Nifty
Sensex
:
:
11729.60
39922.46
-159.80 (-1.34%)
-599.64 (-1.48%)

Finance - Investment

Rating :
N/A

BSE: 508905 | NSE: Not Listed

27.1
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  27.1
  •  27.1
  •  27.1
  •  28.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43
  •  1165
  •  38.30
  •  18.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15.14
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15.08
  • N/A
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.37%
  • 15.18%
  • 27.51%
  • FII
  • DII
  • Others
  • 9.85%
  • 0.00%
  • 2.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 2.32
  • -3.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -35.21
  • -39.31
  • -69.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.14
  • 22.99
  • 26.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.19
  • 0.21
  • 0.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 11.52
  • 11.90

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
11.18
8.32
34.38%
12.30
11.40
7.89%
14.09
9.23
52.65%
10.28
13.51
-23.91%
Expenses
11.47
9.07
26.46%
13.53
13.70
-1.24%
14.86
9.87
50.56%
10.89
14.14
-22.98%
EBITDA
-0.28
-0.75
-
-1.23
-2.30
-
-0.77
-0.64
-
-0.61
-0.63
-
EBIDTM
-2.52%
-9.02%
-10.00%
-20.19%
-5.47%
-7.00%
-5.94%
-4.70%
Other Income
0.50
1.49
-66.44%
0.56
2.45
-77.14%
1.21
0.81
49.38%
0.85
0.79
7.59%
Interest
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
Depreciation
0.12
0.14
-14.29%
0.14
0.16
-12.50%
0.14
0.16
-12.50%
0.14
0.16
-12.50%
PBT
0.09
0.59
-84.75%
-0.82
-0.02
-
0.29
-0.01
-
0.09
-0.01
-
Tax
-0.02
0.07
-
0.03
-0.10
-
-0.01
0.01
-
-0.02
-0.02
-
PAT
0.11
0.51
-78.43%
-0.85
0.08
-
0.30
-0.02
-
0.11
0.01
1,000.00%
PATM
1.00%
6.17%
-6.90%
0.73%
2.13%
-0.17%
1.05%
0.04%
EPS
0.20
0.92
-78.26%
-1.52
0.15
-
0.54
-0.03
-
0.19
0.01
1,800.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
47.85
44.99
44.37
50.80
41.18
40.12
34.23
36.96
31.01
28.29
27.56
Net Sales Growth
12.69%
1.40%
-12.66%
23.36%
2.64%
17.21%
-7.39%
19.19%
9.61%
2.65%
 
