Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Miscellaneous

Rating :
63/99

BSE: 501391 | NSE: Not Listed

192.30
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  185.15
  •  199.50
  •  182.20
  •  190.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  69
  •  24.92
  •  199.50
  •  115.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48.45
  • 11.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 48.92
  • N/A
  • 1.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.76%
  • 7.50%
  • 13.32%
  • FII
  • DII
  • Others
  • 0%
  • 0.06%
  • 5.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 7.70
  • 20.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.44
  • -2.48
  • 25.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.39
  • 7.81
  • 33.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.76
  • 12.52
  • 9.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 1.36
  • 0.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.31
  • 7.98
  • 6.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
15.33
15.26
0.46%
15.79
20.12
-21.52%
12.80
13.64
-6.16%
8.54
18.11
-52.84%
Expenses
13.65
13.59
0.44%
13.72
17.07
-19.63%
10.90
10.33
5.52%
7.28
16.19
-55.03%
EBITDA
1.68
1.66
1.20%
2.07
3.05
-32.13%
1.90
3.31
-42.60%
1.26
1.92
-34.38%
EBIDTM
10.94%
10.91%
13.11%
15.15%
14.85%
24.29%
14.77%
10.61%
Other Income
0.44
0.53
-16.98%
0.19
0.24
-20.83%
0.29
0.27
7.41%
0.20
0.26
-23.08%
Interest
0.29
0.26
11.54%
0.18
0.36
-50.00%
0.22
0.37
-40.54%
0.12
0.61
-80.33%
Depreciation
0.43
0.54
-20.37%
0.43
0.48
-10.42%
0.37
0.45
-17.78%
0.37
0.45
-17.78%
PBT
1.39
1.40
-0.71%
1.65
2.45
-32.65%
1.60
2.76
-42.03%
0.98
1.12
-12.50%
Tax
-0.08
-0.18
-
0.22
0.53
-58.49%
0.34
0.17
100.00%
0.13
0.39
-66.67%
PAT
1.47
1.58
-6.96%
1.43
1.92
-25.52%
1.27
2.59
-50.97%
0.85
0.73
16.44%
PATM
9.60%
10.35%
9.08%
9.55%
9.88%
19.00%
9.96%
4.02%
EPS
4.89
0.07
6,885.71%
4.53
6.28
-27.87%
4.13
9.13
-54.76%
3.30
2.20
50.00%

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
52.46
67.13
59.06
38.69
49.68
46.32
45.14
46.31
43.98
45.41
38.53
Net Sales Growth
-21.85%
13.66%
52.65%
-22.12%
7.25%
2.61%
-2.53%
5.30%
-3.15%
17.86%
 
