Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Glass

Rating :
58/99

BSE: 515147 | NSE: Not Listed

29.00
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  28.50
  •  29.65
  •  27.75
  •  28.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  56
  •  6.88
  •  38.80
  •  20.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 154.00
  • 12.30
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 149.15
  • 2.09%
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.71%
  • 3.97%
  • 30.00%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.44
  • 7.47
  • 9.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.20
  • -1.75
  • -2.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.97
  • -5.42
  • 2.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.82
  • 19.75
  • 20.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.42
  • 1.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.25
  • 7.33
  • 8.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
56.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
48.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
8.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
15.05%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
3.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
5.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
2.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
2.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
5.07%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
222.95
165.62
172.17
140.65
Net Sales Growth
-
34.62%
-3.80%
22.41%
 
Cost Of Goods Sold
-
75.48
57.77
54.64
40.33
Gross Profit
-
147.47
107.84
117.53
100.32
GP Margin
-
66.14%
65.11%
68.26%
71.33%
Total Expenditure
-
198.88
152.57
144.94
124.03
Power & Fuel Cost
-
45.88
27.45
28.29
32.19
% Of Sales
-
20.58%
16.57%
16.43%
22.89%
Employee Cost
-
14.33
15.88
13.39
14.06
% Of Sales
-
6.43%
9.59%
7.78%
10.00%
Manufacturing Exp.
-
40.59
33.35
34.03
28.48
% Of Sales
-
18.21%
20.14%
19.77%
20.25%
General & Admin Exp.
-
8.70
8.87
7.41
5.26
% Of Sales
-
3.90%
5.36%
4.30%
3.74%
Selling & Distn. Exp.
-
8.97
7.58
5.07
0.85
% Of Sales
-
4.02%
4.58%
2.94%
0.60%
Miscellaneous Exp.
-
4.93
1.65
2.10
2.85
% Of Sales
-
2.21%
1.00%
1.22%
2.03%
EBITDA
-
24.07
13.05
27.23
16.62
EBITDA Margin
-
10.80%
7.88%
15.82%
11.82%
Other Income
-
3.05
5.63
2.91
3.35
Interest
-
0.50
0.54
1.36
1.26
Depreciation
-
10.98
10.98
11.16
7.89
PBT
-
15.64
7.18
17.63
10.82
Tax
-
3.51
0.70
6.37
4.16
Tax Rate
-
22.44%
9.75%
36.13%
38.45%
PAT
-
12.13
6.47
11.25
6.66
PAT before Minority Interest
-
12.13
6.47
11.25
6.66
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
5.44%
3.91%
6.53%
4.74%
PAT Growth
-
87.48%
-42.49%
68.92%
 
Unadjusted EPS
-
1.03
-0.09
2.00
1.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
133.80
129.88
133.70
120.31
Share Capital
5.38
5.38
5.38
5.38
Total Reserves
128.43
124.51
128.33
114.93
Non-Current Liabilities
8.48
11.75
11.95
9.73
Secured Loans
0.13
0.11
0.14
0.20
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
2.11
2.61
1.14
0.94
Current Liabilities
32.39
24.06
24.05
46.15
Trade Payables
12.15
11.14
6.54
10.92
Other Current Liabilities
11.72
9.37
12.66
11.20
Short Term Borrowings
7.30
2.55
1.33
17.79
Short Term Provisions
1.22
1.01
3.52
6.24
Total Liabilities
174.67
165.69
169.70
176.19
Net Block
58.59
66.41
74.93
84.07
Gross Block
88.77
87.70
85.20
162.18
Accumulated Depreciation
30.18
21.29
10.27
78.11
Non Current Assets
85.26
95.69
101.45
110.11
Capital Work in Progress
0.46
0.86
0.81
21.11
Non Current Investment
22.26
24.25
21.50
0.25
Long Term Loans & Adv.
3.75
4.11
4.03
4.56
Other Non Current Assets
0.21
0.05
0.18
0.12
Current Assets
89.41
70.02
68.26
66.08
Current Investments
0.00
0.00
0.00
0.00
Inventories
22.67
25.64
31.94
30.31
Sundry Debtors
50.37
34.68
29.08
27.17
Cash & Bank
12.37
4.98
3.34
4.35
Other Current Assets
3.99
1.11
1.44
0.35
Short Term Loans & Adv.
1.90
3.61
2.46
3.90
Net Current Assets
57.02
45.95
44.21
19.93
Total Assets
174.67
165.71
169.71
176.19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
6.61
9.27
21.09
14.29
PBT
9.06
0.21
17.10
10.82
Adjustment
11.84
10.84
10.88
7.27
Changes in Working Capital
-9.74
1.97
-3.60
-1.16
Cash after chg. in Working capital
11.16
13.01
24.38
16.94
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-4.55
-3.74
-3.29
-2.65
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.82
-5.06
-1.45
-48.52
Net Fixed Assets
-0.67
-2.55
77.02
Net Investments
-4.57
-9.72
-1.83
Others
3.42
7.21
-76.64
Cash from Financing Activity
2.61
-2.57
-20.66
9.28
Net Cash Inflow / Outflow
7.40
1.64
-1.01
-24.95
Opening Cash & Equivalents
4.98
3.34
4.35
29.30
Closing Cash & Equivalent
12.37
4.98
3.34
4.35

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
24.89
24.16
24.87
21.94
ROA
7.13%
3.86%
6.51%
3.78%
ROE
9.20%
4.91%
8.94%
5.65%
ROCE
11.78%
5.76%
13.99%
8.88%
Fixed Asset Turnover
2.53
1.96
1.53
0.97
Receivable days
69.62
68.84
54.19
62.87
Inventory Days
39.55
62.16
59.96
70.15
Payable days
21.64
21.73
21.11
30.50
Cash Conversion Cycle
87.53
109.27
93.04
102.52
Total Debt/Equity
0.06
0.02
0.01
0.15
Interest Cover
32.24
14.38
14.00
9.60

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.