Nifty
Sensex
:
:
25069.20
81785.74
-44.80 (-0.18%)
-118.96 (-0.15%)

Finance - Investment

Rating :
N/A

BSE: 512022 | NSE: Not Listed

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30.62
  • 0.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30.58
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.46%
  • 33.33%
  • 16.20%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.52
  • 49.67
  • 30.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.50
  • 37.35
  • 27.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.94
  • 43.11
  • 53.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • -

P:BV (Average)

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

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
72.44
182.41
-60.29%
-30.25
73.30
-
-29.69
148.65
-
326.02
103.85
213.93%
Expenses
3.54
2.55
38.82%
1.71
2.52
-32.14%
3.65
2.29
59.39%
2.89
2.12
36.32%
EBITDA
68.90
179.86
-61.69%
-31.96
70.78
-
-33.34
146.36
-
323.13
101.73
217.63%
EBIDTM
95.11%
98.60%
105.65%
96.56%
112.30%
98.46%
99.11%
97.96%
Other Income
0.01
0.00
0
0.01
0.01
0.00%
0.00
0.00
0
0.00
0.00
0
Interest
0.54
2.12
-74.53%
1.97
3.07
-35.83%
2.94
0.73
302.74%
4.36
1.28
240.62%
Depreciation
0.05
0.06
-16.67%
0.07
0.08
-12.50%
0.06
0.08
-25.00%
0.06
0.08
-25.00%
PBT
68.32
177.69
-61.55%
-33.99
67.64
-
-36.35
145.55
-
318.71
100.37
217.54%
Tax
10.60
37.44
-71.69%
-4.45
11.93
-
-0.63
24.92
-
53.52
15.07
255.14%
PAT
57.72
140.24
-58.84%
-29.54
55.70
-
-35.72
120.63
-
265.19
85.30
210.89%
PATM
79.68%
76.88%
97.67%
75.99%
120.31%
81.15%
81.34%
82.13%
EPS
925.18
1,375.88
-32.76%
-204.37
653.82
-
-543.00
1,198.23
-
2,582.05
942.78
173.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
338.52
4,306.01
3,078.00
1,939.87
1,136.78
573.36
9.40
32.27
1,126.73
944.42
1,324.00
Net Sales Growth
-33.39%
39.90%
58.67%
70.65%
98.27%
5999.57%
-70.87%
-97.14%
19.30%
-28.67%
 
