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

IT - Software

Rating :
54/99

BSE: 512175 | NSE: Not Listed

10.5
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  10.5
  •  10.5
  •  10.5
  •  10.71
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34103
  •  358081
  •  11.82
  •  4.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 55.17
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 55.36
  • N/A
  • 3.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.94%
  • 0.80%
  • 48.85%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.79
  • -24.95
  • -21.09

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.67
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.92
  • 20.27
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 1.89
  • 1.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.50
  • -21.70
  • -43.23

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
1.16
4.70
-75.32%
2.01
1.23
63.41%
1.06
5.48
-80.66%
1.44
1.41
2.13%
Expenses
4.05
5.90
-31.36%
1.74
1.69
2.96%
1.77
5.31
-66.67%
1.47
1.20
22.50%
EBITDA
-2.89
-1.20
-
0.28
-0.47
-
-0.71
0.17
-
-0.03
0.21
-
EBIDTM
-248.02%
-25.50%
13.70%
-38.37%
-66.35%
3.12%
-2.08%
14.90%
Other Income
0.01
2.14
-99.53%
0.01
0.02
-50.00%
0.02
0.05
-60.00%
0.02
0.03
-33.33%
Interest
0.93
0.59
57.63%
0.24
0.22
9.09%
0.24
0.23
4.35%
0.23
0.20
15.00%
Depreciation
0.10
0.06
66.67%
0.05
0.06
-16.67%
0.05
0.06
-16.67%
0.05
0.06
-16.67%
PBT
-2.32
0.29
-
0.00
-0.74
-
-0.97
-0.07
-
-0.30
-0.02
-
Tax
0.19
0.39
-51.28%
0.00
-0.01
-
-0.02
-0.01
-
0.00
-0.01
-
PAT
-2.51
-0.10
-
0.00
-0.73
-
-0.96
-0.07
-
-0.30
-0.02
-
PATM
-215.98%
-2.19%
0.10%
-59.59%
-89.94%
-1.19%
-20.60%
-1.14%
EPS
-0.48
-0.02
-
0.00
-0.14
-
-0.18
-0.01
-
-0.06
0.00
-

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 11
Mar 10
Mar 09
Net Sales
5.67
12.81
16.34
26.07
30.00
53.79
103.55
61.12
10.08
9.03
8.07
Net Sales Growth
-55.77%
-21.60%
-37.32%
-13.10%
-44.23%
-48.05%
69.42%
506.35%
11.63%
11.90%
 
