Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 522183 | NSE: Not Listed

63.40
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  62.05
  •  63.70
  •  61.70
  •  62.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10
  •  0.47
  •  90.95
  •  35.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20.32
  • 6.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33.49
  • 1.58%
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.98%
  • 0.00%
  • 46.20%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.20
  • 11.03
  • 13.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 12.94
  • 7.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 23.95
  • 21.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.48
  • 8.12
  • 9.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 1.21
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 6.21
  • 6.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
8.08
19.72
-59.03%
20.82
0.00
0
17.91
22.97
-22.03%
20.81
27.24
-23.60%
Expenses
7.63
17.79
-57.11%
18.58
0.00
0
15.41
20.40
-24.46%
19.43
24.81
-21.68%
EBITDA
0.45
1.93
-76.68%
2.25
0.00
0
2.50
2.57
-2.72%
1.38
2.43
-43.21%
EBIDTM
5.53%
9.76%
10.78%
0.00%
13.93%
11.18%
6.64%
8.92%
Other Income
0.03
0.09
-66.67%
0.47
0.00
0
0.09
0.02
350.00%
0.33
0.05
560.00%
Interest
0.40
0.37
8.11%
0.24
0.00
0
0.49
0.29
68.97%
0.42
0.18
133.33%
Depreciation
0.36
0.34
5.88%
0.26
0.00
0
0.38
0.23
65.22%
0.37
0.23
60.87%
PBT
-0.28
1.30
-
2.22
0.00
0
1.72
2.06
-16.50%
0.92
2.06
-55.34%
Tax
0.00
0.21
-100.00%
1.18
0.00
0
0.45
0.41
9.76%
0.19
0.31
-38.71%
PAT
-0.28
1.09
-
1.04
0.00
0
1.27
1.65
-23.03%
0.73
1.76
-58.52%
PATM
-3.49%
5.54%
4.99%
0.00%
7.07%
7.19%
3.52%
6.44%
EPS
-0.88
3.41
-
3.25
0.00
0
3.96
5.16
-23.26%
2.29
5.48
-58.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
101.82
83.11
69.79
56.27
60.35
44.00
48.27
49.64
53.49
67.45
Net Sales Growth
-
22.51%
19.09%
24.03%
-6.76%
37.16%
-8.85%
-2.76%
-7.20%
-20.70%
 
Cost Of Goods Sold
-
67.90
54.96
46.08
36.12
39.61
27.91
29.15
30.81
35.95
43.97
Gross Profit
-
33.91
28.15
23.70
20.16
20.74
16.08
19.12
18.84
17.54
23.47
GP Margin
-
33.30%
33.87%
33.96%
35.83%
34.37%
36.55%
39.61%
37.95%
32.79%
34.80%
Total Expenditure
-
91.44
76.87
62.45
50.96
54.70
41.03
42.88
44.08
48.02
57.86
Power & Fuel Cost
-
0.38
0.32
0.25
0.23
0.22
0.22
0.25
0.21
0.18
0.18
% Of Sales
-
0.37%
0.39%
0.36%
0.41%
0.36%
0.50%
0.52%
0.42%
0.34%
0.27%
Employee Cost
-
10.62
8.65
7.11
6.72
5.93
5.18
4.46
4.07
3.65
2.61
% Of Sales
-
10.43%
10.41%
10.19%
11.94%
9.83%
11.77%
9.24%
8.20%
6.82%
3.87%
Manufacturing Exp.
-
4.34
4.41
3.82
3.08
3.88
2.89
3.83
3.79
3.62
2.27
% Of Sales
-
4.26%
5.31%
5.47%
5.47%
6.43%
6.57%
7.93%
7.63%
6.77%
3.37%
General & Admin Exp.
-
5.04
4.62
3.79
3.77
3.62
3.50
3.76
3.64
3.24
2.48
% Of Sales
-
4.95%
5.56%
5.43%
6.70%
6.00%
7.95%
7.79%
7.33%
6.06%
3.68%
Selling & Distn. Exp.
-
2.51
1.24
1.03
0.92
1.33
0.97
1.13
1.01
1.17
1.27
% Of Sales
-
2.47%
1.49%
1.48%
1.63%
2.20%
2.20%
2.34%
2.03%
2.19%
1.88%
Miscellaneous Exp.
