Nifty
Sensex
:
:
24509.25
80502.08
-21.65 (-0.09%)
-102.57 (-0.13%)

Trading

Rating :
50/99

BSE: 509472 | NSE: Not Listed

476.45
22-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  425.05
  •  485
  •  425.05
  •  445.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1054
  •  494803
  •  686.50
  •  351.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 123.12
  • 25.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 47.07
  • 0.63%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.72%
  • 20.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.37
  • -25.19
  • -30.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.68
  • 18.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 8.82
  • -6.92

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 3.82
  • 1.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.69
  • 64.54
  • 113.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
50.68
83.74
-39.48%
37.90
87.10
-56.49%
57.45
170.42
-66.29%
56.60
162.40
-65.15%
Expenses
52.56
87.04
-39.61%
41.69
103.63
-59.77%
59.62
176.91
-66.30%
56.42
166.43
-66.10%
EBITDA
-1.88
-3.29
-
-3.79
-16.53
-
-2.17
-6.49
-
0.18
-4.03
-
EBIDTM
-3.70%
-3.93%
-9.99%
-18.98%
-3.78%
-3.81%
0.31%
-2.48%
Other Income
2.68
6.13
-56.28%
5.82
2.32
150.86%
6.03
2.52
139.29%
1.58
1.50
5.33%
Interest
0.11
1.31
-91.60%
0.13
3.51
-96.30%
0.08
4.86
-98.35%
0.08
3.69
-97.83%
Depreciation
0.39
0.44
-11.36%
0.49
2.91
-83.16%
0.53
8.85
-94.01%
0.47
3.94
-88.07%
PBT
0.30
1.55
-80.65%
1.41
84.62
-98.33%
3.25
-17.68
-
1.20
-10.16
-
Tax
-0.20
-2.29
-
0.62
-0.76
-
0.14
1.50
-90.67%
0.78
0.95
-17.89%
PAT
0.51
3.84
-86.72%
0.79
85.38
-99.07%
3.11
-19.18
-
0.42
-11.11
-
PATM
1.00%
4.58%
2.08%
98.03%
5.42%
-11.26%
0.75%
-6.84%
EPS
1.95
14.85
-86.87%
3.05
330.43
-99.08%
12.04
-74.23
-
1.64
-42.99
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
202.63
503.66
594.33
531.88
864.65
717.66
355.80
266.10
254.74
232.56
Net Sales Growth
-
-59.77%
-15.26%
11.74%
-38.49%
20.48%
101.70%
33.71%
4.46%
9.54%
 