Cost Of Goods Sold
3.01
9.24
11.78
17.69
21.25
41.58
90.19
47.91
0.00
0.00
0.00
Gross Profit
2.66
3.57
4.56
8.38
8.76
12.21
13.36
13.21
10.08
9.03
8.07
GP Margin
46.84%
27.87%
27.91%
32.14%
29.20%
22.70%
12.90%
21.61%
100%
100%
100%
Total Expenditure
9.03
13.72
14.70
21.90
27.60
52.54
96.36
55.38
8.67
7.47
6.97
Power & Fuel Cost
-
0.06
0.04
0.04
0.08
0.12
0.12
0.10
0.05
0.04
0.06
% Of Sales
-
0.47%
0.24%
0.15%
0.27%
0.22%
0.12%
0.16%
0.50%
0.44%
0.74%
Employee Cost
-
1.72
1.83
2.94
4.08
4.61
3.24
3.59
2.29
2.63
2.19
% Of Sales
-
13.43%
11.20%
11.28%
13.60%
8.57%
3.13%
5.87%
22.72%
29.13%
27.14%
Manufacturing Exp.
-
0.00
0.01
0.00
0.01
0.00
0.01
0.01
4.30
1.86
2.68
% Of Sales
-
0%
0.06%
0%
0.03%
0%
0.01%
0.02%
42.66%
20.60%
33.21%
General & Admin Exp.
-
0.86
0.79
1.13
1.97
2.29
2.32
1.75
1.81
2.45
1.66
% Of Sales
-
6.71%
4.83%
4.33%
6.57%
4.26%
2.24%
2.86%
17.96%
27.13%
20.57%
Selling & Distn. Exp.
-
0.08
0.02
0.03
0.06
3.67
0.06
1.76
0.14
0.20
0.09
% Of Sales
-
0.62%
0.12%
0.12%
0.20%
6.82%
0.06%
2.88%
1.39%
2.21%
1.12%
Miscellaneous Exp.
-
1.75
0.23
0.06
0.15
0.26
0.41
0.25
0.04
0.29
0.09
% Of Sales
-
13.66%
1.41%
0.23%
0.50%
0.48%
0.40%
0.41%
0.40%
3.21%
3.59%
EBITDA
-3.35
-0.91
1.64
4.17
2.40
1.25
7.19
5.74
1.41
1.56
1.10
EBITDA Margin
-59.08%
-7.10%
10.04%
16.00%
8.00%
2.32%
6.94%
9.39%
13.99%
17.28%
13.63%
Other Income
0.06
2.24
0.56
0.58
0.96
0.94
0.70
0.23
0.02
0.03
0.19
Interest
1.64
1.62
1.86
2.22
2.39
3.36
1.85
1.90
0.19
0.16
0.04
Depreciation
0.25
0.24
0.29
0.37
0.32
0.34
0.32
0.23
1.02
1.05
0.80
PBT
-3.59
-0.53
0.04
2.16
0.65
-1.52
5.72
3.85
0.23
0.38
0.44
Tax
0.17
0.38
-0.01
0.07
0.18
0.08
1.67
1.08
0.02
0.06
0.17
Tax Rate
-4.74%
-71.70%
-25.00%
3.24%
27.69%
-5.26%
29.20%
28.05%
8.70%
15.79%
38.64%
PAT
-3.77
-0.91
0.05
2.09
0.48
-1.60
4.04
2.77
0.21
0.32
0.27
PAT before Minority Interest
-3.77
-0.91
0.05
2.09
0.48
-1.60
4.04
2.77
0.21
0.32
0.27
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
-66.49%
-7.10%
0.31%
8.02%
1.60%
-2.97%
3.90%
4.53%
2.08%
3.54%
3.35%
PAT Growth
0.00%
-
-97.61%
335.42%
-
-
45.85%
1,219.05%
-34.38%
18.52%
 
