Nifty
Sensex
:
:
24509.25
80502.08
-21.65 (-0.09%)
-102.57 (-0.13%)

IT - Hardware

Rating :
56/99

BSE: 517494 | NSE: Not Listed

22.4
22-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  22.7
  •  23.15
  •  21.65
  •  22.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51118
  •  1138516
  •  35.48
  •  18.01

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 128.96
  • 37.15
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 185.89
  • 1.34%
  • 3.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.62%
  • 0.73%
  • 26.25%
  • FII
  • DII
  • Others
  • 0%
  • 0.25%
  • 1.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 60.38
  • 87.55
  • 30.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -11.19
  • 6.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.90
  • 14.61
  • 24.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.44
  • 1.75
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.78
  • 4.96
  • 10.02

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
49.87
49.30
1.16%
41.51
41.07
1.07%
39.06
34.49
13.25%
36.65
31.78
15.32%
Expenses
45.56
45.47
0.20%
36.55
35.19
3.86%
35.81
29.98
19.45%
32.16
28.28
13.72%
EBITDA
4.31
3.83
12.53%
4.96
5.88
-15.65%
3.25
4.51
-27.94%
4.50
3.50
28.57%
EBIDTM
8.64%
7.78%
11.94%
14.31%
8.32%
13.08%
12.28%
11.01%
Other Income
0.67
3.66
-81.69%
0.14
0.16
-12.50%
0.82
0.03
2,633.33%
0.12
0.48
-75.00%
Interest
1.75
1.84
-4.89%
1.86
1.78
4.49%
1.76
1.72
2.33%
1.80
1.46
23.29%
Depreciation
1.43
1.94
-26.29%
1.86
1.88
-1.06%
1.76
1.85
-4.86%
1.83
1.63
12.27%
PBT
1.34
3.71
-63.88%
1.39
2.38
-41.60%
0.55
0.97
-43.30%
0.98
0.89
10.11%
Tax
0.51
4.21
-87.89%
0.41
0.82
-50.00%
0.22
0.29
-24.14%
0.01
0.00
0
PAT
0.83
-0.50
-
0.98
1.56
-37.18%
0.33
0.68
-51.47%
0.97
0.89
8.99%
PATM
1.67%
-1.02%
2.35%
3.79%
0.84%
1.98%
2.65%
2.80%
EPS
0.16
-0.12
-
0.20
0.30
-33.33%
0.07
0.18
-61.11%
0.18
0.16
12.50%

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 11
Mar 10
Mar 09
Net Sales
167.09
156.64
111.66
70.81
14.91
6.75
7.74
5.85
25.12
18.56
38.95
Net Sales Growth
6.67%
40.28%
57.69%
374.92%
120.89%
-12.79%
32.31%
-76.71%
35.34%
-52.35%
 
