Nifty
Sensex
:
:
13188.50
44828.91
54.60 (0.42%)
196.26 (0.44%)

Metal - Non Ferrous

Rating :
58/99

BSE: 513097 | NSE: Not Listed

62.55
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  65.50
  •  65.50
  •  62.00
  •  63.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  129
  •  14.92
  •  71.00
  •  19.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 240.21
  • 18.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 264.74
  • 0.48%
  • 1.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.61%
  • 1.74%
  • 33.77%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.02
  • 11.49
  • 5.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 8.34
  • -4.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.72
  • 31.48
  • -6.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.49
  • 22.40
  • 21.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.17
  • 2.98
  • 3.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.37
  • 11.38
  • 12.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
49.32
45.86
7.54%
28.51
50.68
-43.75%
46.30
47.68
-2.89%
44.37
45.29
-2.03%
Expenses
41.79
41.24
1.33%
25.13
45.29
-44.51%
41.88
39.11
7.08%
38.06
36.31
4.82%
EBITDA
7.53
4.62
62.99%
3.38
5.40
-37.41%
4.41
8.57
-48.54%
6.31
8.98
-29.73%
EBIDTM
15.26%
10.08%
11.87%
10.65%
9.54%
17.97%
14.22%
19.82%
Other Income
0.97
1.19
-18.49%
0.69
1.20
-42.50%
1.19
1.96
-39.29%
0.83
1.35
-38.52%
Interest
0.38
0.65
-41.54%
0.38
0.92
-58.70%
0.60
0.97
-38.14%
0.78
0.84
-7.14%
Depreciation
1.43
1.48
-3.38%
1.41
1.45
-2.76%
1.54
1.37
12.41%
1.53
1.19
28.57%
PBT
6.69
3.95
69.37%
2.29
4.23
-45.86%
3.46
8.19
-57.75%
4.84
8.29
-41.62%
Tax
1.79
0.52
244.23%
0.57
1.31
-56.49%
0.68
2.56
-73.44%
1.20
2.45
-51.02%
PAT
4.89
3.42
42.98%
1.72
2.92
-41.10%
2.79
5.63
-50.44%
3.64
5.84
-37.67%
PATM
9.92%
7.47%
6.04%
5.76%
6.02%
11.80%
8.20%
12.90%
EPS
1.27
0.89
42.70%
0.45
0.76
-40.79%
0.73
1.46
-50.00%
0.95
1.52
-37.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
168.50
187.22
193.39
157.86
118.79
108.68
94.97
76.18
75.05
75.76
Net Sales Growth
-11.09%
-3.19%
22.51%
32.89%
9.30%
14.44%
24.67%
1.51%
-0.94%
 
