Nifty
Sensex
:
:
13158.45
44788.01
44.70 (0.34%)
169.97 (0.38%)

Miscellaneous

Rating :
75/99

BSE: 501391 | NSE: Not Listed

141.10
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  141.10
  •  141.10
  •  141.10
  •  148.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6
  •  0.12
  •  195.80
  •  73.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35.98
  • 10.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 45.57
  • N/A
  • 0.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.76%
  • 8.04%
  • 13.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.06%
  • 4.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.75
  • 5.52
  • 5.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.53
  • 3.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.02
  • 16.34
  • 12.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.81
  • 13.18
  • 12.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 1.56
  • 1.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.66
  • 8.40
  • 8.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
12.80
13.64
-6.16%
8.54
18.11
-52.84%
15.26
15.34
-0.52%
20.12
14.06
43.10%
Expenses
10.90
10.33
5.52%
7.28
16.19
-55.03%
13.59
12.28
10.67%
17.09
12.25
39.51%
EBITDA
1.90
3.31
-42.60%
1.26
1.92
-34.38%
1.66
3.06
-45.75%
3.03
1.81
67.40%
EBIDTM
14.85%
24.29%
14.77%
10.61%
10.91%
19.97%
15.06%
12.88%
Other Income
0.29
0.27
7.41%
0.20
0.26
-23.08%
0.53
0.36
47.22%
0.24
0.19
26.32%
Interest
0.22
0.37
-40.54%
0.12
0.61
-80.33%
0.26
0.44
-40.91%
0.34
0.32
6.25%
Depreciation
0.37
0.45
-17.78%
0.37
0.45
-17.78%
0.54
0.57
-5.26%
0.48
0.51
-5.88%
PBT
1.60
2.76
-42.03%
0.98
1.12
-12.50%
1.40
2.42
-42.15%
2.45
1.18
107.63%
Tax
0.34
0.17
100.00%
0.13
0.39
-66.67%
-0.18
0.52
-
0.53
0.25
112.00%
PAT
1.27
2.59
-50.97%
0.85
0.73
16.44%
1.58
1.90
-16.84%
1.92
0.93
106.45%
PATM
9.88%
19.00%
9.96%
4.02%
10.35%
12.37%
9.55%
6.61%
EPS
4.87
9.97
-51.15%
3.27
2.80
16.79%
6.07
7.30
-16.85%
7.39
3.57
107.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
56.72
59.06
38.69
49.68
46.32
45.14
46.31
43.98
45.41
38.53
30.72
Net Sales Growth
-7.24%
52.65%
-22.12%
7.25%
2.61%
-2.53%
5.30%
-3.15%
17.86%
25.42%
 
