Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Trading

Rating :
54/99

BSE: 512165 | NSE: Not Listed

133.15
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  131
  •  134
  •  131
  •  131.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  173
  •  23111
  •  200.00
  •  111.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 185.74
  • 20.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 324.19
  • N/A
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.56%
  • 10.18%
  • 4.59%
  • FII
  • DII
  • Others
  • 9.83%
  • 0.00%
  • 0.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -17.15
  • -14.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.60
  • 2.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.29
  • -19.59
  • -30.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 7.44
  • 7.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.12
  • 1.12
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 7.10
  • 7.38

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
565.61
343.21
64.80%
488.56
445.15
9.75%
437.41
590.96
-25.98%
279.88
490.86
-42.98%
Expenses
557.89
340.67
63.76%
475.84
438.72
8.46%
432.99
585.82
-26.09%
273.29
490.90
-44.33%
EBITDA
7.72
2.55
202.75%
12.71
6.42
97.98%
4.42
5.14
-14.01%
6.58
-0.05
-
EBIDTM
1.37%
0.74%
2.60%
1.44%
1.01%
0.87%
2.35%
-0.01%
Other Income
1.17
1.17
0.00%
0.48
0.29
65.52%
0.43
0.57
-24.56%
1.21
8.12
-85.10%
Interest
3.59
1.85
94.05%
3.62
0.99
265.66%
2.69
0.86
212.79%
2.13
0.76
180.26%
Depreciation
0.46
0.34
35.29%
0.49
0.34
44.12%
0.46
0.34
35.29%
0.28
0.35
-20.00%
PBT
4.84
1.53
216.34%
9.09
5.38
68.96%
1.70
4.51
-62.31%
5.39
6.97
-22.67%
Tax
6.36
0.10
6,260.00%
3.72
1.36
173.53%
-0.62
1.51
-
1.80
-2.30
-
PAT
-1.52
1.44
-
5.37
4.02
33.58%
2.32
3.00
-22.67%
3.59
9.27
-61.27%
PATM
-0.27%
0.42%
1.10%
0.90%
0.53%
0.51%
1.28%
1.89%
EPS
-0.95
0.94
-
3.63
2.77
31.05%
1.60
2.00
-20.00%
2.38
6.24
-61.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
-
1,770.84
1,867.21
2,880.75
4,057.42
4,536.48
Net Sales Growth
-
-5.16%
-35.18%
-29.00%
-10.56%
 
Cost Of Goods Sold
-
1,725.98
1,841.65
2,835.10
3,999.72
4,504.25
Gross Profit
-
44.86
25.56
45.65
57.70
32.23
GP Margin
-
2.53%
1.37%
1.58%
1.42%
0.71%
Total Expenditure
-
1,740.70
1,852.89
2,853.49
4,027.04
4,515.58
Power & Fuel Cost
-
0.21
0.10
0.29
0.42
0.12
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.00%
Employee Cost
-
5.21
4.88
9.32
8.43
6.78
% Of Sales
-
0.29%
0.26%
0.32%
0.21%
0.15%
Manufacturing Exp.
-
1.52
0.43
0.37
0.12
0.45
% Of Sales
-
0.09%
0.02%
0.01%
0.00%
0.01%
General & Admin Exp.
-
5.29
4.71
7.36
4.97
2.91
% Of Sales
-
0.30%
0.25%
0.26%
0.12%
0.06%
Selling & Distn. Exp.
-
2.29
0.37
0.99
9.25
0.49
% Of Sales
-
0.13%
0.02%
0.03%
0.23%
0.01%
Miscellaneous Exp.
-
0.19
0.75
0.06
4.12
0.58
% Of Sales
-
0.01%
0.04%
0.00%
0.10%
0.01%
EBITDA
-
30.14
14.32
27.26
30.38
20.90
EBITDA Margin
-
1.70%
0.77%
0.95%
0.75%
0.46%
Other Income
-
4.69
10.15
15.56
18.07
17.29
Interest
-
12.14
4.70
10.34
12.70
7.90
Depreciation
-
1.69
1.38
2.44
1.47
1.75
PBT
-
21.01
18.39
30.05
34.29
28.54
Tax
-
11.25
0.66
1.03
0.40
0.90
Tax Rate
-
53.55%
3.59%
3.43%
1.17%
3.15%
PAT
-
9.29
16.68
27.67
32.42
27.63
PAT before Minority Interest
-
9.76
17.73
29.01
33.89
27.63
Minority Interest
-
-0.47
-1.05
-1.34
-1.47
0.00
PAT Margin
-
0.52%
0.89%
0.96%
0.80%
0.61%
PAT Growth
-
-44.30%
-39.72%
-14.65%
17.34%
 