Cost Of Goods Sold
91.17
107.18
95.88
81.36
62.16
64.43
55.65
43.30
44.97
41.31
Gross Profit
77.33
80.05
97.52
76.50
56.63
44.25
39.32
32.88
30.08
34.45
GP Margin
45.89%
42.76%
50.43%
48.46%
47.67%
40.72%
41.40%
43.16%
40.08%
45.47%
Total Expenditure
146.86
166.47
157.85
132.23
99.80
94.78
84.75
65.99
66.13
66.16
Power & Fuel Cost
-
2.06
2.04
2.02
1.91
1.99
1.52
0.83
0.70
0.64
% Of Sales
-
1.10%
1.05%
1.28%
1.61%
1.83%
1.60%
1.09%
0.93%
0.84%
Employee Cost
-
20.02
16.92
14.48
12.41
12.90
5.95
4.48
4.13
3.28
% Of Sales
-
10.69%
8.75%
9.17%
10.45%
11.87%
6.27%
5.88%
5.50%
4.33%
Manufacturing Exp.
-
8.01
8.76
8.23
6.83
5.26
5.83
4.12
3.14
5.26
% Of Sales
-
4.28%
4.53%
5.21%
5.75%
4.84%
6.14%
5.41%
4.18%
6.94%
General & Admin Exp.
-
9.91
12.79
9.73
6.97
5.43
8.90
7.33
6.24
7.09
% Of Sales
-
5.29%
6.61%
6.16%
5.87%
5.00%
9.37%
9.62%
8.31%
9.36%
Selling & Distn. Exp.
-
18.22
19.99
15.59
8.82
4.02
6.37
5.16
4.47
5.87
% Of Sales
-
9.73%
10.34%
9.88%
7.42%
3.70%
6.71%
6.77%
5.96%
7.75%
Miscellaneous Exp.
-
1.07
1.48
0.82
0.69
0.76
0.53
0.77
2.49
2.72
% Of Sales
-
0.57%
0.77%
0.52%
0.58%
0.70%
0.56%
1.01%
3.32%
3.59%
EBITDA
21.63
20.75
35.54
25.63
18.99
13.90
10.22
10.19
8.92
9.60
EBITDA Margin
12.84%
11.08%
18.38%
16.24%
15.99%
12.79%
10.76%
13.38%
11.89%
12.67%
Other Income
3.68
4.41
5.39
4.15
2.07
0.66
2.19
1.39
0.68
2.68
Interest
2.14
2.94
3.58
3.31
2.54
4.43
4.24
3.11
3.23
2.97
Depreciation
5.91
6.01
4.85
4.62
4.54
4.31
2.68
1.85
1.61
1.62
PBT
17.28
16.21
32.50
21.86
13.98
5.83
5.49
6.61
4.75
7.69
Tax
4.24
3.71
9.83
6.09
5.48
2.38
2.78
1.86
0.19
0.33
Tax Rate
24.54%
22.53%
30.25%
27.86%
39.28%
42.27%
50.64%
28.14%
4.00%
4.29%
PAT
13.04
12.77
22.67
15.77
8.47
3.25
2.72
4.75
4.57
7.36
PAT before Minority Interest
13.04
12.77
22.67
15.77
8.47
3.25
2.72
4.75
4.57
7.36
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.74%
6.82%
11.72%
9.99%
7.13%
2.99%
2.86%
6.24%
6.09%
9.71%
PAT Growth
-26.78%
-43.67%
43.75%
86.19%
160.62%
19.49%
-42.74%
3.94%
-37.91%
 
