Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Finance - NBFC

Rating :
N/A

BSE: 501700 | NSE: Not Listed

15.59
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  15.59
  •  15.59
  •  15.59
  •  15.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2847
  •  44384
  •  46.36
  •  8.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58.85
  • 23.71
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 180.95
  • N/A
  • -1.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.69%
  • 18.50%
  • 20.32%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -38.10
  • -70.23
  • -57.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.37
  • -42.64
  • -29.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.80
  • -14.71
  • -38.98

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.87
  • -5.66
  • -8.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.30
  • 40.81
  • 78.81

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
0.52
0.14
271.43%
2.42
1.13
114.16%
1.49
0.95
56.84%
1.70
0.15
1,033.33%
Expenses
2.68
2.50
7.20%
0.71
0.59
20.34%
0.45
0.76
-40.79%
0.35
1.07
-67.29%
EBITDA
-2.16
-2.36
-
1.72
0.54
218.52%
1.04
0.19
447.37%
1.35
-0.92
-
EBIDTM
-415.58%
-1,723.36%
70.82%
48.00%
69.44%
19.98%
79.26%
-616.11%
Other Income
0.55
0.53
3.77%
0.55
1.01
-45.54%
0.55
0.51
7.84%
0.53
0.58
-8.62%
Interest
0.85
0.00
0
0.05
0.01
400.00%
-0.17
0.01
-
0.24
0.00
0
Depreciation
0.20
0.20
0.00%
0.14
0.21
-33.33%
0.21
0.22
-4.55%
0.21
0.28
-25.00%
PBT
-2.66
-2.03
-
2.08
1.34
55.22%
1.55
0.47
229.79%
1.44
-0.62
-
Tax
-0.39
-0.94
-
0.10
0.25
-60.00%
0.01
0.15
-93.33%
0.14
0.16
-12.50%
PAT
-2.28
-1.09
-
1.97
1.09
80.73%
1.54
0.33
366.67%
1.29
-0.78
-
PATM
-437.88%
-792.70%
81.47%
97.07%
103.63%
34.38%
75.97%
-522.15%
EPS
-0.60
-0.29
-
0.52
0.29
79.31%
0.41
0.09
355.56%
0.34
-0.21
-

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
6.13
0.54
5.64
6.96
138.76
231.05
366.15
64.84
38.36
33.32
65.37
Net Sales Growth
158.65%
-90.43%
-18.97%
-94.98%
-39.94%
-36.90%
464.70%
69.03%
15.13%
-49.03%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
16.58
210.43
12.57
3.52
0.68
31.75
Gross Profit
6.13
0.54
5.64
6.96
138.76
214.47
155.72
52.27
34.85
32.65
33.62
GP Margin
100.07%
100%
100%
100%
100%
92.82%
42.53%
80.61%
90.85%
97.99%
51.43%
Total Expenditure
4.19
5.56
5.52
5.40
154.45
158.50
323.80
60.30
44.58
35.45
64.48
Power & Fuel Cost
-
0.14
0.13
0.16
0.54
0.62
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
25.93%
2.30%
2.30%
0.39%
0.27%
0%
0%
0%
0%
0%
Employee Cost
-
0.73
0.84
1.60
42.79
44.46
24.32
19.28
19.14
14.94
12.34
% Of Sales
-
135.19%
14.89%
22.99%
30.84%
19.24%
6.64%
29.73%
49.90%
44.84%
18.88%
Manufacturing Exp.
-
0.58
0.88
1.47
12.27
20.78
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
107.41%
15.60%
21.12%
8.84%
8.99%
0%
0%
0%
0%
0%
General & Admin Exp.
-
0.53
0.54
0.83
6.65
11.50
5.11
2.72
1.63
1.64
2.20
% Of Sales
-
98.15%
9.57%
11.93%
4.79%
4.98%
1.40%
4.19%
4.25%
4.92%
3.37%
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.
-
3.72
3.25
1.50
92.74
65.18
83.94
25.73
20.29
18.20
0.00
% Of Sales
-
688.89%
57.62%
21.55%
66.83%
28.21%
22.93%
39.68%
52.89%
54.62%
27.83%
EBITDA
1.95
-5.02
0.12
1.56
-15.69
72.55
42.35
4.54
-6.22
-2.13
0.89
EBITDA Margin
31.81%
-929.63%
2.13%
22.41%
-11.31%
31.40%
11.57%
7.00%
-16.21%
-6.39%
1.36%
Other Income
2.18
2.63
3.20
9.07
8.03
16.39
20.14
21.18
21.02
38.32
9.84
Interest
0.97
0.02
9.87
16.68
81.09
71.14
41.37
15.59
14.43
9.27
5.53
Depreciation
0.76
0.90
1.30
3.65
6.79
4.82
11.17
1.18
1.39
2.46
1.44
PBT
2.41
-3.31
-7.84
-9.69
-95.55
12.97
9.95
8.95
-1.03
24.46
3.75
Tax
-0.14
-0.39
-3.95
3.17
-1.93
4.62
2.43
5.51
0.75
5.67
1.36
Tax Rate
-5.81%
11.78%
50.38%
-32.71%
2.02%
35.62%
40.57%
61.56%
-72.82%
23.18%
36.27%
PAT
2.52
-2.92
-3.89
-12.85
-93.06
6.81
2.66
3.08
-1.83
18.79
2.24
PAT before Minority Interest
2.52
-2.92
-3.89
-12.85
-93.62
8.35
3.56
3.44
-1.77
18.79
2.40
Minority Interest
0.00
0.00
0.00
0.00
0.56
-1.54
-0.90
-0.36
-0.06
0.00
-0.16
PAT Margin
41.11%
-540.74%
-68.97%
-184.63%
-67.07%
2.95%
0.73%
4.75%
-4.77%
56.39%
3.43%
PAT Growth
660.00%
-
-
-
-
156.02%
-13.64%
-
-
738.84%
 
