Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Trading

Rating :
64/99

BSE: 509945 | NSE: Not Listed

1048
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1064
  •  1080
  •  1048
  •  1036.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32
  •  34158
  •  1175.95
  •  373.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 113.99
  • 6.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 113.50
  • N/A
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.28%
  • 11.57%
  • 11.14%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 13.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.43
  • -14.10
  • -25.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.51
  • 3.05
  • -4.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.01
  • 0.43
  • -13.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.95
  • 3.90
  • 3.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 0.48
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.76
  • 8.52
  • 9.54

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
1.07
1.12
-4.46%
1.07
1.08
-0.93%
2.12
2.51
-15.54%
1.01
1.64
-38.41%
Expenses
0.16
0.15
6.67%
0.15
0.16
-6.25%
0.15
0.26
-42.31%
0.12
0.60
-80.00%
EBITDA
0.91
0.97
-6.19%
0.92
0.92
0.00%
1.96
2.26
-13.27%
0.89
1.04
-14.42%
EBIDTM
84.73%
86.83%
85.89%
85.19%
92.78%
89.81%
87.93%
63.61%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.36
0.40
-10.00%
0.36
0.39
-7.69%
0.36
0.40
-10.00%
0.36
0.40
-10.00%
PBT
0.55
0.57
-3.51%
0.55
0.53
3.77%
1.60
1.85
-13.51%
0.53
0.64
-17.19%
Tax
0.75
0.11
581.82%
0.19
0.11
72.73%
0.29
0.42
-30.95%
0.09
0.12
-25.00%
PAT
-0.21
0.46
-
0.36
0.42
-14.29%
1.31
1.43
-8.39%
0.44
0.51
-13.73%
PATM
-19.46%
41.04%
33.83%
38.89%
61.80%
56.89%
43.32%
31.38%
EPS
55.37
21.03
163.29%
46.97
21.14
122.19%
40.84
40.46
0.94%
22.72
32.13
-29.29%

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
-
2.24
2.92
5.39
5.38
4.79
2.69
3.03
4.71
7.85
6.03
Net Sales Growth
-
-23.29%
-45.83%
0.19%
12.32%
78.07%
-11.22%
-35.67%
-40.0%
30.18%
 
