Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Trading

Rating :
45/99

BSE: 509472 | NSE: Not Listed

288.65
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  307.90
  •  307.90
  •  288.65
  •  303.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19
  •  1.29
  •  549.75
  •  230.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78.51
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 174.26
  • 0.99%
  • 5.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.66%
  • 21.86%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.73
  • 25.04
  • 29.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.09
  • 15.26
  • 1.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.72
  • 1.54
  • -11.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.73
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.57
  • 4.47
  • 5.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -16.04
  • -32.38
  • -45.27

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
151.53
242.71
-37.57%
51.14
160.06
-68.05%
174.98
189.40
-7.61%
200.93
214.09
-6.15%
Expenses
152.93
227.10
-32.66%
52.72
158.67
-66.77%
187.63
191.81
-2.18%
194.15
203.18
-4.44%
EBITDA
-1.40
15.61
-
-1.57
1.39
-
-12.65
-2.41
-
6.78
10.92
-37.91%
EBIDTM
-0.92%
6.43%
-3.08%
0.87%
-7.23%
-1.27%
3.37%
5.10%
Other Income
3.29
1.22
169.67%
1.82
1.26
44.44%
1.09
1.29
-15.50%
1.67
0.87
91.95%
Interest
3.17
2.88
10.07%
2.89
1.84
57.07%
3.26
1.73
88.44%
2.90
1.27
128.35%
Depreciation
4.04
2.96
36.49%
3.90
2.92
33.56%
4.00
1.61
148.45%
3.53
1.42
148.59%
PBT
-5.32
10.97
-
-6.54
-2.11
-
-18.82
-4.45
-
2.02
9.09
-77.78%
Tax
1.80
2.93
-38.57%
0.35
1.74
-79.89%
-5.42
0.34
-
1.35
2.36
-42.80%
PAT
-7.11
8.04
-
-6.89
-3.85
-
-13.40
-4.79
-
0.66
6.73
-90.19%
PATM
-4.69%
3.31%
-13.47%
-2.41%
-7.66%
-2.53%
0.33%
3.15%
EPS
-27.36
30.92
-
-26.50
-14.81
-
-51.55
-18.42
-
2.55
25.90
-90.15%

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
578.58
778.67
717.66
355.80
266.10
254.74
232.56
243.81
219.57
240.55
92.58
Net Sales Growth
-28.24%
8.50%
101.70%
33.71%
4.46%
9.54%
-4.61%
11.04%
-8.72%
159.83%
 