Cost Of Goods Sold
45.95
43.25
41.72
47.68
41.11
33.38
29.12
32.36
26.67
20.25
16.02
Gross Profit
1.90
1.75
2.65
3.12
0.08
6.74
5.11
4.61
4.35
8.04
11.55
GP Margin
3.96%
3.89%
5.97%
6.14%
0.19%
16.80%
14.93%
12.47%
14.03%
28.42%
41.91%
Total Expenditure
50.75
48.35
47.63
51.98
44.91
38.77
33.01
36.70
30.25
23.69
21.04
Power & Fuel Cost
-
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
% Of Sales
-
0.13%
0.14%
0.10%
0.12%
0.12%
0.15%
0.14%
0.16%
0.14%
0.15%
Employee Cost
-
2.37
2.43
2.19
2.08
2.22
1.75
1.57
1.54
1.60
1.55
% Of Sales
-
5.27%
5.48%
4.31%
5.05%
5.53%
5.11%
4.25%
4.97%
5.66%
5.62%
Manufacturing Exp.
-
0.36
0.35
0.39
0.37
1.31
0.41
0.53
0.43
0.41
0.32
% Of Sales
-
0.80%
0.79%
0.77%
0.90%
3.27%
1.20%
1.43%
1.39%
1.45%
1.16%
General & Admin Exp.
-
1.01
1.81
1.45
1.04
1.39
1.43
1.74
1.46
1.30
1.21
% Of Sales
-
2.24%
4.08%
2.85%
2.53%
3.46%
4.18%
4.71%
4.71%
4.60%
4.39%
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.
-
1.36
1.32
0.27
0.32
0.47
0.29
0.50
0.15
0.13
0.00
% Of Sales
-
3.02%
2.97%
0.53%
0.78%
1.17%
0.85%
1.35%
0.48%
0.46%
7.04%
EBITDA
-2.89
-3.36
-3.26
-1.18
-3.73
1.35
1.22
0.26
0.76
4.60
6.52
EBITDA Margin
-6.04%
-7.47%
-7.35%
-2.32%
-9.06%
3.36%
3.56%
0.70%
2.45%
16.26%
23.66%
Other Income
3.12
4.11
4.57
2.69
5.17
0.06
0.10
0.42
0.97
1.14
0.08
Interest
0.04
0.03
0.04
0.08
0.02
0.02
0.03
0.03
0.04
0.04
0.06
Depreciation
0.54
0.56
0.62
0.67
0.60
0.30
0.39
0.34
0.36
0.40
0.34
PBT
-0.35
0.15
0.66
0.77
0.82
1.09
0.91
0.31
1.33
5.30
6.20
Tax
-0.02
0.08
0.18
-1.71
0.09
0.24
0.05
0.25
0.35
1.32
0.82
Tax Rate
5.71%
53.33%
27.27%
-222.08%
10.98%
22.02%
5.49%
80.65%
26.32%
24.91%
13.23%
PAT
-0.33
0.07
0.47
2.48
0.73
0.85
0.86
0.06
0.98
3.98
5.37
PAT before Minority Interest
-0.33
0.07
0.47
2.48
0.73
0.85
0.86
0.06
0.98
3.98
5.37
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
-0.69%
0.16%
1.06%
4.88%
1.77%
2.12%
2.51%
0.16%
3.16%
14.07%
19.48%
PAT Growth
-156.90%
-85.11%
-81.05%
239.73%
-14.12%
-1.16%
1,333.33%
-93.88%
-75.38%
-25.88%
 
