Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Miscellaneous

Rating :
N/A

BSE: 506180 | NSE: Not Listed

147
07-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  147
  •  147
  •  147
  •  147.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55
  •  8085
  •  147.00
  •  105.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67.16
  • 49.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 43.05
  • N/A
  • 4.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.84%
  • 0.00%
  • 3.55%
  • FII
  • DII
  • Others
  • 9.3%
  • 0.00%
  • 13.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 284.66
  • 844.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 50.09
  • 5.92
  • 34.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 59.42
  • 60.35
  • 15.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 88.96
  • 86.22
  • 167.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.95
  • 4.06
  • 3.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 218.81
  • 81.56
  • 63.38

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
140.81
32.43
334.20%
41.16
90.72
-54.63%
15.60
1.92
712.50%
76.60
0.00
0
Expenses
139.68
32.97
323.66%
41.63
92.04
-54.77%
15.75
2.12
642.92%
76.01
0.16
47,406.25%
EBITDA
1.13
-0.54
-
-0.48
-1.32
-
-0.15
-0.20
-
0.59
-0.16
-
EBIDTM
0.80%
-1.66%
-1.16%
-1.46%
-0.97%
-10.30%
0.78%
0.00%
Other Income
0.57
1.06
-46.23%
0.28
1.89
-85.19%
0.24
0.29
-17.24%
-0.34
0.39
-
Interest
0.00
0.03
-100.00%
0.00
0.07
-100.00%
0.01
0.00
0
0.01
0.00
0
Depreciation
0.01
0.00
0
0.01
0.00
0
0.01
0.00
0
0.00
0.00
0
PBT
1.69
0.49
244.90%
-0.21
0.50
-
0.08
0.09
-11.11%
0.24
0.23
4.35%
Tax
0.43
0.14
207.14%
-0.07
0.31
-
0.03
0.02
50.00%
0.05
0.06
-16.67%
PAT
1.26
0.35
260.00%
-0.14
0.19
-
0.05
0.06
-16.67%
0.19
0.17
11.76%
PATM
0.90%
1.07%
-0.33%
0.21%
0.31%
3.33%
0.25%
0.00%
EPS
2.75
0.76
261.84%
-0.29
0.41
-
0.10
0.14
-28.57%
0.42
0.37
13.51%

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
Net Sales
274.17
92.64
0.11
0.11
0.13
0.11
0.09
0.06
0.05
0.10
Net Sales Growth
119.21%
84118.18%
0%
-15.38%
18.18%
22.22%
50.0%
20.0%
-50.0%
 
Cost Of Goods Sold
271.53
91.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2.64
0.65
0.11
0.11
0.13
0.11
0.09
0.06
0.05
0.10
GP Margin
0.96%
0.70%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
273.07
94.36
0.55
0.50
0.92
1.40
0.82
0.46
0.68
0.44
Power & Fuel Cost
-
0.00
0.00
0.00
0.02
0.02
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
15.38%
18.18%
0%
0%
0%
0%
Employee Cost
-
0.58
0.29
0.17
0.46
0.73
0.58
0.27
0.18
0.11
% Of Sales
-
0.63%
263.64%
154.55%
353.85%
663.64%
644.44%
450.0%
360.0%
110.0%
Manufacturing Exp.
-
0.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.99%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
0.31
0.25
0.31
0.37
0.51
0.19
0.13
0.42
0.31
% Of Sales
-
0.33%
227.27%
281.82%
284.62%
463.64%
211.11%
216.67%
840.0%
310.0%
Selling & Distn. Exp.
-
0.01
0.00
0.01
0.06
0.13
0.06
0.01
0.01
0.01
% Of Sales
-
0.01%
0%
9.09%
46.15%
118.18%
66.67%
16.67%
20.0%
10.0%
Miscellaneous Exp.
-
0.55
0.00
0.00
0.01
0.01
0.00
0.05
0.06
0.00
% Of Sales
-
0.59%
0%
0%
7.69%
9.09%
0%
83.33%
120.0%
0%
EBITDA
1.09
-1.72
-0.44
-0.39
-0.79
-1.29
-0.73
-0.40
-0.63
-0.34
EBITDA Margin
0.40%
-1.86%
-400%
-354.55%
-607.69%
-1172.73%
-811.11%
-666.67%
-1260.0%
-340.0%
Other Income
0.75
2.84
0.88
0.91
0.86
0.96
1.02
0.99
0.94
0.48
Interest
0.02
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Depreciation
0.03
0.01
0.01
0.02
0.06
0.08
0.00
0.01
0.02
0.00
PBT
1.80
0.94
0.42
0.51
0.02
-0.42
0.29
0.58
0.29
0.07
Tax
0.44
0.42
0.14
0.16
0.03
-0.13
0.09
0.20
0.08
0.06
Tax Rate
24.44%
44.68%
33.33%
31.37%
-16.67%
30.95%
31.03%
34.48%
27.59%
85.71%
PAT
1.36
0.52
0.28
0.34
-0.21
-0.29
0.20
0.38
0.21
0.01
PAT before Minority Interest
1.36
0.52
0.28
0.34
-0.21
-0.29
0.20
0.38
0.21
0.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.50%
0.56%
254.55%
309.09%
-161.54%
-263.64%
222.22%
633.33%
420.0%
10.0%
PAT Growth
76.62%
85.71%
-17.65%
-
-
-
-47.37%
80.95%
2,000.00%
 
