Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Finance - Stock Broking

Rating :
24/99

BSE: 531723 | NSE: STAMPEDE

1.85
0.05 (2.78%)
21-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1.85
  •  1.85
  •  1.80
  •  1.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1270486
  •  23.50
  •  19.10
  •  1.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53.53
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62.79
  • N/A
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 17.28%
  • 0.00%
  • 44.47%
  • FII
  • DII
  • Others
  • 0.37%
  • 0.04%
  • 37.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 57.20
  • 5.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.18
  • 2.51
  • -36.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.07
  • 162.71
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 16.44
  • 10.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.39
  • 6.09
  • 3.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 16.51
  • 9.53

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
55.60
26.68
108.40%
82.15
87.40
-6.01%
98.39
149.44
-34.16%
20.39
87.23
-76.63%
Expenses
55.93
24.04
132.65%
81.83
78.06
4.83%
99.55
132.49
-24.86%
20.39
69.32
-70.59%
EBITDA
-0.33
2.64
-
0.32
9.34
-96.57%
-1.17
16.95
-
0.00
17.90
-100.00%
EBIDTM
-0.60%
9.91%
0.39%
10.69%
-1.19%
11.34%
-0.01%
20.53%
Other Income
-0.03
0.49
-
0.00
0.01
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Interest
-0.02
0.00
-
0.52
0.00
0.00
0.86
-0.01
-
-0.01
0.00
-
Depreciation
4.63
3.72
24.46%
4.30
7.93
-45.78%
13.55
7.51
80.43%
3.59
7.42
-51.62%
PBT
-4.98
-0.59
-
-4.50
1.42
-
-15.58
9.45
-
-3.58
10.49
-
Tax
0.05
-0.80
-
-1.38
-2.07
-
0.92
6.10
-84.92%
-0.15
4.33
-
PAT
-5.02
0.20
-
-3.11
3.49
-
-16.49
3.35
-
-3.44
6.16
-
PATM
-9.04%
0.76%
-3.79%
3.99%
-16.76%
2.24%
-16.86%
7.06%
EPS
-0.18
0.05
-
-0.43
0.11
-
-1.91
0.06
-
-0.06
0.27
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
256.53
230.10
385.47
195.14
74.17
23.97
37.66
Net Sales Growth
-26.86%
-40.31%
97.54%
163.10%
209.43%
-36.35%
 
Cost Of Goods Sold
0.00
213.28
274.66
108.51
49.25
0.00
0.00
Gross Profit
256.53
16.81
110.81
86.62
24.92
23.97
37.66
GP Margin
100.00%
7.31%
28.75%
44.39%
33.60%
100%
100%
Total Expenditure
257.70
221.88
293.12
113.11
53.50
16.71
26.87
Power & Fuel Cost
-
0.13
0.09
0.09
0.11
0.09
0.07
% Of Sales
-
0.06%
0.02%
0.05%
0.15%
0.38%
0.19%
Employee Cost
-
1.41
3.09
2.24
2.03
2.17
2.00
% Of Sales
-
0.61%
0.80%
1.15%
2.74%
9.05%
5.31%
Manufacturing Exp.
-
1.03
1.14
0.64
0.97
10.24
21.88
% Of Sales
-
0.45%
0.30%
0.33%
1.31%
42.72%
58.10%
General & Admin Exp.
-
1.50
1.31
1.48
0.84
4.04
2.91
% Of Sales
-
0.65%
0.34%
0.76%
1.13%
16.85%
7.73%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4.65
12.93
0.23
0.42
0.27
0.07
% Of Sales
-
2.02%
3.35%
0.12%
0.57%
1.13%
0.19%
EBITDA
-1.18
8.22
92.35
82.03
20.67
7.26
10.79
EBITDA Margin
-0.46%
3.57%
23.96%
42.04%
27.87%
30.29%
28.65%
Other Income
-0.03
3.24
0.22
0.30
0.51
0.78
0.23
Interest
1.35
0.99
0.18
0.17
0.00
0.00
0.13
Depreciation
26.07
28.80
28.13
15.45
4.76
3.21
3.03
PBT
-28.64
-18.33
64.26
66.71
16.41
4.83
7.86
Tax
-0.56
-2.09
16.32
0.35
1.88
-0.87
-0.24
Tax Rate
1.96%
11.40%
25.40%
0.52%
11.46%
85.29%
-3.05%
PAT
-28.06
-18.77
33.20
66.35
14.53
-0.15
8.10
PAT before Minority Interest
-28.06
-16.24
47.94
66.35
14.53
-0.15
8.10
Minority Interest
0.00
-2.53
-14.74
0.00
0.00
0.00
0.00
PAT Margin
-10.94%
-8.16%
8.61%
34.00%
19.59%
-0.63%
21.51%
PAT Growth
-312.58%
-
-49.96%
356.64%
-
-
 
