Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Electronics - Components

Rating :
N/A

BSE: 532788 | NSE: XLENERGY

1.00
0.05 (5.26%)
20-Nov-2018 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.90
  •  1.00
  •  0.90
  •  0.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  435
  •  0.00
  •  5.00
  •  0.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2.14
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 804.54
  • N/A
  • -0.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 22.23%
  • 10.84%
  • 63.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -26.24
  • 10.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.65
  • 2.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -22.06
  • -12.70

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.01
  • -0.02
  • -0.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -131.57
  • -232.02
  • -388.12

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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Dec 09
Jun 08
Net Sales
-
1.46
2.86
7.75
7.92
11.17
31.66
176.45
434.62
654.02
Net Sales Growth
-
-48.95%
-63.10%
-2.15%
-29.10%
-64.72%
-82.06%
-59.40%
-33.55%
 
Cost Of Goods Sold
-
1.12
0.17
1.39
2.07
6.31
25.87
243.21
405.65
543.74
Gross Profit
-
0.35
2.69
6.37
5.86
4.87
5.78
-66.76
28.96
110.28
GP Margin
-
23.97%
94.06%
82.19%
73.99%
43.60%
18.26%
-37.84%
6.66%
16.86%
Total Expenditure
-
3.17
2.84
5.33
5.52
14.96
40.50
280.06
485.28
581.90
Power & Fuel Cost
-
0.14
0.26
0.26
0.10
0.33
0.62
0.89
0.00
0.00
% Of Sales
-
9.59%
9.09%
3.35%
1.26%
2.95%
1.96%
0.50%
0%
0%
Employee Cost
-
0.19
0.17
0.12
0.42
3.22
6.51
9.45
11.26
7.24
% Of Sales
-
13.01%
5.94%
1.55%
5.30%
28.83%
20.56%
5.36%
2.59%
1.11%
Manufacturing Exp.
-
0.19
0.13
0.42
0.25
0.00
0.28
0.92
6.90
5.49
% Of Sales
-
13.01%
4.55%
5.42%
3.16%
0%
0.88%
0.52%
1.59%
0.84%
General & Admin Exp.
-
0.94
1.64
2.52
2.00
4.39
5.66
16.38
24.77
10.81
% Of Sales
-
64.38%
57.34%
32.52%
25.25%
39.30%
17.88%
9.28%
5.70%
1.65%
Selling & Distn. Exp.
-
0.00
0.00
0.13
0.11
0.24
1.08
8.62
8.23
13.94
% Of Sales
-
0%
0%
1.68%
1.39%
2.15%
3.41%
4.89%
1.89%
2.13%
Miscellaneous Exp.
-
0.58
0.46
0.49
0.58
0.47
0.49
0.59
28.47
0.68
% Of Sales
-
39.73%
16.08%
6.32%
7.32%
4.21%
1.55%
0.33%
6.55%
0.10%
EBITDA
-
-1.71
0.02
2.42
2.40
-3.79
-8.84
-103.61
-50.66
72.12
EBITDA Margin
-
-117.12%
0.70%
31.23%
30.30%
-33.93%
-27.92%
-58.72%
-11.66%
11.03%
Other Income
-
0.08
0.08
0.14
0.11
0.34
0.26
0.88
1.95
2.52
Interest
-
0.05
0.13
0.34
0.13
0.36
10.58
80.97
103.91
25.96
Depreciation
-
0.31
4.71
4.94
7.75
6.89
5.89
11.33
6.69
2.13
PBT
-
-1.98
-4.73
-2.72
-5.38
-10.70
-25.06
-195.02
-159.32
46.54
Tax
-
0.00
0.00
0.03
-0.01
-5.43
-11.06
-152.49
8.52
6.39
Tax Rate
-
0.00%
0.00%
-1.10%
0.30%
31.66%
32.24%
55.24%
-2.99%
13.73%
PAT
-
-1.98
-4.73
-2.75
-3.34
-11.71
-23.23
-123.58
-293.23
40.14
PAT before Minority Interest
-
-1.98
-4.73
-2.75
-3.34
-11.71
-23.23
-123.58
-293.23
40.14
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-135.62%
-165.38%
-35.48%
-42.17%
-104.83%
-73.37%
-70.04%
-67.47%
6.14%
PAT Growth
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
-0.87
-2.08
-1.21
-1.47
-5.14
-10.20
-54.26
-141.14
21.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Dec 09
Jun 08
Shareholder's Funds
39.24
46.59
15.75
3.64
6.98
18.69
41.92
29.73
291.12
Share Capital
126.55
126.55
126.55
126.55
126.55
126.55
126.55
20.77
18.79
Total Reserves
-87.31
-79.97
-110.81
-122.92
-119.58
-107.86
-84.63
8.95
266.95
Non-Current Liabilities
-118.61
-119.10
-118.25
274.53
283.07
450.51
551.57
969.99
382.13
Secured Loans
0.00
0.00
0.00
398.05
398.08
560.25
653.24
891.47
291.30
Unsecured Loans
19.02
19.02
19.02
15.10
23.36
22.65
19.02
70.78
86.98
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
894.54
