Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Mining & Minerals

Rating :
46/99

BSE: 533022 | NSE: 20MICRONS

27.85
22-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  28.00
  •  28.50
  •  27.50
  •  28.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  37547
  •  10.50
  •  41.00
  •  19.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 99.16
  • 6.06
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 203.17
  • N/A
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.83%
  • 15.49%
  • 30.15%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 8.04
  • 7.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.53
  • 7.39
  • 1.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.01
  • 17.02
  • 8.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.76
  • 7.81
  • 6.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 1.18
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.73
  • 4.79
  • 4.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
64.21
137.84
-53.42%
128.26
130.21
-1.50%
127.13
111.00
14.53%
136.09
121.25
12.24%
Expenses
65.23
118.08
-44.76%
116.26
112.61
3.24%
110.68
95.68
15.68%
118.36
103.33
14.55%
EBITDA
-1.02
19.76
-
12.00
17.60
-31.82%
16.45
15.32
7.38%
17.73
17.92
-1.06%
EBIDTM
-1.59%
14.33%
14.01%
13.52%
12.94%
13.80%
13.03%
14.78%
Other Income
0.39
0.47
-17.02%
1.57
0.56
180.36%
0.01
-0.07
-
0.61
0.92
-33.70%
Interest
4.21
5.15
-18.25%
5.91
5.53
6.87%
5.10
5.67
-10.05%
5.37
5.32
0.94%
Depreciation
3.34
2.75
21.45%
3.19
2.68
19.03%
3.26
2.76
18.12%
3.31
2.57
28.79%
PBT
-8.18
12.32
-
4.47
9.94
-55.03%
8.11
6.82
18.91%
9.66
10.95
-11.78%
Tax
-8.90
3.86
-
1.14
3.52
-67.61%
2.77
2.42
14.46%
2.61
3.96
-34.09%
PAT
0.72
8.46
-91.49%
3.33
6.42
-48.13%
5.34
4.40
21.36%
7.05
6.99
0.86%
PATM
1.12%
6.14%
7.11%
4.93%
4.20%
3.96%
5.18%
5.76%
EPS
0.20
2.40
-91.67%
0.94
1.82
-48.35%
1.51
1.25
20.80%
2.00
1.98
1.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
455.69
529.32
479.67
427.09
394.09
359.55
358.08
329.17
313.66
302.29
255.30
Net Sales Growth
-8.92%
10.35%
12.31%
8.37%
9.61%
0.41%
8.78%
4.94%
3.76%
18.41%
 
