Nifty
Sensex
:
:
15885.15
52950.63
122.10 (0.77%)
363.79 (0.69%)

Trading

Rating :
75/99

BSE: 509945 | NSE: Not Listed

498.40
02-Aug-2021
  • Open
  • High
  • Low
  • Previous Close
  •  513.00
  •  513.00
  •  498.40
  •  488.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39
  •  1.25
  •  513.00
  •  90.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54.21
  • 8.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52.86
  • N/A
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.27%
  • 0.00%
  • 11.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 25.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.34
  • -9.41
  • 16.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.55
  • 16.21
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.54
  • -
  • 33.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.16
  • 4.00
  • 4.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.45
  • 1.26
  • 0.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.45
  • 15.48
  • 6.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2.49
2.22
12.16%
1.93
2.08
-7.21%
1.73
2.11
-18.01%
1.30
1.36
-4.41%
Expenses
1.16
0.85
36.47%
0.79
0.98
-19.39%
0.89
0.86
3.49%
0.39
0.59
-33.90%
EBITDA
1.33
1.37
-2.92%
1.14
1.10
3.64%
0.84
1.26
-33.33%
0.91
0.77
18.18%
EBIDTM
53.31%
61.74%
59.14%
53.01%
48.61%
59.42%
70.20%
56.33%
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
0.03
-100.00%
0.00
0.04
-100.00%
0.01
0.05
-80.00%
0.02
0.06
-66.67%
Depreciation
0.50
0.53
-5.66%
0.50
0.53
-5.66%
0.50
0.53
-5.66%
0.50
0.53
-5.66%
PBT
0.83
0.81
2.47%
0.64
0.53
20.75%
0.34
0.67
-49.25%
0.40
0.18
122.22%
Tax
0.21
0.18
16.67%
0.13
0.10
30.00%
0.11
0.01
1,000.00%
0.07
0.05
40.00%
PAT
0.62
0.64
-3.12%
0.51
0.43
18.60%
0.23
0.66
-65.15%
0.33
0.13
153.85%
PATM
24.77%
28.66%
26.48%
20.87%
13.41%
31.30%
25.58%
9.79%
EPS
32.20
17.54
83.58%
7.53
22.92
-67.15%
19.95
18.20
9.62%
2.33
8.73
-73.31%

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
7.45
4.79
2.69
3.03
4.71
7.85
6.03
7.89
6.80
14.22
52.80
Net Sales Growth
-4.12%
78.07%
-11.22%
-35.67%
-40.0%
30.18%
-23.57%
16.03%
-52.18%
-73.07%
 
