Nifty
Sensex
:
:
24488.05
80406.33
-42.85 (-0.17%)
-198.32 (-0.25%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
N/A

BSE: 513699 | NSE: Not Listed

33
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  33
  •  33.86
  •  31
  •  32.77
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1753
  •  56255
  •  46.88
  •  24.33

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.75
  • 20.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 35.22
  • N/A
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.09%
  • 9.49%
  • 19.92%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.78
  • -5.64
  • 21.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.40
  • 2.52
  • 15.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.91
  • -3.13
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.74
  • 16.90
  • 19.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 0.86
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.49
  • 11.80
  • 11.45

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
7.28
8.61
-15.45%
4.91
8.23
-40.34%
5.80
7.28
-20.33%
6.02
6.69
-10.01%
Expenses
6.24
7.39
-15.56%
4.02
7.17
-43.93%
4.72
6.12
-22.88%
4.88
6.22
-21.54%
EBITDA
1.05
1.22
-13.93%
0.90
1.06
-15.09%
1.07
1.16
-7.76%
1.14
0.46
147.83%
EBIDTM
14.38%
14.15%
18.27%
12.86%
18.51%
15.96%
18.96%
6.89%
Other Income
0.02
0.02
0.00%
0.03
0.08
-62.50%
0.01
0.02
-50.00%
0.02
0.01
100.00%
Interest
0.55
0.57
-3.51%
0.52
0.59
-11.86%
0.57
0.57
0.00%
0.60
0.59
1.69%
Depreciation
0.23
0.22
4.55%
0.22
0.22
0.00%
0.22
0.22
0.00%
0.22
0.22
0.00%
PBT
0.29
0.44
-34.09%
0.19
0.33
-42.42%
0.30
0.39
-23.08%
0.34
-0.34
-
Tax
0.01
0.11
-90.91%
-0.02
0.10
-
0.19
0.11
72.73%
0.09
-0.07
-
PAT
0.28
0.33
-15.15%
0.21
0.23
-8.70%
0.11
0.28
-60.71%
0.26
-0.26
-
PATM
3.80%
3.88%
4.19%
2.76%
1.85%
3.90%
4.27%
-3.93%
EPS
0.54
0.61
-11.48%
0.38
0.43
-11.63%
0.21
0.54
-61.11%
0.47
-0.48
-

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 16
Mar 15
Mar 14
Net Sales
24.01
30.80
24.32
17.23
36.55
41.17
61.37
66.12
60.42
57.92
50.26
Net Sales Growth
-22.07%
26.64%
41.15%
-52.86%
-11.22%
-32.92%
-7.18%
9.43%
4.32%
15.24%
 
