Nifty
Sensex
:
:
24621.65
80698.38
34.95 (0.14%)
33.52 (0.04%)

Construction - Real Estate

Rating :
N/A

BSE: 522209 | NSE: Not Listed

12.74
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  12.8
  •  12.8
  •  12.74
  •  13.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49659
  •  634708
  •  14.07
  •  3.14

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21.41
  • 20.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63.62
  • N/A
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.60%
  • 1.35%
  • 51.24%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.12
  • -4.59
  • 5.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 122.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.13
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.16
  • 0.19
  • 0.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 385.13
  • 548.93
  • 660.03

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
145.75
0.00
0
0.12
0.20
-40.00%
0.14
0.17
-17.65%
0.14
0.23
-39.13%
Expenses
143.67
0.28
51,210.71%
0.28
0.36
-22.22%
0.37
0.33
12.12%
0.32
0.25
28.00%
EBITDA
2.08
-0.28
-
-0.16
-0.16
-
-0.23
-0.16
-
-0.18
-0.02
-
EBIDTM
1.43%
0.00%
-129.17%
-83.16%
-159.86%
-96.39%
-132.61%
-9.96%
Other Income
0.28
0.32
-12.50%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.06
0.02
200.00%
0.00
0.00
0
0.04
0.01
300.00%
0.00
0.00
0
PBT
2.21
-0.13
-
-0.16
-0.17
-
-0.35
-0.16
-
-0.18
-0.02
-
Tax
0.61
0.00
0
0.00
0.00
0
0.00
-0.01
-
0.00
0.00
0
PAT
1.60
-0.13
-
-0.16
-0.17
-
-0.35
-0.16
-
-0.18
-0.02
-
PATM
1.10%
0.00%
-129.17%
-87.24%
-246.48%
-93.37%
-132.61%
-9.96%
EPS
0.95
-0.08
-
-0.09
-0.10
-
-0.21
-0.09
-
-0.11
-0.01
-

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 16
Mar 15
Net Sales
146.15
0.00
0.00
0.00
0.00
0.00
2.36
1.09
0.00
0.00
Net Sales Growth
24,258.33%
0
0
0
0
-100%
116.51%
0
0
 
Cost Of Goods Sold
143.28
0.00
0.00
0.00
0.00
0.00
1.81
1.06
0.00
0.00
Gross Profit
2.87
0.00
0.00
0.00
0.00
0.00
0.54
0.03
0.00
0.00
GP Margin
1.97%
0
0
0
0
0
22.88%
2.75%
0
0
Total Expenditure
144.64
1.22
0.82
0.71
0.80
0.97
3.20
1.82
0.75
0.52
Power & Fuel Cost
-
0.07
0.09
0.05
0.06
0.08
0.07
0.06
0.05
0.05
% Of Sales
-
0
0
0
0
0
2.97%
5.50%
0
0
Employee Cost
-
0.33
0.27
0.25
0.35
0.33
0.26
0.23
0.28
0.22
% Of Sales
-
0
0
0
0
0
11.02%
21.10%
0
0
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0
0
0
0%
0%
0
0
General & Admin Exp.
-
0.82
0.46
0.41
0.38
0.56
1.05
0.09
0.10
0.09
% Of Sales
-
0
0
0
0
0
44.49%
8.26%
0
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0
0
0
0
0
0%
0%
0
0
Miscellaneous Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.38
0.32
0.15
% Of Sales
-
0
0
0
0
0
0%
34.86%
0
0
EBITDA
1.51
-1.22
-0.82
-0.71
-0.80
-0.97
-0.84
-0.73
-0.75
-0.52
EBITDA Margin
1.03%
0
0
0
0
0
-35.59%
-66.97%
0
0
Other Income
0.28
0.94
0.99
0.72
0.83
1.13
1.57
1.34
1.86
1.13
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.27
Depreciation
0.10
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.04
PBT
1.52
-0.30
0.16
0.00
0.02
0.15
0.71
0.59
1.08
0.30
Tax
0.61
0.04
0.08
-0.01
0.00
0.00
0.22
0.13
0.29
0.20
Tax Rate
40.13%
-8.89%
57.14%
3.33%
0.00%
0.00%
30.99%
23.64%
31.18%
133.33%
PAT
0.91
-0.46
0.03
-0.21
0.00
0.09
0.19
0.17
0.08
-0.05
PAT before Minority Interest
0.91
-0.49
0.07
-0.30
0.00
0.12
0.50
0.43
0.64
-0.05
Minority Interest
0.00
0.03
-0.04
0.09
0.00
-0.03
-0.31
-0.26
-0.56
0.00
PAT Margin
0.62%
0
0
0
0
0
8.05%
15.60%
0
0
PAT Growth
289.58%
-
-
-
-100.00%
-52.63%
11.76%
112.50%
-
 