Cost Of Goods Sold
24.46
31.20
27.76
15.58
23.20
24.25
24.10
23.41
23.61
29.46
23.66
Gross Profit
28.00
35.93
31.30
23.11
26.48
22.07
21.03
22.91
20.37
15.94
14.88
GP Margin
53.38%
53.52%
53.00%
59.73%
53.30%
47.65%
46.59%
49.47%
46.32%
35.10%
38.62%
Total Expenditure
45.55
58.96
49.36
36.04
41.71
38.15
37.07
36.37
35.12
42.53
36.41
Power & Fuel Cost
-
0.41
0.44
0.38
0.39
0.45
0.45
0.38
0.39
0.34
0.32
% Of Sales
-
0.61%
0.75%
0.98%
0.79%
0.97%
1.00%
0.82%
0.89%
0.75%
0.83%
Employee Cost
-
8.82
8.02
7.63
7.41
7.30
6.54
6.41
5.47
5.40
5.04
% Of Sales
-
13.14%
13.58%
19.72%
14.92%
15.76%
14.49%
13.84%
12.44%
11.89%
13.08%
Manufacturing Exp.
-
5.96
4.14
5.22
4.01
0.68
1.10
1.13
0.90
1.24
2.57
% Of Sales
-
8.88%
7.01%
13.49%
8.07%
1.47%
2.44%
2.44%
2.05%
2.73%
6.67%
General & Admin Exp.
-
6.00
4.62
3.87
3.42
3.31
2.77
2.95
2.78
2.42
2.10
% Of Sales
-
8.94%
7.82%
10.00%
6.88%
7.15%
6.14%
6.37%
6.32%
5.33%
5.45%
Selling & Distn. Exp.
-
2.22
2.31
1.52
1.53
0.34
0.37
0.43
0.02
0.58
0.94
% Of Sales
-
3.31%
3.91%
3.93%
3.08%
0.73%
0.82%
0.93%
0.05%
1.28%
2.44%
Miscellaneous Exp.
-
4.36
2.07
1.84
1.75
1.82
1.74
1.66
1.95
3.09
0.94
% Of Sales
-
6.49%
3.50%
4.76%
3.52%
3.93%
3.85%
3.58%
4.43%
6.80%
4.65%
EBITDA
6.91
8.17
9.70
2.65
7.97
8.17
8.07
9.94
8.86
2.88
2.12
EBITDA Margin
13.17%
12.17%
16.42%
6.85%
16.04%
17.64%
17.88%
21.46%
20.15%
6.34%
5.50%
Other Income
1.12
1.30
0.97
0.78
0.89
0.43
0.50
0.31
0.53
1.26
0.72
Interest
0.81
1.63
2.34
2.61
2.82
2.41
2.79
2.52
3.10
3.57
2.34
Depreciation
1.60
1.92
1.87
1.61
1.93
2.08
2.48
1.89
2.03
1.78
1.49
PBT
5.62
5.92
6.44
-0.79
4.11
4.11
3.30
5.84
4.25
-1.21
-0.99
Tax
0.61
0.91
1.34
0.71
0.89
0.85
0.42
0.90
0.61
0.30
0.44
Tax Rate
10.85%
15.37%
20.81%
30.74%
21.65%
21.25%
16.73%
16.85%
14.49%
-73.17%
-37.93%
PAT
5.02
4.50
4.54
1.91
3.22
3.09
2.13
4.17
3.45
-0.13
-1.06
PAT before Minority Interest
4.29
5.01
5.11
1.60
3.22
3.15
2.09
4.44
3.60
-0.70
-1.60
Minority Interest
-0.73
-0.51
-0.57
0.31
0.00
-0.06
0.04
-0.27
-0.15
0.57
0.54
PAT Margin
9.57%
6.70%
7.69%
4.94%
6.48%
6.67%
4.72%
9.00%
7.84%
-0.29%
-2.75%
PAT Growth
-26.39%
-0.88%
137.70%
-40.68%
4.21%
45.07%
-48.92%
20.87%
-
-
 
EPS
19.31
17.31
17.46
7.35
12.38
11.88
8.19
16.04
13.27
-0.50
-4.08

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
60.26
57.41
54.83
54.93
52.36
51.45
51.91
49.82
48.99
52.19
Share Capital
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
2.55
Total Reserves
57.71
54.86
52.28
52.38
49.81
48.90
49.36
47.27
46.44
49.64
Non-Current Liabilities
9.03
9.62
12.62
14.98
16.81
18.90
12.44
15.96
18.82
10.54
Secured Loans
1.17
1.93
5.10
7.68
9.31
10.91
5.66
8.47
11.64
3.89
Unsecured Loans
0.27
0.27
0.00
0.00
6.16
5.76
4.95
5.01
4.89
4.17
Long Term Provisions
0.26
0.18
0.41
0.41
0.50
0.46
0.13
0.13
0.08
0.04
Current Liabilities
15.91
25.91
29.43
36.30
27.18
39.58
22.56
30.77
31.53
40.44
Trade Payables
7.60
11.07
11.26
16.18
9.43
9.24
7.04
17.35
13.47
19.19
Other Current Liabilities
5.29
6.09
8.33
8.82
5.29
4.34
4.74
4.55
4.26
2.30
Short Term Borrowings
2.71
8.50
9.65
11.22
12.09
25.57
10.02
8.18
11.81
17.39
Short Term Provisions
0.32
0.25
0.19
0.08
0.37
0.43
0.76
0.70
1.99
1.55
Total Liabilities
86.30
93.81
97.16
106.79
96.85
110.38
87.40
97.10
99.71
103.58
Net Block
11.53
13.01
12.10
14.02
47.93
50.40
54.36
56.70
60.28
60.60
Gross Block
17.92
17.68
15.17
15.82
90.39
88.83
88.27
87.43
87.29
84.31
Accumulated Depreciation
6.39
4.67
3.07
1.80
42.45
38.43
33.91
30.73
27.01
23.70
Non Current Assets
42.66
48.55
50.22
53.64
52.56
53.73
57.24
58.26
62.33
64.25
Capital Work in Progress
1.06
1.06
1.26
2.26
1.56
1.06
1.02
0.98
1.07
2.65
Non Current Investment
28.51
31.72
33.48
34.49
1.08
0.60
0.45
0.25
0.25
0.25
Long Term Loans & Adv.
1.44
2.63
3.30
2.86
1.99
1.67
1.41
0.33
0.73
0.75
Other Non Current Assets
0.12
0.12
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
43.65
45.26
46.93
53.15
44.28
56.65
30.16
38.84
37.39
39.33
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.44
0.20
0.01
0.00
Inventories
14.03
15.88
17.92
15.02
14.84
14.93
11.62
12.23
13.55
16.87
Sundry Debtors
12.19
14.84
13.98
26.87
18.60
15.06
12.85
20.75
13.93
11.52
Cash & Bank
4.27
3.97
4.40
1.42
1.89
18.18
1.30
1.74
3.24
1.15
Other Current Assets
13.16
2.68
1.63
0.14
8.95
8.48
3.96
3.92
6.66
9.79
Short Term Loans & Adv.
11.67
7.89
9.00
9.70
8.75
8.36
3.83
3.74
6.23
9.38
Net Current Assets
27.73
19.35
17.50
16.85
17.11
17.07
7.60
8.07
5.86
-1.10
Total Assets
86.31
93.81
97.15
106.79
96.84
110.38
87.40
97.10
99.72
103.58