Cost Of Goods Sold
1.76
1.68
0.99
1.33
1.54
5.06
3.71
5.20
4.02
11.52
49.71
Gross Profit
5.69
3.12
1.69
1.71
3.17
2.79
2.32
2.69
2.78
2.70
3.10
GP Margin
76.38%
65.14%
62.83%
56.44%
67.30%
35.54%
38.47%
34.09%
40.88%
18.99%
5.87%
Total Expenditure
3.23
3.37
2.90
3.10
4.11
7.18
5.23
6.64
5.55
14.36
51.30
Power & Fuel Cost
-
0.02
0.06
0.04
0.03
0.03
0.03
0.03
0.02
0.01
0.01
% Of Sales
-
0.42%
2.23%
1.32%
0.64%
0.38%
0.50%
0.38%
0.29%
0.07%
0.02%
Employee Cost
-
0.35
0.33
0.33
0.63
0.43
0.29
0.13
0.11
0.12
0.13
% Of Sales
-
7.31%
12.27%
10.89%
13.38%
5.48%
4.81%
1.65%
1.62%
0.84%
0.25%
Manufacturing Exp.
-
0.01
0.01
0.08
0.02
0.00
0.03
0.02
0.07
0.09
0.23
% Of Sales
-
0.21%
0.37%
2.64%
0.42%
0%
0.50%
0.25%
1.03%
0.63%
0.44%
General & Admin Exp.
-
0.87
0.86
1.21
1.30
1.29
0.99
1.05
0.99
1.13
1.11
% Of Sales
-
18.16%
31.97%
39.93%
27.60%
16.43%
16.42%
13.31%
14.56%
7.95%
2.10%
Selling & Distn. Exp.
-
0.33
0.13
0.11
0.23
0.33
0.17
0.19
0.33
0.24
0.01
% Of Sales
-
6.89%
4.83%
3.63%
4.88%
4.20%
2.82%
2.41%
4.85%
1.69%
0.02%
Miscellaneous Exp.
-
0.11
0.52
0.01
0.37
0.04
0.02
0.01
0.01
1.26
0.01
% Of Sales
-
2.30%
19.33%
0.33%
7.86%
0.51%
0.33%
0.13%
0.15%
8.86%
0.19%
EBITDA
4.22
1.42
-0.21
-0.07
0.60
0.67
0.80
1.25
1.25
-0.14
1.50
EBITDA Margin
56.64%
29.65%
-7.81%
-2.31%
12.74%
8.54%
13.27%
15.84%
18.38%
-0.98%
2.84%
Other Income
0.00
3.06
2.73
3.80
0.29
0.02
0.02
0.13
0.17
0.14
0.44
Interest
0.03
0.17
0.29
0.21
0.68
0.53
0.45
0.35
0.47
0.58
0.62
Depreciation
2.00
2.13
2.39
2.65
0.20
0.28
0.05
0.04
0.06
0.07
0.07
PBT
2.21
2.19
-0.16
0.87
0.01
-0.11
0.31
0.99
0.89
-0.65
1.25
Tax
0.52
0.33
0.07
0.10
0.05
0.03
0.05
0.24
0.05
0.01
0.25
Tax Rate
23.53%
15.07%
-43.75%
11.49%
500.00%
-27.27%
16.13%
24.24%
62.50%
-1.54%
23.36%
PAT
1.69
1.86
-0.23
0.78
-0.03
-0.14
0.26
0.75
0.02
-0.66
0.82
PAT before Minority Interest
1.69
1.86
-0.23
0.78
-0.03
-0.14
0.26
0.75
0.02
-0.66
0.82
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
22.68%
38.83%
-8.55%
25.74%
-0.64%
-1.78%
4.31%
9.51%
0.29%
-4.64%
1.55%
PAT Growth
-9.14%
-
-
-
-
-
-65.33%
3,650.00%
-
-
 
EPS
15.36
16.91
-2.09
7.09
-0.27
-1.27
2.36
6.82
0.18
-6.00
7.45

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
80.19
77.37
78.46
10.12
10.15
10.30
10.10
9.35
9.33
9.99
Share Capital
0.11
0.11
0.11
0.08
0.08
0.08
0.08
0.08
0.08
0.08
Total Reserves
80.08
77.26
78.35
10.04
10.08
10.22
10.02
9.27
9.25
9.91
Non-Current Liabilities
-0.06
-0.07
-0.07
0.98
0.99
1.00
1.00
1.00
0.99
2.65
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
1.01
1.01
1.00
1.00
1.00
0.98
0.98
Long Term Provisions
0.00
0.00
0.00
0.03
0.03
0.02
0.00
0.00
0.00
1.66
Current Liabilities
2.83
4.87
4.22
3.47
8.27
6.55
3.24
5.80
4.67
11.08
Trade Payables
0.73
0.75
0.68
0.37
0.23
0.21
0.23
0.85
0.02
6.66
Other Current Liabilities
1.94
4.10
3.51
0.94
0.79
0.66
0.78
0.83
0.76
1.03
Short Term Borrowings
0.00
0.00
0.00
1.73
6.89
5.42
2.11
4.06
3.84
3.18
Short Term Provisions
0.17
0.03
0.03
0.43
0.36
0.27
0.12
0.06
0.05
0.21
Total Liabilities
82.96
82.17
82.61
14.57
19.41
17.85
14.34
16.15
14.99
23.72
Net Block
22.56
24.59
26.98
3.27
3.42
2.62
2.65
2.69
2.74
2.76
Gross Block
29.69
29.62
29.62
4.66
4.62
3.60
3.52
3.51
3.51
3.46
Accumulated Depreciation
7.14
5.04
2.65
1.39
1.20
0.98
0.87
0.82
0.77
0.70
Non Current Assets
80.02
78.49
79.45
11.88
12.88
12.86
11.79
6.38
6.99
8.13
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.80
0.24
0.00
0.00
0.00
Non Current Investment
56.66
52.89
51.49
7.59
8.59
8.64
8.31
3.00
3.42
3.09
Long Term Loans & Adv.
0.80
1.02
0.98
1.03
0.87
0.81
0.59
0.69
0.83
2.28
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
2.93
3.68
3.16
2.69
6.54
4.99
2.55
9.77
8.00
15.58
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.39
0.58
0.37
0.65
0.61
1.85
0.34
3.53
3.84
3.29
Sundry Debtors
0.31
0.17
0.68
0.29
0.45
0.16
0.37
0.29
0.28
10.11
Cash & Bank
2.06
2.33
1.80
1.44
0.68
0.66
0.71
0.18
1.25
1.07
Other Current Assets
0.18
0.12
0.22
0.07
4.81
2.32
1.15
5.77
2.63
1.10
Short Term Loans & Adv.
0.08
0.48
0.09
0.24
4.71
2.30
1.10
5.75
2.54
0.91
Net Current Assets
0.10
-1.19
-1.05
-0.78
-1.73
-1.56
-0.69
3.97
3.33
4.50
Total Assets
82.95
82.17
82.61
14.57
19.42
17.85
14.34
16.15
14.99
23.71

