Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Construction - Real Estate

Rating :
N/A

BSE: 514332 | NSE: Not Listed

20.95
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  21.00
  •  21.00
  •  20.00
  •  20.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5
  •  0.23
  •  35.70
  •  12.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11.12
  • 10.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41.58
  • N/A
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.99%
  • 17.22%
  • 25.44%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -27.29
  • 19.45
  • 60.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 44.33
  • -38.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -30.12
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.61
  • 3.16
  • 2.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.43
  • 10.73
  • -11.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
0.73
0.12
508.33%
0.00
0.00
0
14.76
2.95
400.34%
0.00
1.08
-100.00%
Expenses
0.87
0.43
102.33%
0.42
0.22
90.91%
14.62
3.46
322.54%
0.42
0.66
-36.36%
EBITDA
-0.14
-0.31
-
-0.42
-0.22
-
0.13
-0.51
-
-0.42
0.42
-
EBIDTM
-18.69%
-254.17%
0.00%
0.00%
0.91%
-17.22%
0.00%
38.61%
Other Income
0.82
0.80
2.50%
0.81
0.77
5.19%
0.82
0.54
51.85%
0.79
0.76
3.95%
Interest
0.23
0.23
0.00%
0.27
0.29
-6.90%
0.23
0.28
-17.86%
0.23
0.33
-30.30%
Depreciation
0.03
0.02
50.00%
0.03
0.02
50.00%
0.02
0.04
-50.00%
0.02
0.04
-50.00%
PBT
0.42
0.25
68.00%
0.10
0.25
-60.00%
0.71
-0.28
-
0.12
0.81
-85.19%
Tax
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.24
-0.03
-
0.01
-0.01
-
PAT
0.42
0.24
75.00%
0.10
0.25
-60.00%
0.47
-0.25
-
0.11
0.82
-86.59%
PATM
57.71%
201.67%
0.00%
0.00%
3.20%
-8.44%
0.00%
75.93%
EPS
0.80
0.46
73.91%
0.18
0.46
-60.87%
0.89
-0.47
-
0.22
1.55
-85.81%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
15.49
15.54
0.21
3.78
5.59
6.39
Net Sales Growth
273.25%
7300%
-94.44%
-32.38%
-12.52%
 
Cost Of Goods Sold
0.00
11.43
0.00
3.52
3.58
5.31
Gross Profit
15.49
4.11
0.21
0.26
2.01
1.08
GP Margin
100.00%
26.45%
100%
6.88%
35.96%
16.90%
Total Expenditure
16.33
13.16
0.79
4.40
4.86
6.01
Power & Fuel Cost
-
0.04
0.04
0.05
0.01
0.05
% Of Sales
-
0.26%
19.05%
1.32%
0.18%
0.78%
Employee Cost
-
0.60
0.35
0.37
0.34
0.24
% Of Sales
-
3.86%
166.67%
9.79%
6.08%
3.76%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
General & Admin Exp.
-
0.43
0.35
0.29
0.68
0.21
% Of Sales
-
2.77%
166.67%
7.67%
12.16%
3.29%
Selling & Distn. Exp.
-
0.65
0.02
0.11
0.11
0.10
% Of Sales
-
4.18%
9.52%
2.91%
1.97%
1.56%
Miscellaneous Exp.
-
0.01
0.03
0.06
0.14
0.10
% Of Sales
-
0.06%
14.29%
1.59%
2.50%
1.56%
EBITDA
-0.85
2.38
-0.58
-0.62
0.73
0.38
EBITDA Margin
-5.49%
15.32%
-276.19%
-16.40%
13.06%
5.95%
Other Income
3.24
1.99
0.93
0.42
0.27
0.14
Interest
0.96
1.36
1.81
1.76
0.64
0.36
Depreciation
0.10
0.15
0.15
0.15
0.15
0.08
PBT
1.35
2.85
-1.61
-2.11
0.20
0.09
Tax
0.25
0.64
0.16
0.09
0.21
0.13
Tax Rate
18.52%
22.46%
-9.94%
-4.27%
105.00%
144.44%
PAT
1.10
2.22
-1.77
-2.20
-0.01
-0.04
PAT before Minority Interest
1.10
2.22
-1.77
-2.20
-0.01
-0.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.10%
14.29%
-842.86%
-58.20%
-0.18%
-0.63%
PAT Growth
3.77%
-
-
-
-
 