Cost Of Goods Sold
0.01
3,857.52
2,637.13
1,805.60
958.74
481.46
1,170.83
1,432.94
1,091.48
932.57
1,313.28
Gross Profit
338.51
448.49
440.87
134.27
178.04
91.90
-1,161.43
-1,400.67
35.25
11.84
10.72
GP Margin
100.00%
10.42%
14.32%
6.92%
15.66%
16.03%
-12355.64%
-4340.47%
3.13%
1.25%
0.81%
Total Expenditure
11.79
3,868.33
2,645.62
1,810.90
962.56
483.83
1,205.39
1,435.12
1,095.55
939.87
1,315.61
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
Employee Cost
-
2.43
3.12
2.35
2.13
1.71
1.18
1.19
1.58
1.44
1.14
% Of Sales
-
0.06%
0.10%
0.12%
0.19%
0.30%
12.55%
3.69%
0.14%
0.15%
0.09%
Manufacturing Exp.
-
3.26
2.04
1.35
0.89
0.40
0.29
0.44
0.27
0.42
0.44
% Of Sales
-
0.08%
0.07%
0.07%
0.08%
0.07%
3.09%
1.36%
0.02%
0.04%
0.03%
General & Admin Exp.
-
0.76
0.62
0.48
0.30
0.14
0.15
0.25
0.01
0.38
0.21
% Of Sales
-
0.02%
0.02%
0.02%
0.03%
0.02%
1.60%
0.77%
0.00%
0.04%
0.02%
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.
-
4.36
2.71
1.13
0.51
0.12
32.94
0.31
2.21
5.05
0.00
% Of Sales
-
0.10%
0.09%
0.06%
0.04%
0.02%
350.43%
0.96%
0.20%
0.53%
0.04%
EBITDA
326.73
437.68
432.38
128.97
174.22
89.53
-1,195.99
-1,402.85
31.18
4.55
8.39
EBITDA Margin
96.52%
10.16%
14.05%
6.65%
15.33%
15.61%
-12723.30%
-4347.23%
2.77%
0.48%
0.63%
Other Income
0.02
0.01
0.01
0.00
0.56
0.33
1,144.84
1,411.52
0.28
8.49
21.19
Interest
9.81
11.40
6.85
10.27
2.46
2.07
0.03
0.06
0.00
0.00
0.00
Depreciation
0.24
0.25
0.31
0.43
0.61
0.22
0.11
0.16
0.12
0.17
0.22
PBT
316.69
426.05
425.24
118.27
171.70
87.57
-51.29
8.45
31.35
12.87
29.36
Tax
59.04
85.89
67.87
25.04
23.49
30.92
-17.46
1.02
-6.31
2.31
-1.97
Tax Rate
18.64%
20.16%
15.96%
21.17%
13.68%
35.31%
34.04%
12.07%
-20.13%
17.95%
-6.71%
PAT
257.65
340.16
357.37
93.22
148.21
56.66
-33.83
7.42
37.66
10.56
31.32
PAT before Minority Interest
257.65
340.16
357.37
93.22
148.21
56.66
-33.83
7.42
37.66
10.56
31.32
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
76.11%
7.90%
11.61%
4.81%
13.04%
9.88%
-359.89%
22.99%
3.34%
1.12%
2.37%
PAT Growth
-35.89%
-4.82%
283.36%
-37.10%
161.58%
-
-
-80.30%
256.63%
-66.28%
 