Cost Of Goods Sold
414.02
555.11
510.80
249.41
181.17
166.17
142.85
156.49
136.25
154.93
50.40
Gross Profit
164.56
223.56
206.86
106.38
84.93
88.57
89.71
87.32
83.32
85.62
42.17
GP Margin
28.44%
28.71%
28.82%
29.90%
31.92%
34.77%
38.57%
35.81%
37.95%
35.59%
45.55%
Total Expenditure
587.43
766.89
693.60
361.41
270.73
248.95
218.14
230.43
207.68
226.31
84.69
Power & Fuel Cost
-
0.80
0.48
0.61
0.82
0.99
0.98
1.04
0.94
0.72
0.56
% Of Sales
-
0.10%
0.07%
0.17%
0.31%
0.39%
0.42%
0.43%
0.43%
0.30%
0.60%
Employee Cost
-
61.36
52.13
37.55
27.24
25.92
24.27
23.91
21.86
19.28
8.19
% Of Sales
-
7.88%
7.26%
10.55%
10.24%
10.18%
10.44%
9.81%
9.96%
8.01%
8.85%
Manufacturing Exp.
-
13.76
12.62
5.17
7.63
6.12
7.67
6.77
6.39
6.50
4.18
% Of Sales
-
1.77%
1.76%
1.45%
2.87%
2.40%
3.30%
2.78%
2.91%
2.70%
4.52%
General & Admin Exp.
-
61.69
53.57
40.42
38.16
42.01
34.77
35.71
34.11
35.91
16.61
% Of Sales
-
7.92%
7.46%
11.36%
14.34%
16.49%
14.95%
14.65%
15.53%
14.93%
17.94%
Selling & Distn. Exp.
-
58.78
47.22
19.29
11.62
7.51
7.36
6.20
6.56
8.09
4.66
% Of Sales
-
7.55%
6.58%
5.42%
4.37%
2.95%
3.16%
2.54%
2.99%
3.36%
5.03%
Miscellaneous Exp.
-
15.39
16.79
8.96
4.09
0.24
0.23
0.30
1.56
0.88
4.66
% Of Sales
-
1.98%
2.34%
2.52%
1.54%
0.09%
0.10%
0.12%
0.71%
0.37%
0.09%
EBITDA
-8.84
11.78
24.06
-5.61
-4.63
5.79
14.42
13.38
11.89
14.24
7.89
EBITDA Margin
-1.53%
1.51%
3.35%
-1.58%
-1.74%
2.27%
6.20%
5.49%
5.42%
5.92%
8.52%
Other Income
7.87
5.23
4.21
4.26
3.53
2.68
2.68
4.25
4.35
4.23
4.81
Interest
12.22
11.55
5.65
5.01
10.67
12.55
10.04
7.89
5.33
3.87
2.14
Depreciation
15.47
13.41
5.73
5.73
3.40
3.27
3.73
3.07
1.47
1.04
0.85
PBT
-28.66
-7.94
16.88
-12.09
-15.16
-7.35
3.33
6.67
9.44
13.55
9.71
Tax
-1.92
0.61
6.22
0.24
-1.30
0.57
0.94
1.79
2.83
4.36
2.91
Tax Rate
6.70%
-7.68%
36.85%
-1.99%
8.58%
-7.76%
28.23%
26.84%
27.53%
32.18%
29.97%
PAT
-26.74
-8.55
10.66
-12.34
-13.87
-7.92
2.39
4.88
7.46
9.19
6.80
PAT before Minority Interest
-26.74
-8.55
10.66
-12.34
-13.87
-7.92
2.39
4.88
7.46
9.19
6.80
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
-4.62%
-1.10%
1.49%
-3.47%
-5.21%
-3.11%
1.03%
2.00%
3.40%
3.82%
7.34%
PAT Growth
-536.22%
-
-
-
-
-
-51.02%
-34.58%
-18.82%
35.15%
 