EPS
-0.72
-0.17
0.01
0.40
0.09
-0.30
0.77
0.53
0.04
0.06
0.05

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 11
Mar 10
Mar 09
Shareholder's Funds
20.52
21.45
21.41
19.32
18.97
20.79
17.38
8.24
8.19
8.04
Share Capital
10.51
10.51
10.51
10.51
10.51
10.51
10.51
7.04
7.04
7.04
Total Reserves
10.01
10.94
10.90
8.81
8.46
10.28
6.87
1.20
1.15
1.00
Non-Current Liabilities
1.40
2.34
0.29
0.31
0.48
2.07
1.15
0.59
0.42
0.29
Secured Loans
1.22
1.79
0.00
0.04
0.07
0.13
0.18
0.53
0.33
0.17
Unsecured Loans
0.22
0.27
0.00
0.00
0.31
1.62
0.54
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
8.32
23.05
27.89
25.20
31.77
28.94
63.59
2.57
1.61
0.93
Trade Payables
1.53
15.44
12.33
10.46
17.80
20.53
50.07
2.01
0.99
0.12
Other Current Liabilities
2.21
2.32
3.32
3.88
5.65
2.75
2.39
0.34
0.37
0.47
Short Term Borrowings
4.29
5.10
11.84
10.55
7.91
3.87
10.30
0.00
0.00
0.00
Short Term Provisions
0.30
0.19
0.40
0.30
0.41
1.78
0.83
0.21
0.26
0.34
Total Liabilities
30.24
46.84
49.59
44.83
51.22
51.80
82.12
11.40
10.22
9.26
Net Block
3.49
3.74
4.03
4.41
3.85
4.16
4.32
3.39
4.21
5.20
Gross Block
6.95
6.95
6.95
7.03
6.14
6.11
5.95
7.18
7.02
6.96
Accumulated Depreciation
3.45
3.21
2.92
2.62
2.29
1.95
1.63
3.80
2.81
1.75
Non Current Assets
4.12
5.46
14.82
8.72
5.57
7.88
7.01
4.36
4.75
5.74
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.44
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
1.23
0.00
0.54
0.54
0.54
Long Term Loans & Adv.
0.16
0.96
3.43
3.29
1.72
2.49
2.69
0.00
0.00
0.00
Other Non Current Assets
0.47
0.76
7.36
1.02
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
26.12
41.38
34.77
36.12
45.65
43.91
75.11
7.03
5.44
3.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
14.32
14.35
14.06
13.13
13.34
8.00
33.16
0.87
0.70
0.04
Sundry Debtors
6.98
17.20
13.62
11.17
17.35
26.48
32.54
4.24
2.75
1.94
Cash & Bank
1.01
2.95
0.39
7.19
8.85
5.08
6.74
0.62
0.79
0.65
Other Current Assets
3.81
1.64
1.97
0.84
6.11
4.35
2.67
1.30
1.19
0.57
Short Term Loans & Adv.
3.47
5.25
4.72
3.78
4.31
3.18
1.68
1.27
1.07
0.55
Net Current Assets
17.80
18.33
6.87
10.91
13.88
14.97
11.52
4.47
3.83
2.27
Total Assets
30.24
46.84
49.59
44.84
51.22
51.79
82.12
11.39
10.22
9.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
0.69
-0.18
1.43
0.77
0.54
7.07
3.32
0.64
0.85
0.73
PBT
-0.53
0.04
2.16
0.65
-1.52
5.72
3.85
0.23
0.38
0.44
Adjustment
0.65
1.21
2.01
1.75
2.77
1.91
2.08
1.21
1.41
0.93
Changes in Working Capital
0.57
-1.43
-2.74
-2.42
0.32
0.28
-2.38
-0.66
-0.73
-0.40
Cash after chg. in Working capital
0.69
-0.18
1.43
-0.02
1.57
7.90
3.55
0.77
1.06
0.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.78
-1.03
-0.83
-0.23
-0.14
-0.21
-0.24
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
1.84
6.24
0.14
-2.66
2.83
-0.85
-1.45
-0.68
-0.59
-0.87
Net Fixed Assets
0.00
0.00
0.08
-0.89
-0.03
-0.16
1.67
-0.60
-0.07
-1.71
Net Investments
0.00
-0.01
0.01
-0.01
1.23
-1.23
0.53
0.00
0.00
0.00
Others
1.84
6.25
0.05
-1.76
1.63
0.54
-3.65
-0.08
-0.52
0.84
Cash from Financing Activity
-2.56
-5.98
-1.59
-0.21
-1.32
-1.60
-1.95
-0.13
-0.11
-0.25
Net Cash Inflow / Outflow
-0.04
0.08
-0.02
-2.10
2.05
4.62
-0.08
-0.18
0.15
-0.39
Opening Cash & Equivalents
0.27
0.19
0.21
2.31
0.26
-3.35
-3.27
0.79
0.65
1.04
Closing Cash & Equivalent
0.23
0.27
0.19
0.21
2.31
1.28
-3.35
0.62
0.79
0.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
3.90
4.08
4.07
3.68
3.61
3.96
3.31
2.34
2.32
2.20
ROA
-2.36%
0.11%
4.43%
0.99%
-3.10%
6.04%
5.93%
1.96%
3.30%
2.89%
ROE
-4.34%
0.24%
10.26%
2.48%
-8.04%
21.17%
21.64%
2.59%
4.04%
3.55%
ROCE
3.87%
6.10%
13.72%
10.04%
6.32%
26.35%
30.33%
4.81%
6.57%
6.25%
Fixed Asset Turnover
1.84
2.35
3.73
4.56
8.78
17.18
9.31
1.42
1.29
1.32
Receivable days
344.29
344.19
173.59
173.50
148.70
104.03
109.82
126.66
94.87
78.90
Inventory Days
408.37
317.34
190.36
160.99
72.37
72.54
101.61
28.47
15.07
1.63
Payable days
335.00
430.19
235.21
198.88
124.68
186.55
123.51
66.63
32.91
12.22
Cash Conversion Cycle
417.66
231.33
128.75
135.61
96.39
-9.98
87.92
88.50
77.03
68.30
Total Debt/Equity
0.31
0.36
0.55
0.58
0.58
0.36
0.68
0.06
0.04
0.02
Interest Cover
0.67
1.02
1.97
1.27
0.55
4.09
3.02
2.21
3.37
10.87

News Update:


  • Vama Industries gets supply order worth Rs 74.32 crore
    21st Jun 2024, 16:58 PM

    The company has received supply order from NewSpace India

    Read More

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.