Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Trading

Rating :
76/99

BSE: 503015 | NSE: Not Listed

73.00
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  73.00
  •  73.00
  •  73.00
  •  71.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.37
  •  76.95
  •  22.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 274.06
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 274.62
  • 0.33%
  • 15.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.55%
  • 2.73%
  • FII
  • DII
  • Others
  • 14.53%
  • 2.99%
  • 2.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.71
  • 6.49
  • 10.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.27
  • 16.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.57
  • 17.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.73
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.90
  • 4.52
  • 5.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.75
  • 16.64
  • 9.69

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
44.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
45.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-1.75
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
-3.98%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
3.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-2.09
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-2.60
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-5.91%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.69
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
191.62
134.37
241.18
169.90
212.97
272.29
518.12
355.64
155.27
269.15
Net Sales Growth
-
42.61%
-44.29%
41.95%
-20.22%
-21.79%
-47.45%
45.69%
129.05%
-42.31%
 
Cost Of Goods Sold
-
162.19
108.94
182.47
142.07
189.22
255.21
500.42
338.63
142.92
240.32
Gross Profit
-
29.43
25.43
58.71
27.84
23.75
17.07
17.71
17.01
12.35
28.83
GP Margin
-
15.36%
18.93%
24.34%
16.39%
11.15%
6.27%
3.42%
4.78%
7.95%
10.71%
Total Expenditure
-
199.76
144.67
243.08
173.31
218.41
270.46
512.68
350.48
157.01
251.25
Power & Fuel Cost
-
0.49
0.52
0.46
0.47
0.59
0.32
0.31
0.38
0.40
0.32
% Of Sales
-
0.26%
0.39%
0.19%
0.28%
0.28%
0.12%
0.06%
0.11%
0.26%
0.12%
Employee Cost
-
14.63
14.72
15.44
12.19
11.00
4.03
2.69
2.79
2.34
2.02
% Of Sales
-
7.63%
10.95%
6.40%
7.17%
5.17%
1.48%
0.52%
0.78%
1.51%
0.75%
Manufacturing Exp.
-
0.24
0.39
0.27
0.58
0.62
0.50
0.45
0.83
0.55
1.21
% Of Sales
-
0.13%
0.29%
0.11%
0.34%
0.29%
0.18%
0.09%
0.23%
0.35%
0.45%
General & Admin Exp.
-
19.40
15.64
17.56
14.81
12.21
6.02
4.81
4.70
7.80
5.12
% Of Sales
-
10.12%
11.64%
7.28%
8.72%
5.73%
2.21%
0.93%
1.32%
5.02%
1.90%
Selling & Distn. Exp.
-
1.50
1.49
26.46
1.66
0.00
0.13
0.21
0.53
0.36
1.00
% Of Sales
-
0.78%
1.11%
10.97%
0.98%
0%
0.05%
0.04%
0.15%
0.23%
0.37%
Miscellaneous Exp.
-
1.31
2.97
0.42
1.54
4.77
4.25
3.79
2.62
2.63
1.00
% Of Sales
-
0.68%
2.21%
0.17%
0.91%
2.24%
1.56%
0.73%
0.74%
1.69%
0.47%
EBITDA
-
-8.14
-10.30
-1.90
-3.41
-5.44
1.83
5.44
5.16
-1.74
17.90
EBITDA Margin
-
-4.25%
-7.67%
-0.79%
-2.01%
-2.55%
0.67%
1.05%
1.45%
-1.12%
6.65%
Other Income
-
14.44
17.89
10.13
15.97
8.90
8.24
7.87
7.27
13.96
12.58
Interest
-
8.50
11.57
7.30
4.80
3.96
3.66
3.36
4.33
5.00
8.94
Depreciation
-
3.63
3.36
3.92
4.61
2.02
1.59
1.58
1.73
1.68
1.61
PBT
-
-5.83
-7.35
-2.99
3.15
-2.52
4.82
8.36
6.36
5.55
19.93
Tax
-
-2.62
-2.15
-1.97
0.87
-1.36
0.55
1.39
-0.20
2.43
6.74
Tax Rate
-
44.94%
29.25%
65.89%
27.62%
59.91%
8.99%
20.65%
-40.00%
44.59%
33.82%
PAT
-
-3.36
-5.41
-1.22
2.00
-0.99
5.50
5.26
0.62
2.94
13.19
PAT before Minority Interest
-
-3.21
-5.21
-1.02
2.28
-0.90
5.57
5.34
0.70
3.02
13.19
Minority Interest
-
-0.15
-0.20
-0.20
-0.28
-0.09
-0.07
-0.08
-0.08
-0.08
0.00
PAT Margin
-
-1.75%
-4.03%
-0.51%
1.18%
-0.46%
2.02%
1.02%
0.17%
1.89%
4.90%
PAT Growth
-
-
-
-
-
-
4.56%
748.39%
-78.91%
-77.71%
 