-
0.65
2.68
0.37
0.13
0.10
0.35
0.30
0.56
0.21
1.27
% Of Sales
-
0.64%
3.22%
0.53%
0.23%
0.17%
0.80%
0.62%
1.13%
0.39%
7.52%
EBITDA
-
10.38
6.24
7.34
5.31
5.65
2.97
5.39
5.56
5.47
9.59
EBITDA Margin
-
10.19%
7.51%
10.52%
9.44%
9.36%
6.75%
11.17%
11.20%
10.23%
14.22%
Other Income
-
0.60
2.68
0.73
0.86
0.47
2.20
0.38
0.40
0.28
0.19
Interest
-
1.15
1.40
2.37
2.42
2.57
2.51
2.34
1.67
1.32
1.21
Depreciation
-
1.36
1.14
0.88
1.00
0.94
0.97
0.96
0.86
0.77
0.70
PBT
-
8.47
6.38
4.82
2.75
2.61
1.69
2.47
3.42
3.67
7.86
Tax
-
1.77
1.30
1.08
0.65
0.32
0.55
0.75
1.38
1.50
2.86
Tax Rate
-
20.90%
20.38%
22.41%
23.64%
12.26%
32.54%
30.36%
40.35%
40.87%
36.39%
PAT
-
6.70
5.08
3.74
2.10
2.29
1.14
1.72
2.05
2.17
5.00
PAT before Minority Interest
-
6.70
5.08
3.74
2.10
2.29
1.14
1.72
2.05
2.17
5.00
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.58%
6.11%
5.36%
3.73%
3.79%
2.59%
3.56%
4.13%
4.06%
7.41%
PAT Growth
-
31.89%
35.83%
78.10%
-8.30%
100.88%
-33.72%
-16.10%
-5.53%
-56.60%
 
EPS
-
20.94
15.88
11.69
6.56
7.16
3.56
5.38
6.41
6.78
15.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
40.19
32.94
28.75
25.16
23.16
20.82
19.88
18.14
16.47
14.67
Share Capital
3.25
3.25
3.25
3.47
3.47
3.47
3.47
3.25
3.25
3.25
Total Reserves
36.93
29.69
25.50
21.70
19.69
17.36
16.42
14.89
13.21
11.41
Non-Current Liabilities
3.38
3.43
2.86
3.93
4.94
4.80
4.65
5.25
2.45
13.50
Secured Loans
2.26
2.10
1.32
2.53
3.53
3.23
3.09
3.68
1.03
12.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
45.00
35.18
33.55
32.78
30.00
27.92
26.54
24.20
26.25
16.79
Trade Payables
22.20
17.29
12.89
12.47
10.68
8.76
7.58
8.57
9.44
7.98
Other Current Liabilities
7.73
7.25
9.63
6.11
6.65
5.23
5.60
5.27
8.02
5.22
Short Term Borrowings
13.03
9.23
10.03
13.62
12.22
13.38
12.54
9.21
7.59
0.00
Short Term Provisions
2.03
1.40
1.00
0.58
0.45
0.55
0.82
1.15
1.20
3.59
Total Liabilities
88.85
71.67
65.19
61.90
58.13
53.57
51.11
47.60
45.18
44.97
Net Block
14.78
10.55
10.35
10.61
10.44
11.95
16.24
14.54
10.97
10.69
Gross Block
25.81
20.39
20.19
19.85
18.69
18.87
22.36
19.74
15.36
14.44
Accumulated Depreciation
11.03
9.84
9.84
9.24
8.25
6.92
6.12
5.20
4.39
3.75
Non Current Assets
19.15
16.44
12.96
13.00
12.54
13.46
17.84
16.50
13.99
11.87
Capital Work in Progress
3.02
4.66
0.00
0.00
0.00
0.00
0.00
0.16
1.72
0.65
Non Current Investment
1.08
0.95
1.75
1.73
1.69
1.08
1.27
1.64
1.17
0.53
Long Term Loans & Adv.
