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

Finance - NBFC

Rating :
43/99

BSE: 512020 | NSE: Not Listed

2104.70
02-Aug-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2214.40
  •  2249.90
  •  2094.00
  •  2204.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62
  •  6.60
  •  3390.00
  •  537.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 216.77
  • 10.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 219.31
  • N/A
  • 0.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.32%
  • 17.82%
  • 9.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.31
  • -38.43
  • -55.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.79

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
-4.22
0.50
-
3.40
0.27
1,159.26%
20.43
0.56
3,548.21%
8.38
0.13
6,346.15%
Expenses
0.55
11.68
-95.29%
0.27
0.28
-3.57%
0.49
0.56
-12.50%
0.31
1.80
-82.78%
EBITDA
-4.77
-11.19
-
3.13
-0.01
-
19.94
0.00
0
8.07
-1.67
-
EBIDTM
113.16%
-2,255.04%
92.20%
-4.53%
97.63%
-0.71%
96.31%
-1,316.54%
Other Income
0.00
0.08
-100.00%
0.00
0.04
-100.00%
0.02
0.00
0
0.02
0.00
0
Interest
0.15
0.10
50.00%
0.31
0.08
287.50%
0.75
0.06
1,150.00%
0.31
0.06
416.67%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
-4.92
-11.21
-
2.82
-0.05
-
19.21
-0.07
-
7.78
-1.73
-
Tax
-5.88
-5.13
-
0.69
0.04
1,625.00%
4.82
1.68
186.90%
3.94
-0.03
-
PAT
0.96
-6.07
-
2.13
-0.10
-
14.39
-1.75
-
3.85
-1.70
-
PATM
-22.65%
-1,224.60%
62.52%
-35.85%
70.44%
-311.76%
45.95%
-1,337.80%
EPS
9.48
-60.75
-
21.25
-0.95
-
143.77
-17.37
-
38.56
-16.97
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
27.99
7.33
17.06
85.43
37.31
82.85
Net Sales Growth
1,817.12%
-57.03%
-80.03%
128.97%
-54.97%
 
Cost Of Goods Sold
0.00
18.06
14.05
69.03
24.10
73.43
Gross Profit
27.99
-10.74
3.01
16.41
13.21
9.41
GP Margin
100.00%
-146.52%
17.64%
19.21%
35.41%
11.36%
Total Expenditure
1.62
20.20
16.22
71.46
33.62
74.65
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Employee Cost
-
1.15
1.38
1.25
1.49
0.74
% Of Sales
-
15.69%
8.09%
1.46%
3.99%
0.89%
Manufacturing Exp.
-
0.08
0.05
0.14
0.25
0.17
% Of Sales
-
1.09%
0.29%
0.16%
0.67%
0.21%
General & Admin Exp.
-
0.08
0.10
0.57
0.18
0.18
% Of Sales
-
1.09%
0.59%
0.67%
0.48%
0.22%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.83
0.65
0.48
7.60
0.12
% Of Sales
-
11.32%
3.81%
0.56%
20.37%
0.14%
EBITDA
26.37
-12.87
0.84
13.97
3.69
8.20
EBITDA Margin
94.21%
-175.58%
4.92%
16.35%
9.89%
9.90%
Other Income
0.04
0.12
0.07
0.04
4.31
9.84
Interest
1.52
0.29
0.15
0.34
2.84
4.20
Depreciation
0.00
0.01
0.02
0.02
0.03
0.00
PBT
24.89
-13.06
0.74
13.65
5.14
13.84
Tax
3.57
-3.44
0.38
-2.31
-0.08
0.00
Tax Rate
14.34%
26.34%
51.35%
-16.92%
-1.56%
0.00%
PAT
21.33
-9.62
0.35
15.96
5.22
13.83
PAT before Minority Interest
21.33
-9.62
0.36
15.96
5.22
13.83
Minority Interest
0.00
0.00
-0.01
0.00
0.00
0.00
PAT Margin
76.21%
-131.24%
2.05%
18.68%
13.99%
16.69%
PAT Growth
321.73%
-
-97.81%
205.75%
-62.26%
 