Cost Of Goods Sold
58.30
53.38
33.26
24.91
7.03
0.18
0.51
0.37
0.71
0.44
10.22
Gross Profit
108.79
103.26
78.40
45.90
7.88
6.57
7.23
5.48
24.41
18.12
28.72
GP Margin
65.11%
65.92%
70.21%
64.82%
52.85%
97.33%
93.41%
93.68%
97.17%
97.63%
73.74%
Total Expenditure
150.08
138.64
98.79
67.67
18.94
10.20
12.13
9.86
23.27
19.03
39.09
Power & Fuel Cost
-
1.35
0.78
0.63
0.30
0.31
0.40
0.22
0.46
0.66
0.64
% Of Sales
-
0.86%
0.70%
0.89%
2.01%
4.59%
5.17%
3.76%
1.83%
3.56%
1.64%
Employee Cost
-
55.12
34.96
18.71
7.83
5.29
1.14
4.06
12.27
11.13
17.51
% Of Sales
-
35.19%
31.31%
26.42%
52.52%
78.37%
14.73%
69.40%
48.85%
59.97%
44.96%
Manufacturing Exp.
-
13.20
19.95
15.61
0.32
0.16
5.85
1.06
0.37
0.38
0.53
% Of Sales
-
8.43%
17.87%
22.04%
2.15%
2.37%
75.58%
18.12%
1.47%
2.05%
1.36%
General & Admin Exp.
-
8.75
5.98
5.20
3.06
4.07
4.20
3.65
8.79
4.96
8.27
% Of Sales
-
5.59%
5.36%
7.34%
20.52%
60.30%
54.26%
62.39%
34.99%
26.72%
21.23%
Selling & Distn. Exp.
-
1.39
1.80
0.84
0.06
0.07
0.02
0.01
0.39
0.55
0.93
% Of Sales
-
0.89%
1.61%
1.19%
0.40%
1.04%
0.26%
0.17%
1.55%
2.96%
2.39%
Miscellaneous Exp.
-
5.46
2.06
1.77
0.35
0.11
0.00
0.50
0.26
0.91
0.93
% Of Sales
-
3.49%
1.84%
2.50%
2.35%
1.63%
0%
8.55%
1.04%
4.90%
2.52%
EBITDA
17.02
18.00
12.87
3.14
-4.03
-3.45
-4.39
-4.01
1.85
-0.47
-0.14
EBITDA Margin
10.19%
11.49%
11.53%
4.43%
-27.03%
-51.11%
-56.72%
-68.55%
7.36%
-2.53%
-0.36%
Other Income
1.75
4.33
5.63
0.96
0.82
1.73
19.39
2.66
1.04
4.66
1.03
Interest
7.17
7.09
6.77
4.43
0.80
0.40
0.94
0.80
2.28
2.50
3.58
Depreciation
6.88
7.30
6.91
6.13
1.49
1.66
2.02
1.81
4.51
2.87
2.50
PBT
4.26
7.94
4.82
-6.45
-5.50
-3.77
12.04
-3.96
-3.89
-1.18
-5.20
Tax
1.15
5.32
-1.07
-0.74
0.02
0.00
0.00
0.00
0.01
0.24
-0.07
Tax Rate
27.00%
67.00%
-22.20%
48.05%
-0.36%
0.00%
0.00%
0.00%
-0.26%
-20.34%
1.35%
PAT
3.11
2.84
5.89
-0.80
-5.51
5.14
4.20
-3.96
-3.90
-1.41
-5.13
PAT before Minority Interest
3.23
2.84
5.89
-0.80
-5.51
4.73
4.20
-3.96
-3.90
-1.41
-5.13
Minority Interest
0.12
0.00
0.00
0.00
0.00
0.41
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.86%
1.81%
5.27%
-1.13%
-36.96%
76.15%
54.26%
-67.69%
-15.53%
-7.60%
-13.17%
PAT Growth
18.25%
-51.78%
-
-
-
22.38%
-
-
-
-
 
