Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

BPO/ITeS

Rating :
N/A

BSE: 504810 | NSE: Not Listed

8.58
20-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  8.16
  •  8.58
  •  8.16
  •  8.58
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  401
  •  3348
  •  11.78
  •  5.43

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3.58
  • 5.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3.58
  • N/A
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 0.12%
  • 11.62%
  • FII
  • DII
  • Others
  • 0%
  • 9.24%
  • 4.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.77
  • -9.36
  • -5.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 213.95
  • 23.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.46
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.29
  • 0.47
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.87
  • 0.48

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
0.56
0.44
27.27%
0.55
0.48
14.58%
0.51
0.50
2.00%
0.47
0.53
-11.32%
Expenses
0.58
0.84
-30.95%
0.55
0.78
-29.49%
0.81
1.03
-21.36%
0.91
1.05
-13.33%
EBITDA
-0.03
-0.39
-
0.00
-0.31
-
-0.30
-0.53
-
-0.44
-0.51
-
EBIDTM
-4.67%
-88.49%
0.73%
-64.50%
-58.04%
-105.20%
-94.84%
-96.62%
Other Income
0.45
-0.25
-
1.23
0.33
272.73%
-1.00
0.24
-
0.83
0.35
137.14%
Interest
0.01
0.03
-66.67%
0.01
0.02
-50.00%
0.01
0.02
-50.00%
0.03
0.02
50.00%
Depreciation
0.07
0.07
0.00%
0.07
0.06
16.67%
0.08
0.07
14.29%
0.08
0.06
33.33%
PBT
0.35
-0.73
-
1.15
-0.06
-
-1.37
-0.37
-
0.29
-0.25
-
Tax
-0.05
-0.36
-
0.21
0.04
425.00%
-0.28
0.27
-
0.00
-0.30
-
PAT
0.40
-0.37
-
0.95
-0.10
-
-1.10
-0.64
-
0.29
0.05
480.00%
PATM
71.63%
-83.30%
172.23%
-20.17%
-215.10%
-128.40%
62.15%
9.40%
EPS
0.95
-0.88
-
2.26
-0.23
-
-2.61
-1.53
-
0.69
0.12
475.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
2.09
1.89
2.04
2.26
2.87
2.18
2.27
2.99
4.10
1.50
Net Sales Growth
7.18%
-7.35%
-9.73%
-21.25%
31.65%
-3.96%
-24.08%
-27.07%
173.33%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2.08
1.89
2.04
2.26
2.87
2.18
2.27
2.99
4.10
1.50
GP Margin
99.67%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2.85
4.94
4.03
3.32
4.78
1.85
1.78
2.70
2.89
2.54
Power & Fuel Cost
-
0.11
0.08
0.08
0.08
0.14
0.15
0.13
0.12
0.10
% Of Sales
-
5.82%
3.92%
3.54%
2.79%
6.42%
6.61%
4.35%
2.93%
6.67%
Employee Cost
-
1.75
1.62
1.77
1.79
0.64
0.69
1.28
1.21
0.53
% Of Sales
-
92.59%
79.41%
78.32%
62.37%
29.36%
30.40%
42.81%
29.51%
35.33%
Manufacturing Exp.
-
0.45
0.60
0.29
0.49
0.15
0.15
0.26
0.50
0.20
% Of Sales
-
23.81%
29.41%
12.83%
17.07%
6.88%
6.61%
8.70%
12.20%
13.33%
General & Admin Exp.
-
0.83
1.12
0.99
1.25
0.63
0.72
0.86
0.89
0.87
% Of Sales
-
43.92%
54.90%
43.81%
43.55%
28.90%
31.72%
28.76%
21.71%
58.00%
Selling & Distn. Exp.
-
0.03
0.03
0.07
0.05
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.59%
1.47%
3.10%
1.74%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.77
0.58
0.13
1.13
0.27
0.06
0.15
0.14
0.80
% Of Sales
-
93.65%
28.43%
5.75%
39.37%
12.39%
2.64%
5.02%
3.41%
53.33%
EBITDA
-0.77
-3.05
-1.99
-1.06
-1.91
0.33
0.49
0.29
1.21
-1.04
EBITDA Margin
-36.84%
-161.38%
-97.55%
-46.90%
-66.55%
15.14%
21.59%
9.70%
29.51%
-69.33%
Other Income
1.51
1.52
1.19
3.04
2.58
2.72
2.19
1.59
0.91
0.64
Interest
0.06
0.08
0.08
0.07
0.05
0.01
0.00
0.00
0.00
0.00
Depreciation
0.30
0.28
0.26
0.24
0.26
0.14
0.14
0.13
0.12
0.12
PBT
0.42
-1.88
-1.14
1.69
0.37
2.90
2.54
1.74
2.00
-0.52
Tax
-0.12
-0.61
-0.14
0.42
-0.09
0.63
0.49
0.35
0.03
0.02
Tax Rate
-28.57%
32.45%
12.28%
24.85%
-24.32%
21.72%
19.29%
20.11%
1.50%
-3.85%
PAT
0.54
-1.27
-1.00
1.27
0.45
2.27
2.06
1.39
1.98
-0.54
PAT before Minority Interest
0.54
-1.27
-1.00
1.27
0.45
2.27
2.06
1.39
1.98
-0.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
25.84%
-67.20%
-49.02%
56.19%
15.68%
104.13%
90.75%
46.49%
48.29%
-36.00%
PAT Growth
150.94%
-
-
182.22%
-80.18%
10.19%
48.20%
-29.80%
-
 