EPS
0.67
-0.77
-1.03
-3.41
-24.68
1.81
0.71
0.82
-0.49
4.98
0.59

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
-36.73
-33.78
-21.38
2.94
147.88
128.31
81.85
78.46
73.95
52.27
Share Capital
3.77
3.77
3.77
3.77
3.60
3.60
3.60
3.60
3.60
3.60
Total Reserves
-40.51
-37.55
-25.16
-0.83
144.28
124.71
78.26
74.87
70.35
48.68
Non-Current Liabilities
-6.37
-5.97
-2.07
139.52
39.57
74.58
1.89
3.18
6.05
7.28
Secured Loans
0.00
0.00
0.00
0.00
24.66
63.83
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
140.65
11.09
12.15
2.04
3.40
6.41
7.02
Long Term Provisions
0.03
0.01
0.00
0.00
0.00
0.60
0.02
0.01
0.00
0.00
Current Liabilities
126.39
125.35
290.08
367.48
780.97
627.71
319.32
195.51
155.31
238.68
Trade Payables
0.42
0.56
23.37
134.63
126.91
66.25
90.94
50.62
39.04
130.39
Other Current Liabilities
2.80
3.91
104.45
129.53
49.47
109.45
7.63
4.03
2.46
1.54
Short Term Borrowings
123.14
120.87
162.14
102.82
601.06
434.91
212.54
133.20
105.21
103.58
Short Term Provisions
0.02
0.02
0.12
0.50
3.52
17.10
8.22
7.66
8.60
3.17
Total Liabilities
83.29
85.60
266.63
509.94
1,032.86
885.71
444.18
316.41
274.25
336.60
Net Block
23.49
24.65
26.13
41.56
52.28
47.12
10.75
4.66
5.19
38.12
Gross Block
40.94
41.27
41.45
58.46
56.53
67.65
20.31
16.77
16.07
46.61
Accumulated Depreciation
17.45
16.62
15.32
16.90
4.25
20.53
9.56
12.11
10.88
8.49
Non Current Assets
47.77
46.93
45.42
43.59
263.37
269.51
76.93
48.07
60.18
116.69
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.65
0.00
0.00
Non Current Investment
24.28
22.28
19.30
2.02
156.62
131.38
50.27
28.41
46.33
70.71
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
54.48
91.01
15.91
13.34
8.66
7.87
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
35.51
38.67
221.21
466.35
769.49
616.19
367.26
268.34
214.05
219.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.67
0.01
0.01
3.71
38.62
96.25
55.08
41.79
34.89
29.63
Sundry Debtors
0.21
14.09
50.26
141.00
125.18
103.91
48.34
57.03
82.00
101.36
Cash & Bank
3.52
1.53
102.60
119.85
137.18
93.25
81.46
52.32
62.84
60.82
Other Current Assets
26.11
4.16
11.23
23.68
468.50
322.78
182.38
117.21
34.32
28.08
Short Term Loans & Adv.
25.86
18.87
57.09
178.11
454.14
311.68
179.09
111.66
32.86
26.76
Net Current Assets
-90.88
-86.68
-68.88
98.87
-11.48
-11.52
47.93
72.84
58.74
-18.79
Total Assets
83.28
85.60
266.63
509.94
1,032.86
885.70
444.19
316.41
274.24
336.60

