Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

IT - Hardware

Rating :
64/99

BSE: 517494 | NSE: Not Listed

9.01
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  8.90
  •  9.33
  •  8.90
  •  9.06
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16
  •  0.77
  •  14.59
  •  3.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51.36
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 70.55
  • N/A
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.40%
  • 0.00%
  • 26.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.24%
  • 0.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.08
  • 16.65
  • 24.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -9.82
  • -1.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.01
  • -15.98
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.76
  • 7.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.67
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.42
  • -7.42
  • -12.54

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
18.84
2.00
842.00%
1.32
1.44
-8.33%
10.07
3.25
209.85%
1.39
2.49
-44.18%
Expenses
18.47
2.34
689.32%
2.24
2.41
-7.05%
11.45
2.15
432.56%
2.77
2.35
17.87%
EBITDA
0.37
-0.34
-
-0.92
-0.97
-
-1.38
1.10
-
-1.38
0.14
-
EBIDTM
1.95%
-16.91%
-69.95%
-67.06%
-13.69%
33.96%
-98.92%
5.62%
Other Income
0.06
0.13
-53.85%
0.02
0.14
-85.71%
0.40
0.64
-37.50%
0.16
0.41
-60.98%
Interest
0.92
0.09
922.22%
0.24
0.10
140.00%
0.27
0.32
-15.62%
0.34
0.07
385.71%
Depreciation
1.74
0.34
411.76%
0.35
0.34
2.94%
0.48
0.45
6.67%
0.34
0.39
-12.82%
PBT
-2.24
-0.63
-
-1.49
-1.26
-
-1.73
9.04
-
-1.90
0.09
-
Tax
0.20
0.00
0
0.00
0.00
0
0.02
0.00
0
0.00
0.00
0
PAT
-2.43
-0.63
-
-1.49
-1.26
-
-1.75
9.04
-
-1.90
0.09
-
PATM
-12.90%
-31.52%
-113.20%
-87.24%
-17.33%
278.19%
-136.40%
3.53%
EPS
-0.34
-0.10
-
-0.23
-0.18
-
-0.26
1.29
-
-0.28
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
31.62
14.91
6.75
7.74
5.85
25.12
18.56
38.95
46.32
35.53
30.10
Net Sales Growth
244.44%
120.89%
-12.79%
32.31%
-76.71%
35.34%
-52.35%
-15.91%
30.37%
18.04%
 
