Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Finance - Investment

Rating :
53/99

BSE: 526921 | NSE: 21STCENMGM

39.85
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  39.85
  •  39.85
  •  39.85
  •  39.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12488
  •  4.98
  •  39.85
  •  9.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40.95
  • 2.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 39.66
  • N/A
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.82%
  • 2.51%
  • 30.46%
  • FII
  • DII
  • Others
  • 0%
  • 0.15%
  • 6.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.23
  • -3.94
  • 65.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.20
  • -5.45
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.10
  • -2.42
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.49
  • 0.52
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.01
  • -0.68
  • -0.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
80.70
0.33
24,354.55%
0.67
-25.30
-
6.37
-1.72
-
-0.06
1.33
-
Expenses
70.39
0.35
20,011.43%
0.79
0.63
25.40%
0.55
0.50
10.00%
0.54
0.57
-5.26%
EBITDA
10.31
-0.02
-
-0.13
-25.92
-
5.82
-2.21
-
-0.61
0.76
-
EBIDTM
12.78%
-5.74%
-18.71%
102.47%
91.39%
128.87%
946.88%
57.06%
Other Income
0.02
0.00
0
0.01
1.05
-99.05%
0.02
0.02
0.00%
0.00
0.02
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.02
0.03
-33.33%
0.03
0.03
0.00%
0.03
0.03
0.00%
0.03
0.03
0.00%
PBT
10.31
-0.04
-
-0.14
-24.90
-
5.81
-2.22
-
-0.63
0.75
-
Tax
0.00
0.02
-100.00%
-0.04
0.12
-
-0.14
0.00
-
0.15
0.00
0
PAT
10.31
-0.07
-
-0.11
-25.02
-
5.95
-2.22
-
-0.78
0.75
-
PATM
12.77%
-20.24%
-16.32%
98.89%
93.51%
128.99%
1,225.00%
56.31%
EPS
9.82
-0.06
-
-0.10
-23.83
-
5.67
-2.11
-
-0.75
0.71
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
87.68
7.37
0.00
1.63
28.40
9.01
23.11
36.77
9.51
16.32
5.91
Net Sales Growth
-445.74%
0
-100%
-94.26%
215.21%
-61.01%
-37.15%
286.65%
-41.73%
176.14%
 
Cost Of Goods Sold
69.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
17.95
7.37
0.00
1.63
28.40
9.01
23.11
36.77
9.51
16.32
5.91
GP Margin
20.47%
100%
0
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
72.27
2.30
32.95
6.12
20.09
2.30
31.74
2.97
10.10
19.86
13.95
Power & Fuel Cost
-
0.01
0.02
0.02
0.02
0.04
0.05
0.01
0.03
0.14
0.00
% Of Sales
-
0.14%
0
1.23%
0.07%
0.44%
0.22%
0.03%
0.32%
0.86%
0%
Employee Cost
-
1.37
1.28
0.53
0.95
0.71
0.71
0.97
1.07
1.82
2.04
% Of Sales
-
18.59%
0
32.52%
3.35%
7.88%
3.07%
2.64%
11.25%
11.15%
34.52%
Manufacturing Exp.
-
0.28
31.02
0.19
0.16
0.27
0.18
0.24
0.33
0.96
0.96
% Of Sales
-
3.80%
0
11.66%
0.56%
3.00%
0.78%
0.65%
3.47%
5.88%
16.24%
General & Admin Exp.
-
0.39
0.56
1.18
1.00
1.00
0.98
1.01
0.70
1.13
1.54
% Of Sales
-
5.29%
0
72.39%
3.52%
11.10%
4.24%
2.75%
7.36%
6.92%
26.06%
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.
-
0.27
0.10
4.22
17.97
0.32
29.86
0.75
8.00
15.94
0.00
% Of Sales
-
3.66%
0
258.90%
63.27%
3.55%
129.21%
2.04%
84.12%
97.67%
159.22%
EBITDA
15.39
5.07
-32.95
-4.49
8.31
6.71
-8.63
33.80
-0.59
-3.54
-8.04
EBITDA Margin
17.55%
68.79%
0
-275.46%
29.26%
74.47%
-37.34%
91.92%
-6.20%
-21.69%
-136.04%
Other Income
0.05
0.03
1.09
0.09
0.42
0.71
0.24
0.38
0.30
0.76
0.98
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.88
1.88
Depreciation
0.11
0.10
0.11
0.14
0.43
0.38
0.74
0.41
0.37
0.48
0.63
PBT
15.35
4.99
-31.97
-4.55
8.30
7.03
-9.13
33.78
-0.66
-4.14
-9.57
Tax
-0.03
0.00
0.12
1.39
2.31
1.40
0.59
8.96
-0.02
1.61
1.45
Tax Rate
-0.20%
0.00%
-0.38%
-30.55%
27.83%
19.91%
-9.29%
27.01%
3.03%
-38.89%
-15.22%
PAT
15.37
4.99
-32.08
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
-10.99
PAT before Minority Interest
15.37
4.99
-32.08
-5.95
5.98
5.64
-6.95
24.21
-0.64
-5.75
-10.99
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
17.53%
67.71%
0
-365.03%
21.06%
62.60%
-30.07%
65.84%
-6.73%
-35.23%
-185.96%
PAT Growth
157.87%
-
-
-
6.03%
-
-
-
-
-
 