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
-1.27
-65.75
50.23
358.92
4.12
-213.61
-23.68
-57.96
-53.39
-26.16
PBT
-3.31
-7.84
-9.69
-95.55
12.97
9.95
8.95
-1.03
24.46
3.75
Adjustment
-1.64
-4.18
-4.72
14.89
4.68
10.17
1.19
1.30
6.09
-0.23
Changes in Working Capital
3.17
-55.49
58.68
439.94
-5.51
-234.64
-28.46
-56.37
-83.44
-29.75
Cash after chg. in Working capital
-1.78
-67.52
44.27
359.28
12.13
-214.52
-18.32
-56.10
-52.89
-26.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.52
1.76
5.95
-0.37
-8.01
-3.05
-5.36
-1.86
-0.49
0.07
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
3.96
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.73
106.46
30.25
111.82
-43.32
-97.85
-27.26
15.66
55.07
-19.38
Net Fixed Assets
0.00
0.00
0.22
-0.06
0.27
0.00
0.00
0.00
0.00
0.00
Net Investments
-0.96
-42.18
0.20
49.33
21.17
-65.08
-3.19
0.05
0.00
-0.48
Others
1.69
148.64
29.83
62.55
-64.76
-32.77
-24.07
15.61
55.07
-18.90
Cash from Financing Activity
2.28
-41.28
-81.33
-484.32
30.85
295.99
77.91
24.89
0.34
6.57
Net Cash Inflow / Outflow
1.74
-0.57
-0.85
-13.59
-8.36
-15.46
26.98
-17.41
2.02
-38.97
Opening Cash & Equivalents
0.97
1.55
2.40
15.99
24.09
81.46
52.32
62.84
60.82
43.25
Closing Cash & Equivalent
2.72
0.97
1.55
2.40
15.73
93.25
81.46
52.32
62.84
60.82

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.)
-9.73
-8.95
-5.66
0.78
41.13
35.69
22.77
21.82
20.57
14.53
ROA
-3.46%
-2.21%
-3.31%
-12.14%
0.87%
0.54%
0.91%
-0.60%
6.15%
0.83%
ROE
0.00%
0.00%
0.00%
-124.15%
6.05%
3.39%
4.29%
-2.33%
29.78%
5.71%
ROCE
-3.79%
1.78%
3.61%
-2.80%
11.08%
9.20%
9.60%
6.69%
19.36%
6.23%
Fixed Asset Turnover
0.01
0.14
0.14
2.41
3.72
8.33
3.50
2.34
1.06
2.13
Receivable days
4825.64
2082.24
5011.59
350.09
180.95
75.88
296.57
661.44
1004.21
475.48
Inventory Days
1915.04
0.84
97.63
55.68
106.54
75.43
272.63
364.78
353.36
137.78
Payable days
0.00
0.00
0.00
0.00
403.21
100.42
576.24
554.40
1407.78
2277.53
Cash Conversion Cycle
6740.68
2083.08
5109.21
405.78
-115.72
50.89
-7.05
471.83
-50.22
-1664.27
Total Debt/Equity
-3.35
-3.58
-7.58
82.78
4.31
4.72
2.62
1.74
1.51
2.12
Interest Cover
-199.54
0.21
0.42
-0.18
1.18
1.14
1.57
0.93
3.64
1.68

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.