Nifty
Sensex
:
:
11896.80
40544.37
23.75 (0.20%)
112.77 (0.28%)

Metal - Non Ferrous

Rating :
55/99

BSE: 522281 | NSE: Not Listed

72.75
20-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  71.25
  •  73.85
  •  71.25
  •  71.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53
  •  3.09
  •  103.70
  •  40.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 160.05
  • 10.85
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 450.37
  • 0.69%
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.00%
  • 0.47%
  • 23.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 14.71
  • 8.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.20
  • 11.67
  • -2.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 8.51
  • -19.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 10.93
  • 10.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.71
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 6.22
  • 7.43

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
182.49
392.48
-53.50%
344.78
392.88
-12.24%
342.54
363.69
-5.82%
366.64
332.64
10.22%
Expenses
179.27
377.58
-52.52%
331.31
372.70
-11.11%
328.05
347.31
-5.55%
349.73
320.31
9.18%
EBITDA
3.22
14.90
-78.39%
13.47
20.17
-33.22%
14.49
16.39
-11.59%
16.91
12.33
37.15%
EBIDTM
1.76%
3.80%
3.91%
5.13%
4.23%
4.51%
4.61%
3.71%
Other Income
0.67
1.35
-50.37%
0.49
1.55
-68.39%
0.83
1.06
-21.70%
1.23
1.32
-6.82%
Interest
6.28
7.97
-21.20%
7.02
7.73
-9.18%
6.18
8.35
-25.99%
7.26
6.40
13.44%
Depreciation
4.41
4.47
-1.34%
4.77
4.50
6.00%
4.69
4.20
11.67%
4.59
3.95
16.20%
PBT
-6.80
3.81
-
2.17
9.49
-77.13%
4.45
4.90
-9.18%
6.29
3.31
90.03%
Tax
-1.69
1.29
-
0.34
2.71
-87.45%
1.05
2.24
-53.12%
-0.58
1.03
-
PAT
-5.12
2.52
-
1.83
6.78
-73.01%
3.39
2.66
27.44%
6.87
2.27
202.64%
PATM
-2.80%
0.64%
0.53%
1.73%
0.99%
0.73%
1.87%
0.68%
EPS
-2.32
1.15
-
0.83
3.08
-73.05%
1.54
1.21
27.27%
3.12
1.03
202.91%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,236.45
1,446.44
1,422.63
1,138.16
800.83
728.36
747.19
Net Sales Growth
-16.55%
1.67%
24.99%
42.12%
9.95%
-2.52%
 
Cost Of Goods Sold
1,095.01
1,271.47
1,252.45
989.93
685.21
637.56
669.97
Gross Profit
141.44
174.97
170.18
148.24
115.62
90.80
77.22
GP Margin
11.44%
12.10%
11.96%
13.02%
14.44%
12.47%
10.33%
Total Expenditure
1,188.36
1,386.07
1,355.05
1,069.18
750.57
693.59
712.34
Power & Fuel Cost
-
28.48
24.73
16.18
14.45
12.75
12.70
% Of Sales
-
1.97%
1.74%
1.42%
1.80%
1.75%
1.70%
Employee Cost
-
32.62
29.41
23.44
18.38
16.37
13.56
% Of Sales
-
2.26%
2.07%
2.06%
2.30%
2.25%
1.81%
Manufacturing Exp.
-
35.99
35.45
28.06
22.19
20.25
9.96
% Of Sales
-
2.49%
2.49%
2.47%
2.77%
2.78%
1.33%
General & Admin Exp.
-
5.47
5.85
5.35
3.74
2.64
2.42
% Of Sales
-
0.38%
0.41%
0.47%
0.47%
0.36%
0.32%
Selling & Distn. Exp.
-
1.36
1.58
1.69
1.31
1.57
1.41
% Of Sales
-
0.09%
0.11%
0.15%
0.16%
0.22%
0.19%
Miscellaneous Exp.
-
10.69
5.57
4.53
5.29
2.45
2.31
% Of Sales
-
0.74%
0.39%
0.40%
0.66%
0.34%
0.31%
EBITDA
48.09
60.37
67.58
68.98
50.26
34.77
34.85
EBITDA Margin
3.89%
4.17%
4.75%
6.06%
6.28%
4.77%
4.66%
Other Income
3.22
3.70
3.77
3.25
2.63
1.70
2.31
Interest
26.74
28.84
29.50
17.79
11.16
14.08
15.29
Depreciation
18.46
18.52
16.36
10.91
8.34
7.63
6.71
PBT
6.11
16.71
25.49
43.53
33.39
14.77
15.15
Tax
-0.88
2.10
8.70
15.63
11.51
5.15
5.28
Tax Rate
-14.40%
12.57%
34.13%
35.91%
34.47%
34.87%
34.85%
PAT
6.97
14.47
16.45
27.33
21.89
9.62
9.87
PAT before Minority Interest
7.79
14.61
16.78
27.90
21.89
9.62
9.87
Minority Interest
0.82
-0.14
-0.33
-0.57
0.00
0.00
0.00
PAT Margin
0.56%
1.00%
1.16%
2.40%
2.73%
1.32%
1.32%
PAT Growth
-51.02%
-12.04%
-39.81%
24.85%
127.55%
-2.53%
 
