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

Miscellaneous

Rating :
44/99

BSE: 511509 | NSE: Not Listed

37.07
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  38.2
  •  38.27
  •  36.51
  •  36.97
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28305
  •  1065377
  •  56.00
  •  26.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 55.25
  • 21.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 126.92
  • N/A
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.08%
  • 17.02%
  • 25.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 15.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.47
  • -1.32
  • 0.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.71
  • 18.09
  • 4.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.76
  • 3.33
  • -22.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.89
  • 18.51
  • 20.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 1.38
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 5.88
  • 5.89

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
11.76
14.76
-20.33%
12.85
13.54
-5.10%
9.26
12.67
-26.91%
11.58
11.26
2.84%
Expenses
6.39
7.63
-16.25%
6.47
8.61
-24.85%
4.40
8.01
-45.07%
7.10
6.48
9.57%
EBITDA
5.37
7.13
-24.68%
6.38
4.93
29.41%
4.86
4.66
4.29%
4.49
4.78
-6.07%
EBIDTM
45.68%
48.32%
49.63%
36.38%
52.45%
36.79%
38.73%
42.47%
Other Income
0.01
0.02
-50.00%
0.03
0.01
200.00%
0.00
0.01
-100.00%
0.00
0.00
0
Interest
1.52
2.01
-24.38%
2.22
2.08
6.73%
2.09
1.79
16.76%
1.95
1.76
10.80%
Depreciation
2.43
2.26
7.52%
2.28
2.30
-0.87%
2.30
2.37
-2.95%
2.29
2.34
-2.14%
PBT
1.44
2.88
-50.00%
1.91
0.55
247.27%
0.46
0.51
-9.80%
0.25
0.69
-63.77%
Tax
0.70
0.81
-13.58%
0.59
0.40
47.50%
0.14
0.39
-64.10%
0.11
0.37
-70.27%
PAT
0.74
2.06
-64.08%
1.32
0.15
780.00%
0.33
0.12
175.00%
0.14
0.32
-56.25%
PATM
6.27%
13.98%
10.28%
1.11%
3.53%
0.94%
1.23%
2.81%
EPS
0.49
1.38
-64.49%
0.89
0.10
790.00%
0.22
0.08
175.00%
0.10
0.21
-52.38%

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
45.45
52.23
51.39
51.78
55.35
55.83
47.00
34.13
28.58
17.79
16.13
Net Sales Growth
-12.98%
1.63%
-0.75%
-6.45%
-0.86%
18.79%
37.71%
19.42%
60.65%
10.29%
 
