Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Mining & Minerals

Rating :
63/99

BSE: 533022 | NSE: 20MICRONS

37.95
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  38.00
  •  39.00
  •  37.60
  •  37.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15825
  •  6.02
  •  49.50
  •  30.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 132.68
  • 5.71
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 240.76
  • N/A
  • 0.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.03%
  • 16.98%
  • 30.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.61%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.45
  • 6.82
  • 6.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 21.41
  • 4.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.52
  • -
  • 18.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.83
  • 8.54
  • 8.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.29
  • 1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 5.88
  • 5.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
137.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
118.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
19.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
14.33%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
5.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
12.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
8.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.14%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.40
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
479.67
427.09
394.09
359.55
358.08
329.17
313.66
302.29
255.30
180.24
Net Sales Growth
-
12.31%
8.37%
9.61%
0.41%
8.78%
4.94%
3.76%
18.41%
41.64%
 
Cost Of Goods Sold
-
228.16
199.19
184.93
170.48
190.37
165.90
156.89
157.00
136.22
89.94
Gross Profit
-
251.51
227.91
209.15
189.08
167.71
163.27
156.77
145.30
119.08
90.30
GP Margin
-
52.43%
53.36%
53.07%
52.59%
46.84%
49.60%
49.98%
48.07%
46.64%
50.10%
Total Expenditure
-
410.77
367.42
338.69
313.39
328.14
298.98
274.99
266.18
228.78
160.17
Power & Fuel Cost
-
42.26
40.78
39.27
35.38
33.15
35.48
25.97
23.18
17.82
16.15
% Of Sales
-
8.81%
9.55%
9.96%
9.84%
9.26%
10.78%
8.28%
7.67%
6.98%
8.96%
Employee Cost
-
44.81
38.70
34.38
31.31
27.98
25.35
23.57
21.05
18.63
15.63
% Of Sales
-
9.34%
9.06%
8.72%
8.71%
7.81%
7.70%
7.51%
6.96%
7.30%
8.67%
Manufacturing Exp.
-
13.90
13.91
10.88
12.05
10.81
9.41
9.63
7.62
7.72
5.69
% Of Sales
-
2.90%
3.26%
2.76%
3.35%
3.02%
2.86%
3.07%
2.52%
3.02%
3.16%
General & Admin Exp.
-
16.05
15.18
16.49
14.73
14.28
13.10
13.53
11.85
8.87
7.32
% Of Sales
-
3.35%
3.55%
4.18%
4.10%
3.99%
3.98%
4.31%
3.92%
3.47%
4.06%
Selling & Distn. Exp.
-
62.13
56.45
49.82
47.36
49.36
47.08
42.03
42.21
36.77
22.98
% Of Sales
-
12.95%
13.22%
12.64%
13.17%
13.78%
14.30%
13.40%
13.96%
14.40%
12.75%
Miscellaneous Exp.
-
3.44
3.21
2.91
2.09
2.20
2.66
3.36
3.27
2.75
22.98
% Of Sales
-
0.72%
0.75%
0.74%
0.58%
0.61%
0.81%
1.07%
1.08%
1.08%
1.37%
EBITDA
-
68.90
59.67
55.40
46.16
29.94
30.19
38.67
36.11
26.52
20.07
EBITDA Margin
-
14.36%
13.97%
14.06%
12.84%
8.36%
9.17%
12.33%
11.95%
10.39%
11.14%
Other Income
-
1.93
2.58
1.83
3.77
4.40
3.78
3.70
2.13
1.90
1.86
Interest
-
21.90
22.37
23.89
25.22
26.74
23.83
17.81
15.78
11.32
8.10
Depreciation
-
10.47
10.34
10.23
10.22
10.54
10.89
8.42
6.93
5.82
4.81
PBT
-
38.46
29.55
23.10
14.50
-2.94
-0.74
16.14
15.53
11.28
9.03
Tax
-
13.51
9.11
7.18
3.44
-0.45
0.38
2.84
4.50
4.39
3.04
Tax Rate
-
35.13%
32.49%
31.08%
23.72%
15.31%
-19.69%
37.27%
28.98%
40.31%
33.67%
PAT
-
24.90
18.84
15.84
10.99
-2.50
-2.31
4.78
11.04
6.50
5.99
PAT before Minority Interest
-
24.95
18.93
15.92
11.06
-2.49
-2.31
4.78
11.04
6.50
5.99
Minority Interest
-
-0.05
-0.09
-0.08
-0.07
-0.01
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.19%
4.41%
4.02%
3.06%
-0.70%
-0.70%
1.52%
3.65%
2.55%
3.32%
PAT Growth
-
32.17%
18.94%
44.13%
-
-
-
-56.70%
69.85%
8.51%
 
