Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Engineering - Industrial Equipments

Rating :
56/99

BSE: 505750 | NSE: Not Listed

486.25
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  554.00
  •  554.00
  •  475.00
  •  490.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18
  •  0.70
  •  923.55
  •  371.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45.36
  • 70.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 65.15
  • 0.62%
  • 1.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.48%
  • 0.00%
  • 48.87%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 4.82
  • 7.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.72
  • -
  • 20.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.43
  • -
  • -33.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.39
  • 35.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 1.80
  • 2.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.77
  • 8.38
  • 11.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
13.82
23.52
-41.24%
25.41
36.21
-29.83%
38.02
27.06
40.50%
27.99
23.03
21.54%
Expenses
11.88
21.66
-45.15%
23.73
33.35
-28.85%
32.34
25.47
26.97%
26.51
22.62
17.20%
EBITDA
1.95
1.86
4.84%
1.68
2.86
-41.26%
5.68
1.59
257.23%
1.48
0.42
252.38%
EBIDTM
14.09%
7.90%
6.62%
7.89%
14.95%
5.87%
5.28%
1.80%
Other Income
0.15
0.02
650.00%
0.09
0.32
-71.88%
0.04
0.06
-33.33%
0.04
0.10
-60.00%
Interest
0.58
0.86
-32.56%
0.72
0.90
-20.00%
0.87
0.55
58.18%
0.83
0.57
45.61%
Depreciation
0.70
0.72
-2.78%
0.76
0.68
11.76%
0.77
0.56
37.50%
0.76
0.44
72.73%
PBT
0.82
0.30
173.33%
-2.91
1.60
-
4.08
0.54
655.56%
-0.07
-0.50
-
Tax
0.37
0.20
85.00%
0.36
-0.54
-
0.33
0.11
200.00%
0.01
-0.21
-
PAT
0.45
0.10
350.00%
-3.27
2.14
-
3.75
0.43
772.09%
-0.08
-0.29
-
PATM
3.24%
0.43%
-12.86%
5.92%
9.88%
1.60%
-0.29%
-1.25%
EPS
4.98
1.12
344.64%
-36.32
23.80
-
41.72
4.81
767.36%
-0.89
-3.19
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
105.24
114.95
112.45
91.91
Net Sales Growth
-4.17%
2.22%
22.35%
 
Cost Of Goods Sold
57.66
61.90
64.15
55.42
Gross Profit
47.58
53.05
48.30
36.49
GP Margin
45.21%
46.15%
42.95%
39.70%
Total Expenditure
94.46
104.24
106.09
87.64
Power & Fuel Cost
-
0.38
0.38
0.36
% Of Sales
-
0.33%
0.34%
0.39%
Employee Cost
-
25.72
23.98
17.20
% Of Sales
-
22.37%
21.33%
18.71%
Manufacturing Exp.
-
3.91
4.70
3.64
% Of Sales
-
3.40%
4.18%
3.96%
General & Admin Exp.
-
5.84
6.55
6.22
% Of Sales
-
5.08%
5.82%
6.77%
Selling & Distn. Exp.
-
2.86
2.78
3.05
% Of Sales
-
2.49%
2.47%
3.32%
Miscellaneous Exp.
-
3.63
3.54
1.75
% Of Sales
-
3.16%
3.15%
1.90%
EBITDA
10.79
10.71
6.36
4.27
EBITDA Margin
10.25%
9.32%
5.66%
4.65%
Other Income
0.32
0.19
0.59
0.40
Interest
3.00
3.28
2.62
1.92
Depreciation
2.99
3.01
2.07
1.24
PBT
1.92
4.61
2.26
1.51
Tax
1.07
0.54
-0.61
-0.17
Tax Rate
55.73%
70.13%
-26.99%
-11.26%
PAT
0.85
0.54
3.27
1.80
PAT before Minority Interest
1.28
0.23
2.87
1.68
Minority Interest
0.43
0.31
0.40
0.12
PAT Margin
0.81%
0.47%
2.91%
1.96%
PAT Growth
-64.29%
-83.49%
81.67%
 
EPS
9.44
6.00
36.33
20.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
25.06
24.98
21.95
Share Capital
0.93
0.93
0.93
Total Reserves
24.13
24.05
21.02
Non-Current Liabilities
9.54
11.82
6.86
Secured Loans
8.03
11.38
4.88
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
2.51
2.17
2.15
Current Liabilities
52.75
46.46
40.70
Trade Payables
20.66
20.91
18.94
Other Current Liabilities
16.66
13.24
10.44
Short Term Borrowings
14.54
11.24
9.97
Short Term Provisions
0.90
1.07
1.35
Total Liabilities
90.49
86.72
71.37
Net Block
23.92
23.79
11.15
Gross Block
30.38
27.30
13.19
Accumulated Depreciation
6.46
3.51
2.04
Non Current Assets
24.45
24.35
11.82
Capital Work in Progress
0.21
0.23
0.31
Non Current Investment
0.01
0.01
0.01
Long Term Loans & Adv.
0.29
0.31
0.26
Other Non Current Assets
0.01
0.02
0.09
Current Assets
66.05
62.36
59.56
Current Investments
0.13
0.12
0.12
Inventories
15.12
12.98
13.01
Sundry Debtors
33.72
34.62
35.15
Cash & Bank
7.43
5.90
4.53
Other Current Assets
9.66
1.78
3.59
Short Term Loans & Adv.
7.38
6.96
3.16
Net Current Assets
13.30
15.90
18.86
Total Assets
90.50
86.71
71.38

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
6.19
6.49
-1.28
PBT
0.77
2.26
1.51
Adjustment
7.91
5.73
2.66
Changes in Working Capital
-1.97
-1.19
-5.38
Cash after chg. in Working capital
6.71
6.80
-1.21
Interest Paid
0.00
0.00
0.00
Tax Paid
-0.52
-0.30
-0.07
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-2.01
-14.57
-9.36
Net Fixed Assets
-1.86
-0.36
Net Investments
-0.01
-3.01
Others
-0.14
-11.20
Cash from Financing Activity
-5.44
10.89
15.37
Net Cash Inflow / Outflow
-1.26
2.82
4.72
Opening Cash & Equivalents
-0.48
-3.30
-8.02
Closing Cash & Equivalent
-1.74
-0.48
-3.30

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
268.62
267.77
235.33
ROA
0.26%
3.63%
2.35%
ROE
0.93%
12.22%
7.64%
ROCE
7.83%
10.87%
8.92%
Fixed Asset Turnover
3.99
5.55
7.06
Receivable days
108.50
113.23
137.77
Inventory Days
44.62
42.18
50.99
Payable days
77.48
73.96
82.33
Cash Conversion Cycle
75.64
81.46
106.43
Total Debt/Equity
1.09
1.05
0.75
Interest Cover
1.23
1.86
1.79

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.