Cost Of Goods Sold
3.85
6.77
11.44
7.21
8.56
11.76
9.57
8.14
8.80
3.07
2.69
Gross Profit
41.60
45.46
39.95
44.57
46.79
44.07
37.43
25.98
19.78
14.72
13.44
GP Margin
91.53%
87.04%
77.74%
86.08%
84.53%
78.94%
79.64%
76.12%
69.21%
82.74%
83.32%
Total Expenditure
24.36
30.39
35.30
33.97
42.88
46.32
36.12
26.50
24.88
14.98
14.38
Power & Fuel Cost
-
4.27
3.56
5.78
4.69
2.93
2.87
2.91
2.46
1.68
1.78
% Of Sales
-
8.18%
6.93%
11.16%
8.47%
5.25%
6.11%
8.53%
8.61%
9.44%
11.04%
Employee Cost
-
13.52
9.42
8.57
10.00
9.58
7.66
5.50
4.34
2.94
2.23
% Of Sales
-
25.89%
18.33%
16.55%
18.07%
17.16%
16.30%
16.11%
15.19%
16.53%
13.83%
Manufacturing Exp.
-
0.30
0.21
0.09
2.20
2.14
0.23
0.21
0.09
0.23
0.23
% Of Sales
-
0.57%
0.41%
0.17%
3.97%
3.83%
0.49%
0.62%
0.31%
1.29%
1.43%
General & Admin Exp.
-
5.25
10.45
8.69
9.14
12.37
13.36
9.26
9.09
7.01
6.91
% Of Sales
-
10.05%
20.33%
16.78%
16.51%
22.16%
28.43%
27.13%
31.81%
39.40%
42.84%
Selling & Distn. Exp.
-
0.28
0.12
3.66
0.09
0.81
0.19
0.47
0.08
0.05
0.54
% Of Sales
-
0.54%
0.23%
7.07%
0.16%
1.45%
0.40%
1.38%
0.28%
0.28%
3.35%
Miscellaneous Exp.
-
0.00
0.10
-0.02
8.21
6.73
2.25
0.00
0.01
0.01
0.54
% Of Sales
-
0%
0.19%
-0.04%
14.83%
12.05%
4.79%
0%
0.03%
0.06%
0%
EBITDA
21.10
21.84
16.09
17.81
12.47
9.51
10.88
7.63
3.70
2.81
1.75
EBITDA Margin
46.42%
41.82%
31.31%
34.40%
22.53%
17.03%
23.15%
22.36%
12.95%
15.80%
10.85%
Other Income
0.04
0.04
0.10
0.08
0.05
0.01
0.13
0.40
0.89
0.95
0.88
Interest
7.78
7.99
4.27
3.67
3.10
2.64
2.37
1.29
0.47
0.51
0.39
Depreciation
9.30
9.27
7.45
5.59
5.17
5.06
4.64
3.90
3.35
3.05
1.56
PBT
4.06
4.62
4.47
8.62
4.25
1.82
4.01
2.83
0.78
0.19
0.68
Tax
1.54
1.97
2.27
2.94
-0.19
-0.42
0.88
0.33
-0.13
-0.27
0.38
Tax Rate
37.93%
42.64%
50.78%
34.11%
-4.47%
-23.08%
21.95%
11.66%
-16.67%
-142.11%
55.88%
PAT
2.53
2.65
2.20
5.68
4.44
2.25
3.12
2.50
0.91
0.46
0.29
PAT before Minority Interest
2.53
2.65
2.20
5.68
4.44
2.25
3.12
2.50
0.91
0.46
0.29
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
5.57%
5.07%
4.28%
10.97%
8.02%
4.03%
6.64%
7.32%
3.18%
2.59%
1.80%
PAT Growth
-4.53%
20.45%
-61.27%
27.93%
97.33%
-27.88%
24.80%
174.73%
97.83%
58.62%
 
EPS
1.70
1.78
1.48
3.81
2.98
1.51
2.09
1.68
0.61
0.31
0.19

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
51.87
47.13
42.53
33.02
27.27
19.31
12.58
10.06
9.17
8.52
Share Capital
14.90
14.26
13.42
12.89
12.35
9.85
9.35
9.35
9.35
9.35
Total Reserves
36.97
32.18
27.68
20.14
14.62
7.36
3.22
0.71
-0.18
-0.83
Non-Current Liabilities
46.19
52.18
15.16
8.56
9.03
14.77
21.97
15.15
3.94
5.10
Secured Loans
40.33
45.14
12.42
5.46
5.36
6.97
9.17
2.34
2.66
3.55
Unsecured Loans
2.76
4.94
2.23
4.23
3.55
6.93
11.77
11.77
0.00
0.00
Long Term Provisions
0.61
0.55
0.48
0.42
0.36
0.31
0.25
0.20
0.16
0.13
Current Liabilities
24.97
23.18
21.84
20.56
18.78
25.43
16.57
20.45
28.31
26.42
Trade Payables
0.94
2.32
1.39
3.91
3.87
7.98
5.40
8.75
6.85
8.55
Other Current Liabilities
7.72
6.44
4.38
0.00
1.03
3.47
3.92
7.73
13.72
10.28
Short Term Borrowings
11.59
10.92
11.92
14.67
12.77
11.21
6.12
2.81
3.03
3.08
Short Term Provisions
4.72
3.50
4.14
1.97
1.10
2.77
1.13
1.17
4.71
4.52
Total Liabilities
123.03
122.49
79.53
62.14
55.08
59.51
51.12
45.66
41.42
40.04
Net Block
88.87
95.17
52.05
34.99
30.01
27.66
28.57
23.54
19.69
20.59
Gross Block
141.48
138.52
88.01
65.36
55.21
47.81
44.07
35.15
27.94
25.98
Accumulated Depreciation
52.61
43.35
35.97
30.37
25.20
20.14
15.51
11.60
8.25
5.38
Non Current Assets
90.77
96.04
52.37
35.14
30.08
31.61
31.53
23.59
19.76
20.59
Capital Work in Progress
1.90
0.87
0.32
0.15
0.07
3.94
2.96
0.04
0.07
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
31.79
26.03
27.09
26.92
24.88
27.87
19.57
22.03
21.63
19.42
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.97
9.81
13.28
10.58
8.24
7.59
4.56
4.08
4.69
0.31
Sundry Debtors
12.38
12.02
7.29
10.48
8.41
11.78
7.67
3.82
4.31
4.30
Cash & Bank
1.37
1.71
1.17
1.03
0.56
4.15
1.19
11.86
10.56
11.24
Other Current Assets
10.06
0.00
0.00
0.57
7.67
4.35
6.14
2.27
2.07
3.56
Short Term Loans & Adv.
10.06
2.48
5.35
4.26
7.12
4.35
4.27
2.27
2.07
3.56
Net Current Assets
6.82
2.85
5.25
6.36
6.11
2.43
2.99
1.59
-6.68
-7.00
Total Assets
123.03
122.49
79.52
62.14
55.07
59.52
51.13
45.66
41.42
40.04