Cost Of Goods Sold
14.88
21.92
18.45
12.20
28.26
32.39
52.67
57.14
49.95
46.05
38.82
Gross Profit
9.13
8.88
5.86
5.04
8.28
8.78
8.70
8.98
10.47
11.87
11.44
GP Margin
38.03%
28.83%
24.10%
29.25%
22.65%
21.33%
14.18%
13.58%
17.33%
20.49%
22.76%
Total Expenditure
19.86
26.87
22.13
15.31
32.66
37.70
57.81
62.20
57.20
54.04
46.84
Power & Fuel Cost
-
0.15
0.12
0.10
0.12
0.12
0.13
0.16
0.18
0.24
0.24
% Of Sales
-
0.49%
0.49%
0.58%
0.33%
0.29%
0.21%
0.24%
0.30%
0.41%
0.48%
Employee Cost
-
1.56
1.21
1.01
1.47
1.53
1.58
1.35
1.61
1.84
1.81
% Of Sales
-
5.06%
4.98%
5.86%
4.02%
3.72%
2.57%
2.04%
2.66%
3.18%
3.60%
Manufacturing Exp.
-
0.30
0.20
0.16
0.11
0.12
0.12
0.07
0.14
0.21
0.19
% Of Sales
-
0.97%
0.82%
0.93%
0.30%
0.29%
0.20%
0.11%
0.23%
0.36%
0.38%
General & Admin Exp.
-
2.23
1.65
1.51
1.98
2.48
2.71
2.65
2.81
3.25
3.56
% Of Sales
-
7.24%
6.78%
8.76%
5.42%
6.02%
4.42%
4.01%
4.65%
5.61%
7.08%
Selling & Distn. Exp.
-
0.07
0.06
0.05
0.05
0.06
0.08
0.12
1.71
1.96
1.83
% Of Sales
-
0.23%
0.25%
0.29%
0.14%
0.15%
0.13%
0.18%
2.83%
3.38%
3.64%
Miscellaneous Exp.
-
0.63
0.45
0.27
0.67
1.01
0.53
0.70
0.79
0.48
1.83
% Of Sales
-
2.05%
1.85%
1.57%
1.83%
2.45%
0.86%
1.06%
1.31%
0.83%
0.78%
EBITDA
4.16
3.93
2.19
1.92
3.89
3.47
3.56
3.92
3.22
3.88
3.42
EBITDA Margin
17.33%
12.76%
9.00%
11.14%
10.64%
8.43%
5.80%
5.93%
5.33%
6.70%
6.80%
Other Income
0.08
0.12
0.03
0.04
0.15
0.22
0.69
0.09
0.10
1.87
0.07
Interest
2.24
2.36
2.38
2.35
2.03
2.18
2.11
2.14
1.80
1.80
1.28
Depreciation
0.89
0.87
0.80
0.59
0.94
0.49
0.49
0.67
0.72
0.85
0.59
PBT
1.12
0.83
-0.96
-0.97
1.07
1.02
1.65
1.21
0.81
3.10
1.63
Tax
0.27
0.24
-0.19
-0.19
0.37
0.34
0.42
0.39
0.31
1.16
0.67
Tax Rate
24.11%
28.92%
19.79%
19.59%
34.58%
33.33%
25.45%
32.23%
38.27%
37.42%
41.10%
PAT
0.86
0.58
-0.77
-0.77
0.70
0.68
1.22
0.82
0.50
1.94
0.96
PAT before Minority Interest
0.86
0.58
-0.77
-0.77
0.70
0.68
1.22
0.82
0.50
1.94
0.96
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
3.58%
1.88%
-3.17%
-4.47%
1.92%
1.65%
1.99%
1.24%
0.83%
3.35%
1.91%
PAT Growth
48.28%
-
-
-
2.94%
-44.26%
48.78%
64.00%
-74.23%
102.08%
 
EPS
1.59
1.07
-1.43
-1.43
1.30
1.26
2.26
1.52
0.93
3.59
1.78

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 16
Mar 15
Mar 14
Shareholder's Funds
20.84
20.26
20.94
21.70
20.97
20.29
19.36
18.43
17.86
15.81
Share Capital
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
Total Reserves
15.46
14.88
15.56
16.32
15.59
14.91
13.98
13.05
12.48
10.43
Non-Current Liabilities
7.89
9.25
2.67
1.29
1.64
1.44
1.04
1.13
1.07
0.77
Secured Loans
6.96
7.55
1.07
0.28
0.15
0.21
0.11
0.03
0.25
0.33
Unsecured Loans
0.37
0.66
1.20
0.83
1.36
1.13
0.83
0.89
0.46
0.54
Long Term Provisions
0.58
0.49
0.51
0.47
0.44
0.39
0.31
0.28
0.25
0.22
Current Liabilities
23.08
15.62
21.48
22.30
22.03
25.67
28.87
30.17
32.79
24.08
Trade Payables
2.18
0.83
1.93
1.73
1.26
5.98
1.96
4.27
8.83
2.99
Other Current Liabilities
11.07
5.72
3.28
6.34
7.58
5.32
11.90
13.57
11.48
8.76
Short Term Borrowings
9.82
9.05
16.26
14.19
13.11
14.29
14.76
12.12
12.07
11.59
Short Term Provisions
0.02
0.02
0.01
0.03
0.07
0.08
0.24
0.20
0.41
0.75
Total Liabilities
51.81
45.13
45.09
45.29
44.64
47.40
49.27
49.73
51.72
40.66
Net Block
2.21
2.66
1.21
2.08
1.32
1.78
2.05
2.76
3.47
2.64
Gross Block
6.89
6.78
8.08
8.46
6.94
7.01
6.97
7.05
7.23
7.21
Accumulated Depreciation
4.68
4.12
6.87
6.38
5.62
5.23
4.92
4.29
3.76
4.57
Non Current Assets
4.01
4.38
2.78
3.28
2.50
2.96
3.35
4.20
6.60
5.76
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
0.95
0.95
0.92
0.92
0.92
0.92
1.02
1.03
1.02
0.96
Long Term Loans & Adv.
0.44
0.40
0.29
0.28
0.26
0.27
0.28
0.42
2.11
2.15
Other Non Current Assets
0.40
0.37
0.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
47.80
40.76
42.31
42.00
42.13
44.44
45.92
45.53
45.11
34.91
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
27.33
21.37
20.81
19.42
21.19
19.30
22.72
24.93
26.14
22.84
Sundry Debtors
11.30
11.77
12.02
16.76
15.49
17.73
12.07
10.78
9.70
5.41
Cash & Bank
0.07
0.23
0.12
0.54
0.45
0.46
0.46
0.23
0.45
0.62
Other Current Assets
9.10
0.08
0.02
0.05
5.00
6.95
10.68
9.58
8.82
6.04
Short Term Loans & Adv.
9.05
7.33
9.34
5.22
4.95
6.88
10.65
9.55
8.77
5.99
Net Current Assets
24.72
25.14
20.83
19.70
20.10
18.76
17.06
15.36
12.32
10.82
Total Assets
51.81
45.14
45.09
45.28
44.63
47.40
49.27
49.73
51.71
40.67