EPS
1.29
-3.02
-2.38
3.02
1.07
5.40
4.90
3.31
4.71
-1.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
12.21
13.67
14.47
12.98
8.62
6.83
5.24
3.87
1.89
Share Capital
4.17
4.17
4.17
4.17
4.17
4.17
4.17
4.17
4.17
Total Reserves
8.04
9.50
10.30
8.81
4.45
2.67
1.07
-0.30
-2.28
Non-Current Liabilities
2.72
3.57
3.98
3.62
0.11
0.00
0.00
0.00
0.00
Secured Loans
0.31
0.15
0.22
0.09
0.11
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
Long Term Provisions
2.73
2.59
2.80
2.54
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.58
0.38
0.41
0.45
2.97
2.25
1.63
1.54
2.01
Trade Payables
0.10
0.08
0.07
0.14
0.11
0.12
0.16
0.32
0.23
Other Current Liabilities
0.36
0.23
0.27
0.25
0.85
0.75
1.07
1.16
1.75
Short Term Borrowings
0.12
0.07
0.06
0.06
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
2.01
1.38
0.40
0.06
0.04
Total Liabilities
15.51
17.62
18.86
17.05
11.70
9.08
6.87
5.41
3.90
Net Block
3.11
2.67
2.87
2.75
3.25
3.28
3.41
3.40
3.07
Gross Block
5.58
4.88
4.82
4.48
4.15
4.61
4.60
4.45
4.00
Accumulated Depreciation
2.48
2.21
1.96
1.73
0.89
1.33
1.19
1.06
0.94
Non Current Assets
10.30
10.22
10.32
9.73
3.68
3.46
3.41
3.40
3.07
Capital Work in Progress
0.18
0.18
0.18
0.02
0.00
0.00
0.00
0.00
0.00
Non Current Investment
4.06
4.52
4.39
4.24
0.42
0.18
0.00
0.00
0.00
Long Term Loans & Adv.
2.95
2.84
2.88
2.72
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
5.20
7.41
8.54
7.32
8.02
5.62
3.45
2.01
0.84
Current Investments
4.13
6.47
7.55
6.39
5.68
3.81
2.02
0.16
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.20
0.37
0.21
0.27
0.22
0.32
0.37
0.80
0.37
Cash & Bank
0.41
0.19
0.46
0.36
0.19
0.17
0.15
0.33
0.06
Other Current Assets
0.46
0.08
0.04
0.05
1.93
1.33
0.90
0.73
0.40
Short Term Loans & Adv.
0.42
0.31
0.28
0.24
1.92
1.32
0.87
0.71
0.40
Net Current Assets
4.62
7.02
8.13
6.88
5.05
3.37
1.82
0.47
-1.17
Total Assets
15.50
17.63
18.86
17.05
11.70
9.08
6.86
5.41
3.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Cash From Operating Activity
-1.46
-1.78
-0.89
-0.49
1.67
1.81
PBT
-1.88
-1.14
1.69
0.41
2.90
2.54
Adjustment
0.13
-0.27
-2.45
-1.21
-0.30
-0.03
Changes in Working Capital
0.42
-0.22
0.04
0.65
0.19
0.27
Cash after chg. in Working capital
-1.33
-1.63
-0.73
-0.15
2.79
2.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
-0.14
-0.16
-0.34
-0.63
-0.49
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
-0.49
-0.49
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.59
1.68
0.95
1.02
-1.76
-1.79
Net Fixed Assets
-0.70
-0.06
-0.50
-0.35
0.46
Net Investments
2.90
1.07
-1.25
-4.46
-2.12
Others
-0.61
0.67
2.70
5.83
-0.10
Cash from Financing Activity
0.11
-0.16
0.06
-0.64
0.10
0.00
Net Cash Inflow / Outflow
0.24
-0.26
0.12
-0.11
0.01
0.02
Opening Cash & Equivalents
0.09
0.34
0.23
0.34
0.17
0.15
Closing Cash & Equivalent
0.33
0.09
0.34
0.23
0.19
0.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
29.28
32.79
34.71
31.14
20.67
16.39
12.56
9.28
4.54
ROA
-7.69%
-5.46%
7.05%
3.16%
21.88%
25.80%
22.67%
42.48%
-13.74%
ROE
-9.84%
-7.08%
9.23%
4.21%
29.42%
34.08%
30.56%
68.69%
-28.33%
ROCE
-13.62%
-7.40%
12.56%
3.78%
37.41%
42.17%
38.30%
69.73%
-27.23%
Fixed Asset Turnover
0.36
0.42
0.49
0.67
0.50
0.49
0.66
0.97
0.38
Receivable days
54.34
51.28
38.69
31.04
44.46
54.69
70.88
51.78
89.74
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
12.70
10.59
15.56
16.53
37.99
43.96
48.12
51.13
87.11
Cash Conversion Cycle
41.65
40.69
23.13
14.51
6.47
10.73
22.75
0.64
2.63
Total Debt/Equity
0.03
0.02
0.02
0.01
0.01
0.00
0.00
0.00
0.00
Interest Cover
-23.96
-13.11
26.63
8.87
248.03
0.00
0.00
454.69
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.