EPS
14.64
4.75
-30.55
-5.67
5.70
5.37
-6.62
23.06
-0.61
-5.48
-10.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
23.45
18.30
50.09
60.78
53.72
47.65
54.60
46.68
47.32
51.08
Share Capital
10.50
10.50
10.50
10.50
10.50
10.50
10.50
17.98
17.98
17.98
Total Reserves
12.95
7.80
39.59
50.28
43.22
37.15
44.10
28.70
29.34
33.10
Non-Current Liabilities
-0.14
-0.16
-0.26
-0.25
-0.17
-0.11
-0.19
-0.15
-0.12
-0.09
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
0.11
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1.86
9.99
4.49
20.33
20.40
19.54
40.03
8.29
21.78
28.85
Trade Payables
0.00
0.00
0.00
0.53
7.96
8.54
7.15
7.83
21.23
7.59
Other Current Liabilities
1.86
1.99
1.64
1.48
1.78
1.71
1.39
0.40
0.50
0.22
Short Term Borrowings
0.00
8.00
0.00
2.11
0.00
0.00
19.89
0.06
0.06
19.05
Short Term Provisions
0.00
0.00
2.85
16.21
10.66
9.29
11.60
0.00
0.00
1.99
Total Liabilities
25.17
28.13
54.32
80.86
73.95
67.08
94.44
54.82
68.98
79.84
Net Block
0.85
0.94
0.91
1.06
1.49
1.45
3.49
2.56
2.95
3.43
Gross Block
2.18
2.18
2.04
2.04
4.36
4.60
8.63
8.39
8.97
9.11
Accumulated Depreciation
1.34
1.24
1.13
0.99
2.87
3.15
5.14
5.83
6.02
5.68
Non Current Assets
4.94
1.59
17.86
61.10
15.60
14.05
15.51
6.88
16.04
39.24
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.60
0.00
0.00
0.00
0.00
Non Current Investment
3.86
0.17
10.06
44.85
0.12
0.07
0.07
0.08
9.06
32.99
Long Term Loans & Adv.
0.23
0.48
6.89
15.19
13.99
11.92
11.94
4.25
4.04
2.82
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
20.23
26.54
36.46
19.75
58.35
53.02
78.93
47.94
52.94
40.61
Current Investments
0.00
0.00
0.00
0.00
14.01
0.47
38.98
8.01
6.46
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
18.88
15.26
15.43
15.26
33.51
33.54
32.78
35.59
37.34
28.89
Cash & Bank
1.29
11.26
15.86
1.23
7.96
16.14
5.71
4.22
8.90
9.54
Other Current Assets
0.06
0.03
5.16
3.02
2.88
2.87
1.46
0.11
0.24
2.18
Short Term Loans & Adv.
0.00
0.00
0.00
0.25
0.03
0.00
0.01
0.10
0.11
2.10
Net Current Assets
18.37
16.55
31.97
-0.58
37.95
33.49
38.90
39.65
31.16
11.76
Total Assets
25.17
28.13
54.32
80.85
73.95
67.07
94.44
54.82
68.98
79.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1.70
-16.15
-23.79
17.13
9.62
-9.37
27.35
-12.37
0.95
3.28
PBT
4.99
-31.97
-4.55
8.30
7.03
-6.35
33.17
-0.67
-4.14
-9.54
Adjustment
0.48
6.61
-4.88
17.15
0.03
-2.27
0.03
0.13
0.54
1.79
Changes in Working Capital
-3.78
5.76
-11.51
-7.07
4.87
-0.30
3.73
-10.72
6.27
13.30
Cash after chg. in Working capital
1.70
-19.60
-20.95
18.38
11.94
-8.92
36.93
-11.26
2.67
5.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
3.44
-2.84
-1.25
-2.32
-0.45
-9.58
-1.10
-1.72
-2.27
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
-3.67
3.55
34.88
-24.14
-12.97
39.57
-47.20
15.04
17.79
-0.61
Net Fixed Assets
-0.01
0.00
0.00
2.32
0.84
-0.02
-1.24
0.00
0.63
0.00
Net Investments
-3.69
9.89
34.79
-30.72
-14.06
38.98
-30.97
7.44
14.77
-0.30
Others
0.03
-6.34
0.09
4.26
0.25
0.61
-14.99
7.60
2.39
-0.31
Cash from Financing Activity
-8.00
8.00
3.55
2.11
-4.96
-19.89
19.84
0.00
-19.79
-8.21
Net Cash Inflow / Outflow
-9.97
-4.61
14.64
-4.90
-8.31
10.31
-0.02
2.67
-1.06
-5.54
Opening Cash & Equivalents
11.26
15.86
1.23
6.13
14.44
4.13
4.15
1.48
2.53
8.07
Closing Cash & Equivalent
1.29
11.26
15.86
1.23
6.13
14.44
4.13
4.15
1.48
2.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
22.34
17.43
47.71
57.88
51.16
45.38
51.98
37.37
37.99
41.57
ROA
18.73%
-77.82%
-8.80%
7.73%
7.99%
-8.60%
32.44%
-1.04%
-7.73%
-12.83%
ROE
23.91%
-93.81%
-10.72%
10.45%
11.12%
-13.59%
51.66%
-1.63%
-13.80%
-22.40%
ROCE
20.07%
-83.68%
-8.06%
14.23%
13.88%
-10.40%
54.74%
-1.42%
-5.55%
-9.71%
Fixed Asset Turnover
3.38
0.00
0.80
8.88
2.01
3.49
4.32
1.10
1.81
0.64
Receivable days
845.77
0.00
3443.50
313.42
1358.67
523.74
339.29
1399.98
740.76
1888.80
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.03
0.00
0.00
969.52
2087.99
1649.15
1650.31
2917.50
1527.58
704.24
Cash Conversion Cycle
845.73
0.00
3443.50
-656.10
-729.32
-1125.41
-1311.02
-1517.52
-786.83
1184.56
Total Debt/Equity
0.00
0.44
0.00
0.03
0.00
0.00
0.36
0.00
0.00
0.37
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.70
-4.07

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.