EPS
3.40
3.33
5.90
4.11
2.21
0.85
0.71
1.24
1.19
1.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
115.24
104.80
82.99
68.42
54.76
45.87
44.50
40.61
37.06
Share Capital
7.68
7.68
7.68
3.84
3.84
3.84
3.84
3.84
3.84
Total Reserves
107.56
97.12
75.31
64.58
50.92
42.03
40.66
36.77
33.22
Non-Current Liabilities
15.72
13.76
13.05
9.86
7.97
43.49
33.51
26.99
20.01
Secured Loans
1.44
1.41
1.35
2.09
1.61
38.49
30.52
24.50
17.36
Unsecured Loans
8.67
6.03
6.09
3.27
3.29
2.15
0.87
0.35
0.42
Long Term Provisions
0.43
0.33
0.29
0.27
0.26
0.00
0.00
0.00
0.00
Current Liabilities
31.68
57.90
50.86
37.22
61.80
26.88
22.94
19.85
23.39
Trade Payables
11.92
14.64
17.40
8.17
8.17
17.50
10.38
14.23
17.31
Other Current Liabilities
9.47
9.04
9.65
8.24
10.31
4.52
9.48
1.78
2.15
Short Term Borrowings
10.06
32.62
23.02
19.95
36.92
0.00
0.00
0.00
0.00
Short Term Provisions
0.23
1.60
0.79
0.87
6.40
4.87
3.09
3.84
3.93
Total Liabilities
162.64
176.46
146.90
115.50
124.53
116.24
100.95
87.45
80.46
Net Block
43.49
47.22
47.12
45.06
41.33
36.69
34.86
20.47
20.08
Gross Block
73.90
71.86
68.86
63.11
69.58
51.07
46.84
30.91
29.48
Accumulated Depreciation
30.41
24.64
21.75
18.05
28.25
14.38
11.98
10.43
9.40
Non Current Assets
75.13
64.57
60.45
57.08
54.49
40.07
36.02
29.02
20.32
Capital Work in Progress
17.54
5.99
4.72
4.47
4.28
1.96
0.95
7.06
0.03
Non Current Investment
13.25
10.66
7.75
6.99
0.48
0.19
0.02
0.02
0.20
Long Term Loans & Adv.
0.83
0.69
0.78
0.53
8.09
0.00
0.00
0.00
0.00
Other Non Current Assets
0.03
0.01
0.08
0.03
0.30
0.00
0.00
0.00
0.00
Current Assets
87.52
111.89
86.45
58.43
70.04
76.07
64.81
58.34
60.14
Current Investments
0.00
0.00
0.00
0.00
0.31
0.00
0.00
0.00
0.00
Inventories
50.52
69.27
40.60
26.07
26.57
33.67
19.60
22.16
24.08
Sundry Debtors
30.95
34.58
33.59
26.42
26.30
27.64
25.40
23.72
25.07
Cash & Bank
0.42
0.49
0.35
1.09
8.22
2.21
3.58
2.89
2.32
Other Current Assets
5.63
3.08
3.02
0.78
8.65
12.55
16.24
9.57
8.67
Short Term Loans & Adv.
3.09
4.48
8.89
4.07
7.43
12.35
16.08
9.47
8.60
Net Current Assets
55.83
54.00
35.59
21.20
8.24
49.19
41.87
38.49
36.75
Total Assets
162.65
176.46
146.90
115.51
124.53
116.24
100.95
87.45
80.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
41.24
3.76
5.64
11.73
15.75
1.79
7.53
8.61
11.76
PBT
17.16
34.45
22.62
13.70
6.57
5.49
6.61
4.75
7.69
Adjustment
8.67
5.55
7.79
7.34
8.88
6.93
4.89
5.26
5.04
Changes in Working Capital
21.47
-27.49
-20.04
-4.59
1.87
-8.72
-3.04
-0.94
0.35
Cash after chg. in Working capital
47.31
12.51
10.37
16.44
17.32
3.70
8.46
9.08
13.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.07
-8.75
-4.73
-4.71
-1.57
-1.92
-0.93
-0.47
-1.32
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
-14.45
-7.08
-7.09
-3.10
-2.39
-6.73
-9.21
-10.88
-1.07
Net Fixed Assets
-13.59
-4.27
-6.00
-5.71
-28.69
-2.86
-1.30
-0.52
Net Investments
-1.93
-0.96
0.00
8.58
-5.74
-2.62
-0.75
-7.34
Others
1.07
-1.85
-1.09
-5.97
32.04
-1.25
-7.16
-3.02
Cash from Financing Activity
-26.91
3.49
1.49
-16.57
-5.54
3.57
2.36
2.71
-9.26
Net Cash Inflow / Outflow
-0.12
0.17
0.05
-7.94
7.82
-1.37
0.68
0.44
1.44
Opening Cash & Equivalents
0.39
0.23
0.18
8.12
0.39
3.58
2.89
2.45
0.88
Closing Cash & Equivalent
0.27
0.39
0.23
0.18
8.22
2.21
3.58
2.89
2.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
30.01
27.29
21.61
17.82
14.26
11.92
11.56
10.55
9.65
ROA
7.53%
14.02%
12.02%
7.06%
2.70%
2.50%
5.04%
5.44%
9.15%
ROE
11.60%
24.15%
20.83%
13.75%
6.46%
6.02%
11.19%
11.77%
19.87%
ROCE
13.39%
26.87%
23.31%
16.59%
10.68%
12.00%
13.78%
13.29%
19.46%
Fixed Asset Turnover
2.57
2.75
2.42
1.89
1.92
2.07
2.08
2.69
2.85
Receivable days
63.87
64.33
68.51
76.62
85.06
95.61
110.81
109.50
108.97
Inventory Days
116.77
103.68
76.12
76.49
94.98
96.03
94.22
103.77
104.63
Payable days
31.48
36.76
36.02
30.29
50.19
62.76
72.83
95.04
106.79
Cash Conversion Cycle
149.16
131.24
108.61
122.83
129.85
128.88
132.20
118.22
106.81
Total Debt/Equity
0.22
0.43
0.43
0.42
0.86
0.89
0.71
0.61
0.48
Interest Cover
6.61
10.08
7.60
6.49
2.27
2.30
3.13
2.47
3.59

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.