0.27
0.27
0.86
0.66
0.41
0.43
0.33
0.16
0.13
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
69.58
55.16
52.22
48.89
45.58
40.11
33.16
31.06
31.17
33.09
Current Investments
0.20
0.05
0.23
0.35
0.39
0.40
0.86
0.86
1.20
1.25
Inventories
35.49
24.56
25.33
25.01
22.03
17.77
13.39
10.50
7.78
5.44
Sundry Debtors
23.04
21.25
21.42
19.11
16.09
15.26
13.90
12.06
13.63
16.15
Cash & Bank
2.58
1.86
1.13
0.89
2.17
1.96
1.85
2.11
2.10
2.84
Other Current Assets
8.26
1.88
1.18
0.53
4.90
4.73
3.16
5.53
6.45
7.41
Short Term Loans & Adv.
7.14
5.55
2.93
2.99
4.61
4.47
2.93
5.07
6.16
7.41
Net Current Assets
24.58
19.98
18.67
16.11
15.58
12.19
6.62
6.86
4.92
16.30
Total Assets
88.83
71.68
65.20
61.90
58.13
53.57
51.11
47.59
45.17
44.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
0.28
4.33
5.67
-0.42
1.54
-2.60
-0.96
0.00
0.00
0.00
PBT
8.47
6.38
4.82
2.75
2.61
1.69
2.47
0.00
0.00
0.00
Adjustment
1.36
1.14
3.15
3.19
3.27
0.97
0.96
0.00
0.00
0.00
Changes in Working Capital
-7.53
-1.13
0.94
-3.52
-1.55
-4.86
-3.71
0.00
0.00
0.00
Cash after chg. in Working capital
2.30
6.39
8.92
2.43
4.33
-2.20
-0.28
0.00
0.00
0.00
Interest Paid
0.00
0.00
-2.28
-2.19
-2.32
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.99
-1.51
-0.95
-0.67
-0.47
-0.54
-0.77
0.00
0.00
0.00
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
-0.03
-0.56
-0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.70
-5.19
-0.45
-1.07
0.19
1.10
-2.22
0.00
0.00
0.00
Net Fixed Assets
-1.44
-3.03
-0.34
-1.19
-0.28
0.50
-0.60
-2.17
-2.00
Net Investments
-0.68
0.36
0.14
0.10
0.08
0.69
0.37
-0.13
-0.59
Others
-1.58
-2.52
-0.25
0.02
0.39
-0.09
-1.99
2.30
2.59
Cash from Financing Activity
4.15
1.59
-4.98
0.21
-1.51
1.63
2.92
0.00
0.00
0.00
Net Cash Inflow / Outflow
0.72
0.73
0.24
-1.28
0.21
0.13
-0.26
0.00
0.00
0.00
Opening Cash & Equivalents
1.86
1.13
0.89
2.17
1.96
1.83
2.11
0.00
0.00
0.00
Closing Cash & Equivalent
2.58
1.86
1.13
0.89
2.17
1.96
1.85
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
122.07
102.40
88.30
76.63
70.48
63.32
60.09
55.64
50.56
45.02
ROA
8.35%
7.42%
5.89%
3.50%
4.11%
2.17%
3.48%
4.41%
4.82%
11.13%
ROE
18.64%
16.51%
13.94%
8.79%
10.53%
5.67%
9.12%
11.85%
13.97%
34.16%
ROCE
19.19%
17.99%
17.21%
12.57%
13.20%
11.12%
14.02%
17.61%
18.90%
33.88%
Fixed Asset Turnover
4.41
4.10
3.76
3.18
3.21
2.13
2.29
2.83
3.59
4.67
Receivable days
79.40
93.71
98.16
104.92
94.79
120.94
98.16
94.43
101.57
87.38
Inventory Days
107.64
109.57
121.92
140.22
120.33
129.22
90.32
67.22
45.13
29.46
Payable days
79.43
77.33
76.97
86.70
74.54
83.78
80.28
87.02
76.12
62.25
Cash Conversion Cycle
107.61
125.96
143.11
158.44
140.58
166.38
108.19
74.63
70.58
54.59
Total Debt/Equity
0.40
0.38
0.43
0.69
0.72
0.85
0.86
0.76
0.58
0.83
Interest Cover
8.40
5.57
3.03
2.14
2.02
1.67
2.05
3.05
3.78
7.48

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.