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
6.98
8.19
2.71
6.61
3.00
-0.33
-7.43
-5.39
-3.35
-10.00
PBT
7.75
6.44
2.31
4.11
4.03
2.61
5.24
4.09
-0.37
-1.12
Adjustment
3.15
3.14
-1.51
3.48
4.09
4.88
-7.43
-5.14
-2.82
-4.14
Changes in Working Capital
-3.18
-0.09
2.66
-0.12
-4.33
-7.16
-1.89
-0.64
3.80
-2.05
Cash after chg. in Working capital
7.72
9.49
3.45
7.47
3.79
0.33
-4.08
-1.69
0.61
-7.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.74
-1.31
-0.74
-0.87
-0.76
-0.56
-0.99
-0.95
-0.61
-0.44
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
-0.03
-0.10
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.17
-2.47
4.14
-2.35
-2.16
-0.19
8.47
10.76
-6.02
1.95
Net Fixed Assets
-0.08
-2.14
-0.50
64.94
-0.76
0.00
0.03
0.12
0.57
-1.59
Net Investments
3.19
1.82
1.04
-33.00
-12.98
0.29
-0.39
-0.21
-7.50
0.01
Others
-1.94
-2.15
3.60
-34.29
11.58
-0.48
8.83
10.85
0.91
3.53
Cash from Financing Activity
-7.86
-6.21
-1.29
-4.83
-3.87
0.96
-1.33
-7.11
11.65
7.22
Net Cash Inflow / Outflow
0.29
-0.50
5.55
-0.58
-3.03
0.44
-0.29
-1.75
2.28
-0.83
Opening Cash & Equivalents
3.97
4.47
-1.99
-1.42
-7.13
-7.57
-0.63
1.12
-1.16
-0.33
Closing Cash & Equivalent
4.27
3.97
3.56
-1.99
-10.16
-7.13
-0.92
-0.63
1.12
-1.16

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.)
236.31
225.14
215.01
92.93
76.74
65.51
59.37
43.40
32.37
36.69
ROA
5.57%
5.35%
1.57%
3.16%
3.04%
2.11%
4.81%
3.66%
-0.69%
-1.59%
ROE
8.52%
9.10%
4.07%
14.86%
17.37%
13.12%
33.86%
37.24%
-7.98%
-16.13%
ROCE
11.11%
12.23%
8.32%
14.59%
11.59%
10.60%
21.06%
19.43%
8.38%
3.63%
Fixed Asset Turnover
3.77
3.60
2.63
1.07
0.52
0.51
0.53
0.50
0.53
0.47
Receivable days
73.48
89.05
182.97
145.84
132.62
112.87
132.39
143.92
102.30
138.68
Inventory Days
81.32
104.47
147.52
95.77
117.28
107.32
93.97
107.00
122.28
144.50
Payable days
65.44
90.14
167.61
119.72
90.97
82.99
128.85
169.40
149.57
201.78
Cash Conversion Cycle
89.35
103.38
162.87
121.89
158.93
137.20
97.51
81.52
75.01
81.41
Total Debt/Equity
0.08
0.24
0.33
0.92
1.53
2.65
1.57
2.24
3.78
2.85
Interest Cover
4.65
3.75
1.88
2.46
2.66
1.90
3.11
2.35
0.89
0.50

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.