Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Construction - Real Estate

Rating :
N/A

BSE: 509048 | NSE: Not Listed

3.81
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3.81
  •  3.81
  •  3.81
  •  3.77
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.00
  •  9.50
  •  2.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15.43
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 168.11
  • 5.25%
  • 0.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.08%
  • 6.05%
  • 27.09%
  • FII
  • DII
  • Others
  • 0.25%
  • 0.00%
  • 4.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.38
  • -9.33
  • 3.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.48
  • -11.88
  • -7.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.92
  • -29.90
  • -43.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.57
  • 8.41
  • 9.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.72
  • 0.59
  • 0.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 7.83
  • 8.24

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
3.61
12.54
-71.21%
15.59
23.36
-33.26%
20.12
29.67
-32.19%
10.01
18.11
-44.73%
Expenses
-0.79
8.51
-
9.07
16.75
-45.85%
15.27
20.09
-23.99%
6.33
14.33
-55.83%
EBITDA
4.41
4.03
9.43%
6.52
6.61
-1.36%
4.86
9.58
-49.27%
3.68
3.78
-2.65%
EBIDTM
121.98%
32.13%
41.83%
28.31%
24.13%
32.30%
36.73%
20.89%
Other Income
0.30
1.94
-84.54%
0.09
1.02
-91.18%
0.91
0.06
1,416.67%
0.14
0.31
-54.84%
Interest
6.77
6.06
11.72%
7.25
6.81
6.46%
6.89
5.69
21.09%
7.01
5.03
39.36%
Depreciation
0.36
0.40
-10.00%
0.41
0.47
-12.77%
0.40
0.45
-11.11%
0.41
0.49
-16.33%
PBT
-2.42
-0.49
-
-1.04
0.36
-
-1.53
3.50
-
-3.60
-1.43
-
Tax
-0.53
0.07
-
0.08
0.34
-76.47%
-0.32
0.98
-
-0.73
0.35
-
PAT
-1.89
-0.56
-
-1.12
0.02
-
-1.22
2.53
-
-2.87
-1.77
-
PATM
-52.34%
-4.43%
-7.20%
0.08%
-6.04%
8.52%
-28.66%
-9.80%
EPS
-0.47
-0.14
-
-0.28
0.00
-
-0.30
0.62
-
-0.71
-0.44
-

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
Mar 10
Net Sales
49.33
92.09
75.44
82.72
94.82
150.31
136.00
78.15
102.73
195.41
117.14
Net Sales Growth
-41.05%
22.07%
-8.80%
-12.76%
-36.92%
10.52%
74.02%
-23.93%
-47.43%
66.82%
 
