Nifty
Sensex
:
:
13133.90
44632.65
20.15 (0.15%)
14.61 (0.03%)

Trading

Rating :
N/A

BSE: 513713 | NSE: Not Listed

4.33
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  4.67
  •  4.67
  •  4.10
  •  4.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  103
  •  3.14
  •  9.88
  •  3.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15.15
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11.92
  • N/A
  • 0.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.49%
  • 4.71%
  • 62.08%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.20
  • 120.99
  • 0.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 82.47
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.73
  • -6.11
  • -70.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.12
  • 23.49
  • 10.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.56
  • 1.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.60
  • 31.49
  • 7.69

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
24.26
53.47
-54.63%
18.38
45.80
-59.87%
22.24
90.45
-75.41%
68.82
91.38
-24.69%
Expenses
24.10
49.87
-51.67%
17.12
42.16
-59.39%
36.62
100.54
-63.58%
64.41
85.80
-24.93%
EBITDA
0.16
3.60
-95.56%
1.26
3.64
-65.38%
-14.39
-10.10
-
4.41
5.58
-20.97%
EBIDTM
0.65%
6.73%
6.86%
7.95%
-64.71%
-11.16%
6.40%
6.11%
Other Income
0.70
0.81
-13.58%
0.68
0.82
-17.07%
0.66
0.24
175.00%
0.93
0.50
86.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.01
0.00
0
-0.03
0.00
-
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.03
-100.00%
0.00
0.03
-100.00%
PBT
0.85
4.40
-80.68%
1.94
4.46
-56.50%
-13.74
-9.88
-
5.37
6.06
-11.39%
Tax
0.21
0.53
-60.38%
0.49
0.37
32.43%
-1.75
0.63
-
0.98
0.42
133.33%
PAT
0.64
3.87
-83.46%
1.45
4.09
-64.55%
-11.99
-10.51
-
4.39
5.64
-22.16%
PATM
2.63%
7.24%
7.88%
8.93%
-53.94%
-11.62%
6.37%
6.18%
EPS
0.18
1.11
-83.78%
0.41
1.17
-64.96%
-3.43
-3.00
-
1.25
1.61
-22.36%

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
133.70
190.25
338.02
187.92
20.56
3.61
3.98
7.11
7.18
9.05
15.86
Net Sales Growth
-52.44%
-43.72%
79.87%
814.01%
469.53%
-9.30%
-44.02%
-0.97%
-20.66%
-42.94%
 
