Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Trading

Rating :
N/A

BSE: 513699 | NSE: Not Listed

65.1
23-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  62
  •  65.1
  •  62
  •  62.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  76
  •  4718
  •  65.10
  •  11.36

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35.02
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 51.47
  • N/A
  • 1.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.09%
  • 12.51%
  • 17.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.04
  • -9.56
  • -15.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.45
  • 3.85
  • 1.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.14
  • 6.96
  • -16.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.12
  • 41.89
  • 29.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.60
  • 1.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.70
  • 12.09
  • 11.36

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
4.85
9.50
-48.95%
0.92
8.61
-89.31%
11.90
9.37
27.00%
6.54
11.40
-42.63%
Expenses
4.73
8.45
-44.02%
1.32
7.76
-82.99%
10.90
8.34
30.70%
5.56
10.42
-46.64%
EBITDA
0.12
1.05
-88.57%
-0.40
0.85
-
1.00
1.03
-2.91%
0.98
0.98
0.00%
EBIDTM
2.45%
11.04%
-44.01%
9.85%
8.42%
11.00%
15.04%
8.59%
Other Income
0.02
0.03
-33.33%
0.01
0.02
-50.00%
0.04
0.11
-63.64%
0.07
0.02
250.00%
Interest
1.09
0.56
94.64%
0.14
0.53
-73.58%
0.41
0.59
-30.51%
0.54
0.53
1.89%
Depreciation
0.06
0.23
-73.91%
0.19
0.23
-17.39%
0.24
0.12
100.00%
0.24
0.12
100.00%
PBT
-1.01
0.29
-
-0.73
0.10
-
0.40
0.43
-6.98%
0.28
0.34
-17.65%
Tax
-0.02
0.09
-
-0.03
0.03
-
0.18
0.13
38.46%
0.07
0.10
-30.00%
PAT
-0.99
0.20
-
-0.70
0.07
-
0.22
0.30
-26.67%
0.21
0.25
-16.00%
PATM
-20.52%
2.11%
-76.36%
0.84%
1.86%
3.16%
3.21%
2.15%
EPS
-1.84
0.37
-
-1.30
0.13
-
0.41
0.55
-25.45%
0.39
0.45
-13.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
24.21
36.55
41.17
61.37
66.12
60.42
57.92
50.26
46.23
46.06
44.92
Net Sales Growth
-37.73%
-11.22%
-32.92%
-7.18%
9.43%
4.32%
15.24%
8.72%
0.37%
2.54%
 