Cost Of Goods Sold
13.19
45.65
31.00
26.10
40.16
78.30
63.75
29.68
56.28
128.03
76.51
Gross Profit
36.14
46.43
44.45
56.62
54.66
72.00
72.25
48.47
46.46
67.38
40.63
GP Margin
73.27%
50.42%
58.92%
68.45%
57.65%
47.90%
53.12%
62.02%
45.23%
34.48%
34.68%
Total Expenditure
29.88
64.10
48.51
41.49
58.74
97.62
83.47
51.06
70.81
139.83
84.64
Power & Fuel Cost
-
0.20
0.14
0.15
0.16
0.11
0.41
0.11
0.20
0.18
0.05
% Of Sales
-
0.22%
0.19%
0.18%
0.17%
0.07%
0.30%
0.14%
0.19%
0.09%
0.04%
Employee Cost
-
6.20
4.93
4.87
5.33
7.16
7.44
7.48
6.08
4.72
2.79
% Of Sales
-
6.73%
6.53%
5.89%
5.62%
4.76%
5.47%
9.57%
5.92%
2.42%
2.38%
Manufacturing Exp.
-
3.55
4.19
4.43
4.70
5.74
6.92
5.64
5.18
3.91
2.12
% Of Sales
-
3.85%
5.55%
5.36%
4.96%
3.82%
5.09%
7.22%
5.04%
2.00%
1.81%
General & Admin Exp.
-
3.48
3.28
3.12
2.33
2.61
2.36
3.07
2.25
2.57
2.60
% Of Sales
-
3.78%
4.35%
3.77%
2.46%
1.74%
1.74%
3.93%
2.19%
1.32%
2.22%
Selling & Distn. Exp.
-
4.72
4.13
1.82
5.53
2.94
2.59
4.77
0.83
0.42
0.58
% Of Sales
-
5.13%
5.47%
2.20%
5.83%
1.96%
1.90%
6.10%
0.81%
0.21%
0.50%
Miscellaneous Exp.
-
0.29
0.85
1.01
0.54
0.75
0.00
0.31
0.00
0.00
0.58
% Of Sales
-
0.31%
1.13%
1.22%
0.57%
0.50%
0%
0.40%
0%
0%
0%
EBITDA
19.47
27.99
26.93
41.23
36.08
52.69
52.53
27.09
31.92
55.58
32.50
EBITDA Margin
39.47%
30.39%
35.70%
49.84%
38.05%
35.05%
38.62%
34.66%
31.07%
28.44%
27.74%
Other Income
1.44
1.43
1.63
1.02
1.46
0.96
0.54
1.17
5.30
1.79
1.27
Interest
27.92
22.41
19.69
20.80
21.25
23.87
22.38
15.76
7.84
8.27
4.84
Depreciation
1.58
1.90
2.06
2.72
2.50
3.27
2.69
2.33
2.49
2.60
2.92
PBT
-8.59
5.13
6.81
18.73
13.79
26.51
28.00
10.15
26.88
46.49
25.99
Tax
-1.50
2.28
1.02
3.00
2.71
9.66
11.16
2.76
15.67
14.24
7.79
Tax Rate
17.46%
44.44%
14.98%
16.02%
19.80%
36.44%
39.86%
27.19%
58.30%
30.63%
29.97%
PAT
-7.10
2.85
5.79
15.73
10.98
16.84
16.83
7.38
11.21
32.24
18.20
PAT before Minority Interest
-7.10
2.85
5.79
15.73
10.98
16.84
16.84
7.39
11.21
32.25
18.20
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
-0.01
0.00
-0.01
0.00
PAT Margin
-14.39%
3.09%
7.67%
19.02%
11.58%
11.20%
12.38%
9.44%
10.91%
16.50%
15.54%
PAT Growth
-3,327.27%
-50.78%
-63.19%
43.26%
-34.80%
0.06%
128.05%
-34.17%
-65.23%
77.14%
 
EPS
-1.75
0.70
1.43
3.88
2.71
4.16
4.16
1.82
2.77
7.96
4.49

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
Mar 10
Shareholder's Funds
166.27
164.38
159.51
143.56
137.45
126.46
114.37
97.61
91.11
63.58
Share Capital
8.10
8.10
8.10
8.10
4.05
4.05
4.05
4.05
4.05
4.05
Total Reserves
158.17
156.28
151.41
135.46
133.40
122.41
110.32
93.56
87.06
59.53
Non-Current Liabilities
108.46
48.85
16.28
110.60
133.11
108.11
100.08
62.35
61.85
65.93
Secured Loans
110.97
50.74
19.03
89.46
114.61
90.19
83.30
46.76
45.09
63.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.43
Long Term Provisions
0.68
0.59
0.64
0.78
1.10
0.96
0.93
0.65
0.64
0.00
Current Liabilities
69.29
120.79
146.41
142.20
109.75
154.18
108.63
63.11
36.51
36.14
Trade Payables
7.75
4.84
6.73
12.04
17.85
22.53
12.35
9.18
13.98
11.68
Other Current Liabilities
9.57
7.16
57.49
49.01
42.42
82.03
36.91
22.33
17.27
21.05
Short Term Borrowings
51.46
107.62
79.83
75.72
42.76
43.86
54.12
26.75
0.51
0.00
Short Term Provisions
0.51
1.18
2.35
5.43
6.73
5.77
5.24
4.84
4.75
3.41
Total Liabilities
344.07
334.07
322.25
396.41
380.36
388.79
323.12
223.10
189.49
165.67
Net Block
15.11
15.92
13.01
91.38
84.24
88.28
88.58
57.02
56.95
58.86
Gross Block
17.80
18.10
14.38
112.28
102.76
105.43
103.22
69.12
66.48
65.86
Accumulated Depreciation
2.69
2.17
1.37
20.90
18.52
17.14
14.64
12.10
9.54
7.00
Non Current Assets
57.61
71.57
57.42
124.42
122.51
123.88
124.94
77.27
61.88
58.91
Capital Work in Progress
1.98
0.00
3.37
31.91
34.78
28.95
28.00
8.89
0.00
0.00
Non Current Investment
34.69
37.96
40.33
0.37
0.37
0.30
0.30
0.25
0.25
0.05
Long Term Loans & Adv.
5.53
17.38
0.42
0.46
2.82
5.60
7.29
11.11
4.69
0.00
Other Non Current Assets
0.30
0.30
0.30
0.30
0.30
0.75
0.77
0.00
0.00
0.00
Current Assets
286.45
262.50
264.83
271.99
257.84
264.92
198.18
145.82
127.61
106.76
Current Investments
0.09
0.63
1.08
0.88
0.04
0.63
5.48
23.64
47.98
0.00
Inventories
232.86
234.22
248.44
250.63
247.37
237.66
172.55
98.47
46.15
73.37
Sundry Debtors
3.70
5.82
2.90
13.74
1.49
3.31
2.93
3.07
14.74
10.04
Cash & Bank
12.58
4.63
6.84
2.11
4.19
7.77
6.69
10.22
4.04
4.23
Other Current Assets
37.22
8.80
0.27
2.01
4.75
15.55
10.53
10.43
14.71
19.13
Short Term Loans & Adv.
21.73
8.40
5.30
2.61
4.44
14.88
9.82
10.21
13.90
18.63
Net Current Assets
217.16
141.72
118.42
129.79
148.10
110.74
89.55
82.71
91.11
70.62
Total Assets
344.06
334.07
322.25
396.41
380.35
388.80
323.12
223.09
189.49
165.67