EPS
0.54
-0.27
0.02
-0.13
0.00
0.05
0.11
0.10
0.05
-0.03

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 16
Mar 15
Shareholder's Funds
36.53
37.58
36.78
36.54
36.53
36.44
36.11
30.31
33.56
Share Capital
16.85
16.85
16.85
16.85
16.85
16.85
16.85
16.85
16.85
Total Reserves
19.68
20.73
19.94
19.69
19.69
19.60
19.27
13.46
16.72
Non-Current Liabilities
41.51
46.62
27.82
5.45
13.01
12.55
4.25
3.00
0.91
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
41.53
46.65
27.85
5.47
13.03
12.55
4.25
3.01
0.92
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
302.58
267.26
229.23
224.77
206.53
184.07
178.97
164.64
147.62
Trade Payables
9.37
9.36
6.66
7.34
8.42
1.46
2.34
6.41
7.47
Other Current Liabilities
293.18
257.82
222.57
217.43
198.10
182.39
176.50
153.08
129.70
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.79
10.23
Short Term Provisions
0.03
0.08
0.00
0.00
0.01
0.22
0.13
0.35
0.22
Total Liabilities
389.24
359.52
302.62
276.09
265.41
242.37
228.50
212.93
185.64
Net Block
2.13
2.11
2.11
2.13
2.14
2.15
2.15
2.13
2.14
Gross Block
2.42
2.38
2.42
2.42
2.41
2.41
2.39
2.35
2.35
Accumulated Depreciation
0.29
0.27
0.31
0.29
0.27
0.26
0.24
0.22
0.20
Non Current Assets
361.09
325.85
276.58
255.77
243.82
216.58
204.98
185.52
167.62
Capital Work in Progress
358.68
323.46
274.19
253.36
241.40
214.42
202.54
183.11
165.38
Non Current Investment
0.28
0.28
0.28
0.28
0.28
0.00
0.29
0.29
0.10
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
28.16
33.67
26.04
20.32
21.59
25.80
23.51
27.40
18.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.28
0.00
0.00
0.00
Inventories
1.05
1.05
1.05
1.05
1.05
1.05
2.87
3.92
0.00
Sundry Debtors
1.09
1.09
0.80
0.38
1.09
1.02
1.00
0.21
0.00
Cash & Bank
8.23
14.28
6.64
0.39
0.81
2.45
0.20
2.62
2.26
Other Current Assets
17.78
0.85
0.86
0.87
18.64
20.99
19.44
20.65
15.76
Short Term Loans & Adv.
17.22
16.39
16.69
17.63
17.09
18.74
17.71
18.69
13.92
Net Current Assets
-274.43
-233.59
-203.19
-204.45
-184.94
-158.27
-155.45
-137.23
-129.60
Total Assets
389.25
359.52
302.62
276.09
265.41
242.38
228.49
212.92
185.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
34.33
38.11
4.70
19.10
24.86
6.25
16.69
7.69
PBT
-0.45
0.15
-0.31
0.00
0.12
0.72
0.56
0.93
Adjustment
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
Changes in Working Capital
34.79
38.04
5.00
19.09
24.73
5.73
16.33
6.93
Cash after chg. in Working capital
34.36
38.19
4.70
19.10
24.86
6.47
16.91
7.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-0.08
0.00
0.00
0.00
-0.22
-0.22
-0.19
Other Direct Exp. Paid
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
Cash From Investing Activity
-35.26
-49.28
-20.83
-11.96
-26.98
-11.89
-19.91
-9.46
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
-0.44
Others
-35.26
-49.28
-20.83
-11.96
-26.98
-11.89
-19.47
Cash from Financing Activity
-5.12
18.80
22.38
-7.56
0.48
7.89
0.81
2.10
Net Cash Inflow / Outflow
-6.04
7.63
6.25
-0.42
-1.64
2.25
-2.41
0.33
Opening Cash & Equivalents
14.28
6.64
0.39
0.81
2.45
0.20
2.62
2.29
Closing Cash & Equivalent
8.23
14.28
6.64
0.39
0.81
2.45
0.20
2.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
21.68
22.31
21.84
21.69
21.69
21.63
21.44
17.99
19.92
ROA
-0.13%
0.02%
-0.10%
0.00%
0.05%
0.21%
0.19%
0.32%
-0.03%
ROE
-1.32%
0.19%
-0.82%
0.00%
0.33%
1.38%
1.28%
2.02%
-0.15%
ROCE
-0.55%
0.20%
-0.58%
0.00%
0.25%
1.61%
1.42%
2.25%
0.94%
Fixed Asset Turnover
0.00
0.00
0.00
0.00
0.00
0.98
0.46
0.00
0.00
Receivable days
0.00
0.00
0.00
0.00
0.00
156.75
203.76
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
303.93
1141.95
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
65.84
56.74
80.87
274.62
495.23
Cash Conversion Cycle
0.00
0.00
0.00
0.00
-65.84
403.94
1264.84
-274.62
-495.23
Total Debt/Equity
1.14
1.24
0.76
0.15
0.36
0.34
0.12
0.26
0.33
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.55

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.