
0.00
Gross Profit
22.01
18.97
24.20
22.22
29.90
26.14
45.06
52.74
75.90
57.09
38.94
GP Margin
11.34%
11.91%
18.21%
25.77%
61.85%
97.76%
100%
100%
100%
100%
100%
Total Expenditure
213.50
174.54
155.14
117.17
62.37
34.75
32.11
29.11
32.22
23.51
23.03
Power & Fuel Cost
-
1.50
1.77
1.65
1.08
0.66
0.00
0.55
0.00
0.31
0.27
% Of Sales
-
0.94%
1.33%
1.91%
2.23%
2.47%
0%
1.04%
0%
0.54%
0.69%
Employee Cost
-
16.23
24.80
29.59
22.50
17.15
15.36
17.42
17.67
11.21
10.06
% Of Sales
-
10.19%
18.66%
34.31%
46.55%
64.14%
34.09%
33.03%
23.28%
19.64%
25.83%
Manufacturing Exp.
-
4.81
9.17
9.03
8.07
5.80
6.45
4.95
3.56
2.70
2.79
% Of Sales
-
3.02%
6.90%
10.47%
16.69%
21.69%
14.31%
9.39%
4.69%
4.73%
7.16%
General & Admin Exp.
-
12.64
11.85
13.83
12.28
10.18
5.24
6.07
9.88
7.63
9.17
% Of Sales
-
7.93%
8.92%
16.04%
25.40%
38.07%
11.63%
11.51%
13.02%
13.36%
23.55%
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.
-
0.48
0.64
0.69
1.08
1.01
5.06
0.66
1.10
1.98
0.00
% Of Sales
-
0.30%
0.48%
0.80%
2.23%
3.78%
11.23%
1.25%
1.45%
3.47%
2.57%
EBITDA
-19.50
-15.20
-22.26
-30.93
-14.03
-8.01
12.95
23.63
43.68
33.58
15.91
EBITDA Margin
-10.05%
-9.54%
-16.75%
-35.87%
-29.02%
-29.96%
28.74%
44.80%
57.55%
58.82%
40.86%
Other Income
2.34
2.62
4.14
2.75
4.15
3.87
2.57
5.23
2.59
1.40
0.03
Interest
1.15
0.76
2.92
1.38
1.00
0.68
1.16
0.52
0.76
1.34
1.48
Depreciation
5.88
5.54
6.92
7.28
5.70
1.88
1.70
6.03
2.56
3.12
3.01
PBT
-17.66
-18.88
-27.95
-36.83
-16.58
-6.70
12.65
22.31
42.95
30.52
11.46
Tax
2.42
2.37
0.62
-0.28
-0.03
-0.36
3.87
7.07
10.17
6.17
2.76
Tax Rate
-13.70%
-19.17%
-2.22%
0.76%
0.20%
5.37%
30.59%
31.69%
23.68%
20.22%
24.08%
PAT
-20.08
-11.88
-28.62
-36.60
-14.90
-6.47
8.77
15.24
32.78
24.35
8.70
PAT before Minority Interest
-16.45
-14.73
-28.57
-36.55
-14.82
-6.34
8.78
15.24
32.78
24.35
8.70
Minority Interest
3.63
2.85
-0.05
-0.05
-0.08
-0.13
-0.01
0.00
0.00
0.00
0.00
PAT Margin
-10.35%
-7.46%
-21.54%
-42.44%
-30.82%
-24.20%
19.46%
28.90%
43.19%
42.65%
22.34%
PAT Growth
0.00%
-
-
-
-
-
-42.45%
-53.51%
34.62%
179.89%
 
