Nifty
Sensex
:
:
24603.70
80731.49
17.00 (0.07%)
66.63 (0.08%)

Finance - NBFC

Rating :
51/99

BSE: 501298 | NSE: Not Listed

6489.5
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  6342.2
  •  6598
  •  6300
  •  6279.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  336
  •  2145533
  •  6974.70
  •  2311.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,087.54
  • 21.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,086.13
  • 1.39%
  • 1.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.17%
  • 3.51%
  • 25.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 2.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.88
  • -3.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.11
  • -3.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.91
  • 63.74
  • 91.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.22
  • 8.39
  • 8.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.65
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.18
  • 64.78
  • 72.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
0.58
0.65
-10.77%
1.65
2.84
-41.90%
1.60
1.69
-5.33%
2.23
2.25
-0.89%
Expenses
0.26
0.44
-40.91%
0.24
0.26
-7.69%
0.16
0.17
-5.88%
0.14
0.37
-62.16%
EBITDA
0.32
0.21
52.38%
1.41
2.58
-45.35%
1.44
1.52
-5.26%
2.09
1.88
11.17%
EBIDTM
54.75%
31.90%
85.53%
90.91%
-4.88%
-4.88%
93.69%
83.73%
Other Income
0.00
0.07
-100.00%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.32
0.28
14.29%
1.41
2.58
-45.35%
1.44
1.52
-5.26%
2.09
1.88
11.17%
Tax
0.03
-1.17
-
0.26
0.94
-72.34%
-0.71
1.28
-
1.20
-0.13
-
PAT
0.29
1.44
-79.86%
1.15
1.64
-29.88%
2.15
0.24
795.83%
0.89
2.01
-55.72%
PATM
50.43%
222.50%
69.79%
57.77%
-10.84%
-10.84%
40.02%
89.29%
EPS
72.33
80.55
-10.20%
71.26
59.93
18.91%
-0.96
-0.96
-
57.92
63.93
-9.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6.06
7.26
6.92
8.17
3.36
5.72
5.34
8.29
6.84
0.00
0.00
Net Sales Growth
-18.44%
4.91%
-15.30%
143.15%
-41.26%
7.12%
-35.59%
21.20%
0
0
 
Cost Of Goods Sold
1,001.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-995.43
7.26
6.92
8.17
3.36
5.72
5.34
8.29
6.84
0.00
0.00
GP Margin
-16,426.30%
100%
100%
100%
100%
100%
100%
100%
100%
0
0
Total Expenditure
0.80
1.06
0.62
0.71
3.06
0.65
0.66
0.89
0.86
0.79
0.69
Power & Fuel Cost
-
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
Employee Cost
-
0.06
0.08
0.08
0.07
0.06
0.07
0.15
0.18
0.29
0.09
% Of Sales
-
0.83%
1.16%
0.98%
2.08%
1.05%
1.31%
1.81%
2.63%
0
0
Manufacturing Exp.
-
0.20
0.05
0.04
0.04
0.06
0.05
0.05
0.08
0.07
0.03
% Of Sales
-
2.75%
0.72%
0.49%
1.19%
1.05%
0.94%
0.60%
1.17%
0
0
General & Admin Exp.
-
0.76
0.47
0.43
0.34
0.32
0.27
0.32
0.30
0.22
0.20
% Of Sales
-
10.47%
6.79%
5.26%
10.12%
5.59%
5.06%
3.86%
4.39%
0
0
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.
-
0.05
0.02
0.16
2.61
0.21
0.27
0.37
0.29
0.21
0.00
% Of Sales
-
0.69%
0.29%
1.96%
77.68%
3.67%
5.06%
4.46%
4.24%
0
0
EBITDA
5.26
6.20
6.30
7.46
0.30
5.07
4.68
7.40
5.98
-0.79
-0.69
EBITDA Margin
86.80%
85.40%
91.04%
91.31%
8.93%
88.64%
87.64%
89.26%
87.43%
0
0
Other Income
0.00
0.07
0.01
0.00
4.60
0.00
0.01
0.06
0.98
8.00
2.77
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
PBT
5.26
6.27
6.31
7.46
4.90
5.07
4.69
7.44
6.94
7.21
2.08
Tax
0.78
0.93
1.63
1.08
1.86
1.27
0.32
0.31
0.14
0.46
0.00
Tax Rate
14.83%
14.83%
25.83%
14.48%
37.96%
25.05%
6.82%
4.17%
2.02%
6.38%
0.00%
PAT
4.48
44.72
36.87
6.38
3.04
3.80
4.37
7.13
6.80
6.75
2.08
PAT before Minority Interest
4.21
44.72
36.87
6.38
3.04
3.80
4.37
7.13
6.80
6.75
2.08
Minority Interest
-0.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
73.93%
615.98%
532.80%
78.09%
90.48%
66.43%
81.84%
86.01%
99.42%
0
0
PAT Growth
-15.95%
21.29%
477.90%
109.87%
-20.00%
-13.04%
-38.71%
4.85%
0.74%
224.52%
 