Cost Of Goods Sold
25.80
27.76
15.58
23.20
24.25
24.10
23.41
23.61
29.46
23.66
19.87
Gross Profit
30.92
31.30
23.11
26.48
22.07
21.03
22.91
20.37
15.94
14.88
10.84
GP Margin
54.51%
53.00%
59.73%
53.30%
47.65%
46.59%
49.47%
46.32%
35.10%
38.62%
35.29%
Total Expenditure
48.86
49.46
36.04
41.71
38.15
37.07
36.37
35.12
42.53
36.41
32.69
Power & Fuel Cost
-
0.44
0.38
0.39
0.45
0.45
0.38
0.39
0.34
0.32
0.29
% Of Sales
-
0.75%
0.98%
0.79%
0.97%
1.00%
0.82%
0.89%
0.75%
0.83%
0.94%
Employee Cost
-
8.02
7.63
7.41
7.30
6.54
6.41
5.47
5.40
5.04
3.79
% Of Sales
-
13.58%
19.72%
14.92%
15.76%
14.49%
13.84%
12.44%
11.89%
13.08%
12.34%
Manufacturing Exp.
-
4.14
5.22
4.01
0.68
1.10
1.13
0.90
1.24
2.57
3.56
% Of Sales
-
7.01%
13.49%
8.07%
1.47%
2.44%
2.44%
2.05%
2.73%
6.67%
11.59%
General & Admin Exp.
-
4.61
3.87
3.42
3.31
2.77
2.95
2.78
2.42
2.10
2.67
% Of Sales
-
7.81%
10.00%
6.88%
7.15%
6.14%
6.37%
6.32%
5.33%
5.45%
8.69%
Selling & Distn. Exp.
-
2.12
1.52
1.53
0.34
0.37
0.43
0.02
0.58
0.94
0.24
% Of Sales
-
3.59%
3.93%
3.08%
0.73%
0.82%
0.93%
0.05%
1.28%
2.44%
0.78%
Miscellaneous Exp.
-
2.37
1.84
1.75
1.82
1.74
1.66
1.95
3.09
1.79
0.24
% Of Sales
-
4.01%
4.76%
3.52%
3.93%
3.85%
3.58%
4.43%
6.80%
4.65%
7.32%
EBITDA
7.85
9.60
2.65
7.97
8.17
8.07
9.94
8.86
2.88
2.12
-1.97
EBITDA Margin
13.84%
16.25%
6.85%
16.04%
17.64%
17.88%
21.46%
20.15%
6.34%
5.50%
-6.41%
Other Income
1.26
0.97
0.78
0.89
0.43
0.50
0.31
0.53
1.26
0.72
8.27
Interest
0.94
2.25
2.61
2.82
2.41
2.79
2.52
3.10
3.57
2.34
1.50
Depreciation
1.76
1.87
1.61
1.93
2.08
2.48
1.89
2.03
1.78
1.49
1.54
PBT
6.43
6.44
-0.79
4.11
4.11
3.30
5.84
4.25
-1.21
-0.99
3.26
Tax
0.82
1.34
0.71
0.89
0.85
0.42
0.90
0.61
0.30
0.44
0.67
Tax Rate
12.75%
20.81%
30.74%
21.65%
21.25%
16.73%
16.85%
14.49%
-73.17%
-37.93%
20.55%
PAT
5.62
4.54
1.91
3.22
3.09
2.13
4.17
3.45
-0.13
-1.06
2.53
PAT before Minority Interest
5.34
5.11
1.60
3.22
3.15
2.09
4.44
3.60
-0.70
-1.60
2.59
Minority Interest
-0.28
-0.57
0.31
0.00
-0.06
0.04
-0.27
-0.15
0.57
0.54
-0.06
PAT Margin
9.91%
7.69%
4.94%
6.48%
6.67%
4.72%
9.00%
7.84%
-0.29%
-2.75%
8.24%
PAT Growth
-8.62%
137.70%
-40.68%
4.21%
45.07%
-48.92%
20.87%
-
-
-
 
