Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Glass

Rating :
45/99

BSE: 515147 | NSE: Not Listed

31.80
25-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  32.95
  •  32.95
  •  31.20
  •  32.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  206
  •  8.22
  •  40.00
  •  16.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 170.93
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 154.06
  • 1.89%
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.71%
  • 1.61%
  • 30.62%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 11.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.19
  • 10.28
  • 11.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.77
  • 8.84
  • 13.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.02
  • 9.57
  • 17.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.85
  • 13.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 1.35
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 7.59
  • 7.22

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
47.71
57.50
-17.03%
26.89
56.54
-52.44%
51.25
57.75
-11.26%
64.09
61.77
3.76%
Expenses
39.95
49.12
-18.67%
26.79
48.03
-44.22%
49.68
51.58
-3.68%
57.60
54.38
5.92%
EBITDA
7.76
8.38
-7.40%
0.09
8.51
-98.94%
1.57
6.17
-74.55%
6.49
7.40
-12.30%
EBIDTM
16.27%
14.57%
0.35%
15.05%
3.07%
10.68%
10.13%
11.98%
Other Income
0.54
1.06
-49.06%
2.03
0.46
341.30%
1.67
1.43
16.78%
0.75
0.09
733.33%
Interest
0.13
0.08
62.50%
0.08
0.11
-27.27%
0.09
0.05
80.00%
0.27
0.03
800.00%
Depreciation
3.09
3.31
-6.65%
3.07
3.31
-7.25%
3.02
2.60
16.15%
3.30
2.84
16.20%
PBT
5.08
6.04
-15.89%
-1.03
5.55
-
0.13
4.94
-97.37%
3.67
4.63
-20.73%
Tax
1.54
1.45
6.21%
-0.24
2.69
-
0.11
1.28
-91.41%
0.63
1.46
-56.85%
PAT
3.53
4.59
-23.09%
-0.79
2.86
-
0.03
3.66
-99.18%
3.04
3.17
-4.10%
PATM
7.40%
7.98%
-2.92%
5.07%
0.05%
6.34%
4.75%
5.13%
EPS
0.34
0.90
-62.22%
-0.56
0.54
-
-0.19
0.20
-
0.29
0.30
-3.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
189.94
229.37
222.95
166.09
172.17
140.65
Net Sales Growth
-18.68%
2.88%
34.23%
-3.53%
22.41%
 
Cost Of Goods Sold
62.09
80.72
75.48
57.77
54.64
40.33
Gross Profit
127.85
148.66
147.47
108.31
117.53
100.32
GP Margin
67.31%
64.81%
66.14%
65.21%
68.26%
71.33%
Total Expenditure
174.02
203.99
198.88
152.57
144.94
124.03
Power & Fuel Cost
-
45.54
45.88
27.45
28.29
32.19
% Of Sales
-
19.85%
20.58%
16.53%
16.43%
22.89%
Employee Cost
-
16.26
14.33
15.88
13.39
14.06
% Of Sales
-
7.09%
6.43%
9.56%
7.78%
10.00%
Manufacturing Exp.
-
39.61
40.59
33.35
34.03
28.48
% Of Sales
-
17.27%
18.21%
20.08%
19.77%
20.25%
General & Admin Exp.
-
9.13
8.70
8.87
7.41
5.26
% Of Sales
-
3.98%
3.90%
5.34%
4.30%
3.74%
Selling & Distn. Exp.
-
6.56
8.97
7.58
5.07
0.85
% Of Sales
-
2.86%
4.02%
4.56%
2.94%
0.60%
Miscellaneous Exp.
-
6.15
4.93
1.65
2.10
2.85
% Of Sales
-
2.68%
2.21%
0.99%
1.22%
2.03%
EBITDA
15.91
25.38
24.07
13.52
27.23
16.62
EBITDA Margin
8.38%
11.07%
10.80%
8.14%
15.82%
11.82%
Other Income
4.99
3.94
3.05
5.17
2.91
3.35
Interest
0.57
0.99
0.50
0.54
1.36
1.26
Depreciation
12.48
12.93
10.98
10.98
11.16
7.89
PBT
7.85
15.40
15.64
7.18
17.63
10.82
Tax
2.04
4.88
3.51
0.70
6.37
4.16
Tax Rate
25.99%
31.69%
22.44%
9.75%
36.13%
38.45%
PAT
5.81
10.52
12.13
6.47
11.25
6.66
PAT before Minority Interest
5.81
10.52
12.13
6.47
11.25
6.66
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.06%
4.59%
5.44%
3.90%
6.53%
4.74%
PAT Growth
-59.31%
-13.27%
87.48%
-42.49%
68.92%
 