Cost Of Goods Sold
15.44
6.83
0.18
0.51
0.37
0.71
0.44
10.22
14.05
10.87
7.93
Gross Profit
16.18
8.08
6.57
7.23
5.48
24.41
18.12
28.72
32.27
24.66
22.17
GP Margin
51.17%
54.19%
97.33%
93.41%
93.68%
97.17%
97.63%
73.74%
69.67%
69.41%
73.65%
Total Expenditure
34.93
18.95
10.20
12.13
9.86
23.27
19.03
39.09
41.86
34.56
25.04
Power & Fuel Cost
-
0.30
0.31
0.40
0.22
0.46
0.66
0.64
0.43
0.45
0.42
% Of Sales
-
2.01%
4.59%
5.17%
3.76%
1.83%
3.56%
1.64%
0.93%
1.27%
1.40%
Employee Cost
-
7.83
5.29
1.14
4.06
12.27
11.13
17.51
13.30
9.59
7.73
% Of Sales
-
52.52%
78.37%
14.73%
69.40%
48.85%
59.97%
44.96%
28.71%
26.99%
25.68%
Manufacturing Exp.
-
0.20
0.59
5.85
1.06
0.37
0.38
0.53
0.71
0.76
1.14
% Of Sales
-
1.34%
8.74%
75.58%
18.12%
1.47%
2.05%
1.36%
1.53%
2.14%
3.79%
General & Admin Exp.
-
3.53
3.64
4.20
3.65
8.79
4.96
8.27
10.50
8.43
6.56
% Of Sales
-
23.68%
53.93%
54.26%
62.39%
34.99%
26.72%
21.23%
22.67%
23.73%
21.79%
Selling & Distn. Exp.
-
0.06
0.07
0.02
0.01
0.39
0.55
0.93
2.30
1.52
1.19
% Of Sales
-
0.40%
1.04%
0.26%
0.17%
1.55%
2.96%
2.39%
4.97%
4.28%
3.95%
Miscellaneous Exp.
-
0.21
0.12
0.00
0.50
0.26
0.91
0.98
0.57
2.94
1.19
% Of Sales
-
1.41%
1.78%
0%
8.55%
1.04%
4.90%
2.52%
1.23%
8.27%
0.20%
EBITDA
-3.31
-4.04
-3.45
-4.39
-4.01
1.85
-0.47
-0.14
4.46
0.97
5.06
EBITDA Margin
-10.47%
-27.10%
-51.11%
-56.72%
-68.55%
7.36%
-2.53%
-0.36%
9.63%
2.73%
16.81%
Other Income
0.64
0.83
1.73
19.39
2.66
1.04
4.66
1.03
0.63
0.17
0.24
Interest
1.77
0.80
0.40
0.94
0.80
2.28
2.50
3.58
2.50
1.32
1.39
Depreciation
2.91
1.49
1.66
2.02
1.81
4.51
2.87
2.50
2.60
1.40
1.35
PBT
-7.36
-5.50
-3.77
12.04
-3.96
-3.89
-1.18
-5.20
-0.01
-1.58
2.56
Tax
0.22
0.02
0.00
0.00
0.00
0.01
0.24
-0.07
1.41
0.86
0.50
Tax Rate
-2.99%
-0.36%
0.00%
0.00%
0.00%
-0.26%
-20.34%
1.35%
40.40%
17.20%
19.53%
PAT
-7.57
-4.76
4.73
4.20
-3.96
-3.90
-1.41
-5.13
2.07
4.18
2.06
PAT before Minority Interest
-6.42
-5.51
4.73
4.20
-3.96
-3.90
-1.41
-5.13
2.07
4.14
2.06
Minority Interest
1.15
0.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
PAT Margin
-23.94%
-31.92%
70.07%
54.26%
-67.69%
-15.53%
-7.60%
-13.17%
4.47%
11.76%
6.84%
PAT Growth
-204.56%
-
12.62%
-
-
-
-
-
-50.48%
102.91%
 