Cost Of Goods Sold
19.18
28.26
32.39
52.67
57.14
49.95
46.05
38.82
34.13
34.70
33.75
Gross Profit
5.03
8.28
8.78
8.70
8.98
10.47
11.87
11.44
12.11
11.37
11.17
GP Margin
20.77%
22.65%
21.33%
14.18%
13.58%
17.33%
20.49%
22.76%
26.20%
24.69%
24.87%
Total Expenditure
22.51
32.66
37.70
57.81
62.20
57.20
54.04
46.84
42.82
42.70
42.15
Power & Fuel Cost
-
0.12
0.12
0.13
0.16
0.18
0.24
0.24
0.23
0.18
0.18
% Of Sales
-
0.33%
0.29%
0.21%
0.24%
0.30%
0.41%
0.48%
0.50%
0.39%
0.40%
Employee Cost
-
1.47
1.53
1.58
1.35
1.61
1.84
1.81
1.71
1.61
1.30
% Of Sales
-
4.02%
3.72%
2.57%
2.04%
2.66%
3.18%
3.60%
3.70%
3.50%
2.89%
Manufacturing Exp.
-
0.11
0.12
0.12
0.07
0.14
0.21
0.19
0.25
0.24
0.27
% Of Sales
-
0.30%
0.29%
0.20%
0.11%
0.23%
0.36%
0.38%
0.54%
0.52%
0.60%
General & Admin Exp.
-
1.98
2.48
2.71
2.65
2.81
3.25
3.56
3.99
3.44
5.80
% Of Sales
-
5.42%
6.02%
4.42%
4.01%
4.65%
5.61%
7.08%
8.63%
7.47%
12.91%
Selling & Distn. Exp.
-
0.05
0.06
0.08
0.12
1.71
1.96
1.83
2.10
2.08
0.35
% Of Sales
-
0.14%
0.15%
0.13%
0.18%
2.83%
3.38%
3.64%
4.54%
4.52%
0.78%
Miscellaneous Exp.
-
0.67
1.01
0.53
0.70
0.79
0.48
0.39
0.43
0.45
0.35
% Of Sales
-
1.83%
2.45%
0.86%
1.06%
1.31%
0.83%
0.78%
0.93%
0.98%
1.09%
EBITDA
1.70
3.89
3.47
3.56
3.92
3.22
3.88
3.42
3.41
3.36
2.77
EBITDA Margin
7.02%
10.64%
8.43%
5.80%
5.93%
5.33%
6.70%
6.80%
7.38%
7.29%
6.17%
Other Income
0.14
0.15
0.22
0.69
0.09
0.10
1.87
0.07
0.23
0.31
0.21
Interest
2.18
2.03
2.18
2.11
2.14
1.80
1.80
1.28
1.47
1.46
1.18
Depreciation
0.73
0.94
0.49
0.49
0.67
0.72
0.85
0.59
0.52
0.56
0.67
PBT
-1.06
1.07
1.02
1.65
1.21
0.81
3.10
1.63
1.66
1.65
1.14
Tax
0.20
0.37
0.34
0.42
0.39
0.31
1.16
0.67
0.74
0.77
0.46
Tax Rate
-18.87%
34.58%
33.33%
25.45%
32.23%
38.27%
37.42%
41.10%
44.58%
46.67%
40.35%
PAT
-1.26
0.70
0.68
1.22
0.82
0.50
1.94
0.96
0.92
0.92
0.71
PAT before Minority Interest
-1.26
0.70
0.68
1.22
0.82
0.50
1.94
0.96
0.92
0.88
0.67
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.04
PAT Margin
-5.20%
1.92%
1.65%
1.99%
1.24%
0.83%
3.35%
1.91%
1.99%
2.00%
1.58%
PAT Growth
-253.66%
2.94%
-44.26%
48.78%
64.00%
-74.23%
102.08%
4.35%
0.00%
29.58%
 
