Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Finance - Investment

Rating :
N/A

BSE: 503681 | NSE: Not Listed

3.53
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3.53
  •  3.53
  •  3.53
  •  3.37
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  500
  •  1765
  •  3.53
  •  3.37

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 0.07
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -1.16
  • 708.22%
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 16.61%
  • 7.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 54.55
  • 12.33
  • 0.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.72
  • 11.65
  • -0.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.48
  • 6.12
  • -3.25

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.05
  • -0.03
  • -0.03

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
23.12
3.08
650.65%
59.55
27.74
114.67%
22.57
31.60
-28.58%
128.38
63.53
102.08%
Expenses
0.67
1.94
-65.46%
0.97
1.57
-38.22%
0.99
1.42
-30.28%
0.68
18.27
-96.28%
EBITDA
22.46
1.14
1,870.18%
58.59
26.17
123.88%
21.58
30.18
-28.50%
127.70
45.27
182.09%
EBIDTM
97.11%
37.13%
98.38%
94.34%
95.62%
95.51%
99.47%
71.24%
Other Income
0.00
0.00
0
0.86
0.00
0
0.66
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
0.23
0.21
9.52%
0.23
0.21
9.52%
0.23
0.18
27.78%
0.21
0.18
16.67%
PBT
22.23
0.94
2,264.89%
59.22
25.97
128.03%
22.02
30.00
-26.60%
127.50
45.08
182.83%
Tax
6.31
1.31
381.68%
13.00
6.81
90.90%
6.45
7.71
-16.34%
30.09
13.51
122.72%
PAT
15.92
-0.37
-
46.22
19.16
141.23%
15.56
22.30
-30.22%
97.41
31.57
208.55%
PATM
68.84%
-11.91%
77.61%
69.06%
68.95%
70.55%
75.87%
49.70%
EPS
795.90
-18.40
-
2,311.05
958.00
141.24%
778.20
1,114.90
-30.20%
4,870.35
1,578.70
208.50%

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
233.62
108.87
134.78
107.74
77.52
60.88
0.23
0.18
0.41
0.25
1.40
Net Sales Growth
85.49%
-19.22%
25.10%
38.98%
27.33%
26369.57%
27.78%
-56.10%
64.00%
-82.14%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
233.63
108.87
134.78
107.74
77.52
60.88
0.23
0.18
0.41
0.25
1.40
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3.31
6.11
3.11
0.94
5.82
1.64
0.78
0.86
0.56
0.41
0.25
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
-
0.38
0.31
0.30
0.30
0.24
0.24
0.23
0.06
0.05
0.04
% Of Sales
-
0.35%
0.23%
0.28%
0.39%
0.39%
104.35%
127.78%
14.63%
20.0%
2.86%
Manufacturing Exp.
-
0.22
0.25
0.15
0.16
0.11
0.04
0.03
0.11
0.07
0.01
% Of Sales
-
0.20%
0.19%
0.14%
0.21%
0.18%
17.39%
16.67%
26.83%
28.00%
0.71%
General & Admin Exp.
-
4.59
1.48
0.43
0.43
0.32
0.45
0.35
0.38
0.28
0.19
% Of Sales
-
4.22%
1.10%
0.40%
0.55%
0.53%
195.65%
194.44%
92.68%
112.00%
13.57%
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.
-
0.92
1.07
0.05
4.93
0.98
0.04
0.24
0.01
0.01
0.00
% Of Sales
-
0.85%
0.79%
0.05%
6.36%
1.61%
17.39%
133.33%
2.44%
4.00%
0%
EBITDA
230.33
102.76
131.67
106.80
71.70
59.24
-0.55
-0.68
-0.15
-0.16
1.15
EBITDA Margin
98.59%
94.39%
97.69%
99.13%
92.49%
97.31%
-239.13%
-377.78%
-36.59%
-64.00%
82.14%
Other Income
1.52
0.00
0.00
0.00
0.00
0.00
47.38
36.77
30.13
30.79
22.09
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.90
0.77
0.60
0.27
0.18
0.19
0.19
0.24
0.22
0.13
0.06
PBT
230.97
101.99
131.07
106.53
71.51
59.06
46.64
35.84
29.75
30.50
23.18
Tax
55.85
28.58
31.03
25.48
-1.67
4.51
0.35
0.70
0.19
0.73
0.52
Tax Rate
24.18%
28.02%
23.67%
23.92%
-2.34%
7.64%
0.75%
1.95%
0.64%
2.39%
2.24%
PAT
175.11
73.41
100.04
81.05
73.18
54.54
46.31
35.14
29.52
29.81
22.65
PAT before Minority Interest
175.11
73.41
100.04
81.05
73.18
54.54
46.31
35.14
29.52
29.81
22.65
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
74.96%
67.43%
74.22%
75.23%
94.40%
89.59%
20134.78%
19522.22%
7200%
11924.00%
1617.86%
PAT Growth
141.00%
-26.62%
23.43%
10.75%
34.18%
17.77%
31.79%
19.04%
-0.97%
31.61%
 