EPS
213.30
-96.20
3.50
159.60
52.20
138.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
156.84
244.65
129.13
116.07
35.16
Share Capital
1.00
1.00
1.00
0.64
0.64
Total Reserves
155.84
243.65
128.13
115.04
34.52
Non-Current Liabilities
-5.07
7.17
-2.65
-2.29
-0.93
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.15
0.14
0.14
0.20
0.03
Current Liabilities
10.14
0.84
36.13
19.86
49.38
Trade Payables
0.02
0.02
0.06
7.73
0.00
Other Current Liabilities
0.05
0.30
0.23
0.67
4.65
Short Term Borrowings
10.07
0.52
31.82
8.00
42.23
Short Term Provisions
0.00
0.00
4.01
3.46
2.50
Total Liabilities
162.84
254.00
162.72
133.75
83.61
Net Block
0.04
0.05
0.08
0.08
0.00
Gross Block
0.07
0.08
0.99
0.97
0.01
Accumulated Depreciation
0.03
0.02
0.91
0.89
0.00
Non Current Assets
138.30
239.36
90.15
95.91
25.17
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
137.25
238.29
86.97
94.82
25.17
Long Term Loans & Adv.
1.01
1.01
3.10
1.01
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
24.54
14.64
72.57
37.84
58.44
Current Investments
0.00
0.00
32.41
2.46
25.41
Inventories
13.88
7.74
6.52
1.16
18.61
Sundry Debtors
0.12
0.00
0.00
2.67
6.20
Cash & Bank
7.53
0.18
0.32
1.63
0.09
Other Current Assets
3.02
0.05
0.82
1.21
8.12
Short Term Loans & Adv.
2.98
6.66
32.50
28.70
7.32
Net Current Assets
14.40
13.80
36.44
17.98
9.05
Total Assets
162.84
254.00
162.72
133.75
83.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-17.56
15.65
-5.97
-22.60
-15.50
PBT
-13.06
0.74
13.65
5.14
13.84
Adjustment
-1.86
-6.49
-29.75
-7.86
-18.71
Changes in Working Capital
-2.41
22.10
11.14
-19.84
-9.45
Cash after chg. in Working capital
-17.33
16.34
-4.95
-22.56
-14.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.23
-0.69
-1.02
-0.04
-1.18
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
15.67
15.65
7.91
26.88
19.77
Net Fixed Assets
0.01
0.91
-0.02
-0.96
Net Investments
99.88
-115.50
-22.11
-46.58
Others
-84.22
130.24
30.04
74.42
Cash from Financing Activity
9.24
-31.47
-3.24
-2.81
-4.20
Net Cash Inflow / Outflow
7.35
-0.17
-1.30
1.47
0.07
Opening Cash & Equivalents
0.14
0.29
1.59
0.09
0.02
Closing Cash & Equivalent
7.49
0.12
0.29
1.59
0.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1566.98
2444.29
1290.11
1807.47
549.32
ROA
-4.61%
0.17%
10.77%
4.80%
16.54%
ROE
-4.79%
0.19%
13.04%
6.92%
39.35%
ROCE
-6.20%
0.44%
9.82%
7.92%
23.31%
Fixed Asset Turnover
97.91
32.06
87.30
76.53
0.00
Receivable days
2.94
0.03
0.00
43.40
27.31
Inventory Days
538.53
152.58
16.41
96.74
82.00
Payable days
0.32
0.96
18.78
125.47
0.00
Cash Conversion Cycle
541.15
151.64
-2.37
14.67
109.31
Total Debt/Equity
0.06
0.00
0.25
0.07
1.20
Interest Cover
-44.13
5.87
41.55
2.81
4.29

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.