Unadjusted EPS
-
7.06
5.34
4.49
3.14
-0.74
-0.71
1.51
3.85
4.53
4.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
166.22
143.45
124.78
87.33
71.05
74.10
69.15
57.79
44.52
40.47
Share Capital
17.64
17.64
17.64
17.64
16.91
16.91
15.83
14.33
14.33
14.33
Total Reserves
148.58
125.81
107.14
69.69
54.14
57.20
53.32
38.30
30.19
26.14
Non-Current Liabilities
74.54
82.31
85.12
87.66
96.25
79.15
87.85
70.85
40.75
97.43
Secured Loans
31.05
47.06
56.72
67.07
75.36
52.17
57.97
48.82
21.69
74.45
Unsecured Loans
14.61
11.09
7.38
5.32
6.92
11.89
14.74
9.96
7.71
12.90
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Current Liabilities
191.42
171.18
167.10
169.54
174.19
183.49
145.35
146.63
130.47
22.65
Trade Payables
66.57
61.46
53.30
55.15
71.86
50.83
32.83
28.93
26.64
18.48
Other Current Liabilities
28.29
25.22
22.99
26.01
21.29
38.94
30.81
27.80
31.96
2.34
Short Term Borrowings
63.84
61.12
74.44
76.12
72.01
84.17
71.03
79.64
66.35
0.00
Short Term Provisions
32.72
23.38
16.38
12.26
9.03
9.55
10.69
10.26
5.52
1.83
Total Liabilities
432.92
397.57
378.06
345.12
341.58
336.82
302.43
275.35
215.82
160.63
Net Block
194.99
184.90
177.00
151.17
151.32
157.65
151.86
84.29
78.16
65.34
Gross Block
301.72
282.16
264.81
231.47
221.94
218.34
202.96
127.56
116.86
99.04
Accumulated Depreciation
106.72
97.26
87.81
80.30
70.63
60.69
51.10
43.27
38.70
33.70
Non Current Assets
216.24
210.04
204.67
171.77
175.55
186.57
174.61
141.25
104.17
71.90
Capital Work in Progress
4.00
8.05
7.07
4.31
6.96
9.46
3.81
37.11
4.79
5.87
Non Current Investment
2.41
3.40
1.83
0.69
0.69
0.69
0.69
0.69
0.69
0.69
Long Term Loans & Adv.
14.29
13.69
18.55
15.23
15.90
18.75
18.22
19.12
20.52
0.00
Other Non Current Assets
0.54
0.00
0.21
0.37
0.69
0.02
0.03
0.04
0.00
0.00
Current Assets
216.68
187.53
173.40
173.35
166.02
150.26
127.82
134.11
111.61
88.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
83.63
72.23
67.56
70.21
65.81
60.82
47.52
52.63
43.09
35.39
Sundry Debtors
69.61
66.48
59.85
55.98
49.55
58.29
52.55
52.77
45.88
30.96
Cash & Bank
10.74
8.77
10.27
9.40
18.39
9.20
6.39
9.15
11.20
7.38
Other Current Assets
52.70
3.95
2.42
1.19
32.27
21.95
21.36
19.56
11.43
14.93
Short Term Loans & Adv.
50.94
36.08
33.29
36.58
30.54
20.58
20.08
18.57
10.64
13.94
Net Current Assets
25.26
16.35
6.29
3.81
-8.17
-33.23
-17.53
-12.53
-18.86
66.00
Total Assets
432.92
397.57
378.07
345.12
341.57
336.83
302.43
275.36
215.83
160.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
53.34
60.57
44.47
25.43
30.29
36.73
44.58
12.74
0.24
2.13
PBT
38.46
28.04
23.10
14.50
-2.94
-1.93
7.62
15.53
10.89
9.03
Adjustment
32.13
32.11
33.66
35.34
35.98
34.08
25.53
21.38
16.45
13.84
Changes in Working Capital
-8.76
6.01
-6.17
-22.95
-1.50
6.05
12.68
-20.97
-25.18
-18.97
Cash after chg. in Working capital
61.83
66.16
50.59
26.89
31.55
38.20
45.83
15.95
2.15
3.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.49
-5.59
-6.12
-1.46
-1.25
-1.47
-1.26
-3.21
-1.91
-1.76
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
-18.80
-18.31
-8.63
-5.64
-3.59
-21.43
-38.84
-44.15
-16.74
-17.77
Net Fixed Assets
-13.73
-17.11
-27.13
-1.44
-2.29
-23.48
-40.21
-37.60
-14.58
-13.02
Net Investments
1.08
-2.15
-12.16
0.00
0.00
0.00
0.00
-0.19
0.00
-6.28
Others
-6.15
0.95
30.66
-4.20
-1.30
2.05
1.37
-6.36
-2.16
1.53
Cash from Financing Activity
-32.72
-43.58
-33.62
-25.91
-20.68
-14.19
-7.14
29.55
20.04
17.90
Net Cash Inflow / Outflow
1.82
-1.31
2.22
-6.12
6.02
1.11
-1.40
-1.86
3.54
2.26
Opening Cash & Equivalents
5.19
6.51
4.29
10.36
4.34
3.22
4.63
10.91
7.37
5.04
Closing Cash & Equivalent
7.08
5.19
6.51
4.24
10.36
4.34
3.22
9.05
10.91
7.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
47.11
40.65
35.36
24.75
21.01
21.91
21.84
18.36
15.52
14.09
ROA
6.01%
4.88%
4.40%
3.22%
-0.73%
-0.72%
1.65%
4.49%
3.45%
4.29%
ROE
16.12%
14.11%
15.01%
13.97%
-3.43%
-3.22%
7.84%
22.74%
15.31%
15.80%
ROCE
21.59%
18.39%
17.92%
16.33%
9.79%
9.04%
11.29%
16.43%
15.18%
15.44%
Fixed Asset Turnover
1.64
1.58
1.65
1.65
1.69
1.62
1.96
2.52
2.42
2.08
Receivable days
51.78
53.44
51.60
51.40
52.93
59.24
59.29
58.57
53.68
52.72
Inventory Days
59.30
59.14
61.38
66.26
62.15
57.90
56.38
56.82
54.83
52.92
Payable days
57.17
57.61
60.32
74.74
68.52
50.67
41.41
38.63
36.93
38.10
Cash Conversion Cycle
53.91
54.97
52.66
42.92
46.55
66.47
74.26
76.76
71.57
67.54
Total Debt/Equity
0.71
0.91
1.20
1.87
2.32
2.38
2.38
3.01
2.71
2.16
Interest Cover
2.76
2.25
1.97
1.58
0.89
0.92
1.43
1.98
1.96
2.12

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.