Cost Of Goods Sold
-
139.17
361.59
411.51
364.26
605.65
510.80
249.41
181.17
166.17
142.85
Gross Profit
-
63.46
142.07
182.82
167.62
258.99
206.86
106.38
84.93
88.57
89.71
GP Margin
-
31.32%
28.21%
30.76%
31.51%
29.95%
28.82%
29.90%
31.92%
34.77%
38.57%
Total Expenditure
-
210.26
533.55
597.62
543.76
843.41
693.60
361.41
270.73
248.95
218.14
Power & Fuel Cost
-
0.00
0.74
0.81
0.73
1.08
0.48
0.61
0.82
0.99
0.98
% Of Sales
-
0%
0.15%
0.14%
0.14%
0.12%
0.07%
0.17%
0.31%
0.39%
0.42%
Employee Cost
-
28.92
60.72
64.72
64.16
70.99
52.13
37.55
27.24
25.92
24.27
% Of Sales
-
14.27%
12.06%
10.89%
12.06%
8.21%
7.26%
10.55%
10.24%
10.18%
10.44%
Manufacturing Exp.
-
0.00
0.42
16.86
13.31
15.93
12.62
5.17
7.63
6.12
7.67
% Of Sales
-
0%
0.08%
2.84%
2.50%
1.84%
1.76%
1.45%
2.87%
2.40%
3.30%
General & Admin Exp.
-
29.00
60.87
62.15
50.79
71.96
53.57
40.42
38.16
42.01
34.77
% Of Sales
-
14.31%
12.09%
10.46%
9.55%
8.32%
7.46%
11.36%
14.34%
16.49%
14.95%
Selling & Distn. Exp.
-
13.06
39.37
33.65
42.43
61.51
47.22
19.29
11.62
7.51
7.36
% Of Sales
-
6.45%
7.82%
5.66%
7.98%
7.11%
6.58%
5.42%
4.37%
2.95%
3.16%
Miscellaneous Exp.
-
0.10
9.84
7.93
8.08
16.29
16.79
8.96
4.09
0.24
7.36
% Of Sales
-
0.05%
1.95%
1.33%
1.52%
1.88%
2.34%
2.52%
1.54%
0.09%
0.10%
EBITDA
-
-7.63
-29.89
-3.29
-11.88
21.24
24.06
-5.61
-4.63
5.79
14.42
EBITDA Margin
-
-3.77%
-5.93%
-0.55%
-2.23%
2.46%
3.35%
-1.58%
-1.74%
2.27%
6.20%
Other Income
-
16.10
12.47
15.28
14.31
5.26
4.21
4.26
3.53
2.68
2.68
Interest
-
0.43
13.81
14.17
14.74
13.94
5.65
5.01
10.67
12.55
10.04
Depreciation
-
1.88
16.14
16.37
17.44
14.98
5.73
5.73
3.40
3.27
3.73
PBT
-
6.16
-47.38
-18.54
-29.75
-2.43
16.88
-12.09
-15.16
-7.35
3.33
Tax
-
1.33
-0.60
1.34
0.86
2.29
6.22
0.24
-1.30
0.57
0.94
Tax Rate
-
21.59%
-1.03%
-7.23%
-2.89%
-94.24%
36.85%
-1.99%
8.58%
-7.76%
28.23%
PAT
-
4.83
58.93
-19.89
-30.61
-4.71
10.66
-12.34
-13.87
-7.92
2.39
PAT before Minority Interest
-
4.83
58.93
-19.89
-30.61
-4.71
10.66
-12.34
-13.87
-7.92
2.39
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.38%
11.70%
-3.35%
-5.76%
-0.54%
1.49%
-3.47%
-5.21%
-3.11%
1.03%
PAT Growth
-
-91.80%
-
-
-
-
-
-
-
-
 