Unadjusted EPS
-2.58
-1.85
1.38
2.91
6.82
-0.07
3.92

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
70.89
164.84
141.23
72.33
24.39
22.90
Share Capital
28.63
28.63
22.81
22.81
21.00
20.65
Total Reserves
42.26
136.22
118.42
49.52
3.39
2.25
Non-Current Liabilities
111.26
33.11
0.38
0.16
-1.75
-0.88
Secured Loans
95.67
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
12.01
17.17
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
25.44
66.39
12.86
7.75
13.63
5.16
Trade Payables
22.38
64.93
10.00
1.69
11.60
0.77
Other Current Liabilities
2.97
0.74
0.97
2.48
0.76
3.21
Short Term Borrowings
0.00
0.00
1.15
2.92
0.00
0.00
Short Term Provisions
0.09
0.73
0.74
0.67
1.26
1.19
Total Liabilities
207.59
285.14
154.47
80.24
36.27
27.18
Net Block
41.35
101.86
92.10
41.35
11.47
13.76
Gross Block
100.74
156.59
119.70
53.20
18.56
19.01
Accumulated Depreciation
59.39
54.73
27.60
11.85
7.09
5.25
Non Current Assets
57.53
108.04
92.10
41.35
11.47
13.76
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
15.16
5.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.02
1.18
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
150.06
177.10
62.38
38.89
24.80
13.42
Current Investments
0.14
0.14
0.18
3.13
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
44.15
139.65
42.54
22.75
17.88
7.72
Cash & Bank
98.42
24.21
3.73
8.53
0.66
0.82
Other Current Assets
7.35
0.27
0.14
0.46
6.25
4.88
Short Term Loans & Adv.
6.50
12.84
15.79
4.02
6.16
4.81
Net Current Assets
124.62
110.71
49.52
31.14
11.17
8.25
Total Assets
207.59
285.14
154.48
80.24
36.27
27.18

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
8.63
48.23
59.10
9.35
4.93
3.97
PBT
-18.33
64.26
66.71
16.41
-1.02
7.86
Adjustment
31.27
40.64
15.46
4.89
9.00
3.08
Changes in Working Capital
-3.64
-56.35
-22.94
-10.69
-3.02
-6.82
Cash after chg. in Working capital
9.30
48.55
59.23
10.61
4.96
4.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.67
-0.33
-0.14
-1.26
-0.03
-0.16
Other Direct Exp. Paid
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
Cash From Investing Activity
-24.10
-44.16
-62.09
-37.65
-6.79
-3.89
Net Fixed Assets
0.00
-0.05
-0.17
-9.25
1.32
Net Investments
0.00
-7.89
-2.65
-20.24
-4.99
Others
-24.10
-36.22
-59.27
-8.16
-3.12
Cash from Financing Activity
89.68
16.41
-1.80
36.17
1.71
-0.13
Net Cash Inflow / Outflow
74.21
20.48
-4.79
7.86
-0.15
-0.04
Opening Cash & Equivalents
24.21
3.73
8.53
0.66
0.82
0.86
Closing Cash & Equivalent
98.42
24.21
3.73
8.53
0.66
0.82

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
2.48
5.76
6.19
3.17
1.16
1.11
ROA
-6.59%
21.81%
56.54%
24.94%
-0.47%
29.82%
ROE
-13.78%
31.33%
62.14%
30.04%
-0.63%
35.40%
ROCE
-9.62%
39.73%
61.46%
32.95%
-4.31%
34.90%
Fixed Asset Turnover
1.79
2.79
2.26
2.07
1.28
1.98
Receivable days
145.78
86.25
61.06
99.95
194.87
74.80
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
65.13
44.53
16.80
42.46
143.76
10.39
Cash Conversion Cycle
80.65
41.72
44.25
57.49
51.11
64.42
Total Debt/Equity
1.52
0.10
0.01
0.04
0.00
0.00
Interest Cover
-17.53
352.43
402.34
3679.76
-1384.47
63.91

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.