900.30
900.75
505.94
526.23
366.02
280.56
53.30
44.75
Trade Payables
6.47
6.80
7.64
9.23
9.94
10.36
34.07
24.49
24.69
Other Current Liabilities
2.06
2.98
4.14
446.73
465.72
300.62
191.91
13.95
6.68
Short Term Borrowings
883.33
886.92
888.34
44.78
45.02
47.86
45.55
0.00
0.00
Short Term Provisions
2.68
3.61
0.63
5.19
5.54
7.18
9.04
14.86
13.37
Total Liabilities
815.17
827.79
798.25
784.11
816.28
835.27
874.05
1,053.02
718.00
Net Block
144.96
150.65
146.98
155.57
106.18
112.90
117.43
110.50
43.22
Gross Block
205.65
211.26
202.87
206.52
149.65
149.66
148.30
130.04
56.08
Accumulated Depreciation
60.69
60.61
55.89
50.95
43.47
36.76
30.87
19.54
12.86
Non Current Assets
571.20
577.33
575.38
582.75
596.88
601.94
596.15
495.61
260.66
Capital Work in Progress
242.03
242.02
242.55
242.54
317.64
317.62
306.31
385.11
217.44
Non Current Investment
0.05
0.05
0.05
0.05
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
184.16
184.61
185.81
184.58
173.07
171.42
172.40
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
243.97
249.88
221.82
199.85
207.95
221.53
268.63
550.02
452.86
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
76.07
77.18
77.36
78.74
80.80
92.58
103.28
233.54
55.75
Sundry Debtors
155.61
156.52
130.48
102.04
107.14
108.59
123.45
192.59
224.29
Cash & Bank
1.55
5.14
2.66
2.55
2.80
2.84
13.04
9.31
40.89
Other Current Assets
10.74
2.18
2.19
2.96
17.21
17.52
28.87
114.59
131.92
Short Term Loans & Adv.
8.59
8.85
9.14
13.55
14.27
14.62
25.99
113.35
131.76
Net Current Assets
-650.57
-650.42
-678.93
-306.09
-318.28
-144.49
-11.92
496.72
408.11
Total Assets
815.17
827.79
798.24
784.10
816.28
835.28
874.05
1,053.02
718.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Dec 09
Cash From Operating Activity
-5.86
10.82
-5.38
9.53
-2.26
-16.61
-55.75
-244.30
PBT
-1.98
-4.73
-2.72
-5.38
-10.70
-25.06
-258.89
-159.32
Adjustment
0.85
5.16
5.47
8.38
7.60
16.74
92.09
109.59
Changes in Working Capital
0.15
-24.60
-24.13
4.63
7.65
11.56
209.63
-0.44
Cash after chg. in Working capital
-0.98
-24.18
-21.38
7.62
4.55
3.24
42.83
-50.16
Interest Paid
-0.03
-0.07
-0.21
-0.13
0.00
0.00
0.00
0.00
Tax Paid
0.52
-0.52
-0.03
0.01
-0.01
-0.03
-0.43
-4.62
Other Direct Exp. Paid
0.00
0.00
1.38
0.00
0.00
0.00
0.00
-0.42
Extra & Other Items
-5.37
35.58
14.86
2.02
0.00
0.00
0.00
0.00
Cash From Investing Activity
5.94
-6.83
-1.18
16.38
1.67
-14.94
-10.59
-239.93
Net Fixed Assets
47.35
0.52
-0.01
0.38
0.29
-16.65
72.98
Net Investments
23.51
0.00
0.00
15.38
0.00
0.00
0.00
Others
-64.92
-7.35
-1.17
0.62
1.38
1.71
-83.57
Cash from Financing Activity
-3.66
-1.51
6.67
-26.19
0.56
21.34
70.07
452.65
Net Cash Inflow / Outflow
-3.59
2.48
0.11
-0.29
-0.03
-10.21
3.73
-31.58
Opening Cash & Equivalents
5.14
2.66
2.55
2.84
2.84
13.04
9.31
40.89
Closing Cash & Equivalent
1.55
5.14
2.66
2.55
2.80
2.84
13.04
9.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Dec 09
Jun 08
Book Value (Rs.)
-28.34
-25.37
-39.11
-44.63
-47.53
-42.54
-31.23
10.75
149.72
ROA
-0.24%
-0.58%
-0.35%
-0.42%
-1.42%
-2.72%
-12.83%
-33.11%
5.59%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-193.17%
14.27%
ROCE
-0.20%
-0.49%
-0.27%
-0.38%
-1.95%
-2.70%
-20.85%
-21.92%
10.90%
Fixed Asset Turnover
0.01
0.01
0.04
0.04
0.07
0.21
1.27
4.71
11.71
Receivable days
0.00
0.00
5475.13
4820.24
3523.18
1337.67
326.64
173.56
124.70
Inventory Days
0.00
9856.95
3675.57
3676.24
2831.59
1129.15
348.12
120.44
30.99
Payable days
1216.07
475.57
418.25
322.69
215.34
197.50
43.27
18.70
15.67
Cash Conversion Cycle
-1216.07
9381.38
8732.45
8173.78
6139.44
2269.32
631.48
275.29
140.03
Total Debt/Equity
22.99
19.69
61.70
391.23
-192.13
124.91
26.17
43.08
1.35
Interest Cover
-42.60
-36.46
-6.89
-24.02
-46.95
-2.24
-2.41
-1.74
2.79

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.