Nifty
Sensex
:
:
25195.80
82570.91
113.50 (0.45%)
317.45 (0.39%)

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
  • 15.19
  • 218.44
  • 39.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.21
  • -
  • 19.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.01
  • -
  • 34.10

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
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
-30.25
73.30
-
-29.69
148.65
-
326.02
103.85
213.93%
182.41
115.07
58.52%
Expenses
1.71
2.52
-32.14%
3.65
2.29
59.39%
2.89
2.12
36.32%
2.55
1.54
65.58%
EBITDA
-31.96
70.78
-
-33.34
146.36
-
323.13
101.73
217.63%
179.86
113.52
58.44%
EBIDTM
105.65%
96.56%
112.30%
98.46%
99.11%
97.96%
98.60%
98.66%
Other Income
0.01
0.01
0.00%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
1.97
3.07
-35.83%
2.94
0.73
302.74%
4.36
1.28
240.62%
2.12
1.77
19.77%
Depreciation
0.07
0.08
-12.50%
0.06
0.08
-25.00%
0.06
0.08
-25.00%
0.06
0.08
-25.00%
PBT
-33.99
67.64
-
-36.35
145.55
-
318.71
100.37
217.54%
177.69
111.68
59.11%
Tax
-4.45
11.93
-
-0.63
24.92
-
53.52
15.07
255.14%
37.44
15.94
134.88%
PAT
-29.54
55.70
-
-35.72
120.63
-
265.19
85.30
210.89%
140.24
95.74
46.48%
PATM
97.67%
75.99%
120.31%
81.15%
81.34%
82.13%
76.88%
83.20%
EPS
-204.37
653.82
-
-543.00
1,198.23
-
2,582.05
942.78
173.88%
1,375.88
1,052.96
30.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
448.49
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
1.73%
58.67%
70.65%
98.27%
5999.57%
-70.87%
-97.14%
19.30%
-28.67%
 
Cost Of Goods Sold
0.00
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
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%
14.32%
6.92%
15.66%
16.03%
-12355.64%
-4340.47%
3.13%
1.25%
0.81%
Total Expenditure
10.80
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
0.06
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
Employee Cost
-
3.12
2.35
2.13
1.71
1.18
1.19
1.58
1.44
1.14
% Of Sales
-
0.10%
0.12%
0.19%
0.30%
12.55%
3.69%
0.14%
0.15%
0.09%
Manufacturing Exp.
-
2.04
1.35
0.89
0.40
0.29
0.44
0.27
0.42
0.44
% Of Sales
-
0.07%
0.07%
0.08%
0.07%
3.09%
1.36%
0.02%
0.04%
0.03%
General & Admin Exp.
-
0.62
0.48
0.30
0.14
0.15
0.25
0.01
0.38
0.21
% Of Sales
-
0.02%
0.02%
0.03%
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.71
1.13
0.51
0.12
32.94
0.31
2.21
5.05
0.54
% Of Sales
-
0.09%
0.06%
0.04%
0.02%
350.43%
0.96%
0.20%
0.53%
0.04%
EBITDA
437.69
432.38
128.97
174.22
89.53
-1,195.99
-1,402.85
31.18
4.55
8.39
EBITDA Margin
97.59%
14.05%
6.65%
15.33%
15.61%
-12723.30%
-4347.23%
2.77%
0.48%
0.63%
Other Income
0.01
0.01
0.00
0.56
0.33
1,144.84
1,411.52
0.28
8.49
21.19
Interest
11.39
6.85
10.27
2.46
2.07
0.03
0.06
0.00
0.00
0.00
Depreciation
0.25
0.31
0.43
0.61
0.22
0.11
0.16
0.12
0.17
0.22
PBT
426.06
425.24
118.27
171.70
87.57
-51.29
8.45
31.35
12.87
29.36
Tax
85.88
67.87
25.04
23.49
30.92
-17.46
1.02
-6.31
2.31
-1.97
Tax Rate
20.16%
15.96%
21.17%
13.68%
35.31%
34.04%
12.07%
-20.13%
17.95%
-6.71%
PAT
340.17
357.37
93.22
148.21
56.66
-33.83
7.42
37.66
10.56
31.32
PAT before Minority Interest
340.17
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
PAT Margin
75.85%
11.61%
4.81%
13.04%
9.88%
-359.89%
22.99%
3.34%
1.12%
2.37%
PAT Growth
-4.81%
283.36%
-37.10%
161.58%
-
-
-80.30%
256.63%
-66.28%
 