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
0.34
0.94
-0.78
3.58
-2.18
-3.21
7.18
-1.09
-0.80
0.12
PBT
2.19
-0.16
0.87
0.01
-0.11
0.31
0.99
0.07
-0.65
1.07
Adjustment
-2.15
-0.25
-0.73
-0.99
-0.63
-0.83
-0.80
0.03
-0.76
-0.74
Changes in Working Capital
0.41
1.45
-0.89
4.77
-1.22
-2.46
7.14
-1.29
0.88
0.25
Cash after chg. in Working capital
0.45
1.04
-0.74
3.80
-1.96
-2.98
7.33
-1.19
-0.53
0.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.11
-0.11
-0.04
-0.22
-0.22
-0.23
-0.14
0.10
-0.27
-0.46
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
1.38
0.38
0.68
2.14
0.72
-0.09
-4.71
0.44
0.45
1.38
Net Fixed Assets
0.00
0.00
-25.59
-0.04
-0.18
-0.63
-0.24
0.00
-0.04
-0.31
Net Investments
1.82
0.75
-2.64
1.00
0.05
-0.33
-4.74
0.42
-0.33
0.66
Others
-0.44
-0.37
28.91
1.18
0.85
0.87
0.27
0.02
0.82
1.03
Cash from Financing Activity
-2.01
-0.78
0.45
-4.96
1.48
3.26
-1.96
-0.42
0.53
-2.01
Net Cash Inflow / Outflow
-0.28
0.54
0.36
0.76
0.02
-0.05
0.52
-1.07
0.18
-0.51
Opening Cash & Equivalents
2.33
1.80
1.44
0.68
0.66
0.71
0.18
1.25
1.07
1.58
Closing Cash & Equivalent
2.06
2.33
1.80
1.44
0.68
0.66
0.71
0.18
1.25
1.07

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.)
559.08
514.47
503.77
50.91
51.08
51.81
50.82
47.05
46.94
50.25
ROA
2.26%
-0.28%
1.60%
-0.20%
-0.78%
1.60%
4.92%
0.14%
-3.40%
3.68%
ROE
3.19%
-0.42%
2.39%
-0.34%
-1.42%
2.52%
7.71%
0.24%
-6.82%
8.51%
ROCE
3.93%
0.22%
3.06%
4.48%
2.40%
5.10%
9.71%
3.83%
-0.48%
11.92%
Fixed Asset Turnover
0.16
0.09
0.18
1.02
1.91
1.69
2.25
1.94
4.08
17.01
Receivable days
18.49
58.24
58.82
28.69
14.21
16.15
15.17
15.22
133.36
51.50
Inventory Days
37.01
64.30
61.08
48.48
57.02
66.18
89.49
197.86
91.53
24.88
Payable days
61.94
63.13
44.81
40.64
16.37
13.89
80.47
36.53
96.40
24.52
Cash Conversion Cycle
-6.44
59.42
75.10
36.53
54.86
68.44
24.19
176.55
128.48
51.85
Total Debt/Equity
0.01
0.05
0.06
0.27
0.78
0.62
0.31
0.54
0.52
0.42
Interest Cover
14.08
0.45
5.18
1.02
0.78
1.68
3.81
1.16
-0.12
2.72

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.