Nifty
Sensex
:
:
11729.60
39922.46
-159.80 (-1.34%)
-599.64 (-1.48%)

Finance - NBFC

Rating :
49/99

BSE: 500069 | NSE: Not Listed

66.00
28-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  67.50
  •  67.50
  •  66.00
  •  67.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4
  •  0.07
  •  81.40
  •  40.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67.00
  • 7.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58.62
  • 3.73%
  • 0.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.69%
  • 23.86%
  • 15.19%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -27.31
  • 49.32
  • 20.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.32
  • 64.17
  • 42.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 7.41
  • 45.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.15
  • 7.82
  • 10.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 1.07
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.32
  • 11.76
  • 14.01

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
5.55
4.37
27.00%
10.12
0.00
0
2.30
1.75
31.43%
1.83
2.13
-14.08%
Expenses
4.34
4.25
2.12%
1.93
0.00
0
1.15
0.92
25.00%
1.74
0.86
102.33%
EBITDA
1.21
0.12
908.33%
8.19
0.00
0
1.16
0.83
39.76%
0.09
1.28
-92.97%
EBIDTM
21.86%
2.74%
80.94%
0.00%
50.20%
47.40%
5.02%
59.89%
Other Income
0.01
0.12
-91.67%
-0.01
0.00
-
0.02
0.00
0
0.00
0.00
0
Interest
0.01
0.01
0.00%
0.03
0.00
0
0.01
0.01
0.00%
0.01
0.01
0.00%
Depreciation
0.07
0.03
133.33%
0.13
0.00
0
0.09
0.02
350.00%
0.06
0.02
200.00%
PBT
1.15
0.20
475.00%
8.02
0.00
0
1.08
0.80
35.00%
0.03
1.24
-97.58%
Tax
0.03
0.06
-50.00%
0.17
0.00
0
0.14
0.17
-17.65%
0.14
0.24
-41.67%
PAT
1.12
0.14
700.00%
7.85
0.00
0
0.94
0.63
49.21%
-0.12
1.00
-
PATM
20.12%
3.29%
77.57%
0.00%
40.85%
35.78%
-6.44%
46.91%
EPS
1.12
0.14
700.00%
7.85
0.00
0
0.94
0.63
49.21%
-0.12
1.00
-

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
-
18.56
6.03
10.67
3.70
2.50
3.89
3.74
8.37
129.99
450.83
Net Sales Growth
-
207.79%
-43.49%
188.38%
48.00%
-35.73%
4.01%
-55.32%
-93.56%
-71.17%
 