EPS
-102.85
-32.88
41.00
-47.46
-53.35
-30.46
9.19
18.77
28.69
35.35
26.15

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
24.66
19.78
9.33
21.87
35.89
43.82
42.44
38.62
32.22
24.02
Share Capital
2.58
2.58
2.58
2.58
2.58
2.58
2.58
2.58
2.58
1.29
Total Reserves
22.08
17.19
6.75
19.28
33.31
41.23
39.85
36.04
29.63
22.73
Non-Current Liabilities
121.26
91.74
92.30
87.53
18.43
22.21
24.95
22.97
11.08
10.93
Secured Loans
0.00
0.10
1.29
0.00
6.79
10.65
13.82
11.16
0.07
0.02
Unsecured Loans
83.29
83.93
82.14
79.93
2.25
2.35
2.49
2.49
2.48
2.44
Long Term Provisions
1.90
1.54
1.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
197.16
187.69
106.82
110.47
120.21
97.80
92.82
81.69
64.36
39.37
Trade Payables
27.37
22.55
60.88
32.49
32.11
26.00
26.17
19.15
17.47
13.50
Other Current Liabilities
108.44
124.53
20.37
22.13
24.63
17.65
14.47
19.62
12.88
3.67
Short Term Borrowings
58.63
32.66
21.62
54.75
62.63
53.40
50.89
32.42
25.25
15.18
Short Term Provisions
2.72
7.94
3.96
1.10
0.84
0.74
1.29
10.50
8.77
7.02
Total Liabilities
359.13
299.21
208.45
219.87
174.53
163.83
160.21
143.28
107.66
74.32
Net Block
72.64
40.99
40.93
46.06
27.53
28.87
29.13
30.87
12.95
12.36
Gross Block
93.91
55.49
55.89
68.08
49.46
47.53
43.67
42.34
23.02
21.39
Accumulated Depreciation
21.27
14.51
14.96
22.01
21.93
18.66
14.54
11.47
10.07
9.03
Non Current Assets
85.12
51.98
50.10
55.20
32.78
34.80
35.87
35.59
17.62
17.42
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
6.41
6.73
6.89
7.06
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.67
3.23
1.85
1.81
5.26
5.93
6.74
4.72
4.67
5.06
Other Non Current Assets
2.40
1.04
0.43
0.27
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
274.01
247.21
158.35
164.27
141.75
129.02
124.33
107.69
90.04
56.90
Current Investments
24.56
1.01
6.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
71.36
83.72
36.28
41.61
56.33
48.57
37.30
32.49
31.80
21.02
Sundry Debtors
117.71
150.03
103.27
61.02
73.78
73.26
75.61
57.82
46.04
26.81
Cash & Bank
46.17
5.28
6.83
56.81
7.52
4.45
8.02
5.15
2.40
0.76
Other Current Assets
14.21
2.11
2.32
0.96
4.11
2.75
3.40
12.24
9.80
8.30
Short Term Loans & Adv.
12.87
5.07
3.58
3.88
2.64
1.74
1.84
11.26
9.10
6.92
Net Current Assets
76.85
59.53
51.53
53.80
21.54
31.23
31.51
26.00
25.68
17.53
Total Assets
359.13
299.19
208.45
219.86
174.53
163.82
160.20
143.28
107.66
74.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
62.03
-4.69
-12.51
35.33
0.00
0.00
0.00
0.00
PBT
-7.94
16.88
-12.09
-15.16
0.00
0.00
0.00
0.00
Adjustment
23.87
12.31
7.73
10.65
0.00
0.00
0.00
0.00
Changes in Working Capital
51.80
-31.67
-6.17
40.59
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
67.72
-2.47
-10.54
36.08
0.00
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.69
-2.22
-1.98
-0.74
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-73.19
3.30
-4.47
-24.18
0.00
0.00
0.00
0.00
Net Fixed Assets
0.07
6.14
0.05
35.69
-6.60
-18.92
-1.06
Net Investments
-0.65
-0.85
0.16
-39.76
0.00
0.00
-0.41
Others
-72.61
-1.99
-4.68
-20.11
6.60
18.92
1.47
Cash from Financing Activity
43.23
-0.25
-34.06
38.39
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
32.08
-1.64
-51.04
49.54
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
4.00
5.64
56.69
7.14
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
36.08
4.00
5.64
56.69
0.00
0.00
0.00
0.00

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.)
95.43
76.53
36.10
83.09
138.89
169.55
164.23
149.45
124.68
92.97
ROA
-2.60%
4.20%
-5.76%
-7.03%
-4.68%
1.47%
3.21%
5.95%
10.10%
9.15%
ROE
-38.48%
73.26%
-80.11%
-48.34%
-19.88%
5.53%
12.03%
21.06%
32.69%
28.30%
ROCE
2.38%
17.96%
-5.24%
-3.41%
4.77%
12.16%
14.99%
21.58%
34.26%
28.44%
Fixed Asset Turnover
10.42
12.89
5.74
4.53
5.25
5.10
5.67
6.72
10.83
4.33
Receivable days
62.75
64.41
84.27
92.45
105.34
116.83
99.87
86.32
55.27
105.70
Inventory Days
36.35
30.51
39.95
67.17
75.15
67.38
52.24
53.44
40.08
82.87
Payable days
13.17
22.49
54.42
54.14
48.58
47.87
40.71
38.15
27.95
62.30
Cash Conversion Cycle
85.93
72.44
69.80
105.48
131.92
136.34
111.39
101.61
67.40
126.28
Total Debt/Equity
5.75
5.90
11.26
6.27
2.00
1.52
1.58
1.19
0.86
0.73
Interest Cover
0.31
3.99
-1.41
-0.42
0.41
1.33
1.85
2.93
4.50
5.54

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.