Cost Of Goods Sold
4,816.76
279.71
228.16
199.19
184.93
170.48
190.37
165.90
156.89
157.00
136.22
Gross Profit
-4,361.07
249.61
251.51
227.91
209.15
189.08
167.71
163.27
156.77
145.30
119.08
GP Margin
-957.03%
47.16%
52.43%
53.36%
53.07%
52.59%
46.84%
49.60%
49.98%
48.07%
46.64%
Total Expenditure
410.53
463.39
410.77
367.28
338.69
313.39
328.14
298.98
274.99
266.18
228.78
Power & Fuel Cost
-
36.70
42.26
40.78
39.27
35.38
33.15
35.48
25.97
23.18
17.82
% Of Sales
-
6.93%
8.81%
9.55%
9.96%
9.84%
9.26%
10.78%
8.28%
7.67%
6.98%
Employee Cost
-
46.45
44.81
38.70
34.38
31.31
27.98
25.35
23.57
21.05
18.63
% Of Sales
-
8.78%
9.34%
9.06%
8.72%
8.71%
7.81%
7.70%
7.51%
6.96%
7.30%
Manufacturing Exp.
-
12.66
13.90
13.91
10.88
12.05
10.81
9.41
9.63
7.62
7.72
% Of Sales
-
2.39%
2.90%
3.26%
2.76%
3.35%
3.02%
2.86%
3.07%
2.52%
3.02%
General & Admin Exp.
-
16.18
15.73
15.18
16.49
14.73
14.28
13.10
13.53
11.85
8.87
% Of Sales
-
3.06%
3.28%
3.55%
4.18%
4.10%
3.99%
3.98%
4.31%
3.92%
3.47%
Selling & Distn. Exp.
-
67.57
62.46
56.45
49.82
47.36
49.36
47.08
42.03
42.21
36.77
% Of Sales
-
12.77%
13.02%
13.22%
12.64%
13.17%
13.78%
14.30%
13.40%
13.96%
14.40%
Miscellaneous Exp.
-
4.12
3.44
3.07
2.91
2.09
2.20
2.66
3.36
3.27
36.77
% Of Sales
-
0.78%
0.72%
0.72%
0.74%
0.58%
0.61%
0.81%
1.07%
1.08%
1.08%
EBITDA
45.16
65.93
68.90
59.81
55.40
46.16
29.94
30.19
38.67
36.11
26.52
EBITDA Margin
9.91%
12.46%
14.36%
14.00%
14.06%
12.84%
8.36%
9.17%
12.33%
11.95%
10.39%
Other Income
2.58
2.66
1.93
2.44
1.83
3.77
4.40
3.78
3.70
2.13
1.90
Interest
20.59
21.53
21.90
22.37
23.89
25.22
26.74
23.83
17.81
15.78
11.32
Depreciation
13.10
12.51
10.47
10.34
10.23
10.22
10.54
10.89
8.42
6.93
5.82
PBT
14.06
34.55
38.46
29.55
23.10
14.50
-2.94
-0.74
16.14
15.53
11.28
Tax
-2.38
10.38
13.42
9.11
7.18
3.44
-0.45
0.38
2.84
4.50
4.39
Tax Rate
-16.93%
30.04%
34.89%
32.49%
31.08%
23.72%
15.31%
-19.69%
37.27%
28.98%
40.31%
PAT
16.44
24.12
24.98
18.84
15.84
10.99
-2.50
-2.31
4.78
11.04
6.50
PAT before Minority Interest
16.56
24.18
25.04
18.93
15.92
11.06
-2.49
-2.31
4.78
11.04
6.50
Minority Interest
0.12
-0.06
-0.06
-0.09
-0.08
-0.07
-0.01
0.00
0.00
0.00
0.00
PAT Margin
3.61%
4.56%
5.21%
4.41%
4.02%
3.06%
-0.70%
-0.70%
1.52%
3.65%
2.55%
PAT Growth
-37.42%
-3.44%
32.59%
18.94%
44.13%
-
-
-
-56.70%
69.85%
 
