Nifty

:

11504.95

Sensex

:

38806.51

230.75 (2.05%)
791.89 (2.08%)

Login

Nifty
Sensex

:
:

11504.95
38806.51

230.75 (2.05%)
791.89 (2.08%)

Ashirwad Capital Ltd.

Finance - Investment

Rating :

N/A

BSE: 512247 | NSE: Not Listed

Watchlist

NSE BSE

3.14

20-Sep-2019

Open
High
Low
Previous Close

3.18
3.18
3.00
3.12

Volume
Traded Value (lacs)
52 Week High
52 Week Low

32
0.47
3.88
2.66

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12.56
18.20
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12.33
3.18%
1.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
15.87
25.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
19.48
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
28.75
-

P:E (Median)

8 Years
5 Years
3 Years

15.93
15.93
14.82

P:BV (Average)

8 Years
5 Years
3 Years

1.68
1.93
2.06

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.40
6.65
0.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.16 0.20 -20.00% 0.34 0.10 240.00% 0.39 0.34 14.71% 0.03 0.11 -72.73%
Expenses 0.03 0.04 -25.00% 0.03 -0.37 - 0.02 0.04 -50.00% 0.02 0.04 -50.00%
EBITDA 0.13 0.16 -18.75% 0.31 0.48 -35.42% 0.37 0.29 27.59% 0.01 0.08 -87.50%
EBIDTM 83.33% 81.12% 91.64% 456.73% 94.32% 87.46% 19.23% 68.14%
Other Income 0.02 0.01 100.00% 0.00 0.01 -100.00% 0.01 0.01 0.00% 0.04 0.05 -20.00%
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.15 0.17 -11.76% 0.31 0.48 -35.42% 0.37 0.30 23.33% 0.05 0.12 -58.33%
Tax 0.03 0.03 0.00% 0.08 0.02 300.00% 0.07 0.06 16.67% 0.00 0.01 -100.00%
PAT 0.12 0.14 -14.29% 0.22 0.47 -53.19% 0.30 0.24 25.00% 0.04 0.11 -63.64%
PATM 77.56% 69.90% 66.87% 447.12% 78.29% 71.94% 161.54% 92.92%
EPS 0.03 0.03 0.00% 0.06 0.12 -50.00% 0.08 0.06 33.33% 0.01 0.03 -66.67%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Dec 08
Net Sales 0.92 0.71 0.47 0.36 0.81 0.34 0.88 1.28 0.50 1.56 0.96 Net Sales Growth 22.67% 51.06% 30.56% -55.56% 138.24% -61.36% -31.25% 156.00% -67.95% 62.50% Cost Of Goods Sold 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 0.90 0.71 0.47 0.36 0.81 0.34 0.88 1.28 0.50 1.56 0.96 GP Margin 98.26% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 0.10 0.15 0.14 0.83 0.14 0.11 0.18 0.15 0.09 0.11 0.35 Power & Fuel Cost - 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% Employee Cost - 0.07 0.07 0.07 0.05 0.05 0.05 0.04 0.03 0.03 0.02 % Of Sales - 9.86% 14.89% 19.44% 6.17% 14.71% 5.68% 3.12% 6.00% 1.92% 2.08% Manufacturing Exp. - 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.02 0.01 % Of Sales - 1.41% 2.13% 2.78% 1.23% 2.94% 1.14% 0.78% 0% 1.28% 1.04% General & Admin Exp. - 0.03 0.03 0.03 0.05 0.04 0.11 0.09 0.04 0.05 0.31 % Of Sales - 4.23% 6.38% 8.33% 6.17% 11.76% 12.50% 7.03% 8.00% 3.21% 32.29% 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. - 0.04 0.03 0.73 0.03 0.02 0.01 0.01 0.02 0.01 0.00 % Of Sales - 5.63% 6.38% 202.78% 3.70% 5.88% 1.14% 0.78% 4.00% 0.64% 1.04% EBITDA 0.82 0.56 0.33 -0.47 0.67 0.23 0.70 1.13 0.41 1.45 0.61 EBITDA Margin 89.13% 78.87% 70.21% -130.56% 82.72% 67.65% 79.55% 88.28% 82.00% 92.95% 63.54% Other Income 0.07 0.47 0.33 0.06 0.04 0.12 0.03 0.07 0.06 0.05 0.11 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.11 0.18 0.09 0.02 Depreciation 0.00 0.01 0.01 0.02 0.03 0.02 0.02 0.02 0.03 0.04 0.03 PBT 0.88 1.03 0.65 -0.42 0.69 0.33 0.71 1.07 0.26 1.38 0.67 Tax 0.18 0.11 0.06 0.00 0.16 0.07 0.13 0.19 0.03 0.18 0.15 Tax Rate 20.45% 10.68% 9.23% 0.00% 23.19% 21.21% 18.31% 17.76% 11.54% 13.04% 22.39% PAT 0.68 0.92 0.59 -0.42 0.53 0.26 0.57 0.88 0.23 1.20 0.52 PAT before Minority Interest 0.68 0.92 0.59 -0.42 0.53 0.26 0.57 0.88 0.23 1.20 0.52 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 73.91% 129.58% 125.53% -116.67% 65.43% 76.47% 64.77% 68.75% 46.00% 76.92% 54.17% PAT Growth -29.17% 55.93% - - 103.85% -54.39% -35.23% 282.61% -80.83% 130.77% Unadjusted EPS 0.18 0.23 0.15 -0.10 0.13 0.06 0.14 0.22 0.06 0.30 0.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Dec 08
Shareholder's Funds 6.51 6.08 5.68 6.10 6.00 5.93 5.83 5.42 5.42 4.92 Share Capital 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 Total Reserves 2.51 2.08 1.68 2.10 2.00 1.93 1.83 1.42 1.42 0.92 Non-Current Liabilities 0.13 0.12 0.14 0.13 0.12 0.09 0.08 0.07 0.50 0.53 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.49 0.52 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 0.00 0.00 0.04 0.04 0.03 0.02 0.02 0.01 0.00 0.00 Current Liabilities 0.66 0.31 0.28 0.85 0.92 1.23 1.08 1.85 0.78 1.00 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.02 Other Current Liabilities 0.53 0.24 0.06 0.05 0.15 0.23 0.22 1.30 0.12 0.04 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.10 0.00 0.00 Short Term Provisions 0.13 0.07 0.23 0.79 0.78 1.00 0.86 0.44 0.63 0.94 Total Liabilities 7.30 6.51 6.10 7.08 7.04 7.25 6.99 7.34 6.70 6.45 Net Block 0.19 0.20 0.22 0.23 0.26 0.30 0.32 0.34 0.37 0.40 Gross Block 0.44 0.44 0.45 0.45 0.47 0.52 0.52 0.51 0.51 0.51 Accumulated Depreciation 0.25 0.24 0.23 0.21 0.21 0.22 0.20 0.17 0.15 0.11 Non Current Assets 7.08 5.81 5.60 6.75 6.41 6.65 6.60 6.97 2.15 3.50 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 6.89 5.60 5.38 4.51 5.26 4.84 3.07 4.05 1.78 3.10 Long Term Loans & Adv. 0.00 0.00 0.00 2.01 0.89 1.50 3.21 2.58 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 0.00 Current Assets 0.23 0.70 0.51 0.33 0.64 0.62 0.40 0.37 4.54 2.93 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 0.23 0.70 0.26 0.06 0.04 0.13 0.12 0.13 0.14 0.06 Other Current Assets 0.00 0.00 0.00 0.00 0.60 0.49 0.28 0.24 4.40 2.87 Short Term Loans & Adv. 0.00 0.00 0.25 0.27 0.60 0.49 0.28 0.24 4.40 2.87 Net Current Assets -0.44 0.39 0.23 -0.52 -0.28 -0.62 -0.68 -1.48 3.76 1.93 Total Assets 7.31 6.51 6.11 7.08 7.05 7.27 7.00 7.34 6.70 6.45