EPS
8,755.50
3,670.50
5,002.00
4,052.50
3,659.00
2,727.00
2,315.50
1,757.00
1,476.00
1,490.50
1,132.50

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
11,192.17
12,328.81
10,165.22
6,951.96
5,133.47
258.03
212.08
177.30
148.13
118.47
Share Capital
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
Total Reserves
11,191.97
12,328.61
10,165.02
6,951.76
5,133.27
257.83
211.88
177.10
147.93
118.27
Non-Current Liabilities
744.45
835.50
687.53
267.83
1,305.83
-0.01
-0.02
-0.06
-0.04
-0.06
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
71.76
34.94
12.40
1.28
0.87
0.64
0.46
0.20
0.36
1.06
Trade Payables
0.25
0.08
0.09
0.07
0.06
0.11
0.07
0.07
0.06
0.03
Other Current Liabilities
0.04
0.03
0.13
0.03
0.03
0.03
0.03
0.17
0.22
0.22
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
71.47
34.82
12.17
1.17
0.79
0.50
0.37
-0.04
0.08
0.81
Total Liabilities
12,008.38
13,199.25
10,865.15
7,221.07
6,440.17
258.66
212.52
177.44
148.45
119.47
Net Block
17.12
16.89
15.88
0.71
0.89
1.07
1.24
1.49
0.25
0.18
Gross Block
19.12
18.12
16.51
1.07
1.07
1.57
1.57
2.53
1.07
0.97
Accumulated Depreciation
2.00
1.23
0.63
0.36
0.18
0.50
0.33
1.04
0.82
0.79
Non Current Assets
11,935.18
13,177.78
10,848.04
7,213.18
6,438.46
255.72
208.60
176.60
147.64
115.58
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
11,916.43
13,159.26
10,830.53
7,212.47
6,437.57
253.68
206.39
174.10
145.47
115.23
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.45
0.50
0.60
1.92
0.17
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.52
0.47
0.41
0.00
0.00
Current Assets
73.20
21.47
17.11
7.89
1.71
2.93
3.92
0.84
0.80
3.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.11
0.08
0.08
0.05
0.12
0.00
0.00
0.00
0.00
0.00
Cash & Bank
11.12
1.36
8.85
6.70
0.56
2.65
3.71
0.43
0.70
1.26
Other Current Assets
61.98
0.01
0.01
0.01
1.03
0.29
0.21
0.41
0.10
2.62
Short Term Loans & Adv.
61.97
20.02
8.17
1.13
0.91
0.09
0.19
0.41
0.10
2.62
Net Current Assets
1.44
-13.47
4.70
6.61
0.84
2.29
3.46
0.64
0.45
2.83
Total Assets
12,008.38
13,199.25
10,865.15
7,221.07
6,440.17
258.65
212.52
177.44
148.44
119.46

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
37.09
61.10
14.10
-1.16
-0.92
-0.86
-1.26
-0.35
-0.75
4.64
PBT
101.99
131.07
106.53
71.51
59.06
46.66
35.84
29.71
30.54
23.17
Adjustment
-23.20
-57.91
-85.52
-72.42
-59.73
-47.35
-36.63
-30.25
-30.71
-23.38
Changes in Working Capital
0.10
-0.11
0.13
0.02
0.06
0.02
-0.09
0.88
0.16
5.36
Cash after chg. in Working capital
78.89
73.05
21.14
-0.89
-0.61
-0.67
-0.87
0.33
0.00
5.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.80
-11.95
-7.04
-0.26
-0.32
-0.19
-0.39
-0.68
-0.75
-0.52
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
-27.02
-68.29
-11.65
7.66
1.10
0.16
4.65
0.38
0.38
-4.20
Net Fixed Assets
-1.00
-0.27
-14.16
0.00
0.43
0.00
0.96
-1.46
0.00
0.00
Net Investments
869.90
-1,620.92
-2,514.77
-543.91
-4,311.11
-31.45
-23.25
-19.40
-20.10
-20.18
Others
-895.92
1,552.90
2,517.28
551.57
4,311.78
31.61
26.94
21.24
20.48
15.98
Cash from Financing Activity
-0.30
-0.30
-0.30
-0.36
-0.36
-0.36
-0.12
-0.30
-0.20
-0.20
Net Cash Inflow / Outflow
9.77
-7.48
2.15
6.14
-0.18
-1.06
3.27
-0.26
-0.57
0.24
Opening Cash & Equivalents
1.33
8.82
6.66
0.53
0.71
3.71
0.43
0.70
1.26
1.03
Closing Cash & Equivalent
11.10
1.33
8.82
6.66
0.53
2.65
3.70
0.43
0.70
1.26

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.)
559608.69
616440.32
508261.02
347598.04
256673.38
12901.39
10603.77
8864.80
7406.69
5923.36
ROA
0.58%
0.83%
0.90%
1.07%
1.63%
19.66%
18.02%
18.12%
22.26%
20.95%
ROE
0.62%
0.89%
0.95%
1.21%
2.02%
19.70%
18.05%
18.14%
22.37%
21.11%
ROCE
0.87%
1.17%
1.24%
1.18%
2.19%
19.85%
18.41%
18.26%
22.91%
21.60%
Fixed Asset Turnover
5.85
7.78
12.26
72.44
46.16
0.14
0.09
0.23
0.25
1.45
Receivable days
0.32
0.22
0.22
0.40
0.72
0.00
0.00
-1.26
2.19
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
52.59
65.50
47.35
43.94
62.38
90.02
Cash Conversion Cycle
0.32
0.22
0.22
0.40
-51.87
-65.50
-47.35
-45.20
-60.19
-90.02
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.