EPS
-
18.58
226.65
-76.50
-117.73
-18.12
41.00
-47.46
-53.35
-30.46
9.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
98.72
92.36
-49.77
-28.28
-1.02
19.78
9.33
21.87
35.89
43.82
Share Capital
2.58
2.58
2.58
2.58
2.58
2.58
2.58
2.58
2.58
2.58
Total Reserves
96.14
89.78
-52.35
-30.87
-3.61
17.19
6.75
19.28
33.31
41.23
Non-Current Liabilities
3.18
1.64
133.62
121.49
128.24
91.74
92.30
87.53
18.43
22.21
Secured Loans
0.00
0.00
11.64
0.10
0.00
0.10
1.29
0.00
6.79
10.65
Unsecured Loans
0.00
0.00
94.62
84.07
83.29
83.93
82.14
79.93
2.25
2.35
Long Term Provisions
0.05
0.10
2.20
2.04
2.20
1.54
1.10
0.00
0.00
0.00
Current Liabilities
22.52
42.64
205.50
216.66
243.59
187.69
106.82
110.47
120.21
97.80
Trade Payables
9.56
21.26
40.14
22.97
42.07
22.55
60.88
32.49
32.11
26.00
Other Current Liabilities
10.83
19.75
98.40
116.86
121.11
124.53
20.37
22.13
24.63
17.65
Short Term Borrowings
0.00
0.00
60.87
70.49
77.42
32.66
21.62
54.75
62.63
53.40
Short Term Provisions
2.13
1.63
6.08
6.33
2.99
7.94
3.96
1.10
0.84
0.74
Total Liabilities
124.42
136.64
364.59
385.11
441.90
299.21
208.45
219.87
174.53
163.83
Net Block
4.01
3.12
55.45
70.21
85.73
40.99
40.93
46.06
27.53
28.87
Gross Block
15.90
13.65
93.34
100.13
112.96
55.49
55.89
68.08
49.46
47.53
Accumulated Depreciation
11.89
10.53
37.88
29.92
27.23
14.51
14.96
22.01
21.93
18.66
Non Current Assets
9.25
10.67
69.97
83.15
101.14
51.98
50.10
55.20
32.78
34.80
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
0.00
0.00
0.00
6.24
6.41
6.73
6.89
7.06
0.00
0.00
Long Term Loans & Adv.
0.46
2.58
1.86
6.40
6.59
3.23
1.85
1.81
5.26
5.93
Other Non Current Assets
0.00
0.00
6.58
0.29
2.41
1.04
0.43
0.27
0.00
0.00
Current Assets
115.18
125.98
294.63
301.96
340.77
247.21
158.35
164.27
141.75
129.02
Current Investments
8.09
4.62
4.60
14.79
24.56
1.01
6.08
0.00
0.00
0.00
Inventories
10.67
29.04
94.34
85.00
81.61
83.72
36.28
41.61
56.33
48.57
Sundry Debtors
13.85
26.21
133.21
143.05
169.43
150.03
103.27
61.02
73.78
73.26
Cash & Bank
76.05
56.32
37.97
36.07
49.32
5.28
6.83
56.81
7.52
4.45
Other Current Assets
6.53
3.75
5.10
4.21
15.85
7.18
5.90
4.84
4.11
2.75
Short Term Loans & Adv.
3.04
6.03
19.41
18.83
14.42
5.07
3.58
3.88
2.64
1.74
Net Current Assets
92.66
83.34
89.13
85.30
97.17
59.53
51.53
53.80
21.54
31.23
Total Assets
124.43
136.65
364.60
385.11
441.91
299.19
208.45
219.86
174.53
163.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 13
Cash From Operating Activity
19.06
143.54
-7.56
-3.82
32.02
-4.69
-12.51
35.33
0.00
0.00
PBT
6.16
58.33
-18.54
-29.75
-2.43
16.88
-12.09
-15.16
0.00
0.00
Adjustment
-2.16
29.19
26.81
36.38
27.68
12.31
7.73
10.65
0.00
0.00
Changes in Working Capital
16.96
57.00
-14.59
-9.37
9.33
-31.67
-6.17
40.59
0.00
0.00
Cash after chg. in Working capital
20.96
144.52
-6.32
-2.74
34.59
-2.47
-10.54
36.08
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.90
-0.98
-1.24
-1.08
-2.57
-2.22
-1.98
-0.74
0.00
0.00
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
-1.32
42.42
13.93
20.55
-37.33
3.30
-4.47
-24.18
0.00
0.00
Net Fixed Assets
-2.06
-0.74
-0.17
1.73
0.07
6.14
0.05
35.69
-6.60
-18.92
Net Investments
-3.47
38.09
3.47
-5.08
-0.65
-0.85
0.16
-39.76
0.00
0.00
Others
4.21
5.07
10.63
23.90
-36.75
-1.99
-4.68
-20.11
6.60
18.92
Cash from Financing Activity
-0.39
-167.59
-3.69
-20.71
37.43
-0.25
-34.06
38.39
0.00
0.00
Net Cash Inflow / Outflow
17.35
18.36
2.68
-3.98
32.12
-1.64
-51.04
49.54
0.00
0.00
Opening Cash & Equivalents
56.29
37.92
35.25
39.23
7.11
5.64
56.69
7.14
0.00
0.00
Closing Cash & Equivalent
73.64
56.29
37.92
35.25
39.23
4.00
5.64
56.69
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
382.02
357.42
-192.58
-109.44
-3.96
76.53
36.10
83.09
138.89
169.55
ROA
3.70%
23.51%
-5.31%
-7.40%
-1.27%
4.20%
-5.76%
-7.03%
-4.68%
1.47%
ROE
5.05%
276.70%
0.00%
0.00%
-50.28%
73.26%
-80.11%
-48.34%
-19.88%
5.53%
ROCE
6.90%
68.80%
-3.59%
-10.50%
7.78%
17.96%
-5.24%
-3.41%
4.77%
12.16%
Fixed Asset Turnover
13.72
9.42
6.14
4.99
10.27
12.89
5.74
4.53
5.25
5.10
Receivable days
36.08
57.77
84.83
107.22
67.43
64.41
84.27
92.45
105.34
116.83
Inventory Days
35.77
44.71
55.07
57.17
34.90
30.51
39.95
67.17
75.15
67.38
Payable days
40.41
30.99
27.99
32.59
19.47
22.49
54.42
54.14
48.58
47.87
Cash Conversion Cycle
31.43
71.48
111.91
131.80
82.85
72.44
69.80
105.48
131.92
136.34
Total Debt/Equity
0.00
0.00
-3.36
-5.47
-157.02
5.90
11.26
6.27
2.00
1.52
Interest Cover
15.22
5.22
-0.31
-1.02
0.83
3.99
-1.41
-0.42
0.41
1.33

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.