Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Finance - NBFC

Rating :
56/99

BSE: 511355 | NSE: Not Listed

22.17
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  21.39
  •  22.17
  •  21.39
  •  21.12
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9766
  •  214954
  •  26.43
  •  10.53

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48.12
  • 31.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 79.01
  • N/A
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.90%
  • 0.46%
  • 24.25%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.81
  • -15.89
  • 73.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 63.82
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.87
  • 40.82
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.31
  • 34.82
  • 38.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 1.23
  • 1.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.08
  • -1.47
  • 17.17

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
1.52
1.23
23.58%
1.63
1.08
50.93%
1.88
1.31
43.51%
1.81
0.92
96.74%
Expenses
1.42
0.99
43.43%
1.41
1.05
34.29%
1.16
1.01
14.85%
1.11
0.89
24.72%
EBITDA
0.10
0.23
-56.52%
0.22
0.03
633.33%
0.71
0.30
136.67%
0.70
0.03
2,233.33%
EBIDTM
6.70%
18.84%
13.52%
2.88%
37.99%
22.88%
38.81%
2.73%
Other Income
0.14
0.09
55.56%
0.12
0.12
0.00%
0.12
0.09
33.33%
0.09
0.10
-10.00%
Interest
0.04
0.02
100.00%
0.03
0.03
0.00%
0.05
0.02
150.00%
0.02
0.02
0.00%
Depreciation
0.02
0.01
100.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.02
-50.00%
PBT
0.18
0.28
-35.71%
0.30
0.11
172.73%
0.77
0.36
113.89%
0.76
0.09
744.44%
Tax
0.05
0.11
-54.55%
0.07
-0.01
-
0.19
0.02
850.00%
0.19
0.00
0
PAT
0.14
0.18
-22.22%
0.23
0.11
109.09%
0.58
0.35
65.71%
0.57
0.08
612.50%
PATM
9.06%
14.36%
14.14%
10.39%
30.69%
26.47%
31.34%
9.16%
EPS
0.06
0.08
-25.00%
0.11
0.05
120.00%
0.27
0.16
68.75%
0.26
0.04
550.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6.84
210.01
64.56
40.23
884.12
498.76
382.64
391.06
385.26
384.93
425.20
Net Sales Growth
50.66%
225.29%
60.48%
-95.45%
77.26%
30.35%
-2.15%
1.51%
0.09%
-9.47%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
6.84
210.01
64.56
40.23
884.12
498.76
382.64
391.06
385.26
384.93
425.20
GP Margin
99.94%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5.10
209.42
64.72
41.25
884.12
498.71
381.63
390.29
384.82
384.05
424.74
Power & Fuel Cost
-
0.05
0.03
0.04
0.07
0.07
0.07
0.11
0.11
0.08
0.11
% Of Sales
-
0.02%
0.05%
0.10%
0.01%
0.01%
0.02%
0.03%
0.03%
0.02%
0.03%
Employee Cost
-
2.22
1.39
1.57
3.27
3.24
3.02
2.88
2.76
2.72
2.74
% Of Sales
-
1.06%
2.15%
3.90%
0.37%
0.65%
0.79%
0.74%
0.72%
0.71%
0.64%
Manufacturing Exp.
-
206.17
62.69
39.10
879.68
493.98
376.89
386.03
380.70
380.16
420.65
% Of Sales
-
98.17%
97.10%
97.19%
99.50%
99.04%
98.50%
98.71%
98.82%
98.76%
98.93%
General & Admin Exp.
-
0.86
0.41
0.47
0.83
0.91
1.11
1.38
1.27
1.12
1.18
% Of Sales
-
0.41%
0.64%
1.17%
0.09%
0.18%
0.29%
0.35%
0.33%
0.29%
0.28%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.16
0.23
0.11
0.34
0.59
0.61
0.00
0.09
0.06
0.00
% Of Sales
-
0.08%
0.36%
0.27%
0.04%
0.12%
0.16%
0%
0.02%
0.02%
0.04%
EBITDA
1.73
0.59
-0.16
-1.02
0.00
0.05
1.01
0.77
0.44
0.88
0.46
EBITDA Margin
25.29%
0.28%
-0.25%
-2.54%
0%
0.01%
0.26%
0.20%
0.11%
0.23%
0.11%
Other Income
0.47
0.40
0.63
0.63
0.35
0.42
0.33
0.23
0.25
0.21
0.17
Interest
0.14
0.09
0.11
0.05
0.17
0.13
0.12
0.07
0.09
0.13
0.21
Depreciation
0.05
0.05
0.07
0.08
0.11
0.13
0.14
0.14
0.18
0.31
0.20
PBT
2.01
0.84
0.29
-0.52
0.06
0.20
1.08
0.79
0.43
0.66
0.23
Tax
0.50
0.12
0.05
0.01
0.05
0.07
0.28
0.24
0.11
0.17
0.05
Tax Rate
24.88%
14.29%
17.24%
-3.85%
83.33%
35.00%
25.93%
30.38%
25.58%
25.76%
21.74%
PAT
1.52
0.72
0.25
-0.27
0.01
0.13
0.80
0.55
0.32
0.49
0.18
PAT before Minority Interest
1.52
0.72
0.25
-0.27
0.01
0.13
0.80
0.55
0.32
0.49
0.18
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
22.22%
0.34%
0.39%
-0.67%
0.00%
0.03%
0.21%
0.14%
0.08%
0.13%
0.04%
PAT Growth
111.11%
188.00%
-
-
-92.31%
-83.75%
45.45%
71.88%
-34.69%
172.22%
 