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
3.37
2.58
1.02
1.18
2.90
2.51
-0.11
0.69
1.29
-0.06
PBT
0.83
-0.96
-0.97
1.07
1.02
1.65
1.21
0.81
3.10
1.63
Adjustment
3.18
3.11
2.96
2.40
2.65
2.51
2.97
2.47
0.84
1.72
Changes in Working Capital
-0.60
0.48
-0.86
-1.90
-0.41
-0.97
-3.79
-1.89
-1.96
-2.76
Cash after chg. in Working capital
3.41
2.63
1.14
1.57
3.27
3.18
0.39
1.38
1.97
0.59
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
-0.05
-0.12
-0.39
-0.37
-0.67
-0.50
-0.69
-0.69
-0.65
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
-0.42
-0.05
0.00
-0.26
-0.03
-0.35
0.00
-0.03
-0.02
-0.89
Net Fixed Assets
-0.11
1.30
0.38
-1.52
0.09
-0.35
0.08
0.27
-0.01
-0.88
Net Investments
0.00
0.00
0.00
0.00
0.00
0.16
0.00
0.00
0.00
0.00
Others
-0.31
-1.35
-0.38
1.26
-0.12
-0.16
-0.08
-0.30
-0.01
-0.01
Cash from Financing Activity
-3.10
-2.40
-1.11
-0.81
-2.89
-2.16
0.34
-0.89
-1.44
0.79
Net Cash Inflow / Outflow
-0.16
0.13
-0.08
0.11
-0.02
0.01
0.22
-0.22
-0.16
-0.17
Opening Cash & Equivalents
0.23
0.10
0.18
0.42
0.46
0.46
0.23
0.45
0.62
0.79
Closing Cash & Equivalent
0.07
0.23
0.10
0.52
0.45
0.46
0.46
0.23
0.45
0.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
38.73
37.67
38.92
40.33
38.97
37.71
35.99
34.26
33.19
29.39
ROA
1.20%
-1.70%
-1.71%
1.56%
1.47%
2.53%
1.67%
0.98%
4.20%
2.44%
ROE
2.84%
-3.72%
-3.63%
3.29%
3.28%
6.17%
4.36%
2.74%
11.53%
6.15%
ROCE
7.91%
3.56%
3.52%
8.20%
8.67%
10.32%
9.77%
8.16%
16.34%
10.69%
Fixed Asset Turnover
4.51
3.27
2.08
4.75
5.90
8.78
9.43
8.46
8.02
7.42
Receivable days
136.65
178.50
304.84
161.08
147.27
88.61
63.07
61.88
47.63
36.13
Inventory Days
288.52
316.46
426.05
202.81
179.48
124.94
131.51
154.26
154.31
150.02
Payable days
25.03
27.29
54.78
19.33
35.28
27.70
19.57
44.32
39.09
22.12
Cash Conversion Cycle
400.13
467.67
676.11
344.55
291.48
185.85
175.02
171.82
162.85
164.03
Total Debt/Equity
0.95
0.98
0.89
0.78
0.76
0.82
0.86
0.77
0.75
0.81
Interest Cover
1.35
0.60
0.59
1.53
1.47
1.78
1.57
1.45
2.72
2.27

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.