Cost Of Goods Sold
-
5.25
0.74
4.44
0.00
0.20
0.00
0.00
5.13
126.84
448.51
Gross Profit
-
13.31
5.29
6.22
3.70
2.30
3.89
3.74
3.23
3.14
2.32
GP Margin
-
71.71%
87.73%
58.29%
100%
92.00%
100%
100%
38.59%
2.42%
0.51%
Total Expenditure
-
9.02
4.25
9.03
3.33
1.70
2.42
4.21
6.78
128.76
450.25
Power & Fuel Cost
-
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.00
0.03
0.04
% Of Sales
-
0.11%
0.33%
0.09%
0.54%
0.80%
0.51%
0.53%
0%
0.02%
0.01%
Employee Cost
-
0.77
0.67
0.63
0.64
0.61
0.69
0.71
0.82
0.70
0.74
% Of Sales
-
4.15%
11.11%
5.90%
17.30%
24.40%
17.74%
18.98%
9.80%
0.54%
0.16%
Manufacturing Exp.
-
1.81
2.05
2.63
0.28
0.24
0.20
0.20
0.22
0.32
0.39
% Of Sales
-
9.75%
34.00%
24.65%
7.57%
9.60%
5.14%
5.35%
2.63%
0.25%
0.09%
General & Admin Exp.
-
1.09
0.71
0.67
1.51
0.62
0.52
0.46
0.61
0.87
0.56
% Of Sales
-
5.87%
11.77%
6.28%
40.81%
24.80%
13.37%
12.30%
7.29%
0.67%
0.12%
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.
-
0.10
0.08
0.65
0.90
0.03
1.02
2.84
0.00
0.02
0.00
% Of Sales
-
0.54%
1.33%
6.09%
24.32%
1.20%
26.22%
75.94%
0%
0.02%
0.01%
EBITDA
-
9.54
1.78
1.64
0.37
0.80
1.47
-0.47
1.59
1.23
0.58
EBITDA Margin
-
51.40%
29.52%
15.37%
10.0%
32.00%
37.79%
-12.57%
19.00%
0.95%
0.13%
Other Income
-
0.17
12.77
2.04
11.00
6.24
3.34
2.29
2.11
2.33
3.45
Interest
-
0.08
0.06
0.06
0.44
0.52
0.43
1.48
0.58
0.29
0.39
Depreciation
-
0.31
0.09
0.13
0.20
0.21
0.08
0.07
0.08
0.09
0.09
PBT
-
9.32
14.39
3.49
10.73
6.31
4.29
0.27
3.04
3.18
3.56
Tax
-
0.50
0.78
0.61
1.45
0.12
0.54
0.30
0.36
0.34
0.40
Tax Rate
-
5.36%
5.42%
17.48%
13.51%
1.90%
12.59%
111.11%
11.84%
10.69%
11.24%
PAT
-
8.82
13.60
2.88
9.28
6.17
3.68
0.01
2.68
2.84
3.16
PAT before Minority Interest
-
8.82
13.61
2.88
9.28
6.19
3.74
-0.03
2.68
2.84
3.16
Minority Interest
-
0.00
-0.01
0.00
0.00
-0.02
-0.06
0.04
0.00
0.00
0.00
PAT Margin
-
47.52%
225.54%
26.99%
250.81%
246.80%
94.60%
0.27%
32.02%
2.18%
0.70%
PAT Growth
-
-35.15%
372.22%
-68.97%
50.41%
67.66%
36,700.00%
-99.63%
-5.63%
-10.13%
 
EPS
-
8.82
13.60
2.88
9.28
6.17
3.68
0.01
2.68
2.84
3.16

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
228.44
85.24
59.39
57.81
50.23
45.36
42.22
40.16
38.16
35.98
Share Capital
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
8.00
Total Reserves
218.44
75.24
49.39
47.81
40.23
35.36
32.22
29.32
27.32
27.40
Non-Current Liabilities
0.35
0.10
0.14
0.14
0.13
0.12
-0.02
-0.01
-0.01
0.00
Secured Loans
0.30
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
0.22
0.17
0.21
0.20
0.18
0.15
0.00
0.00
0.00
0.00
Current Liabilities
0.32
4.06
18.09
20.93
16.75
25.75
23.97
26.94
28.51
32.20
Trade Payables
0.19
0.19
1.11
0.31
0.00
0.00
0.00
0.00
0.14
0.37
Other Current Liabilities
0.05
0.01
0.07
0.14
0.04
7.43
7.45
7.28
0.03
0.06
Short Term Borrowings
0.00
1.38
15.04
18.60
15.47
17.67
16.46
19.16
25.89
29.65
Short Term Provisions
0.09
2.48
1.87
1.87
1.24
0.66
0.05
0.50
2.45
2.12
Total Liabilities
229.30
90.13
78.34
79.60
67.83
71.93
66.81
68.04
67.61
69.13
Net Block
0.83
0.21
0.28
0.40
0.59
0.19
0.14
0.28
0.31
0.25
Gross Block
1.23
1.07
1.04
1.09
1.07
0.47
0.48
0.69
0.63
0.48
Accumulated Depreciation
0.40
0.86
0.77
0.69
0.48
0.27
0.34
0.40
0.32
0.23
Non Current Assets
174.79
41.39
42.42
44.74
45.38
43.32
31.08
34.79
34.26
35.70
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
173.57
32.92
33.48
36.25
36.67
35.06
30.84
34.39
33.05
35.26
Long Term Loans & Adv.
0.40
8.26
8.66
8.09
8.13
8.06
0.10
0.13
0.90
0.19
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
54.52
48.76
35.92
34.86
22.46
28.62
35.73
33.24
33.35
33.43
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
7.16
Inventories
2.58
2.67
0.26
0.13
0.13
0.13
0.13
0.13
2.63
5.12
Sundry Debtors
0.32
0.34
1.68
0.53
0.02
0.03
0.03
0.12
0.02
1.15
Cash & Bank
8.68
13.07
6.29
4.09
2.00
2.17
2.24
5.74
5.56
1.63
Other Current Assets
42.93
0.01
0.01
0.00
20.32
26.30
33.33
27.26
24.88
18.37
Short Term Loans & Adv.
42.92
32.66
27.67
30.11
20.31
26.29
33.33
27.25
24.84
18.13
Net Current Assets
54.19
44.69
17.83
13.93
5.71
2.87
11.76
6.31
4.83
1.23
Total Assets
229.31
90.15
78.34
79.60
67.84
71.94
66.81
68.03
67.61
69.13