Cost Of Goods Sold
139.00
189.62
327.38
173.07
19.16
2.39
2.78
5.82
6.21
8.73
15.51
Gross Profit
-5.30
0.63
10.64
14.84
1.41
1.23
1.20
1.29
0.97
0.31
0.34
GP Margin
-3.96%
0.33%
3.15%
7.90%
6.86%
34.07%
30.15%
18.14%
13.51%
3.43%
2.14%
Total Expenditure
142.25
192.88
332.73
176.92
20.53
3.74
4.04
7.20
7.37
9.32
15.79
Power & Fuel Cost
-
0.01
0.12
0.23
0.01
0.00
0.00
0.00
0.01
0.01
0.00
% Of Sales
-
0.01%
0.04%
0.12%
0.05%
0%
0%
0%
0.14%
0.11%
0%
Employee Cost
-
0.57
0.52
0.66
0.33
0.26
0.30
0.27
0.29
0.08
0.01
% Of Sales
-
0.30%
0.15%
0.35%
1.61%
7.20%
7.54%
3.80%
4.04%
0.88%
0.06%
Manufacturing Exp.
-
0.29
1.28
1.51
0.43
0.01
0.02
0.23
0.00
0.02
0.00
% Of Sales
-
0.15%
0.38%
0.80%
2.09%
0.28%
0.50%
3.23%
0%
0.22%
0%
General & Admin Exp.
-
1.06
1.82
1.07
0.37
0.52
0.48
0.28
0.35
0.35
0.16
% Of Sales
-
0.56%
0.54%
0.57%
1.80%
14.40%
12.06%
3.94%
4.87%
3.87%
1.01%
Selling & Distn. Exp.
-
0.36
0.83
0.30
0.18
0.52
0.39
0.50
0.47
0.07
0.10
% Of Sales
-
0.19%
0.25%
0.16%
0.88%
14.40%
9.80%
7.03%
6.55%
0.77%
0.63%
Miscellaneous Exp.
-
0.97
0.77
0.08
0.07
0.03
0.06
0.10
0.05
0.06
0.10
% Of Sales
-
0.51%
0.23%
0.04%
0.34%
0.83%
1.51%
1.41%
0.70%
0.66%
0%
EBITDA
-8.56
-2.63
5.29
11.00
0.03
-0.13
-0.06
-0.09
-0.19
-0.27
0.07
EBITDA Margin
-6.40%
-1.38%
1.56%
5.85%
0.15%
-3.60%
-1.51%
-1.27%
-2.65%
-2.98%
0.44%
Other Income
2.97
3.15
1.77
2.56
1.85
0.71
0.60
0.55
0.66
0.61
0.22
Interest
-0.02
0.03
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.01
0.10
0.15
0.05
0.05
0.08
0.04
0.04
0.03
0.02
PBT
-5.58
0.49
6.94
13.40
1.83
0.54
0.46
0.41
0.43
0.31
0.26
Tax
-0.07
0.14
1.83
2.18
0.39
0.17
0.16
0.19
0.13
0.07
0.09
Tax Rate
1.25%
28.57%
26.37%
16.27%
21.31%
31.48%
34.78%
46.34%
30.23%
22.58%
34.62%
PAT
-5.51
0.27
4.97
10.03
1.43
0.37
0.31
0.22
0.30
0.24
0.17
PAT before Minority Interest
-5.57
0.35
5.11
11.23
1.43
0.37
0.31
0.22
0.30
0.24
0.17
Minority Interest
-0.06
-0.08
-0.14
-1.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-4.12%
0.14%
1.47%
5.34%
6.96%
10.25%
7.79%
3.09%
4.18%
2.65%
1.07%
PAT Growth
-278.32%
-94.57%
-50.45%
601.40%
286.49%
19.35%
40.91%
-26.67%
25.00%
41.18%
 
EPS
-1.57
0.08
1.42
2.87
0.41
0.11
0.09
0.06
0.09
0.07
0.05

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
57.87
57.59
52.12
30.64
25.39
25.03
24.71
24.51
24.21
12.37
Share Capital
35.00
35.00
17.50
12.50
12.50
12.50
12.50
12.50
12.50
8.50
Total Reserves
22.86
22.59
34.62
14.33
12.89
12.53
12.21
12.01
11.71
3.87
Non-Current Liabilities
-0.01
-0.01
0.41
-0.02
-0.01
-0.01
0.01
-0.03
-0.03
-0.02
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.42
0.00
0.00
0.00
0.00
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
77.09
66.39
43.75
4.41
1.10
1.96
1.70
0.63
0.44
0.27
Trade Payables
66.87
56.75
40.95
3.06
0.00
1.31
1.27
0.00
0.15
0.16
Other Current Liabilities
8.23
7.09
0.82
0.63
0.58
0.31
0.09
0.48
0.16
0.00
Short Term Borrowings
1.93
0.73
0.00
0.49
0.17
0.02
0.04
0.01
0.00
0.00
Short Term Provisions
0.06
1.82
1.98
0.22
0.35
0.33
0.29
0.14
0.13
0.11
Total Liabilities
137.48
125.74
98.04
35.03
26.48
26.98
26.42
25.11
24.62
12.62
Net Block
0.16
0.65
0.67
0.13
0.12
0.17
0.25
0.29
0.33
0.22
Gross Block
0.54
1.22
1.13
0.45
0.39
0.39
0.39
0.29
0.39
1.59
Accumulated Depreciation
0.38
0.56
0.46
0.32
0.27
0.22
0.14
0.00
0.06
1.36
Non Current Assets
29.44
21.83
25.04
26.92
21.47
0.17
1.24
9.06
0.86
0.22
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
28.10
20.58
23.54
26.72
21.35
0.00
0.99
1.69
0.50
0.00
Long Term Loans & Adv.
1.19
0.60
0.83
0.07
0.00
0.00
0.00
7.08
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
Current Assets
108.03
103.91
73.01
8.11
5.00
26.81
25.17
16.03
23.77
12.40
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.10
3.42
11.49
0.02
0.00
0.00
0.00
0.07
0.00
0.07
Sundry Debtors
64.58
82.34
51.79
3.98
0.00
5.58
4.19
2.88
0.68
0.64
Cash & Bank
5.17
9.44
5.00
0.07
0.06
0.01
0.22
0.80
0.43
0.76
Other Current Assets
34.18
0.10
1.99
1.01
4.95
21.22
20.75
12.28
22.66
10.93
Short Term Loans & Adv.
34.16
8.61
2.73
3.03
3.46
19.91
20.68
12.27
22.65
10.91
Net Current Assets
30.95
37.52
29.25
3.71
3.91
24.85
23.48
15.40
23.33
12.13
Total Assets
137.47
125.74
98.05
35.03
26.47
26.98
26.41
25.11
24.63
12.62