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
14.83
16.64
14.18
8.61
-0.78
11.11
-5.66
8.81
2.25
2.79
PBT
4.62
4.47
8.62
4.25
1.82
4.01
2.84
0.78
0.19
0.68
Adjustment
16.92
11.44
9.12
8.27
7.70
7.02
5.19
3.82
3.56
1.96
Changes in Working Capital
-3.37
4.18
2.90
-1.01
-8.08
3.34
-12.07
4.55
-0.96
0.28
Cash after chg. in Working capital
18.17
20.10
20.64
11.52
1.44
14.36
-4.04
9.15
2.79
2.92
Interest Paid
-1.37
-1.18
-3.53
-3.10
-2.64
-2.37
-1.29
-0.47
-0.51
0.00
Tax Paid
-1.97
-2.27
-2.94
0.19
0.42
-0.88
-0.33
0.13
-0.03
-0.13
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
-4.00
-51.11
-22.82
-10.23
-3.53
-4.72
-11.84
-7.20
-2.04
-1.42
Net Fixed Assets
-3.99
-51.06
-22.82
-7.06
-3.54
-4.71
-11.85
-7.10
-2.04
-1.42
Net Investments
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
-0.01
0.12
0.00
Others
-0.01
-0.05
0.00
-3.16
0.01
-0.01
0.01
-0.09
-0.12
0.00
Cash from Financing Activity
-11.18
35.02
8.78
2.09
0.72
-3.43
6.83
-0.32
-0.89
-0.43
Net Cash Inflow / Outflow
-0.34
0.55
0.14
0.47
-3.59
2.96
-10.67
1.30
-0.68
0.94
Opening Cash & Equivalents
1.71
1.17
1.03
0.56
4.15
1.19
11.86
10.56
11.24
10.31
Closing Cash & Equivalent
1.37
1.71
1.17
1.03
0.56
4.15
1.19
11.86
10.56
11.24

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.)
34.49
32.27
30.58
25.56
21.75
17.43
13.42
10.72
9.78
9.08
ROA
2.16%
2.18%
8.02%
7.58%
3.92%
5.64%
5.17%
2.09%
1.14%
0.75%
ROE
5.44%
5.06%
15.36%
14.85%
10.21%
21.01%
22.17%
9.48%
5.25%
3.52%
ROCE
11.06%
9.32%
18.81%
13.85%
9.58%
15.18%
12.39%
5.96%
4.72%
7.95%
Fixed Asset Turnover
0.37
0.45
0.68
0.92
1.08
1.02
0.86
0.91
0.66
0.64
Receivable days
85.27
68.60
62.65
62.29
65.98
75.49
61.42
51.89
88.36
94.32
Inventory Days
62.14
81.99
84.09
62.03
51.72
47.16
46.20
55.99
51.24
3.97
Payable days
87.84
59.11
134.26
165.95
65.20
85.31
119.11
152.37
180.24
326.68
Cash Conversion Cycle
59.58
91.49
12.48
-41.63
52.50
37.34
-11.49
-44.49
-40.64
-228.39
Total Debt/Equity
1.21
1.47
0.75
0.74
0.81
1.46
2.16
1.69
0.62
0.78
Interest Cover
1.58
2.05
3.35
2.37
1.69
2.69
3.20
2.67
1.37
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.