Unadjusted EPS
-
-0.89
-1.44
-0.32
0.53
-0.26
1.47
1.42
0.19
0.80
3.51

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
34.47
38.45
45.08
46.61
45.39
46.37
42.43
38.67
38.93
37.87
Share Capital
7.51
7.51
7.51
7.51
7.51
7.51
7.51
7.51
7.51
7.51
Total Reserves
26.96
30.94
37.57
39.10
37.88
38.86
34.92
31.16
31.43
30.36
Non-Current Liabilities
142.93
146.26
72.55
85.89
56.69
67.43
59.35
54.95
59.37
66.66
Secured Loans
1.16
0.04
0.00
9.00
0.06
9.13
12.72
15.27
26.74
51.16
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.37
Long Term Provisions
0.79
0.68
0.58
2.33
3.10
3.02
0.42
0.54
0.39
0.00
Current Liabilities
46.98
38.07
31.02
38.82
48.23
59.70
68.95
79.48
50.69
50.69
Trade Payables
19.55
13.49
14.60
29.38
4.43
14.18
39.28
44.11
30.69
31.59
Other Current Liabilities
17.67
15.97
7.66
4.17
9.83
14.21
10.79
11.35
5.28
6.37
Short Term Borrowings
9.19
8.12
8.49
2.90
32.53
28.30
16.16
21.89
12.77
0.00
Short Term Provisions
0.57
0.49
0.28
2.37
1.45
3.01
2.73
2.13
1.94
12.73
Total Liabilities
224.38
225.05
150.87
173.39
152.17
175.27
170.73
173.10
148.99
155.24
Net Block
42.78
44.60
43.08
50.98
37.14
39.29
21.78
19.13
19.56
21.62
Gross Block
49.88
48.42
46.86
64.65
49.73
51.51
39.16
34.24
33.98
34.52
Accumulated Depreciation
7.10
3.82
3.78
13.67
12.59
12.22
17.38
15.10
14.43
12.91
Non Current Assets
126.34
130.85
72.76
77.65
79.14
64.98
40.95
41.74
25.89
78.58
Capital Work in Progress
3.66
3.56
3.66
3.78
23.07
4.68
3.56
4.82
2.95
0.28
Non Current Investment
70.93
73.92
18.72
13.22
8.06
8.53
5.04
4.69
2.64
0.95
Long Term Loans & Adv.
6.27
7.69
7.20
9.13
10.87
12.48
10.57
12.28
0.40
0.00
Other Non Current Assets
2.70
1.08
0.11
0.54
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
98.04
94.20
78.10
95.74
73.03
110.29
129.77
131.36
123.11
76.66
Current Investments
5.23
21.18
2.37
0.00
0.13
0.38
0.49
0.00
0.00
0.00
Inventories
15.65
12.46
13.72
16.52
13.98
13.86
28.28
32.77
23.76
7.68
Sundry Debtors
44.96
33.07
37.48
48.07
27.41
68.14
56.25
57.35
38.64
31.49
Cash & Bank
10.23
13.90
11.93
14.67
9.60
8.77
8.77
5.27
19.94
7.33
Other Current Assets
21.97
3.55
0.64
4.85
21.93
19.14
35.98
35.97
40.77
30.16
Short Term Loans & Adv.
20.08
10.05
11.96
11.62
17.87
12.54
35.84
35.97
40.77
30.16
Net Current Assets
51.06
56.13
47.08
56.92
24.80
50.60
60.82
51.87
72.42
25.97
Total Assets
224.38
225.05
150.86
173.39
152.17
175.27
170.72
173.10
149.00
155.24