EPS
2.96
1.13
0.61
0.74
-0.46
-0.63
0.43
0.83
0.46
0.02

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
Shareholder's Funds
14.88
14.36
14.07
13.74
13.96
14.25
14.05
13.67
13.46
Share Capital
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
4.57
Total Reserves
10.31
9.79
9.51
9.17
9.39
9.68
9.48
9.10
8.89
Non-Current Liabilities
-0.14
-0.20
-0.24
-0.27
-0.17
0.01
0.00
0.00
0.00
Secured Loans
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
Long Term Provisions
0.05
0.04
0.02
0.01
0.02
0.01
0.00
0.00
0.00
Current Liabilities
21.09
0.29
0.43
0.27
0.35
0.47
0.46
0.30
0.25
Trade Payables
13.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
7.06
0.17
0.29
0.14
0.22
0.18
0.17
0.15
0.18
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.50
0.12
0.14
0.13
0.13
0.29
0.28
0.15
0.06
Total Liabilities
35.83
14.45
14.26
13.74
14.14
14.73
14.51
13.97
13.71
Net Block
0.03
0.03
0.05
0.06
0.32
0.00
0.00
0.04
0.06
Gross Block
0.07
0.06
0.06
0.12
0.41
0.01
0.01
0.06
0.06
Accumulated Depreciation
0.04
0.03
0.02
0.06
0.09
0.00
0.00
0.02
0.00
Non Current Assets
0.03
0.58
1.58
3.25
12.70
12.64
12.28
12.31
12.69
Capital Work in Progress
0.00
0.55
0.55
0.55
0.55
0.44
0.44
0.44
0.44
Non Current Investment
0.00
0.00
0.99
0.00
0.00
0.00
0.01
0.00
0.66
Long Term Loans & Adv.
0.00
0.00
0.00
2.63
11.82
11.82
11.82
11.82
11.53
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.37
0.00
0.00
0.00
Current Assets
35.80
13.86
12.68
10.49
1.44
2.09
2.23
1.65
1.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
10.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
Cash & Bank
24.12
13.38
12.15
9.48
0.18
1.54
1.78
1.36
0.40
Other Current Assets
1.17
0.21
0.35
0.83
1.26
0.55
0.45
0.29
0.51
Short Term Loans & Adv.
0.57
0.27
0.18
0.18
0.40
0.49
0.37
0.26
0.25
Net Current Assets
14.71
13.58
12.25
10.23
1.09
1.61
1.77
1.35
0.76
Total Assets
35.83
14.44
14.26
13.74
14.14
14.73
14.51
13.96
13.70

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
Cash From Operating Activity
9.30
-0.78
-0.35
-0.78
-1.43
-0.90
-0.55
-0.57
-0.51
PBT
0.94
0.42
0.51
-0.19
-0.42
0.29
0.58
0.29
0.07
Adjustment
-0.77
-0.86
-0.88
-0.59
-0.87
-1.00
-0.98
-0.92
-0.41
Changes in Working Capital
9.43
-0.12
0.16
0.00
-0.12
0.02
0.02
0.25
-0.10
Cash after chg. in Working capital
9.60
-0.56
-0.21
-0.77
-1.40
-0.70
-0.37
-0.38
-0.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.30
-0.22
-0.14
-0.01
-0.02
-0.20
-0.17
-0.19
-0.07
Other Direct Exp. Paid
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
Cash From Investing Activity
11.34
-0.24
1.33
10.08
-0.30
1.03
0.96
1.53
-12.42
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
1.50
1.40
-3.03
0.00
0.00
0.00
0.00
0.66
Others
9.84
-1.64
4.36
10.08
-0.30
1.03
0.96
0.87
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.73
Net Cash Inflow / Outflow
20.65
-1.02
0.98
9.30
-1.73
0.13
0.42
0.96
-0.19
Opening Cash & Equivalents
0.14
1.16
0.18
0.18
1.91
1.78
1.36
0.40
0.59
Closing Cash & Equivalent
20.79
0.14
1.16
9.48
0.18
1.91
1.78
1.36
0.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
32.57
31.43
30.80
30.08
30.55
31.18
30.75
29.91
29.45
ROA
2.08%
1.98%
2.45%
-1.53%
-2.00%
1.35%
2.70%
1.52%
0.06%
ROE
3.58%
2.00%
2.47%
-1.54%
-2.05%
1.39%
2.77%
1.55%
0.07%
ROCE
7.64%
2.99%
3.66%
-1.35%
-2.95%
2.02%
4.20%
2.16%
1.06%
Fixed Asset Turnover
1426.31
1.69
1.21
0.49
0.51
17.14
1.87
0.85
1.70
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362.34
Inventory Days
41.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
23.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
17.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
362.34
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
6.41
997.50
576.10
-311.21
-574.49
750.67
5833.52
2868.26
2.03

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.