EPS
-2.33
1.30
1.26
2.26
1.52
0.93
3.59
1.78
1.70
1.70
1.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
21.70
20.97
20.29
19.36
18.43
17.86
15.81
15.29
14.73
14.28
Share Capital
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
Total Reserves
16.32
15.59
14.91
13.98
13.05
12.48
10.43
9.91
9.35
8.90
Non-Current Liabilities
1.29
1.64
1.44
1.04
1.13
1.07
0.77
-0.05
0.02
-0.05
Secured Loans
0.28
0.15
0.21
0.11
0.03
0.25
0.33
0.05
0.10
0.06
Unsecured Loans
0.83
1.36
1.13
0.83
0.89
0.46
0.54
0.00
0.00
0.00
Long Term Provisions
0.47
0.44
0.39
0.31
0.28
0.25
0.22
0.18
0.12
0.08
Current Liabilities
22.30
22.03
25.67
28.87
30.17
32.79
24.08
22.58
22.49
24.22
Trade Payables
1.73
1.26
5.98
1.96
4.27
8.83
2.99
2.90
3.88
9.57
Other Current Liabilities
6.34
7.58
5.32
11.90
13.57
11.48
8.76
8.63
8.20
5.61
Short Term Borrowings
14.19
13.11
14.29
14.76
12.12
12.07
11.59
10.36
9.89
8.67
Short Term Provisions
0.03
0.07
0.08
0.24
0.20
0.41
0.75
0.69
0.51
0.38
Total Liabilities
45.29
44.64
47.40
49.27
49.73
51.72
40.66
37.82
37.24
38.45
Net Block
2.08
1.32
1.78
2.05
2.76
3.47
2.64
2.32
2.90
3.03
Gross Block
8.46
6.94
7.01
6.97
7.05
7.23
7.21
6.34
6.60
6.15
Accumulated Depreciation
6.38
5.62
5.23
4.92
4.29
3.76
4.57
4.02
3.70
3.13
Non Current Assets
3.28
2.50
2.96
3.35
4.20
6.60
5.76
5.59
6.36
6.53
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
0.92
0.92
0.92
1.02
1.03
1.02
0.96
0.95
1.11
1.11
Long Term Loans & Adv.
0.28
0.26
0.27
0.28
0.42
2.11
2.15
2.32
2.35
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.39
Current Assets
42.00
42.13
44.44
45.92
45.53
45.11
34.91
32.23
30.88
31.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
19.42
21.19
19.30
22.72
24.93
26.14
22.84
18.48
17.28
15.48
Sundry Debtors
16.76
15.49
17.73
12.07
10.78
9.70
5.41
4.53
6.10
7.38
Cash & Bank
0.54
0.45
0.46
0.46
0.23
0.45
0.62
0.79
0.96
0.72
Other Current Assets
5.27
0.05
0.07
0.03
9.58
8.82
6.04
8.43
6.55
8.34
Short Term Loans & Adv.
5.22
4.95
6.88
10.65
9.55
8.77
5.99
8.39
6.51
8.22
Net Current Assets
19.70
20.10
18.76
17.06
15.36
12.32
10.82
9.65
8.38
7.70
Total Assets
45.28
44.63
47.40
49.27
49.73
51.71
40.67
37.82
37.24
38.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1.17
2.90
2.51
-0.11
0.69
1.29
-0.06
1.04
1.23
0.39
PBT
1.07
1.02
1.65
1.21
0.81
3.10
1.63
1.66
1.65
1.14
Adjustment
2.40
2.65
2.51
2.97
2.47
0.84
1.72
2.01
1.92
1.76
Changes in Working Capital
-1.91
-0.41
-0.97
-3.79
-1.89
-1.96
-2.76
-1.98
-1.84
-2.08
Cash after chg. in Working capital
1.56
3.27
3.18
0.39
1.38
1.97
0.59
1.68
1.73
0.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.39
-0.37
-0.67
-0.50
-0.69
-0.69
-0.65
-0.64
-0.50
-0.42
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
-0.26
-0.03
-0.35
0.00
-0.03
-0.02
-0.89
0.10
-0.42
-0.11
Net Fixed Assets
-1.52
0.09
-0.35
0.08
0.27
-0.01
-0.88
0.27
-0.42
-0.12
Net Investments
0.00
0.00
0.16
0.00
0.00
0.00
0.00
0.16
0.00
0.00
Others
1.26
-0.12
-0.16
-0.08
-0.30
-0.01
-0.01
-0.33
0.00
0.01
Cash from Financing Activity
-0.81
-2.89
-2.16
0.34
-0.89
-1.44
0.79
-1.32
-0.57
-0.45
Net Cash Inflow / Outflow
0.10
-0.02
0.01
0.22
-0.22
-0.16
-0.17
-0.17
0.24
-0.17
Opening Cash & Equivalents
0.45
0.46
0.46
0.23
0.45
0.62
0.79
0.96
0.72
0.89
Closing Cash & Equivalent
0.54
0.45
0.46
0.46
0.23
0.45
0.62
0.79
0.96
0.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
40.33
38.97
37.71
35.99
34.26
33.19
29.39
28.41
27.37
26.53
ROA
1.56%
1.47%
2.53%
1.67%
0.98%
4.20%
2.44%
2.44%
2.33%
1.69%
ROE
3.29%
3.28%
6.17%
4.36%
2.74%
11.53%
6.15%
6.11%
6.09%
4.77%
ROCE
8.20%
8.67%
10.32%
9.77%
8.16%
16.34%
10.69%
12.36%
13.00%
10.34%
Fixed Asset Turnover
4.75
5.90
8.78
9.43
8.46
8.02
7.42
7.15
7.22
7.37
Receivable days
161.08
147.27
88.61
63.07
61.88
47.63
36.13
41.96
53.41
61.57
Inventory Days
202.81
179.48
124.94
131.51
154.26
154.31
150.02
141.16
129.81
138.08
Payable days
18.18
35.28
27.70
19.57
44.32
39.09
22.12
30.40
58.74
107.68
Cash Conversion Cycle
345.71
291.48
185.85
175.02
171.82
162.85
164.03
152.72
124.47
91.97
Total Debt/Equity
0.78
0.76
0.82
0.86
0.77
0.75
0.81
0.68
0.69
0.62
Interest Cover
1.53
1.47
1.78
1.57
1.45
2.72
2.27
2.13
2.13
1.96

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.