EPS
1,981.92
2,616.62
2,749.00
717.08
1,140.08
435.85
-260.23
57.08
289.69
81.23
240.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,630.40
1,939.38
1,207.92
1,139.78
769.16
394.54
557.48
380.65
307.83
289.68
Share Capital
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.25
1.25
Total Reserves
2,629.15
1,938.13
1,206.67
1,138.53
767.91
393.29
556.23
379.39
306.58
288.42
Non-Current Liabilities
120.08
55.40
26.88
39.44
12.32
-33.76
-9.18
-4.42
-3.45
-4.76
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
0.00
0.00
0.00
Long Term Provisions
0.38
0.43
0.19
0.19
0.17
0.14
0.12
0.14
0.12
0.10
Current Liabilities
102.80
132.14
145.79
221.29
10.13
0.20
0.38
4.52
11.27
0.57
Trade Payables
2.02
26.19
0.05
2.21
0.01
0.08
0.08
0.01
0.01
0.00
Other Current Liabilities
0.94
1.19
1.24
1.09
0.83
0.08
0.30
0.81
0.76
0.46
Short Term Borrowings
20.15
30.00
93.84
194.15
0.00
0.04
0.00
0.00
0.00
0.00
Short Term Provisions
79.69
74.76
50.66
23.84
9.29
0.00
0.00
3.70
10.51
0.11
Total Liabilities
2,853.28
2,126.92
1,380.59
1,400.51
791.61
360.98
548.68
380.75
315.65
285.49
Net Block
1.11
1.18
1.46
1.89
2.48
0.71
0.82
0.80
0.81
0.93
Gross Block
3.13
2.96
2.93
2.92
2.90
0.91
0.91
8.02
7.91
7.86
Accumulated Depreciation
2.02
1.78
1.46
1.03
0.42
0.20
0.09
7.21
7.10
6.93
Non Current Assets
1,687.27
1,837.04
1,249.90
1,143.69
744.86
307.55
406.88
222.55
204.47
158.61
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
1,609.83
1,835.86
1,248.44
1,141.81
742.38
306.84
406.06
216.88
203.66
157.68
Long Term Loans & Adv.
0.01
0.00
0.00
0.00
0.00
0.00
0.00
4.87
0.00
0.00
Other Non Current Assets
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,166.00
289.88
130.69
256.83
46.75
53.42
141.80
158.20
111.18
126.87
Current Investments
849.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.79
Inventories
211.35
103.66
56.95
0.10
23.44
17.91
106.56
48.87
16.04
57.88
Sundry Debtors
11.03
26.86
1.01
0.83
1.38
1.81
0.65
2.11
1.36
12.77
Cash & Bank
3.45
24.01
5.15
150.13
0.04
7.80
0.98
0.39
0.56
0.06
Other Current Assets
90.73
2.17
0.16
82.81
21.89
25.91
33.60
106.83
93.22
46.38
Short Term Loans & Adv.
77.32
133.18
67.42
22.95
21.61
24.13
31.21
102.83
91.21
43.37
Net Current Assets
1,063.21
157.74
-15.10
35.54
36.62
53.22
141.42
153.68
99.91
126.30
Total Assets
2,853.27
2,126.92
1,380.59
1,400.52
791.61
360.97
548.68
380.75
315.65
285.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-113.04
-57.25
-32.80
-33.16
79.39
43.51
-1.86
-87.71
24.33
-84.02
PBT
426.05
425.24
118.27
171.70
87.57
-51.29
8.45
31.35
12.87
29.36
Adjustment
-332.16
-333.34
-122.09
-147.74
-6.57
-0.20
-22.42
-65.68
-3.84
-43.21
Changes in Working Capital
-142.40
-93.25
7.10
-49.07
7.07
95.71
16.43
-51.62
16.33
-67.02
Cash after chg. in Working capital
-48.50
-1.36
3.28
-25.11
88.07
44.22
2.45
-85.95
25.36
-80.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.54
-55.90
-36.08
-8.05
-8.69
-0.71
-4.31
-1.75
-1.03
-3.15
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
113.46
145.87
148.21
-158.73
-85.33
-36.68
2.51
87.53
-23.83
84.05
Net Fixed Assets
-0.17
-0.03
-0.01
-0.02
-1.99
0.00
7.10
-0.10
-0.05
Net Investments
-599.11
-659.47
-113.70
-441.33
-594.86
29.65
-104.58
21.94
-28.59
Others
712.74
805.37
261.92
282.62
511.52
-66.33
99.99
65.69
4.81
Cash from Financing Activity
-20.98
-69.75
-110.39
191.98
-1.81
-0.02
-0.06
0.00
0.00
0.00
Net Cash Inflow / Outflow
-20.56
18.86
5.02
0.09
-7.76
6.82
0.60
-0.18
0.50
0.03
Opening Cash & Equivalents
24.01
5.15
0.13
0.04
7.80
0.98
0.39
0.56
0.06
0.03
Closing Cash & Equivalent
3.45
24.01
5.15
0.13
0.04
7.80
0.98
0.39
0.56
0.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
21001.19
15484.07
9644.07
9100.08
6141.02
3150.01
4450.94
3039.01
2457.66
2312.72
ROA
13.66%
20.38%
6.70%
13.52%
9.78%
-7.44%
1.60%
10.82%
3.51%
10.97%
ROE
14.89%
22.71%
7.94%
15.53%
9.74%
-7.11%
1.58%
10.94%
3.53%
10.81%
ROCE
18.94%
26.42%
9.75%
16.56%
15.41%
-10.77%
1.81%
9.11%
4.31%
10.13%
Fixed Asset Turnover
1414.08
1046.46
664.19
391.00
301.06
10.33
7.23
141.49
119.77
168.46
Receivable days
1.61
1.65
0.17
0.35
1.01
47.71
15.61
0.56
2.73
3.52
Inventory Days
13.35
9.52
5.37
3.78
13.16
2416.20
879.12
10.51
14.28
15.96
Payable days
1.33
1.82
0.23
0.42
0.03
0.03
0.01
0.00
0.00
0.00
Cash Conversion Cycle
13.62
9.36
5.31
3.71
14.14
2463.88
894.72
11.07
17.01
19.48
Total Debt/Equity
0.01
0.02
0.08
0.17
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
38.37
63.12
12.52
70.87
43.34
-1725.89
145.88
0.00
0.00
0.00

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.