Unadjusted EPS
-5.17
-3.73
-9.00
-11.51
-4.69
-2.04
2.58
4.41
12.83
12.53
4.28

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
175.44
194.94
218.03
254.64
269.99
276.46
268.26
257.92
92.50
80.55
Share Capital
31.81
37.12
31.81
31.81
31.81
31.81
31.81
31.81
19.31
20.31
Total Reserves
143.63
157.82
186.22
222.83
238.18
244.65
236.45
226.11
73.19
60.24
Non-Current Liabilities
5.90
12.11
15.17
12.68
11.16
9.40
3.67
3.36
6.12
2.05
Secured Loans
0.00
1.80
2.40
0.00
0.00
0.00
1.65
1.00
4.01
0.38
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.16
5.98
9.03
9.01
8.08
6.91
0.15
0.00
0.00
0.00
Current Liabilities
28.85
48.53
31.35
33.29
51.67
51.26
57.63
42.69
19.70
16.89
Trade Payables
9.30
20.68
6.73
8.34
17.44
8.38
11.23
13.60
1.04
1.39
Other Current Liabilities
5.39
9.16
7.98
8.19
15.90
21.88
25.78
9.37
18.57
15.43
Short Term Borrowings
12.03
18.47
15.79
4.74
0.18
2.91
2.51
0.01
0.00
0.00
Short Term Provisions
2.14
0.22
0.85
12.02
18.15
18.08
18.10
19.71
0.10
0.07
Total Liabilities
238.12
256.01
264.93
300.94
333.07
337.23
329.56
303.97
118.32
99.49
Net Block
117.24
124.79
126.25
137.47
116.86
94.41
18.64
20.96
21.18
24.21
Gross Block
153.32
161.45
157.14
161.99
136.58
113.02
35.45
31.93
31.14
33.68
Accumulated Depreciation
36.09
36.66
30.90
24.52
19.72
18.61
16.81
10.97
9.96
9.47
Non Current Assets
141.48
148.08
175.57
201.38
178.86
164.16
90.62
60.31
32.22
41.21
Capital Work in Progress
1.16
0.00
0.13
3.12
0.00
8.31
5.57
3.17
2.35
1.99
Non Current Investment
18.07
9.05
8.67
18.02
17.99
21.45
44.02
22.61
8.69
15.01
Long Term Loans & Adv.
4.93
13.35
22.02
22.87
34.88
29.73
11.89
8.72
0.00
0.00
Other Non Current Assets
0.08
0.89
18.51
19.89
9.06
10.08
10.50
4.85
0.00
0.00
Current Assets
96.64
107.89
89.31
99.56
154.20
173.08
238.94
243.66
85.17
58.28
Current Investments
27.75
7.48
1.08
3.94
23.18
42.76
0.20
15.46
0.00
0.00
Inventories
28.05
23.83
15.97
17.02
7.16
0.72
0.00
0.00
0.00
0.00
Sundry Debtors
3.93
19.13
8.37
12.44
14.04
7.71
11.94
14.04
8.92
7.70
Cash & Bank
12.80
33.80
12.73
13.11
42.74
27.89
11.76
25.26
20.09
16.09
Other Current Assets
24.11
6.09
15.42
2.57
67.08
94.01
215.03
188.90
56.16
34.49
Short Term Loans & Adv.
23.79
17.57
35.74
50.48
63.51
91.62
214.58
188.02
48.88
34.19
Net Current Assets
67.79
59.36
57.96
66.27
102.53
121.81
181.32
200.97
65.46
41.39
Total Assets
238.12
256.01
264.93
300.94
333.06
337.24
329.56
303.97
118.33
99.49

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
-48.82
-1.88
-11.94
-11.86
35.70
38.12
-3.32
-120.19
12.53
28.62
PBT
-12.36
-27.95
-36.83
-14.85
-6.70
12.65
22.31
42.95
30.52
11.46
Adjustment
5.43
5.79
5.71
1.62
0.75
3.42
3.61
2.30
4.06
4.17
Changes in Working Capital
-41.07
18.85
19.13
2.64
43.37
26.04
-22.84
-156.01
-16.16
15.51
Cash after chg. in Working capital
-48.00
-3.32
-11.99
-10.59
37.42
42.12
3.09
-110.75
18.41
31.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.82
1.43
0.04
-1.27
-1.72
-3.99
-6.41
-9.44
-5.89
-2.52
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
21.19
3.80
-1.06
7.03
-42.16
-8.04
-4.06
-8.29
-4.74
-9.88
Net Fixed Assets
-1.06
0.00
-0.86
-0.05
-0.11
-0.09
-0.51
-0.08
-0.11
-5.07
Net Investments
-41.42
-0.40
2.37
-4.07
13.88
-185.51
0.28
-28.29
4.60
-1.02
Others
63.67
4.20
-2.57
11.15
-55.93
177.56
-3.83
20.08
-9.23
-3.79
Cash from Financing Activity
32.60
5.19
12.94
3.93
-3.38
-18.77
0.56
133.30
-9.91
-14.07
Net Cash Inflow / Outflow
4.98
7.11
-0.06
-0.90
-9.84
11.31
-6.82
4.82
-2.12
4.67
Opening Cash & Equivalents
13.70
6.59
6.66
7.56
17.40
5.59
12.41
7.59
9.72
5.04
Closing Cash & Equivalent
12.17
13.70
6.60
6.66
7.56
17.40
5.59
12.41
7.59
9.71

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.)
55.15
59.60
68.52
80.05
84.87
86.91
84.33
81.08
47.42
39.66
ROA
-5.96%
-10.97%
-12.92%
-4.68%
-1.89%
2.63%
4.81%
15.52%
22.36%
8.22%
ROE
-8.07%
-14.02%
-15.47%
-5.65%
-2.32%
3.22%
5.79%
18.76%
28.29%
11.42%
ROCE
-5.75%
-11.07%
-14.29%
-5.23%
-2.19%
4.99%
8.57%
24.66%
36.10%
15.47%
Fixed Asset Turnover
1.01
0.83
0.54
0.32
0.21
0.61
1.57
2.41
1.76
1.34
Receivable days
26.41
37.77
44.03
99.95
148.42
79.59
89.93
55.22
53.13
144.11
Inventory Days
59.42
54.67
69.83
91.29
53.77
5.83
0.00
0.00
0.00
0.00
Payable days
31.43
31.44
24.10
71.58
170.77
145.60
156.12
109.92
24.14
52.43
Cash Conversion Cycle
54.40
61.00
89.76
119.66
31.41
-60.17
-66.19
-54.70
29.00
91.69
Total Debt/Equity
0.07
0.11
0.09
0.02
0.00
0.01
0.02
0.00
0.04
0.00
Interest Cover
-15.25
-8.58
-25.73
-13.89
-8.92
11.91
43.93
57.32
23.75
8.72

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.