EPS
21.62
17.46
7.35
12.38
11.88
8.19
16.04
13.27
-0.50
-4.08
9.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
57.41
54.83
54.93
52.36
51.45
51.91
49.82
48.99
52.19
55.80
Share Capital
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
Total Reserves
54.86
52.28
52.38
49.81
48.90
49.36
47.27
46.44
49.64
53.25
Non-Current Liabilities
9.62
12.62
14.98
16.81
18.90
12.44
15.96
18.82
10.54
18.64
Secured Loans
1.93
5.10
7.68
9.31
10.91
5.66
8.47
11.64
3.89
14.14
Unsecured Loans
0.27
0.00
0.00
6.16
5.76
4.95
5.01
4.89
4.17
4.49
Long Term Provisions
0.18
0.41
0.41
0.50
0.46
0.13
0.13
0.08
0.04
0.00
Current Liabilities
25.91
29.43
36.30
27.18
39.58
22.56
30.77
31.53
40.44
23.19
Trade Payables
11.07
11.26
16.18
9.43
9.24
7.04
17.35
13.47
19.19
19.02
Other Current Liabilities
6.09
8.33
8.82
5.29
4.34
4.74
4.55
4.26
2.30
2.12
Short Term Borrowings
8.50
9.65
11.22
12.09
25.57
10.02
8.18
11.81
17.39
0.00
Short Term Provisions
0.25
0.19
0.08
0.37
0.43
0.76
0.70
1.99
1.55
2.04
Total Liabilities
93.81
97.16
106.79
96.85
110.38
87.40
97.10
99.71
103.58
98.66
Net Block
13.01
12.10
14.02
47.93
50.40
54.36
56.70
60.28
60.60
59.49
Gross Block
17.68
15.17
15.82
90.39
88.83
88.27
87.43
87.29
84.31
79.73
Accumulated Depreciation
4.67
3.07
1.80
42.45
38.43
33.91
30.73
27.01
23.70
20.24
Non Current Assets
49.23
50.22
53.64
52.56
53.73
57.24
58.26
62.33
64.25
62.49
Capital Work in Progress
1.06
1.26
2.26
1.56
1.06
1.02
0.98
1.07
2.65
2.75
Non Current Investment
31.72
33.48
34.49
1.08
0.60
0.45
0.25
0.25
0.25
0.25
Long Term Loans & Adv.
3.31
3.30
2.86
1.99
1.67
1.41
0.33
0.73
0.75
0.00
Other Non Current Assets
0.12
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
44.58
46.93
53.15
44.28
56.65
30.16
38.84
37.39
39.33
36.17
Current Investments
0.00
0.00
0.00
0.00
0.00
0.44
0.20
0.01
0.00
0.00
Inventories
15.88
17.92
15.02
14.84
14.93
11.62
12.23
13.55
16.87
13.63
Sundry Debtors
15.98
13.98
26.87
18.60
15.06
12.85
20.75
13.93
11.52
17.76
Cash & Bank
3.97
4.40
1.42
1.89
18.18
1.30
1.74
3.24
1.15
1.15
Other Current Assets
8.74
1.63
0.14
0.20
8.48
3.96
3.92
6.66
9.79
3.63
Short Term Loans & Adv.
7.89
9.00
9.70
8.75
8.36
3.83
3.74
6.23
9.38
3.63
Net Current Assets
18.67
17.50
16.85
17.11
17.07
7.60
8.07
5.86
-1.10
12.99
Total Assets
93.81
97.15
106.79
96.84
110.38
87.40
97.10
99.72
103.58
98.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
8.19
2.71
6.61
3.00
-0.33
-7.43
-5.39
-3.35
-10.00
-6.15
PBT
6.44
2.31
4.11
4.03
2.61
5.24
4.09
-0.37
-1.12
3.26
Adjustment
3.14
-1.51
3.48
4.09
4.88
-7.43
-5.14
-2.82
-4.14
-4.26
Changes in Working Capital
-0.09
2.66
-0.12
-4.33
-7.16
-1.89
-0.64
3.80
-2.05
-3.07
Cash after chg. in Working capital
9.49
3.45
7.47
3.79
0.33
-4.08
-1.69
0.61
-7.31
-4.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.31
-0.74
-0.87
-0.76
-0.56
-0.99
-0.95
-0.61
-0.44
-0.60
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Extra & Other Items
0.00
0.00
0.00
-0.03
-0.10
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.55
4.14
-2.35
-2.16
-0.19
8.47
10.76
-6.02
1.95
3.75
Net Fixed Assets
-2.14
-0.50
64.94
-0.76
0.00
0.03
0.12
0.57
-1.59
-1.89
Net Investments
1.82
1.04
-33.00
-12.98
0.29
-0.39
-0.21
-7.50
0.01
0.00
Others
-2.23
3.60
-34.29
11.58
-0.48
8.83
10.85
0.91
3.53
5.64
Cash from Financing Activity
-6.21
-1.29
-4.83
-3.87
0.96
-1.33
-7.11
11.65
7.22
-0.75
Net Cash Inflow / Outflow
-0.57
5.55
-0.58
-3.03
0.44
-0.29
-1.75
2.28
-0.83
-3.15
Opening Cash & Equivalents
3.56
-1.99
-1.42
-7.13
-7.57
-0.63
1.12
-1.16
-0.33
-3.52
Closing Cash & Equivalent
2.99
3.56
-1.99
-10.16
-7.13
-0.92
-0.63
1.12
-1.16
-6.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
225.14
215.01
92.93
76.74
65.51
59.37
43.40
32.37
36.69
41.26
ROA
5.35%
1.57%
3.16%
3.04%
2.11%
4.81%
3.66%
-0.69%
-1.59%
2.69%
ROE
9.10%
4.07%
14.86%
17.37%
13.12%
33.86%
37.24%
-7.98%
-16.13%
26.69%
ROCE
12.09%
8.32%
14.59%
11.59%
10.60%
21.06%
19.43%
8.38%
3.63%
17.92%
Fixed Asset Turnover
3.60
2.63
1.07
0.52
0.51
0.53
0.50
0.53
0.47
0.39
Receivable days
92.59
182.97
145.84
132.62
112.87
132.39
143.92
102.30
138.68
184.94
Inventory Days
104.47
147.52
95.77
117.28
107.32
93.97
107.00
122.28
144.50
153.00
Payable days
108.37
167.61
119.72
90.97
82.99
128.85
169.40
149.57
201.78
160.82
Cash Conversion Cycle
88.69
162.87
121.89
158.93
137.20
97.51
81.52
75.01
81.41
177.12
Total Debt/Equity
0.24
0.33
0.92
1.53
2.65
1.57
2.24
3.78
2.85
1.77
Interest Cover
3.87
1.88
2.46
2.66
1.90
3.11
2.35
0.89
0.50
3.17

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.