Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Finance - Investment

Rating :
N/A

BSE: 526921 | NSE: 21STCENMGM

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.84
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22.06
  • N/A
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.29%
  • 2.92%
  • 29.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.50%
  • 5.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.15
  • 56.32
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.84
  • 11.64
  • 5.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.12
  • 19.64
  • 8.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 1.07
  • 1.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.63
  • 0.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 111.53
  • 174.69
  • 287.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
-1.31
192.55
-
-3.92
80.70
-
-9.00
0.67
-
-4.42
6.37
-
Expenses
0.52
158.61
-99.67%
0.57
70.39
-99.19%
0.63
0.79
-20.25%
15.83
0.55
2,778.18%
EBITDA
-1.82
33.94
-
-4.49
10.31
-
-9.62
-0.13
-
-20.25
5.82
-
EBIDTM
139.59%
17.63%
114.57%
12.78%
106.97%
-18.71%
458.55%
91.39%
Other Income
0.18
0.38
-52.63%
0.00
0.02
-100.00%
0.01
0.01
0.00%
0.02
0.02
0.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.02
0.02
0.00%
0.01
0.02
-50.00%
0.02
0.03
-33.33%
0.02
0.03
-33.33%
PBT
-1.66
34.31
-
-4.50
10.31
-
-9.63
-0.14
-
-20.24
5.81
-
Tax
0.00
3.80
-100.00%
0.00
0.00
0
0.09
-0.04
-
-3.80
-0.14
-
PAT
-1.66
30.51
-
-4.50
10.31
-
-9.72
-0.11
-
-16.44
5.95
-
PATM
127.34%
15.84%
114.83%
12.77%
108.02%
-16.32%
372.43%
93.51%
EPS
-1.58
29.06
-
-4.28
9.82
-
-9.25
-0.10
-
-15.66
5.67
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-18.65
265.08
7.37
0.00
1.63
28.40
9.01
23.11
36.77
9.51
16.32
Net Sales Growth
-106.65%
3496.74%
0
-100%
-94.26%
215.21%
-61.01%
-37.15%
286.65%
-41.73%
 
Cost Of Goods Sold
-0.01
227.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-18.64
37.74
7.37
0.00
1.63
28.40
9.01
23.11
36.77
9.51
16.32
GP Margin
99.92%
14.24%
100%
0
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
17.55
250.67
2.30
32.95
6.12
20.09
2.30
31.74
2.97
10.10
19.86
Power & Fuel Cost
-
0.01
0.01
0.02
0.02
0.02
0.04
0.05
0.01
0.03
0.14
% Of Sales
-
0.00%
0.14%
0
1.23%
0.07%
0.44%
0.22%
0.03%
0.32%
0.86%
Employee Cost
-
1.59
1.37
1.28
0.53
0.95
0.71
0.71
0.97
1.07
1.82
% Of Sales
-
0.60%
18.59%
0
32.52%
3.35%
7.88%
3.07%
2.64%
11.25%
11.15%
Manufacturing Exp.
-
5.98
0.28
31.02
0.19
0.16
0.27
0.18
0.24
0.33
0.96
% Of Sales
-
2.26%
3.80%
0
11.66%
0.56%
3.00%
0.78%
0.65%
3.47%
5.88%
General & Admin Exp.
-
0.51
0.39
0.56
1.18
1.00
1.00
0.98
1.01
0.70
1.13
% Of Sales
-
0.19%
5.29%
0
72.39%
3.52%
11.10%
4.24%
2.75%
7.36%
6.92%
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.
-
15.26
0.27
0.10
4.22
17.97
0.32
29.86
0.75
8.00
0.00
% Of Sales
-
5.76%
3.66%
0
258.90%
63.27%
3.55%
129.21%
2.04%
84.12%
97.67%
EBITDA
-36.18
14.41
5.07
-32.95
-4.49
8.31
6.71
-8.63
33.80
-0.59
-3.54
EBITDA Margin
193.99%
5.44%
68.79%
0
-275.46%
29.26%
74.47%
-37.34%
91.92%
-6.20%
-21.69%
Other Income
0.21
0.42
0.03
1.09
0.09
0.42
0.71
0.24
0.38
0.30
0.76
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.88
Depreciation
0.07
0.07
0.10
0.11
0.14
0.43
0.38
0.74
0.41
0.37
0.48
PBT
-36.03
14.75
4.99
-31.97
-4.55
8.30
7.03
-9.13
33.78
-0.66
-4.14
Tax
-3.71
0.09
0.00
0.12
1.39
2.31
1.40
0.59
8.96
-0.02
1.61
Tax Rate
10.30%
0.61%
0.00%
-0.38%
-30.55%
27.83%
19.91%
-9.29%
27.01%
3.03%
-38.89%
PAT
-32.32
14.66
4.99
-32.08
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
PAT before Minority Interest
-32.32
14.66
4.99
-32.08
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
173.30%
5.53%
67.71%
0
-365.03%
21.06%
62.60%
-30.07%
65.84%
-6.73%
-35.23%
PAT Growth
-169.27%
193.79%
-
-
-
6.03%
-
-
-
-
 