EPS
0.54
0.49
1.02
-0.14
-0.96
0.89
0.73
-0.69
-0.68
-0.24
-0.89

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 11
Mar 10
Mar 09
Shareholder's Funds
62.71
89.96
79.48
59.83
64.78
39.07
33.30
3.90
7.47
8.29
Share Capital
11.51
11.46
11.40
11.40
11.40
11.40
11.40
11.04
11.04
11.04
Total Reserves
51.19
78.50
68.08
48.43
53.37
27.67
21.89
-7.55
-3.57
-3.59
Non-Current Liabilities
58.62
62.48
70.22
16.74
4.26
3.45
7.61
25.15
26.61
30.99
Secured Loans
48.08
52.81
54.51
16.65
4.19
1.86
4.62
13.73
22.53
23.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.41
4.08
7.78
Long Term Provisions
12.43
11.14
12.60
0.13
0.08
1.59
2.99
0.00
0.00
0.00
Current Liabilities
64.46
51.46
51.00
14.16
4.29
14.18
15.46
9.72
5.35
9.46
Trade Payables
23.99
14.56
23.74
3.67
1.57
2.60
10.36
5.54
4.25
7.21
Other Current Liabilities
27.46
27.86
19.38
1.99
1.67
2.01
3.85
2.78
0.55
1.37
Short Term Borrowings
12.56
7.88
7.56
8.08
1.05
9.57
1.25
0.00
0.00
0.00
Short Term Provisions
0.45
1.15
0.31
0.42
0.00
0.00
0.00
1.39
0.54
0.87
Total Liabilities
184.46
202.77
202.56
91.08
73.36
57.28
56.90
38.77
39.43
48.74
Net Block
38.59
65.26
87.79
45.95
44.40
12.67
16.57
17.04
21.00
16.15
Gross Block
77.58
98.92
115.16
70.44
66.30
34.05
38.43
29.63
29.73
26.23
Accumulated Depreciation
39.00
33.66
27.37
24.49
21.90
21.37
21.86
12.58
8.73
10.08
Non Current Assets
121.82
153.29
153.97
74.53
49.92
23.46
46.12
25.58
23.96
19.77
Capital Work in Progress
0.31
40.88
37.48
20.43
0.86
0.46
0.10
8.53
2.35
1.05
Non Current Investment
5.13
4.95
0.01
0.00
0.00
3.32
8.71
0.01
0.61
2.56
Long Term Loans & Adv.
23.09
28.36
27.66
8.15
0.75
1.59
20.73
0.00
0.00
0.00
Other Non Current Assets
2.74
1.18
0.00
0.00
3.92
5.42
0.00
0.00
0.00
0.00
Current Assets
62.62
49.48
48.59
16.56
23.43
33.82
10.77
13.19
15.47
28.96
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.34
4.52
2.82
0.03
0.12
0.11
0.14
0.44
0.40
10.07
Sundry Debtors
39.14
27.22
20.17
2.14
1.17
1.55
1.25
5.71
5.44
11.30
Cash & Bank
3.35
4.22
10.45
4.23
11.82
22.69
1.49
1.16
1.81
1.70
Other Current Assets
13.79
1.84
2.91
0.36
10.32
9.48
7.89
5.88
7.82
5.90
Short Term Loans & Adv.
11.21
11.68
12.23
9.80
8.50
7.96
6.34
2.79
5.52
4.25
Net Current Assets
-1.84
-1.98
-2.41
2.40
19.14
19.64
-4.69
3.47
10.11
19.51
Total Assets
184.44
202.77
202.56
91.09
73.35
57.28
56.89
38.77
39.43
48.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
17.09
0.86
6.92
-2.66
4.15
-17.18
-2.79
8.77
9.25
-0.30
PBT
8.16
4.82
-1.54
-5.52
4.73
4.21
-3.96
-3.89
-1.18
-5.20
Adjustment
18.00
9.84
9.83
1.80
0.45
-8.59
-0.05
6.40
1.16
6.50
Changes in Working Capital
-3.75
-14.87
-2.11
1.06
-1.03
-12.80
1.21
6.00
9.51
-0.98
Cash after chg. in Working capital
22.40
-0.21
6.18
-2.66
4.15
-17.18
-2.79
8.51
9.49
0.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.32
1.07
0.74
0.00
0.00
0.00
0.00
-0.01
-0.24
0.07
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
-7.64
-2.51
-58.17
-20.86
-11.75
14.65
1.19
-6.08
-2.28
-5.07
Net Fixed Assets
33.59
8.61
-37.56
-18.55
-27.48
5.02
3.24
-6.11
-4.81
-5.88
Net Investments
0.02
29.08
-30.25
-5.23
2.08
1.87
-9.10
0.60
2.45
-0.11
Others
-41.25
-40.20
9.64
2.92
13.65
7.76
7.05
-0.57
0.08
0.92
Cash from Financing Activity
-8.17
-3.54
53.91
15.93
-3.27
23.74
1.34
-3.34
-6.85
6.13
Net Cash Inflow / Outflow
1.28
-5.18
2.65
-7.59
-10.88
21.21
-0.27
-0.65
0.11
0.76
Opening Cash & Equivalents
1.70
6.88
4.23
11.82
22.69
1.49
1.75
1.81
1.70
0.93
Closing Cash & Equivalent
2.97
1.70
6.88
4.23
11.82
22.69
1.49
1.16
1.81
1.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
6.79
11.57
9.80
6.35
7.25
6.85
5.84
2.05
5.65
5.63
ROA
1.47%
2.91%
-0.55%
-6.70%
7.24%
7.37%
-8.28%
-9.96%
-3.20%
-11.19%
ROE
5.39%
9.64%
-1.75%
-14.22%
11.76%
11.62%
-22.27%
-91.62%
-22.68%
-59.71%
ROCE
12.82%
9.22%
3.21%
-8.70%
10.49%
11.32%
-9.29%
-5.29%
3.73%
-4.55%
Fixed Asset Turnover
1.77
1.04
0.76
0.22
0.13
0.21
0.17
0.85
0.66
1.74
Receivable days
77.32
77.46
57.50
40.54
73.51
65.89
214.75
80.98
164.63
106.08
Inventory Days
12.66
12.00
7.34
1.84
6.06
5.84
18.10
6.17
103.05
74.34
Payable days
131.82
210.15
200.79
135.86
98.80
236.33
382.71
92.90
128.70
65.37
Cash Conversion Cycle
-41.84
-120.69
-135.94
-93.49
-19.23
-164.60
-149.86
-5.75
138.98
115.05
Total Debt/Equity
1.70
1.00
1.13
0.68
0.14
0.30
0.21
11.11
4.27
4.99
Interest Cover
2.15
1.71
0.65
-5.87
12.89
5.47
-3.97
-0.70
0.53
-0.45

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.