EPS
-0.59
0.13
0.84
4.43
1.30
1.52
1.54
0.11
1.75
7.11
9.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
101.59
109.13
110.81
105.37
104.73
104.69
104.78
105.72
106.01
73.90
Share Capital
5.59
5.59
5.59
5.59
5.59
5.59
5.59
5.59
5.59
5.59
Total Reserves
96.00
103.55
105.22
99.79
99.14
99.10
99.20
100.13
100.42
68.31
Non-Current Liabilities
-2.77
-2.25
-2.24
-0.35
-4.26
-4.29
-3.92
-3.67
-5.36
-6.83
Secured Loans
0.18
0.26
0.39
0.14
0.04
0.00
0.08
0.18
0.13
0.33
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
0.11
0.11
0.11
0.97
1.13
1.13
Current Liabilities
2.21
1.10
0.82
0.83
1.52
1.42
2.32
3.87
2.05
7.10
Trade Payables
0.78
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.34
0.32
Other Current Liabilities
1.19
0.75
0.62
0.68
0.86
0.65
1.56
2.73
0.70
5.56
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
0.23
0.35
0.20
0.15
0.66
0.77
0.75
1.00
1.01
1.22
Total Liabilities
101.03
107.98
109.39
105.85
101.99
101.82
103.18
105.92
102.70
74.17
Net Block
6.38
6.81
7.43
7.53
8.05
8.51
9.08
9.70
10.02
10.37
Gross Block
8.69
8.70
8.70
8.13
23.13
23.09
24.55
24.69
24.50
24.55
Accumulated Depreciation
2.31
1.89
1.27
0.60
15.08
14.59
15.47
14.99
14.48
14.18
Non Current Assets
97.19
104.16
55.42
53.83
90.61
82.05
79.76
76.56
69.26
74.17
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
21.37
29.50
34.76
34.23
19.35
10.34
10.85
7.38
15.96
17.19
Long Term Loans & Adv.
68.45
66.86
12.25
11.08
63.38
63.34
60.00
59.65
43.44
43.81
Other Non Current Assets
0.98
0.98
0.98
0.98
0.00
0.04
0.00
0.00
0.00
0.00
Current Assets
3.84
3.82
53.97
52.03
11.38
19.77
23.43
29.37
33.45
2.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.03
0.03
0.06
0.11
3.41
10.37
12.02
18.96
27.62
0.27
Sundry Debtors
0.12
0.05
0.08
0.84
3.93
2.40
4.96
2.07
0.27
0.97
Cash & Bank
0.40
0.56
1.32
15.53
2.08
2.64
1.83
3.87
1.72
1.26
Other Current Assets
3.30
2.58
51.97
0.24
1.95
4.36
4.62
4.47
3.84
0.47
Short Term Loans & Adv.
0.77
0.59
0.55
35.31
0.04
0.30
0.61
0.58
0.24
0.41
Net Current Assets
1.63
2.72
53.15
51.20
9.86
18.35
21.11
25.49
31.40
-4.13
Total Assets
101.03
107.98
109.39
105.86
101.99
101.82
103.19
105.93
102.71
77.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-3.03
-8.60
-18.84
17.33
6.76
-0.47
2.24
-7.60
-5.40
6.08
PBT
0.15
0.66
0.77
0.82
1.09
0.91
0.31
1.33
5.30
6.20
Adjustment
-2.33
-2.81
-1.88
-4.55
-2.22
-1.26
-0.88
-2.20
-6.26
-5.04
Changes in Working Capital
-0.46
-6.13
-17.19
21.19
8.13
0.18
2.01
-7.15
-4.34
5.86
Cash after chg. in Working capital
-2.63
-8.28
-18.30
17.47
7.01
-0.18
1.44
-8.02
-5.31
7.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.40
-0.32
-0.54
-0.14
-0.25
-0.29
0.80
0.41
-0.10
-0.94
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
2.95
8.68
5.06
-2.51
-6.62
2.09
-3.13
10.62
7.25
-3.35
Net Fixed Assets
0.01
-0.01
-0.56
14.99
-0.04
1.44
0.14
-0.17
0.05
-1.86
Net Investments
7.03
5.24
-1.32
-14.38
-5.54
2.06
-3.46
5.81
-2.77
0.37
Others
-4.09
3.45
6.94
-3.12
-1.04
-1.41
0.19
4.98
9.97
-1.86
Cash from Financing Activity
-0.08
-0.84
-0.44
-0.39
-0.69
-0.81
-1.14
-0.87
-1.38
-2.89
Net Cash Inflow / Outflow
-0.17
-0.75
-14.22
14.43
-0.55
0.81
-2.04
2.15
0.46
-0.17
Opening Cash & Equivalents
0.56
1.32
15.53
1.11
2.64
1.83
3.87
1.72
1.26
1.42
Closing Cash & Equivalent
0.40
0.56
1.32
15.53
2.08
2.64
1.83
3.87
1.72
1.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
181.90
195.40
198.41
188.67
176.91
176.29
176.11
177.18
137.81
132.32
ROA
0.07%
0.44%
2.31%
0.70%
0.84%
0.84%
0.05%
0.94%
4.50%
6.88%
ROE
0.07%
0.43%
2.30%
0.72%
0.86%
0.87%
0.06%
1.12%
5.27%
7.49%
ROCE
0.18%
0.63%
0.78%
0.83%
1.13%
0.95%
0.34%
1.54%
7.04%
8.50%
Fixed Asset Turnover
5.17
5.10
6.04
2.63
1.74
1.44
1.50
1.26
1.15
1.15
Receivable days
0.69
0.53
3.32
21.16
28.81
39.23
34.68
13.73
7.98
85.74
Inventory Days
0.24
0.38
0.61
15.61
62.69
119.38
152.97
274.13
179.95
2.89
Payable days
6.14
0.00
0.00
0.00
0.00
0.00
1.00
4.34
5.27
47.57
Cash Conversion Cycle
-5.21
0.91
3.93
36.77
91.50
158.61
186.65
283.52
182.66
41.06
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
5.46
18.10
11.00
38.60
65.47
30.57
11.18
38.73
123.66
105.15

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.