EPS
-30.78
13.96
4.75
-30.55
-5.67
5.70
5.37
-6.62
23.06
-0.61
-5.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
30.48
23.45
18.30
50.09
60.78
53.72
47.65
54.60
46.68
47.32
Share Capital
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
17.98
17.98
Total Reserves
19.98
12.95
7.80
39.59
50.28
43.22
37.15
44.10
28.70
29.34
Non-Current Liabilities
-0.13
-0.14
-0.16
-0.26
-0.25
-0.17
-0.11
-0.19
-0.15
-0.12
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
0.12
0.11
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
2.62
1.86
9.99
4.49
20.33
20.40
19.54
40.03
8.29
21.78
Trade Payables
0.00
0.00
0.00
0.00
0.53
7.96
8.54
7.15
7.83
21.23
Other Current Liabilities
1.62
1.86
1.99
1.64
1.48
1.78
1.71
1.39
0.40
0.50
Short Term Borrowings
1.00
0.00
8.00
0.00
2.11
0.00
0.00
19.89
0.06
0.06
Short Term Provisions
0.00
0.00
0.00
2.85
16.21
10.66
9.29
11.60
0.00
0.00
Total Liabilities
32.97
25.17
28.13
54.32
80.86
73.95
67.08
94.44
54.82
68.98
Net Block
0.77
0.85
0.94
0.91
1.06
1.49
1.45
3.49
2.56
2.95
Gross Block
2.18
2.18
2.18
2.04
2.04
4.36
4.60
8.63
8.39
8.97
Accumulated Depreciation
1.41
1.34
1.24
1.13
0.99
2.87
3.15
5.14
5.83
6.02
Non Current Assets
27.11
4.94
1.59
17.86
61.10
15.60
14.05
15.51
6.88
16.04
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.60
0.00
0.00
0.00
Non Current Investment
26.06
3.86
0.17
10.06
44.85
0.12
0.07
0.07
0.08
9.06
Long Term Loans & Adv.
0.28
0.23
0.48
6.89
15.19
13.99
11.92
11.94
4.25
4.04
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
5.86
20.23
26.54
36.46
19.75
58.35
53.02
78.93
47.94
52.94
Current Investments
0.00
0.00
0.00
0.00
0.00
14.01
0.47
38.98
8.01
6.46
Inventories
5.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.03
18.88
15.26
15.43
15.26
33.51
33.54
32.78
35.59
37.34
Cash & Bank
0.78
1.29
11.26
15.86
1.23
7.96
16.14
5.71
4.22
8.90
Other Current Assets
0.04
0.06
0.03
5.16
3.27
2.88
2.87
1.46
0.11
0.24
Short Term Loans & Adv.
0.00
0.00
0.00
0.00
0.25
0.03
0.00
0.01
0.10
0.11
Net Current Assets
3.24
18.37
16.55
31.97
-0.58
37.95
33.49
38.90
39.65
31.16
Total Assets
32.97
25.17
28.13
54.32
80.85
73.95
67.07
94.44
54.82
68.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
25.30
1.70
-16.15
-23.79
17.13
9.62
-9.37
27.35
-12.37
0.95
PBT
14.75
4.99
-31.97
-4.55
8.30
7.03
-6.35
33.17
-0.67
-4.14
Adjustment
7.29
0.48
6.61
-4.88
17.15
0.03
-2.27
0.03
0.13
0.54
Changes in Working Capital
3.39
-3.78
5.76
-11.51
-7.07
4.87
-0.30
3.73
-10.72
6.27
Cash after chg. in Working capital
25.43
1.70
-19.60
-20.95
18.38
11.94
-8.92
36.93
-11.26
2.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
0.00
3.44
-2.84
-1.25
-2.32
-0.45
-9.58
-1.10
-1.72
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
-26.81
-3.67
3.55
34.88
-24.14
-12.97
39.57
-47.20
15.04
17.79
Net Fixed Assets
0.00
-0.01
0.00
0.00
2.32
0.84
-0.02
-1.24
0.00
0.63
Net Investments
-22.20
-3.69
9.89
34.79
-30.72
-14.06
38.98
-30.97
7.44
14.77
Others
-4.61
0.03
-6.34
0.09
4.26
0.25
0.61
-14.99
7.60
2.39
Cash from Financing Activity
1.00
-8.00
8.00
3.55
2.11
-4.96
-19.89
19.84
0.00
-19.79
Net Cash Inflow / Outflow
-0.51
-9.97
-4.61
14.64
-4.90
-8.31
10.31
-0.02
2.67
-1.06
Opening Cash & Equivalents
1.29
11.26
15.86
1.23
6.13
14.44
4.13
4.15
1.48
2.53
Closing Cash & Equivalent
0.78
1.29
11.26
15.86
1.23
6.13
14.44
4.13
4.15
1.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
29.03
22.34
17.43
47.71
57.88
51.16
45.38
51.98
37.37
37.99
ROA
50.42%
18.73%
-77.82%
-8.80%
7.73%
7.99%
-8.60%
32.44%
-1.04%
-7.73%
ROE
54.35%
23.91%
-93.81%
-10.72%
10.45%
11.12%
-13.59%
51.66%
-1.63%
-13.80%
ROCE
53.69%
20.07%
-83.68%
-8.06%
14.23%
13.88%
-10.40%
54.74%
-1.42%
-5.55%
Fixed Asset Turnover
121.43
3.38
0.00
0.80
8.88
2.01
3.49
4.32
1.10
1.81
Receivable days
13.02
845.77
0.00
3443.50
313.42
1358.67
523.74
339.29
1399.98
740.76
Inventory Days
6.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
969.52
2087.99
1649.15
1650.31
2917.50
1527.58
Cash Conversion Cycle
19.92
845.77
0.00
3443.50
-656.10
-729.32
-1125.41
-1311.02
-1517.52
-786.83
Total Debt/Equity
0.03
0.00
0.44
0.00
0.03
0.00
0.00
0.36
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.70

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.