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Dec 08
Cash From Operating Activity -0.12 -0.06 1.88 -1.32 0.40 1.42 -1.94 2.11 -1.71 -1.38 PBT 1.03 0.65 -0.42 0.69 0.33 0.71 1.07 0.26 1.38 0.67 Adjustment -1.10 -0.72 0.39 -0.75 -0.36 -0.81 -1.16 -0.30 -1.41 -0.65 Changes in Working Capital 0.01 0.01 2.03 -1.20 0.54 1.73 -1.81 2.29 -1.40 -1.40 Cash after chg. in Working capital -0.06 -0.06 2.00 -1.26 0.51 1.62 -1.90 2.25 -1.42 -1.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.05 -0.01 -0.12 -0.06 -0.11 -0.21 -0.04 -0.14 -0.29 0.00 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 -0.36 0.51 -1.68 1.34 -0.48 -1.41 2.04 -1.95 1.87 1.24 Net Fixed Assets 0.00 0.01 0.00 0.02 0.05 0.00 -0.01 0.00 0.00 -0.01 Net Investments -1.29 -0.22 -0.87 0.75 -0.42 -1.77 0.98 -2.27 1.32 1.56 Others 0.93 0.72 -0.81 0.57 -0.11 0.36 1.07 0.32 0.55 -0.31 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 -0.11 -0.17 -0.08 -0.02 Net Cash Inflow / Outflow -0.48 0.44 0.20 0.02 -0.09 0.01 -0.01 -0.01 0.07 -0.16 Opening Cash & Equivalents 0.70 0.26 0.06 0.04 0.13 0.12 0.13 0.14 0.06 0.23 Closing Cash & Equivalent 0.23 0.70 0.26 0.06 0.04 0.13 0.12 0.13 0.14 0.06

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Dec 08
Book Value (Rs.) 1.63 1.52 1.42 1.52 1.50 1.48 1.46 1.35 1.35 1.22 ROA 13.28% 9.38% -6.36% 7.52% 3.57% 8.02% 12.25% 3.30% 18.23% 7.12% ROE 14.57% 10.07% -7.11% 8.78% 4.29% 9.72% 15.61% 4.27% 23.26% 10.59% ROCE 16.29% 11.04% -7.09% 11.37% 5.49% 12.01% 18.72% 6.99% 25.91% 11.67% Fixed Asset Turnover 1.61 1.06 0.81 1.76 0.69 1.70 2.48 0.98 3.07 1.91 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 339.21 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109.77 132.33 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -109.75 206.88 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.24 0.09 0.11 Interest Cover 0.00 0.00 0.00 0.00 0.00 0.00 10.97 2.49 17.02 27.88

Top Investors:

pramila mansukhlal shah

dimple piyush shah

shambhu lal gupta

piyush mahasukhlal shah

simran piyush shah

shambhu lal gupta huf .

kailashben natwarlal shah

Annual Reports:

News Update:

Ashirwad Capital - Quarterly Results
26th Jul 2019, 17:29 PM

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.

Feedback