EPS
-1.33
-0.84
0.83
0.74
-0.69
-0.68
-0.25
-0.90
0.36
0.73
0.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
59.83
64.78
39.07
33.30
3.90
7.47
8.29
13.27
10.40
7.02
Share Capital
11.40
11.40
11.40
11.40
11.04
11.04
11.04
11.25
11.25
11.25
Total Reserves
48.43
53.37
27.67
21.89
-7.55
-3.57
-3.59
1.18
-0.84
-4.23
Non-Current Liabilities
16.74
4.26
3.45
7.61
25.15
26.61
30.99
21.50
12.32
9.37
Secured Loans
16.65
4.19
1.86
4.62
13.73
22.53
23.22
19.36
8.93
5.25
Unsecured Loans
0.00
0.00
0.00
0.00
11.41
4.08
7.78
1.90
3.42
4.38
Long Term Provisions
0.13
0.08
1.59
2.99
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
14.16
4.29
14.18
15.46
9.72
5.35
9.46
8.24
9.52
7.79
Trade Payables
3.67
1.57
2.60
10.36
5.54
4.25
7.21
5.39
6.14
6.42
Other Current Liabilities
4.35
1.67
2.01
3.85
2.78
0.55
1.37
1.60
1.52
0.00
Short Term Borrowings
5.72
1.05
9.57
1.25
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.42
0.00
0.00
0.00
1.39
0.54
0.87
1.25
1.87
1.37
Total Liabilities
91.08
73.36
57.28
56.90
38.77
39.43
48.74
43.01
32.23
24.21
Net Block
45.95
44.40
12.67
16.57
17.04
21.00
16.15
12.34
14.04
6.31
Gross Block
70.62
66.30
34.05
38.43
29.63
29.73
26.23
19.93
20.66
14.80
Accumulated Depreciation
24.67
21.90
21.37
21.86
12.58
8.73
10.08
7.58
6.62
8.49
Non Current Assets
74.14
49.92
23.46
46.12
25.58
23.96
19.77
16.26
14.06
6.32
Capital Work in Progress
20.43
0.86
0.46
0.10
8.53
2.35
1.05
1.39
0.00
0.00
Non Current Investment
0.00
0.00
3.32
8.71
0.01
0.61
2.56
2.53
0.01
0.01
Long Term Loans & Adv.
0.63
0.75
1.59
20.73
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
7.12
3.92
5.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
16.95
23.43
33.82
10.77
13.19
15.47
28.96
26.74
18.16
17.89
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.03
0.12
0.11
0.14
0.44
0.40
10.07
6.31
4.03
3.72
Sundry Debtors
2.14
1.17
1.55
1.25
5.71
5.44
11.30
12.07
9.82
10.10
Cash & Bank
4.23
11.82
22.69
1.49
1.16
1.81
1.70
0.93
1.15
0.86
Other Current Assets
10.55
1.82
1.52
1.55
5.88
7.82
5.90
7.44
3.16
3.21
Short Term Loans & Adv.
9.35
8.50
7.96
6.34
2.79
5.52
4.25
5.99
2.53
2.83
Net Current Assets
2.79
19.14
19.64
-4.69
3.47
10.11
19.51
18.50
8.63
10.10
Total Assets
91.09
73.35
57.28
56.89
38.77
39.43
48.73
43.00
32.24
24.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
-2.66
4.15
-17.18
-2.79
8.77
9.25
-0.30
-2.88
7.89
1.22
PBT
-5.52
4.73
4.21
-3.96
-3.89
-1.18
-5.20
3.48
5.00
2.56
Adjustment
1.80
0.45
-8.59
-0.05
6.40
1.16
6.50
5.28
7.10
2.66
Changes in Working Capital
1.06
-1.03
-12.80
1.21
6.00
9.51
-0.98
-10.09
0.95
-3.37
Cash after chg. in Working capital
-2.66
4.15
-17.18
-2.79
8.51
9.49
0.32
-1.33
13.06
1.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.01
-0.24
0.07
-1.18
-0.63
-0.27
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
-20.86
-11.75
14.65
1.19
-6.08
-2.28
-5.07
-4.59
-9.10
-0.49
Net Fixed Assets
-19.80
-27.48
5.02
3.24
-6.11
-4.81
-5.88
-8.31
1.79
-0.35
Net Investments
-4.16
2.08
1.87
-9.10
0.60
2.45
-0.11
-3.46
0.00
-0.04
Others
3.10
13.65
7.76
7.05
-0.57
0.08
0.92
7.18
-10.89
-0.10
Cash from Financing Activity
15.93
-3.27
23.74
1.34
-3.34
-6.85
6.13
7.25
1.49
-1.29
Net Cash Inflow / Outflow
-7.59
-10.88
21.21
-0.27
-0.65
0.11
0.76
-0.22
0.29
-0.56
Opening Cash & Equivalents
11.82
22.69
1.49
1.75
1.81
1.70
0.93
1.15
0.86
1.42
Closing Cash & Equivalent
4.23
11.82
22.69
1.49
1.16
1.81
1.70
0.93
1.15
0.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
6.35
7.25
6.85
5.84
2.05
5.65
5.63
9.94
8.09
5.04
ROA
-6.70%
7.24%
7.37%
-8.28%
-9.96%
-3.20%
-11.19%
5.51%
14.68%
8.46%
ROE
-14.22%
11.76%
11.62%
-22.27%
-91.62%
-22.68%
-59.71%
20.84%
57.22%
41.72%
ROCE
-8.81%
10.49%
11.32%
-9.29%
-5.29%
3.73%
-4.55%
21.84%
34.27%
26.82%
Fixed Asset Turnover
0.22
0.13
0.21
0.17
0.85
0.66
1.74
2.40
2.06
2.10
Receivable days
40.54
73.51
65.89
214.75
80.98
164.63
106.08
81.89
99.63
108.47
Inventory Days
1.84
6.06
5.84
18.10
6.17
103.05
74.34
38.66
38.75
50.48
Payable days
56.85
93.64
236.33
382.71
92.90
128.70
65.37
61.37
92.45
155.18
Cash Conversion Cycle
-14.48
-14.07
-164.60
-149.86
-5.75
138.98
115.05
59.18
45.93
3.78
Total Debt/Equity
0.65
0.14
0.30
0.21
11.11
4.27
4.99
1.90
1.35
1.67
Interest Cover
-5.87
12.89
5.47
-3.97
-0.70
0.53
-0.45
2.39
4.79
2.84

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.