EPS
26.35
263.06
216.88
37.53
17.88
22.35
25.71
41.94
40.00
39.71
12.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
620.05
618.78
514.10
323.22
330.89
198.26
184.39
163.37
148.96
30.12
Share Capital
1.68
1.68
1.68
1.75
1.75
1.75
1.75
0.58
0.58
0.58
Total Reserves
618.37
617.11
512.42
321.47
329.14
196.51
182.64
162.79
148.37
29.54
Non-Current Liabilities
17.47
24.92
7.70
78.02
83.29
0.00
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1.45
1.20
5.03
3.70
2.71
1.16
1.40
8.00
5.23
4.48
Trade Payables
0.26
0.12
0.14
0.13
0.12
0.13
0.11
0.11
0.12
0.31
Other Current Liabilities
1.19
1.09
1.01
1.02
1.24
0.78
0.66
0.51
0.43
0.34
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
3.88
2.55
1.36
0.26
0.63
7.37
4.68
3.83
Total Liabilities
638.97
644.90
526.83
404.94
416.89
199.42
185.79
171.37
154.19
34.60
Net Block
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.01
Gross Block
0.11
0.11
0.11
0.13
0.14
0.14
0.14
0.14
0.12
0.11
Accumulated Depreciation
0.11
0.11
0.11
0.13
0.14
0.14
0.14
0.13
0.11
0.11
Non Current Assets
617.28
599.64
520.79
399.65
411.00
197.15
182.66
168.88
151.24
29.69
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
612.29
594.68
520.79
399.65
411.00
197.15
182.66
168.86
151.23
29.68
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
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
21.70
45.26
6.03
5.28
5.88
2.27
3.13
2.48
2.94
4.91
Current Investments
19.67
42.30
0.00
0.00
0.00
0.00
0.00
0.44
0.44
3.58
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
1.73
1.83
1.54
2.19
2.16
1.74
2.89
1.95
1.91
1.18
Other Current Assets
0.28
0.00
0.00
0.00
3.72
0.53
0.23
0.10
0.59
0.15
Short Term Loans & Adv.
0.28
1.13
4.49
3.09
1.52
0.53
0.22
0.10
0.59
0.13
Net Current Assets
20.24
44.06
1.00
1.58
3.17
1.11
1.73
-5.51
-2.29
0.43
Total Assets
638.98
644.90
526.82
404.93
416.88
199.42
185.79
171.36
154.18
34.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
10.75
4.16
7.23
7.31
5.02
5.09
5.14
5.91
-0.64
0.41
PBT
6.27
6.31
7.46
4.90
5.07
4.69
7.44
6.94
7.21
2.08
Adjustment
7.75
4.32
1.06
2.16
2.26
1.25
-2.10
-0.92
-7.96
-2.48
Changes in Working Capital
0.20
-4.91
0.00
1.82
-1.86
-0.42
0.11
0.03
0.12
0.81
Cash after chg. in Working capital
14.22
5.72
8.52
8.88
5.48
5.53
5.45
6.05
-0.64
0.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.47
-1.56
-1.29
-1.57
-0.46
-0.44
-0.31
-0.14
0.00
0.00
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
-2.60
0.86
6.98
-2.04
0.46
-0.99
2.65
-2.10
5.02
-0.20
Net Fixed Assets
0.00
0.00
0.02
0.01
0.00
0.00
0.00
-0.02
-0.01
0.00
Net Investments
33.52
-103.36
-101.98
17.92
-182.61
-3.75
0.53
-2.23
-2.44
-2.68
Others
-36.12
104.22
108.94
-19.97
183.07
2.76
2.12
0.15
7.47
2.48
Cash from Financing Activity
-8.38
-4.55
-15.06
-5.26
-5.26
-5.25
-6.84
-3.77
-3.65
-3.67
Net Cash Inflow / Outflow
-0.23
0.47
-0.86
0.00
0.22
-1.16
0.95
0.03
0.73
-3.46
Opening Cash & Equivalents
0.80
0.33
1.19
1.18
0.96
2.89
1.95
1.91
1.18
4.64
Closing Cash & Equivalent
0.56
0.80
0.33
1.19
1.18
1.74
2.89
1.95
1.91
1.18

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
3700.02
3692.47
3067.77
1851.93
1895.86
1135.96
1056.47
935.99
853.42
172.56
ROA
6.97%
6.29%
1.37%
0.74%
1.23%
2.27%
4.00%
4.18%
7.15%
5.89%
ROE
7.22%
6.51%
1.52%
0.93%
1.44%
2.28%
4.10%
4.36%
7.53%
6.71%
ROCE
7.37%
6.80%
1.78%
1.50%
1.92%
2.45%
4.28%
4.45%
8.05%
6.71%
Fixed Asset Turnover
67.31
64.19
69.27
24.80
39.94
37.64
59.03
53.34
0.00
0.01
Receivable days
0.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
178.89
207.66
130.71
114.51
187.87
408.37
Cash Conversion Cycle
0.96
0.00
0.00
0.00
-178.89
-207.66
-130.71
-114.51
-187.87
-408.37
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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.