EPS
3.17
6.58
7.48
12.42
9.95
4.37
4.49

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
178.77
183.53
166.94
125.32
74.29
66.53
Share Capital
11.00
11.00
11.00
11.00
11.00
11.00
Total Reserves
167.77
172.53
155.94
114.32
63.29
55.53
Non-Current Liabilities
85.35
93.61
86.40
42.31
16.09
17.61
Secured Loans
38.62
40.80
40.29
17.84
0.36
0.73
Unsecured Loans
35.27
33.57
23.45
11.45
12.08
12.93
Long Term Provisions
1.10
0.97
0.69
0.72
0.63
0.53
Current Liabilities
269.87
325.46
265.01
171.25
122.94
129.16
Trade Payables
31.34
62.99
53.57
39.72
5.47
16.72
Other Current Liabilities
42.64
36.57
28.82
12.12
11.54
11.13
Short Term Borrowings
194.75
225.48
181.55
118.54
103.38
96.68
Short Term Provisions
1.14
0.42
1.07
0.87
2.56
4.64
Total Liabilities
540.62
609.11
524.53
338.88
213.32
213.30
Net Block
166.76
168.80
141.37
71.69
52.02
47.53
Gross Block
220.02
203.97
160.55
80.01
97.30
88.58
Accumulated Depreciation
53.26
35.17
19.18
8.32
45.27
41.05
Non Current Assets
201.69
225.13
223.83
123.32
61.37
55.63
Capital Work in Progress
0.59
0.88
5.62
0.50
1.85
0.09
Non Current Investment
27.27
47.51
65.95
41.48
0.40
0.40
Long Term Loans & Adv.
2.93
2.08
4.85
4.43
2.56
3.08
Other Non Current Assets
4.13
5.86
6.05
5.21
4.54
4.52
Current Assets
338.94
383.98
300.69
215.56
151.95
157.68
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
101.95
100.48
45.15
39.82
19.95
15.87
Sundry Debtors
217.99
242.32
220.96
147.60
115.56
117.91
Cash & Bank
1.90
8.19
5.69
13.81
3.33
5.24
Other Current Assets
17.09
9.76
15.49
6.05
13.12
18.67
Short Term Loans & Adv.
8.76
23.23
13.41
8.29
9.26
11.12
Net Current Assets
69.07
58.52
35.68
44.31
29.01
28.51
Total Assets
540.63
609.11
524.52
338.88
213.32
213.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
64.30
-7.75
2.16
20.61
23.43
0.00
PBT
16.69
24.66
43.37
33.39
14.77
0.00
Adjustment
51.39
45.88
27.03
20.69
20.78
0.00
Changes in Working Capital
1.16
-69.87
-54.70
-20.31
-6.46
0.00
Cash after chg. in Working capital
69.24
0.67
15.70
33.78
29.09
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.95
-8.42
-13.54
-13.17
-5.66
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-16.65
-16.33
-65.15
-30.65
-11.16
0.00
Net Fixed Assets
-14.94
-37.18
-57.39
16.08
-10.08
Net Investments
20.63
18.31
-34.55
-38.13
0.00
Others
-22.34
2.54
26.79
-8.60
-1.08
Cash from Financing Activity
-53.89
27.62
52.81
21.25
-13.14
0.00
Net Cash Inflow / Outflow
-6.25
3.54
-10.18
11.21
-0.88
0.00
Opening Cash & Equivalents
7.23
3.68
12.83
1.62
2.72
0.00
Closing Cash & Equivalent
0.98
7.23
3.68
12.83
1.79
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
81.26
83.42
75.88
56.96
33.77
30.24
ROA
2.54%
2.96%
6.46%
7.93%
4.51%
4.63%
ROE
8.06%
9.58%
19.09%
21.93%
13.66%
14.84%
ROCE
9.40%
11.96%
17.65%
19.13%
15.51%
16.97%
Fixed Asset Turnover
6.82
7.81
9.68
10.04
8.71
9.39
Receivable days
58.08
59.43
57.79
53.95
52.65
51.73
Inventory Days
25.54
18.68
13.32
12.25
8.08
6.96
Payable days
12.38
15.19
15.83
11.01
5.78
8.50
Cash Conversion Cycle
71.24
62.92
55.28
55.20
54.95
50.19
Total Debt/Equity
1.63
1.71
1.53
1.18
1.59
1.70
Interest Cover
1.58
1.86
3.45
3.99
2.05
1.99

Top Investors:

News Update:


No Latest News!

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.