Cost Of Goods Sold
-
0.00
0.54
2.09
1.76
1.68
0.99
1.33
1.54
5.06
3.71
Gross Profit
-
2.24
2.39
3.29
3.62
3.12
1.69
1.71
3.17
2.79
2.32
GP Margin
-
100%
81.85%
61.04%
67.29%
65.14%
62.83%
56.44%
67.30%
35.54%
38.47%
Total Expenditure
-
0.59
1.15
3.26
3.29
3.37
2.90
3.10
4.11
7.18
5.23
Power & Fuel Cost
-
0.01
0.01
0.02
0.02
0.02
0.06
0.04
0.03
0.03
0.03
% Of Sales
-
0.45%
0.34%
0.37%
0.37%
0.42%
2.23%
1.32%
0.64%
0.38%
0.50%
Employee Cost
-
0.12
0.12
0.21
0.31
0.35
0.33
0.33
0.63
0.43
0.29
% Of Sales
-
5.36%
4.11%
3.90%
5.76%
7.31%
12.27%
10.89%
13.38%
5.48%
4.81%
Manufacturing Exp.
-
0.01
0.01
0.02
0.02
0.03
0.01
0.08
0.02
0.00
0.03
% Of Sales
-
0.45%
0.34%
0.37%
0.37%
0.63%
0.37%
2.64%
0.42%
0%
0.50%
General & Admin Exp.
-
0.39
0.42
0.83
1.06
0.87
0.86
1.21
1.30
1.29
0.99
% Of Sales
-
17.41%
14.38%
15.40%
19.70%
18.16%
31.97%
39.93%
27.60%
16.43%
16.42%
Selling & Distn. Exp.
-
0.03
0.05
0.07
0.12
0.31
0.13
0.11
0.23
0.33
0.17
% Of Sales
-
1.34%
1.71%
1.30%
2.23%
6.47%
4.83%
3.63%
4.88%
4.20%
2.82%
Miscellaneous Exp.
-
0.04
0.01
0.03
0.01
0.11
0.52
0.01
0.37
0.04
0.17
% Of Sales
-
1.79%
0.34%
0.56%
0.19%
2.30%
19.33%
0.33%
7.86%
0.51%
0.33%
EBITDA
-
1.65
1.77
2.13
2.09
1.42
-0.21
-0.07
0.60
0.67
0.80
EBITDA Margin
-
73.66%
60.62%
39.52%
38.85%
29.65%
-7.81%
-2.31%
12.74%
8.54%
13.27%
Other Income
-
3.03
3.42
3.18
2.13
3.06
2.73
3.80
0.29
0.02
0.02
Interest
-
0.01
0.01
0.01
0.03
0.17
0.29
0.21
0.68
0.53
0.45
Depreciation
-
1.44
1.60
1.75
1.98
2.13
2.39
2.65
0.20
0.28
0.05
PBT
-
3.22
3.58
3.55
2.22
2.19
-0.16
0.87
0.01
-0.11
0.31
Tax
-
1.33
0.76
0.62
0.52
0.33
0.07
0.10
0.05
0.03
0.05
Tax Rate
-
41.30%
21.23%
17.46%
23.42%
15.07%
-43.75%
11.49%
500.00%
-27.27%
16.13%
PAT
-
1.90
2.82
2.93
1.69
1.86
-0.23
0.78
-0.03
-0.14
0.26
PAT before Minority Interest
-
1.90
2.82
2.93
1.69
1.86
-0.23
0.78
-0.03
-0.14
0.26
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
84.82%
96.58%
54.36%
31.41%
38.83%
-8.55%
25.74%
-0.64%
-1.78%
4.31%
PAT Growth
-
-32.62%
-3.75%
73.37%
-9.14%
-
-
-
-
-
 
EPS
-
17.27
25.64
26.64
15.36
16.91
-2.09
7.09
-0.27
-1.27
2.36

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
136.78
113.67
100.88
88.74
80.19
77.37
78.46
10.12
10.15
10.30
Share Capital
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.08
0.08
0.08
Total Reserves
136.67
113.56
100.77
88.64
80.08
77.26
78.35
10.04
10.08
10.22
Non-Current Liabilities
0.59
-0.03
-0.07
-0.07
-0.06
-0.07
-0.07
0.98
0.99
1.00
Secured Loans
0.00
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
1.01
1.01
1.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.03
0.02
Current Liabilities
1.54
1.14
1.75
2.11
2.83
4.87
4.22
3.47
8.27
6.55
Trade Payables
0.06
0.06
0.66
0.72
0.73
0.75
0.68
0.37
0.23
0.21
Other Current Liabilities
1.15
1.01
1.05
1.24
1.94
4.10
3.51
0.94
0.79
0.66
Short Term Borrowings
0.33
0.06
0.00
0.00
0.00
0.00
0.00
1.73
6.89
5.42
Short Term Provisions
0.01
0.00
0.05
0.15
0.17
0.03
0.03
0.43
0.36
0.27
Total Liabilities
138.91
114.78
102.56
90.78
82.96
82.17
82.61
14.57
19.41
17.85
Net Block
15.87
17.31
18.84
20.58
22.56
24.59
26.98
3.27
3.42
2.62
Gross Block
29.68
29.68
29.70
29.69
29.69
29.62
29.62
4.66
4.62
3.60
Accumulated Depreciation
13.82
12.37
10.86
9.12
7.14
5.04
2.65
1.39
1.20
0.98
Non Current Assets
127.53
106.38
95.29
86.26
80.02
78.49
79.45
11.88
12.88
12.86
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.80
Non Current Investment
111.64
89.06
76.46
65.61
56.66
52.89
51.49
7.59
8.59
8.64
Long Term Loans & Adv.
0.02
0.01
0.00
0.07
0.80
1.02
0.98
1.03
0.87
0.81
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
11.38
8.40
7.26
4.52
2.93
3.68
3.16
2.69
6.54
4.99
Current Investments
0.13
0.00
1.19
0.54
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.09
0.09
0.30
0.28
0.39
0.58
0.37
0.65
0.61
1.85
Sundry Debtors
0.00
0.03
0.78
0.80
0.31
0.17
0.68
0.29
0.45
0.16
Cash & Bank
0.82
1.25
2.86
2.56
2.06
2.33
1.80
1.44
0.68
0.66
Other Current Assets
10.34
0.42
0.07
0.01
0.18
0.60
0.31
0.31
4.81
2.32
Short Term Loans & Adv.
9.66
6.61
2.07
0.33
0.08
0.48
0.09
0.24
4.71
2.30
Net Current Assets
9.84
7.26
5.51
2.41
0.10
-1.19
-1.05
-0.78
-1.73
-1.56
Total Assets
138.91
114.78
102.55
90.78
82.95
82.17
82.61
14.57
19.42
17.85