EPS
0.70
0.33
0.12
-0.12
0.00
0.06
0.37
0.25
0.15
0.23
0.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
16.26
15.54
15.30
15.57
15.59
15.45
27.60
27.05
26.74
26.37
Share Capital
21.71
21.71
21.71
21.71
21.71
21.71
21.71
21.71
21.71
21.71
Total Reserves
-5.45
-6.17
-6.41
-6.14
-6.11
-6.26
5.90
5.35
5.03
4.66
Non-Current Liabilities
44.35
44.55
44.16
43.77
43.46
43.18
42.66
40.56
39.48
38.23
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
44.36
44.56
44.18
43.78
43.47
43.17
42.68
40.57
39.49
38.20
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
4.65
3.91
3.80
4.01
4.58
7.72
6.34
5.58
5.75
5.23
Trade Payables
2.73
2.13
1.89
2.28
2.58
5.87
4.50
3.74
4.36
3.80
Other Current Liabilities
1.92
1.78
1.92
1.73
2.00
1.85
1.83
1.84
1.39
1.43
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
65.26
64.00
63.26
63.35
63.63
66.35
76.60
73.19
71.97
69.83
Net Block
0.48
0.49
0.55
0.58
0.62
0.69
0.77
0.71
0.85
1.18
Gross Block
0.94
0.90
0.91
0.91
0.85
0.83
7.64
7.46
7.57
7.51
Accumulated Depreciation
0.47
0.42
0.36
0.33
0.23
0.14
6.87
6.75
6.72
6.33
Non Current Assets
45.42
45.37
45.67
44.04
44.19
44.30
57.52
55.46
54.38
53.03
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
1.60
1.60
1.60
0.06
0.10
0.09
0.27
0.27
0.27
0.27
Long Term Loans & Adv.
43.34
43.28
43.52
43.41
43.47
43.52
56.47
54.48
53.26
51.58
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
19.85
18.63
17.59
19.30
19.45
22.05
19.09
17.74
17.59
16.80
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
3.08
2.15
0.95
1.92
4.90
4.40
4.16
2.58
3.53
3.15
Cash & Bank
11.65
12.04
12.69
12.80
10.33
13.52
10.76
10.86
9.08
8.72
Other Current Assets
5.12
0.14
0.13
0.23
4.21
4.14
4.16
4.30
4.98
4.94
Short Term Loans & Adv.
4.90
4.31
3.82
4.35
4.00
3.97
4.01
4.14
4.75
4.60
Net Current Assets
15.20
14.72
13.79
15.30
14.87
14.33
12.75
12.16
11.84
11.57
Total Assets
65.27
64.00
63.26
63.34
63.64
66.35
76.61
73.20
71.97
69.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-0.45
-1.55
1.77
2.04
-3.70
2.10
-0.11
1.60
0.27
-0.09
PBT
0.84
0.29
-0.26
0.06
0.20
1.08
0.79
0.43
0.66
0.23
Adjustment
-0.25
-0.45
0.76
-0.06
-0.15
-0.06
-0.08
-0.04
0.13
0.15
Changes in Working Capital
-0.92
-1.35
1.28
2.10
-3.67
1.38
-0.62
1.25
-0.45
-0.34
Cash after chg. in Working capital
-0.33
-1.51
1.78
2.09
-3.62
2.40
0.09
1.64
0.34
0.03
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
-0.04
-0.02
-0.05
-0.08
-0.29
-0.20
-0.04
-0.06
-0.12
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
0.35
0.63
-2.22
0.28
0.35
0.27
0.03
0.20
0.12
0.14
Net Fixed Assets
-0.04
0.02
0.00
-0.05
-0.01
4.52
-0.13
0.15
-0.04
-0.01
Net Investments
0.00
0.00
0.06
0.03
-0.01
0.19
0.00
0.00
0.00
0.00
Others
0.39
0.61
-2.28
0.30
0.37
-4.44
0.16
0.05
0.16
0.15
Cash from Financing Activity
-0.30
0.27
0.34
0.14
0.17
0.38
-0.02
-0.02
-0.03
-0.11
Net Cash Inflow / Outflow
-0.39
-0.66
-0.11
2.47
-3.18
2.75
-0.09
1.78
0.36
-0.06
Opening Cash & Equivalents
12.04
12.69
12.80
10.33
13.52
10.76
10.86
9.08
8.72
8.77
Closing Cash & Equivalent
11.65
12.04
12.69
12.80
10.33
13.52
10.76
10.86
9.08
8.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
7.49
7.16
7.05
7.17
7.18
7.12
12.72
12.46
12.32
12.15
ROA
1.11%
0.39%
-0.43%
0.02%
0.21%
1.12%
0.73%
0.43%
0.69%
0.26%
ROE
4.53%
1.59%
-1.77%
0.07%
0.87%
3.71%
2.01%
1.17%
1.84%
0.69%
ROCE
1.54%
0.68%
-0.35%
0.39%
0.56%
1.85%
1.25%
0.77%
1.20%
0.68%
Fixed Asset Turnover
227.45
71.19
44.29
1006.63
593.02
90.34
51.81
51.26
51.04
56.59
Receivable days
4.55
8.76
13.04
1.41
3.40
4.08
3.15
2.90
3.17
2.55
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
3.10
4.98
3.87
3.85
3.88
3.15
Cash Conversion Cycle
4.55
8.76
13.04
1.41
0.30
-0.90
-0.72
-0.96
-0.72
-0.60
Total Debt/Equity
2.73
2.87
2.89
2.81
2.79
2.80
1.55
1.50
1.48
1.45
Interest Cover
10.22
3.59
-3.94
1.33
2.60
10.30
11.62
5.96
6.23
2.07

News Update:


  • India Cement Capital - Quarterly Results
    20th May 2024, 15:38 PM

    Read More

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.