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
-8.02
-11.70
-11.70
-0.09
4.25
-1.91
-1.13
-4.29
-12.39
-1.86
PBT
0.49
13.40
13.40
1.83
0.54
0.46
0.41
0.43
0.31
0.27
Adjustment
-3.08
-2.33
-2.33
-1.73
-0.65
-0.52
-0.48
-0.61
-0.57
-0.19
Changes in Working Capital
-3.16
-22.93
-22.93
-0.01
4.54
-1.70
-0.91
-3.96
-12.05
-1.85
Cash after chg. in Working capital
-5.75
-11.86
-11.86
0.09
4.43
-1.75
-0.97
-4.13
-12.31
-1.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.26
-0.41
-0.41
-0.18
-0.18
-0.16
-0.15
-0.16
-0.08
-0.09
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
-0.01
0.56
0.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.68
4.75
4.75
-3.71
-4.35
1.72
0.52
4.66
0.48
0.21
Net Fixed Assets
0.00
0.00
0.00
-0.04
0.00
0.00
-0.09
0.09
1.25
Net Investments
-3.47
-11.16
-1.78
-5.37
-9.55
0.99
0.70
-1.19
-0.51
Others
2.79
15.91
6.53
1.70
5.20
0.73
-0.09
5.76
-0.26
Cash from Financing Activity
0.00
11.87
11.87
3.81
0.15
-0.02
0.03
0.01
11.57
1.95
Net Cash Inflow / Outflow
-8.70
4.91
4.91
0.01
0.05
-0.21
-0.57
0.37
-0.34
0.30
Opening Cash & Equivalents
5.00
0.07
0.07
0.06
0.01
0.22
0.80
0.43
0.76
0.46
Closing Cash & Equivalent
-3.72
5.00
5.00
0.07
0.06
0.01
0.22
0.80
0.43
0.76

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.)
16.53
16.45
14.89
10.73
10.16
10.01
9.88
9.80
9.68
7.28
ROA
0.27%
4.56%
16.87%
4.66%
1.37%
1.15%
0.85%
1.20%
1.30%
1.38%
ROE
0.61%
9.31%
28.44%
5.49%
1.45%
1.24%
0.89%
1.23%
1.32%
1.41%
ROCE
0.88%
12.56%
32.04%
6.45%
2.13%
1.86%
1.68%
1.76%
1.72%
2.17%
Fixed Asset Turnover
216.89
288.24
242.28
49.30
9.24
10.22
20.93
21.14
9.16
10.00
Receivable days
140.88
72.41
53.31
70.43
0.00
447.94
181.54
90.49
26.57
14.63
Inventory Days
7.21
8.05
11.00
0.37
0.00
0.00
0.00
3.79
0.00
1.62
Payable days
116.46
55.34
42.90
27.69
72.12
128.18
33.72
0.07
0.00
0.00
Cash Conversion Cycle
31.63
25.12
21.40
43.10
-72.12
319.76
147.82
94.21
26.57
16.25
Total Debt/Equity
0.03
0.01
0.01
0.02
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
16.81
309.52
5362.92
653.00
1218.61
581.56
963.12
682.97
644.85
76.03

News Update:


  • White Organic Agro to launch Immunity Booster Powder
    21st Oct 2020, 12:00 PM

    This launch shall boost the retail segment in a broader scope and gives us the edge of retailing and distribution everything under one roof

    Read More
  • White Organic Agro bags order of Rs 557 million
    25th Aug 2020, 10:51 AM

    This is an additional business opportunity that has arisen in this Pandemic situation

    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.