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
-3.27
-3.54
1.42
-2.69
0.49
-2.55
-3.36
-4.12
-2.30
-6.22
PBT
9.32
14.39
3.49
10.73
6.31
4.29
0.27
3.04
3.18
3.56
Adjustment
-8.65
-15.22
-4.19
-12.01
-5.62
-6.64
-3.10
-4.64
-4.30
-4.52
Changes in Working Capital
-3.39
-2.00
1.52
-0.23
0.01
-0.01
-0.27
-2.07
-1.85
-6.05
Cash after chg. in Working capital
-2.71
-2.83
0.81
-1.50
0.71
-2.36
-3.10
-3.67
-2.97
-7.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.55
-0.71
0.61
0.00
-0.21
-0.19
-0.26
-0.45
0.67
0.79
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
-1.18
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.22
13.13
3.89
9.15
-0.09
-1.18
6.72
-0.93
6.09
4.88
Net Fixed Assets
-0.19
-0.03
0.04
-0.02
-0.60
0.03
0.20
-0.06
-0.15
0.15
Net Investments
-146.43
0.79
3.19
0.59
-1.28
-4.37
5.04
-1.07
8.94
-17.67
Others
146.40
12.37
0.66
8.58
1.79
3.16
1.48
0.20
-2.70
22.40
Cash from Financing Activity
-1.07
-2.81
-3.11
-4.38
1.93
3.66
-6.87
5.23
0.14
0.03
Net Cash Inflow / Outflow
-4.56
6.78
2.20
2.09
2.33
-0.07
-3.51
0.18
3.93
-1.31
Opening Cash & Equivalents
13.24
6.29
4.09
2.00
2.10
2.24
5.74
5.56
1.63
2.94
Closing Cash & Equivalent
8.68
13.07
6.29
4.09
4.43
2.17
2.24
5.74
5.56
1.63

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.)
228.44
85.24
59.39
57.81
50.23
45.36
42.22
39.32
37.32
35.40
ROA
5.52%
16.16%
3.65%
12.59%
8.86%
5.40%
-0.04%
3.95%
4.16%
4.94%
ROE
5.63%
18.82%
4.92%
17.18%
12.96%
8.55%
-0.07%
7.00%
7.82%
9.22%
ROCE
5.96%
17.95%
4.70%
15.72%
10.61%
7.75%
2.97%
5.87%
5.35%
6.89%
Fixed Asset Turnover
16.15
5.70
10.01
3.44
3.25
8.20
6.40
12.70
233.96
817.16
Receivable days
6.51
61.34
37.89
27.00
3.22
2.72
7.36
3.03
1.63
0.46
Inventory Days
51.67
88.89
6.62
12.37
18.34
11.79
12.25
60.02
10.87
2.13
Payable days
8.22
37.83
31.35
41.46
0.75
0.80
0.67
0.00
0.75
0.21
Cash Conversion Cycle
49.96
112.40
13.16
-2.09
20.82
13.71
18.94
63.04
11.76
2.39
Total Debt/Equity
0.00
0.02
0.25
0.32
0.31
0.39
0.39
0.49
0.69
0.84
Interest Cover
124.18
228.67
61.33
25.52
13.11
10.96
1.18
6.29
11.98
10.16

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.