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
-20.67
75.48
5.88
-10.54
25.25
13.83
12.15
-34.95
-27.35
49.84
PBT
-5.83
-7.35
-2.99
3.15
-0.90
5.57
6.93
0.50
5.46
19.93
Adjustment
-0.62
0.19
1.77
-7.16
-2.17
-0.18
-1.49
-0.16
4.05
2.80
Changes in Working Capital
-12.09
83.18
7.68
-6.65
28.96
11.28
6.86
-33.54
-40.07
25.90
Cash after chg. in Working capital
-18.54
76.02
6.46
-10.66
25.89
16.68
12.30
-33.20
-30.55
48.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.13
-0.54
-0.59
0.12
-0.64
-2.84
-0.15
-1.75
3.21
1.21
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
16.48
-71.56
-0.74
19.98
-8.24
-3.56
3.40
0.52
54.21
-3.90
Net Fixed Assets
-2.34
-1.06
13.11
5.23
-15.19
10.55
-0.44
-2.60
-2.32
-5.13
Net Investments
15.76
-57.68
-2.59
-4.22
0.00
-36.59
-0.82
-1.99
-1.70
3.05
Others
3.06
-12.82
-11.26
18.97
6.95
22.48
4.66
5.11
58.23
-1.82
Cash from Financing Activity
-1.52
-2.45
-11.54
-4.51
-15.61
-9.76
-12.05
19.75
-14.25
-46.13
Net Cash Inflow / Outflow
-5.72
1.48
-6.40
4.93
1.41
0.51
3.50
-14.68
12.61
-0.19
Opening Cash & Equivalents
-3.04
-4.51
1.89
8.44
7.03
6.52
5.27
19.94
7.33
7.52
Closing Cash & Equivalent
-8.76
-3.04
-4.51
13.37
8.44
7.03
8.77
5.27
19.94
7.33

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.)
9.18
10.24
12.01
12.41
12.09
12.35
11.30
10.30
10.37
10.09
ROA
-1.43%
-2.77%
-0.63%
1.40%
-0.55%
3.22%
3.11%
0.43%
1.98%
6.99%
ROE
-8.81%
-12.47%
-2.22%
4.96%
-1.97%
12.56%
13.18%
1.80%
7.86%
40.30%
ROCE
5.82%
8.42%
7.68%
11.61%
2.03%
11.90%
12.93%
5.95%
11.29%
24.94%
Fixed Asset Turnover
3.90
2.82
4.33
2.97
4.21
6.01
14.12
10.43
4.53
8.24
Receivable days
74.31
95.82
64.74
81.08
81.88
83.38
40.01
49.26
82.43
55.90
Inventory Days
26.77
35.55
22.88
32.76
23.86
28.25
21.50
29.01
36.96
36.01
Payable days
32.36
38.84
35.01
37.30
16.59
22.00
10.61
18.52
30.83
54.37
Cash Conversion Cycle
68.72
92.53
52.61
76.54
89.14
89.62
50.90
59.75
88.55
37.54
Total Debt/Equity
0.31
0.21
0.19
0.26
0.72
0.91
0.78
1.08
1.10
1.73
Interest Cover
0.31
0.36
0.59
1.66
0.43
2.67
3.00
1.11
2.09
3.23

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.