EPS
4.66
6.83
7.08
5.34
4.49
3.11
-0.71
-0.65
1.35
3.13
1.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
187.80
167.46
143.45
124.78
87.33
71.05
74.10
69.15
57.79
44.52
Share Capital
17.64
17.64
17.64
17.64
17.64
16.91
16.91
15.83
14.33
14.33
Total Reserves
170.16
149.81
125.81
107.14
69.69
54.14
57.20
53.32
38.30
30.19
Non-Current Liabilities
73.26
74.71
82.31
85.12
87.66
96.25
79.15
87.85
70.85
40.75
Secured Loans
21.37
31.05
47.06
56.72
67.07
75.36
52.17
57.97
48.82
21.69
Unsecured Loans
17.55
14.61
11.09
7.38
5.32
6.92
11.89
14.74
9.96
7.71
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Current Liabilities
192.93
191.91
171.20
167.10
169.54
174.19
183.49
145.35
146.63
130.47
Trade Payables
87.97
66.57
61.46
53.30
55.15
71.86
50.83
32.83
28.93
26.64
Other Current Liabilities
27.08
28.83
25.24
22.99
26.01
21.29
38.94
30.81
27.80
31.96
Short Term Borrowings
65.36
63.84
61.12
74.44
76.12
72.01
84.17
71.03
79.64
66.35
Short Term Provisions
12.52
32.67
23.38
16.38
12.26
9.03
9.55
10.69
10.26
5.52
Total Liabilities
454.74
434.87
397.59
378.06
345.12
341.58
336.82
302.43
275.35
215.82
Net Block
200.67
194.99
184.90
177.00
151.17
151.32
157.65
151.86
84.29
78.16
Gross Block
319.39
301.72
282.16
264.81
231.47
221.94
218.34
202.96
127.56
116.86
Accumulated Depreciation
118.72
106.72
97.26
87.81
80.30
70.63
60.69
51.10
43.27
38.70
Non Current Assets
227.60
217.70
210.06
204.67
171.77
175.55
186.57
174.61
141.25
104.17
Capital Work in Progress
11.37
4.00
8.05
7.07
4.31
6.96
9.46
3.81
37.11
4.79
Non Current Investment
1.83
3.88
3.40
1.83
0.69
0.69
0.69
0.69
0.69
0.69
Long Term Loans & Adv.
11.26
14.27
11.93
18.55
15.23
15.90
18.75
18.22
19.12
20.52
Other Non Current Assets
2.47
0.56
1.78
0.21
0.37
0.69
0.02
0.03
0.04
0.00
Current Assets
227.14
217.17
187.53
173.40
173.35
166.02
150.26
127.82
134.11
111.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
97.72
83.63
72.23
67.56
70.21
65.81
60.82
47.52
52.63
43.09
Sundry Debtors
82.10
69.61
66.48
59.85
55.98
49.55
58.29
52.55
52.77
45.88
Cash & Bank
8.45
10.74
8.77
10.27
9.40
18.39
9.20
6.39
9.15
11.20
Other Current Assets
38.87
2.25
2.47
2.42
37.77
32.27
21.95
21.36
19.56
11.43
Short Term Loans & Adv.
37.03
50.94
37.56
33.29
36.58
30.54
20.58
20.08
18.57
10.64
Net Current Assets
34.21
25.26
16.33
6.29
3.81
-8.17
-33.23
-17.53
-12.53
-18.86
Total Assets
454.74
434.87
397.59
378.07
345.12
341.57
336.83
302.43
275.36
215.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
42.82
53.34
60.57
44.47
25.43
30.29
36.73
44.58
12.74
0.24
PBT
34.55
38.46
28.04
23.10
14.50
-2.94
-1.93
7.62
15.53
10.89
Adjustment
32.48
32.13
32.11
33.66
35.34
35.98
34.08
25.53
21.38
16.45
Changes in Working Capital
-14.24
-8.76
6.01
-6.17
-22.95
-1.50
6.05
12.68
-20.97
-25.18
Cash after chg. in Working capital
52.79
61.83
66.16
50.59
26.89
31.55
38.20
45.83
15.95
2.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.97
-8.49
-5.59
-6.12
-1.46
-1.25
-1.47
-1.26
-3.21
-1.91
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
-14.01
-18.80
-18.31
-8.63
-5.64
-3.59
-21.43
-38.84
-44.15
-16.74
Net Fixed Assets
-19.05
-13.73
-17.11
-27.13
-1.44
-2.29
-23.48
-40.21
-37.60
-14.58
Net Investments
1.41
1.08
-2.15
-12.16
0.00
0.00
0.00
0.00
-0.19
0.00
Others
3.63
-6.15
0.95
30.66
-4.20
-1.30
2.05
1.37
-6.36
-2.16
Cash from Financing Activity
-30.21
-32.72
-43.58
-33.62
-25.91
-20.68
-14.19
-7.14
29.55
20.04
Net Cash Inflow / Outflow
-1.40
1.82
-1.31
2.22
-6.12
6.02
1.11
-1.40
-1.86
3.54
Opening Cash & Equivalents
7.08
5.19
6.51
4.29
10.36
4.34
3.22
4.63
10.91
7.37
Closing Cash & Equivalent
5.68
7.08
5.19
6.51
4.24
10.36
4.34
3.22
9.05
10.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
53.22
47.46
40.65
35.36
24.75
21.01
21.91
21.84
18.36
15.52
ROA
5.44%
6.02%
4.88%
4.40%
3.22%
-0.73%
-0.72%
1.65%
4.49%
3.45%
ROE
13.61%
16.11%
14.11%
15.01%
13.97%
-3.43%
-3.22%
7.84%
22.74%
15.31%
ROCE
19.12%
21.54%
18.39%
17.92%
16.33%
9.79%
9.04%
11.29%
16.43%
15.18%
Fixed Asset Turnover
1.71
1.64
1.58
1.65
1.65
1.69
1.62
1.96
2.52
2.42
Receivable days
52.16
51.78
53.44
51.60
51.40
52.93
59.24
59.29
58.57
53.68
Inventory Days
62.35
59.30
59.14
61.38
66.26
62.15
57.90
56.38
56.82
54.83
Payable days
60.49
57.12
57.61
60.32
74.74
68.52
50.67
41.41
38.63
36.93
Cash Conversion Cycle
54.02
53.96
54.97
52.66
42.92
46.55
66.47
74.26
76.76
71.57
Total Debt/Equity
0.60
0.71
0.91
1.20
1.87
2.32
2.38
2.38
3.01
2.71
Interest Cover
2.60
2.76
2.25
1.97
1.58
0.89
0.92
1.43
1.98
1.96

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.