EPS
-
6.68
12.00
19.91
23.32
19.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
185.53
175.34
204.47
191.90
54.68
Share Capital
13.95
13.95
13.95
13.95
13.95
Total Reserves
171.58
161.39
190.52
177.95
40.73
Non-Current Liabilities
30.69
1.47
57.29
50.62
7.00
Secured Loans
18.33
0.41
0.65
0.58
0.09
Unsecured Loans
6.46
1.09
55.16
51.07
7.55
Long Term Provisions
0.52
0.47
0.44
0.98
0.36
Current Liabilities
236.31
121.70
49.62
126.96
577.97
Trade Payables
93.14
28.18
19.43
107.10
330.78
Other Current Liabilities
9.36
5.56
5.05
1.78
114.36
Short Term Borrowings
129.84
87.66
24.79
17.92
131.98
Short Term Provisions
3.97
0.31
0.36
0.17
0.85
Total Liabilities
452.53
309.07
323.86
380.59
639.65
Net Block
3.40
2.78
3.98
12.98
12.86
Gross Block
9.76
8.71
8.53
18.43
16.38
Accumulated Depreciation
6.36
5.92
4.55
5.45
3.52
Non Current Assets
57.59
3.17
10.77
23.52
19.28
Capital Work in Progress
0.00
0.00
0.00
10.36
5.31
Non Current Investment
53.60
0.00
4.87
0.00
0.00
Long Term Loans & Adv.
0.40
0.35
0.33
0.08
0.47
Other Non Current Assets
0.19
0.04
1.59
0.10
0.63
Current Assets
394.94
305.91
313.10
357.07
620.37
Current Investments
63.65
10.05
32.45
0.00
0.00
Inventories
99.36
103.47
37.33
40.06
66.08
Sundry Debtors
180.44
149.30
116.80
250.72
450.23
Cash & Bank
16.58
13.33
55.20
18.15
90.49
Other Current Assets
34.92
5.72
16.17
2.74
13.57
Short Term Loans & Adv.
9.72
24.05
55.15
45.40
10.49
Net Current Assets
158.63
184.21
263.48
230.11
42.40
Total Assets
452.53
309.08
323.87
380.59
639.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
59.01
-25.25
63.38
-101.43
3.39
PBT
21.01
18.39
30.05
34.29
28.54
Adjustment
11.38
-0.49
9.69
16.86
11.01
Changes in Working Capital
28.23
-41.92
25.84
-150.48
-34.67
Cash after chg. in Working capital
60.61
-24.02
65.57
-99.33
4.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.61
-1.23
-2.20
-2.09
-1.49
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
-110.73
27.38
-41.84
-5.68
-11.25
Net Fixed Assets
0.00
0.00
-0.01
0.00
Net Investments
-8.17
-10.05
0.09
-0.38
Others
-102.56
37.43
-41.92
-5.30
Cash from Financing Activity
53.16
-44.08
15.64
34.76
3.33
Net Cash Inflow / Outflow
1.44
-41.96
37.18
-72.35
-4.54
Opening Cash & Equivalents
8.42
50.09
18.15
90.49
0.06
Closing Cash & Equivalent
9.87
8.42
55.20
18.15
90.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
133.00
125.70
146.58
137.56
39.20
ROA
2.56%
5.60%
8.24%
6.64%
4.32%
ROE
5.41%
9.34%
14.64%
27.49%
50.53%
ROCE
10.95%
8.40%
14.76%
20.58%
18.68%
Fixed Asset Turnover
191.76
216.72
213.72
233.09
276.92
Receivable days
33.98
26.01
23.28
31.53
36.23
Inventory Days
20.90
13.76
4.90
4.77
5.32
Payable days
12.83
4.72
8.15
19.98
26.80
Cash Conversion Cycle
42.06
35.05
20.04
16.32
14.74
Total Debt/Equity
0.84
0.51
0.40
0.36
2.57
Interest Cover
2.73
4.91
3.91
3.70
4.61

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.