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
Mar 10
Cash From Operating Activity
13.25
1.39
1.82
21.31
7.34
-5.60
-31.02
-34.40
70.17
13.67
PBT
5.13
6.81
18.73
13.69
26.51
28.00
10.15
26.88
32.35
25.99
Adjustment
-2.02
-3.19
-17.96
8.68
28.04
24.60
17.52
4.66
9.40
6.71
Changes in Working Capital
11.12
-0.25
3.13
4.21
-38.86
-48.43
-54.36
-52.56
37.33
-10.81
Cash after chg. in Working capital
14.23
3.38
3.90
26.57
15.68
4.17
-26.68
-21.03
79.07
21.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.98
-1.99
-2.08
-5.26
-8.35
-9.77
-4.34
-13.38
-8.91
-8.22
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
8.92
7.62
79.85
-1.23
-5.48
1.87
16.78
26.83
-47.33
3.86
Net Fixed Assets
-1.68
-0.33
125.87
-6.84
-53.05
-3.04
-2.58
-1.93
-0.47
-0.41
Net Investments
3.28
2.44
-40.25
0.02
0.07
0.00
18.07
24.56
-43.03
0.00
Others
7.32
5.51
-5.77
5.59
47.50
4.91
1.29
4.20
-3.83
4.27
Cash from Financing Activity
-16.13
-11.15
-76.96
-22.17
-5.44
4.81
10.70
13.76
-23.03
-14.36
Net Cash Inflow / Outflow
6.04
-2.15
4.72
-2.09
-3.58
1.08
-3.54
6.19
-0.20
3.18
Opening Cash & Equivalents
4.61
6.76
2.05
4.19
7.77
6.69
10.22
4.04
4.23
1.06
Closing Cash & Equivalent
10.65
4.61
6.76
2.11
4.19
7.77
6.69
10.22
4.04
4.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
41.05
40.59
39.39
31.95
30.44
27.73
24.74
24.10
22.50
15.70
ROA
0.84%
1.76%
4.38%
2.83%
4.38%
4.73%
2.71%
5.43%
18.16%
10.57%
ROE
1.72%
3.57%
10.89%
8.69%
14.30%
15.85%
7.47%
11.88%
41.70%
32.02%
ROCE
8.39%
8.35%
12.31%
10.78%
16.54%
18.61%
12.08%
21.20%
39.50%
24.56%
Fixed Asset Turnover
5.13
4.65
1.31
0.88
1.44
1.30
0.91
1.52
2.95
1.74
Receivable days
18.86
21.08
36.71
29.31
5.82
8.37
14.00
31.63
23.14
23.12
Inventory Days
925.65
1167.56
1101.05
958.55
588.93
550.48
632.91
256.91
111.62
256.09
Payable days
38.28
60.38
38.26
53.87
74.33
75.88
78.93
61.53
32.91
43.42
Cash Conversion Cycle
906.23
1128.26
1099.49
933.99
520.42
482.97
567.98
227.01
101.86
235.79
Total Debt/Equity
0.99
0.97
0.94
1.57
1.57
1.61
1.48
0.85
0.62
1.04
Interest Cover
1.23
1.35
1.90
1.64
2.11
2.25
1.64
4.43
6.62
6.37

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.