EPS
2,616.69
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
Total Reserves
1,938.13
1,206.67
1,138.53
767.91
393.29
556.23
379.39
306.58
288.42
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.43
0.19
0.19
0.17
0.14
0.12
0.14
0.12
0.10
Current Liabilities
132.14
145.79
221.29
10.13
0.20
0.38
4.52
11.27
0.57
Trade Payables
26.19
0.05
2.21
0.01
0.08
0.08
0.01
0.01
0.00
Other Current Liabilities
1.19
1.24
1.09
0.83
0.08
0.30
0.81
0.76
0.46
Short Term Borrowings
30.00
93.84
194.15
0.00
0.04
0.00
0.00
0.00
0.00
Short Term Provisions
74.76
50.66
23.84
9.29
0.00
0.00
3.70
10.51
0.11
Total Liabilities
2,126.92
1,380.59
1,400.51
791.61
360.98
548.68
380.75
315.65
285.49
Net Block
1.18
1.46
1.89
2.48
0.71
0.82
0.80
0.81
0.93
Gross Block
2.96
2.93
2.92
2.90
0.91
0.91
8.02
7.91
7.86
Accumulated Depreciation
1.78
1.46
1.03
0.42
0.20
0.09
7.21
7.10
6.93
Non Current Assets
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
Non Current Investment
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.
0.00
0.00
0.00
0.00
0.00
0.00
4.87
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
Current Assets
289.88
130.69
256.83
46.75
53.42
141.80
158.20
111.18
126.87
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.79
Inventories
103.66
56.95
0.10
23.44
17.91
106.56
48.87
16.04
57.88
Sundry Debtors
26.86
1.01
0.83
1.38
1.81
0.65
2.11
1.36
12.77
Cash & Bank
24.01
5.15
150.13
0.04
7.80
0.98
0.39
0.56
0.06
Other Current Assets
135.35
0.16
82.81
0.28
25.91
33.60
106.83
93.22
46.38
Short Term Loans & Adv.
133.18
67.42
22.95
21.61
24.13
31.21
102.83
91.21
43.37
Net Current Assets
157.74
-15.10
35.54
36.62
53.22
141.42
153.68
99.91
126.30
Total Assets
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-57.25
-32.80
-33.16
79.39
43.51
-1.86
-87.71
24.33
-84.02
PBT
425.24
118.27
171.70
87.57
-51.29
8.45
31.35
12.87
29.36
Adjustment
-333.34
-122.09
-147.74
-6.57
-0.20
-22.42
-65.68
-3.84
-43.21
Changes in Working Capital
-93.25
7.10
-49.07
7.07
95.71
16.43
-51.62
16.33
-67.02
Cash after chg. in Working capital
-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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
145.87
148.21
-158.73
-85.33
-36.68
2.51
87.53
-23.83
84.05
Net Fixed Assets
-0.03
-0.01
-0.02
-1.99
0.00
7.10
-0.10
-0.05
Net Investments
-659.47
-113.70
-441.33
-594.86
29.65
-104.58
21.94
-28.59
Others
805.37
261.92
282.62
511.52
-66.33
99.99
65.69
4.81
Cash from Financing Activity
-69.75
-110.39
191.98
-1.81
-0.02
-0.06
0.00
0.00
0.00
Net Cash Inflow / Outflow
18.86
5.02
0.09
-7.76
6.82
0.60
-0.18
0.50
0.03
Opening Cash & Equivalents
5.15
0.13
0.04
7.80
0.98
0.39
0.56
0.06
0.03
Closing Cash & Equivalent
24.01
5.15
0.13
0.04
7.80
0.98
0.39
0.56
0.06

Financial Ratios

Consolidated /

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