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 15
Cash From Operating Activity
-3.42
-4.42
-1.54
0.00
0.34
0.94
-0.78
3.58
-2.18
-3.21
PBT
3.22
3.58
3.55
2.22
2.19
-0.16
0.87
0.01
-0.11
0.31
Adjustment
-2.77
-2.68
-2.38
-1.73
-2.15
-0.25
-0.73
-0.99
-0.63
-0.83
Changes in Working Capital
-3.20
-4.56
-2.09
-0.68
0.41
1.45
-0.89
4.77
-1.22
-2.46
Cash after chg. in Working capital
-2.74
-3.66
-0.92
-0.19
0.45
1.04
-0.74
3.80
-1.96
-2.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.68
-0.76
-0.62
0.20
-0.11
-0.11
-0.04
-0.22
-0.22
-0.23
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
2.72
2.69
1.27
1.08
1.38
0.38
0.68
2.14
0.72
-0.09
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
-25.59
-0.04
-0.18
-0.63
Net Investments
-1.91
-1.42
-2.13
-2.08
1.82
0.75
-2.64
1.00
0.05
-0.33
Others
4.63
4.11
3.40
3.16
-0.44
-0.37
28.91
1.18
0.85
0.87
Cash from Financing Activity
0.26
0.04
0.00
-0.58
-2.01
-0.78
0.45
-4.96
1.48
3.26
Net Cash Inflow / Outflow
-0.43
-1.70
-0.26
0.50
-0.28
0.54
0.36
0.76
0.02
-0.05
Opening Cash & Equivalents
0.60
2.30
2.56
2.06
2.33
1.80
1.44
0.68
0.66
0.71
Closing Cash & Equivalent
0.17
0.60
2.30
2.56
2.06
2.33
1.80
1.44
0.68
0.66

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.)
1137.77
912.83
781.37
654.70
559.08
514.47
503.77
50.91
51.08
51.81
ROA
1.50%
2.59%
3.03%
1.95%
2.26%
-0.28%
1.60%
-0.20%
-0.78%
1.60%
ROE
1.70%
3.06%
3.75%
2.57%
3.19%
-0.42%
2.39%
-0.34%
-1.42%
2.52%
ROCE
2.90%
3.90%
4.55%
3.38%
3.93%
0.22%
3.06%
4.48%
2.40%
5.10%
Fixed Asset Turnover
0.08
0.10
0.18
0.18
0.16
0.09
0.18
1.02
1.91
1.69
Receivable days
0.00
50.48
53.49
37.79
18.49
58.24
58.82
28.69
14.21
16.15
Inventory Days
15.27
24.69
19.59
22.76
37.01
64.30
61.08
48.48
57.02
66.18
Payable days
0.00
243.20
119.97
150.35
61.94
63.13
44.81
40.64
16.37
13.89
Cash Conversion Cycle
15.27
-168.02
-46.89
-89.80
-6.44
59.42
75.10
36.53
54.86
68.44
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.05
0.06
0.27
0.78
0.62
Interest Cover
245.26
251.49
332.62
76.03
14.08
0.45
5.18
1.02
0.78
1.68

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.