EPS
2.08
4.19
-3.34
-4.15
-0.02
-0.08

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
4.23
2.01
3.77
5.97
5.98
Share Capital
5.31
5.31
5.31
5.31
5.31
Total Reserves
-1.08
-3.30
-1.53
0.67
0.67
Non-Current Liabilities
6.27
9.39
37.75
39.55
35.28
Secured Loans
3.86
7.68
13.85
10.54
0.11
Unsecured Loans
0.00
0.00
23.55
28.68
34.84
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
36.92
39.64
7.45
7.77
11.01
Trade Payables
3.02
1.54
1.08
1.24
1.82
Other Current Liabilities
10.46
8.40
6.32
6.38
9.04
Short Term Borrowings
22.94
29.61
0.00
0.00
0.00
Short Term Provisions
0.51
0.08
0.06
0.16
0.15
Total Liabilities
47.42
51.04
48.97
53.29
52.27
Net Block
3.20
3.34
3.48
3.62
3.66
Gross Block
4.26
4.24
4.24
4.23
4.11
Accumulated Depreciation
1.06
0.91
0.76
0.60
0.45
Non Current Assets
4.21
3.92
3.69
3.88
3.96
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.01
0.58
0.21
0.25
0.31
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
43.21
47.12
45.29
49.43
48.31
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
38.90
43.22
40.73
41.15
41.22
Sundry Debtors
2.90
2.27
2.67
2.23
2.55
Cash & Bank
0.12
0.10
0.13
0.40
0.19
Other Current Assets
1.30
0.01
0.01
0.01
4.34
Short Term Loans & Adv.
1.28
1.52
1.74
5.64
4.33
Net Current Assets
6.29
7.48
37.83
41.65
37.29
Total Assets
47.42
51.04
48.98
53.31
52.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
11.89
0.21
2.93
-3.63
-1.63
PBT
2.85
-1.61
-2.11
0.20
0.09
Adjustment
1.52
1.96
1.91
0.52
0.32
Changes in Working Capital
7.75
0.01
3.34
-4.14
-1.94
Cash after chg. in Working capital
12.12
0.36
3.14
-3.42
-1.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.23
-0.15
-0.20
-0.21
-0.09
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.01
0.00
-0.01
0.15
-10.67
Net Fixed Assets
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
Others
-0.01
0.00
-0.01
0.15
Cash from Financing Activity
-11.86
-0.24
-3.19
3.69
12.28
Net Cash Inflow / Outflow
0.02
-0.03
-0.27
0.21
-0.01
Opening Cash & Equivalents
0.10
0.13
0.40
0.19
0.06
Closing Cash & Equivalent
0.12
0.10
0.13
0.40
0.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
7.97
3.78
7.11
11.26
11.27
ROA
4.51%
-3.53%
-4.30%
-0.01%
-0.08%
ROE
71.17%
-61.09%
-45.13%
-0.09%
-0.68%
ROCE
10.83%
0.46%
-0.81%
1.91%
1.05%
Fixed Asset Turnover
3.66
0.05
0.89
1.34
1.56
Receivable days
60.72
4392.14
236.83
156.33
145.79
Inventory Days
964.59
0.00
3955.33
2690.90
2352.69
Payable days
64.57
818.60
100.34
132.69
115.05
Cash Conversion Cycle
960.74
3573.54
4091.82
2714.55
2383.43
Total Debt/Equity
7.24
20.47
10.25
6.56
6.20
Interest Cover
3.09
0.11
-0.20
1.32
1.26

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.