EPS
1.08
1.96
2.25
1.20
2.09
1.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
138.83
133.80
129.88
133.70
120.31
Share Capital
5.38
5.38
5.38
5.38
5.38
Total Reserves
133.46
128.43
124.51
128.33
114.93
Non-Current Liabilities
8.42
8.48
11.75
11.95
9.73
Secured Loans
0.05
0.13
0.11
0.14
0.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.96
2.11
2.61
1.14
0.94
Current Liabilities
25.88
32.39
24.06
24.05
46.15
Trade Payables
14.60
12.15
11.14
6.54
10.92
Other Current Liabilities
8.79
11.72
9.37
12.66
11.20
Short Term Borrowings
1.38
7.30
2.55
1.33
17.79
Short Term Provisions
1.11
1.22
1.01
3.52
6.24
Total Liabilities
173.13
174.67
165.69
169.70
176.19
Net Block
50.42
58.59
66.41
74.93
84.07
Gross Block
90.50
88.77
87.70
85.20
162.18
Accumulated Depreciation
40.08
30.18
21.29
10.27
78.11
Non Current Assets
75.66
85.26
95.69
101.45
110.11
Capital Work in Progress
0.49
0.46
0.86
0.81
21.11
Non Current Investment
18.49
22.26
24.25
21.50
0.25
Long Term Loans & Adv.
6.16
3.75
4.11
4.03
4.56
Other Non Current Assets
0.11
0.21
0.05
0.18
0.12
Current Assets
97.47
89.41
70.02
68.26
66.08
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
18.86
22.67
25.64
31.94
30.31
Sundry Debtors
54.26
50.37
34.68
29.08
27.17
Cash & Bank
18.38
12.37
4.98
3.34
4.35
Other Current Assets
5.98
2.09
1.11
1.44
4.25
Short Term Loans & Adv.
3.22
1.90
3.61
2.46
3.90
Net Current Assets
71.60
57.02
45.95
44.21
19.93
Total Assets
173.13
174.67
165.71
169.71
176.19

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
15.75
6.61
9.27
21.09
14.29
PBT
13.13
9.06
0.21
17.10
10.82
Adjustment
10.33
11.84
10.84
10.88
7.27
Changes in Working Capital
1.71
-9.74
1.97
-3.60
-1.16
Cash after chg. in Working capital
25.17
11.16
13.01
24.38
16.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.42
-4.55
-3.74
-3.29
-2.65
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
0.70
-1.82
-5.06
-1.45
-48.52
Net Fixed Assets
-1.76
-0.67
-2.55
77.02
Net Investments
1.51
-4.57
-9.72
-1.83
Others
0.95
3.42
7.21
-76.64
Cash from Financing Activity
-10.45
2.61
-2.57
-20.66
9.28
Net Cash Inflow / Outflow
6.01
7.40
1.64
-1.01
-24.95
Opening Cash & Equivalents
12.37
4.98
3.34
4.35
29.30
Closing Cash & Equivalent
18.38
12.37
4.98
3.34
4.35

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
25.83
24.89
24.16
24.87
21.94
ROA
6.05%
7.13%
3.86%
6.51%
3.78%
ROE
7.72%
9.20%
4.91%
8.94%
5.65%
ROCE
11.64%
11.78%
5.76%
13.99%
8.88%
Fixed Asset Turnover
2.56
2.53
1.96
1.53
0.97
Receivable days
83.25
69.62
68.65
54.19
62.87
Inventory Days
33.04
39.55
61.99
59.96
70.15
Payable days
24.29
21.64
21.73
21.11
30.50
Cash Conversion Cycle
92.00
87.53
108.91
93.04
102.52
Total Debt/Equity
0.01
0.06
0.02
0.01
0.15
Interest Cover
16.55
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.