Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Construction - Real Estate

Rating :
N/A

BSE: 523007 | NSE: Not Listed

143.85
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  146.65
  •  146.65
  •  142
  •  143.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7358
  •  1072339
  •  191.75
  •  69.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 106.22
  • 7.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 112.02
  • N/A
  • 0.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.82%
  • 3.72%
  • 34.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 7.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.84
  • -5.76
  • -23.50

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -32.57
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.19
  • -
  • 4.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.48
  • 0.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.07
  • -7.41
  • 9.14

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
2.79
4.56
-38.82%
24.29
5.28
360.04%
11.73
14.12
-16.93%
2.57
8.72
-70.53%
Expenses
4.77
2.56
86.33%
7.12
6.54
8.87%
6.47
13.53
-52.18%
4.33
7.27
-40.44%
EBITDA
-1.99
2.00
-
17.16
-1.27
-
5.26
0.59
791.53%
-1.77
1.45
-
EBIDTM
-71.28%
43.87%
70.67%
-23.97%
44.83%
4.16%
-68.80%
16.65%
Other Income
0.89
0.98
-9.18%
0.61
0.47
29.79%
0.69
0.80
-13.75%
0.61
0.69
-11.59%
Interest
1.35
1.15
17.39%
0.94
0.78
20.51%
0.85
0.45
88.89%
0.94
1.35
-30.37%
Depreciation
0.47
-0.82
-
0.57
0.44
29.55%
0.52
0.53
-1.89%
0.55
0.62
-11.29%
PBT
-2.92
2.65
-
16.26
-2.02
-
4.59
0.41
1,019.51%
-2.65
0.18
-
Tax
4.80
2.29
109.61%
0.03
0.03
0.00%
0.81
0.03
2,600.00%
0.06
0.10
-40.00%
PAT
-7.72
0.37
-
16.22
-2.05
-
3.77
0.38
892.11%
-2.71
0.07
-
PATM
-277.17%
8.01%
66.80%
-38.86%
32.16%
2.69%
-105.61%
0.83%
EPS
-6.80
-1.49
-
21.80
-2.95
-
8.97
0.45
1,893.33%
-4.41
0.08
-

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
Mar 14
Net Sales
41.38
32.67
187.69
72.97
63.43
43.96
71.89
50.82
96.17
122.61
144.95
Net Sales Growth
26.62%
-82.59%
157.22%
15.04%
44.29%
-38.85%
41.46%
-47.16%
-21.56%
-15.41%
 
Cost Of Goods Sold
7.29
32.54
36.35
34.03
20.46
0.76
7.09
-11.82
-6.91
0.05
19.20
Gross Profit
34.09
0.13
151.33
38.94
42.96
43.20
64.80
62.64
103.08
122.56
125.75
GP Margin
82.38%
0.40%
80.63%
53.36%
67.73%
98.27%
90.14%
123.26%
107.19%
99.96%
86.75%
Total Expenditure
22.69
58.63
163.81
57.64
49.34
32.82
54.95
38.04
72.60
98.72
118.16
Power & Fuel Cost
-
0.60
0.56
0.44
0.43
0.62
0.94
0.98
1.66
0.23
0.21
% Of Sales
-
1.84%
0.30%
0.60%
0.68%
1.41%
1.31%
1.93%
1.73%
0.19%
0.14%
Employee Cost
-
8.37
7.51
8.06
8.88
10.05
11.44
11.25
23.23
24.26
22.85
% Of Sales
-
25.62%
4.00%
11.05%
14.00%
22.86%
15.91%
22.14%
24.16%
19.79%
15.76%
Manufacturing Exp.
-
10.87
10.92
10.06
11.45
12.14
18.12
14.97
38.34
57.09
57.66
% Of Sales
-
33.27%
5.82%
13.79%
18.05%
27.62%
25.21%
29.46%
39.87%
46.56%
39.78%
General & Admin Exp.
-
4.13
105.86
4.13
7.09
7.58
15.89
21.57
12.96
9.73
12.24
% Of Sales
-
12.64%
56.40%
5.66%
11.18%
17.24%
22.10%
42.44%
13.48%
7.94%
8.44%
Selling & Distn. Exp.
-
0.10
0.04
0.42
0.20
0.27
0.65
0.09
0.79
1.48
2.54
% Of Sales
-
0.31%
0.02%
0.58%
0.32%
0.61%
0.90%
0.18%
0.82%
1.21%
1.75%
Miscellaneous Exp.
-
2.01
2.57
0.49
0.82
1.40
0.83
1.01
2.52
5.88
2.54
% Of Sales
-
6.15%
1.37%
0.67%
1.29%
3.18%
1.15%
1.99%
2.62%
4.80%
2.38%
EBITDA
18.66
-25.96
23.88
15.33
14.09
11.14
16.94
12.78
23.57
23.89
26.79
EBITDA Margin
45.09%
-79.46%
12.72%
21.01%
22.21%
25.34%
23.56%
25.15%
24.51%
19.48%
18.48%
Other Income
2.80
32.19
3.35
2.21
3.12
3.07
2.84
2.46
3.17
1.60
1.52
Interest
4.08
4.15
6.28
8.81
12.39
20.76
13.32
13.38
12.89
8.54
8.81
Depreciation
2.11
0.86
3.79
1.48
3.65
0.93
1.11
1.51
1.85
2.46
1.86
PBT
15.28
1.22
17.15
7.25
1.17
-7.48
5.35
0.36
12.01
14.50
17.64
Tax
5.70
2.39
7.13
0.22
0.33
0.91
3.94
1.55
4.49
5.53
6.91
Tax Rate
37.30%
195.90%
41.57%
3.03%
28.21%
-12.17%
73.64%
430.56%
37.39%
38.14%
39.17%
PAT
9.56
-1.17
10.02
7.03
0.84
-8.39
1.41
-1.19
7.52
8.97
10.74
PAT before Minority Interest
9.56
-1.17
10.02
7.03
0.84
-8.39
1.41
-1.19
7.52
8.97
10.74
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
23.10%
-3.58%
5.34%
9.63%
1.32%
-19.09%
1.96%
-2.34%
7.82%
7.32%
7.41%
PAT Growth
877.24%
-
42.53%
736.90%
-
-
-
-
-16.16%
-16.48%
 
EPS
12.92
-1.58
13.54
9.50
1.14
-11.34
1.91
-1.61
10.16
12.12
14.51

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
Mar 14
Shareholder's Funds
108.90
111.44
98.46
91.86
91.57
100.36
98.99
100.01
93.20
85.12
Share Capital
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
7.38
Total Reserves
101.51
104.06
91.07
84.48
84.19
92.98
91.60
92.62
85.82
77.74
Non-Current Liabilities
25.72
14.55
29.90
27.85
36.23
42.13
56.27
55.32
36.39
24.18
Secured Loans
2.77
1.69
17.85
18.35
26.97
32.86
47.12
45.20
15.36
10.80
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.72
12.94
5.18
Long Term Provisions
2.20
2.37
3.99
4.38
4.88
5.02
5.23
4.95
4.86
4.57
Current Liabilities
338.66
341.99
225.28
221.48
199.20
177.28
165.99
217.94
218.41
231.94
Trade Payables
10.64
8.21
1.44
6.08
7.31
8.30
8.15
11.50
13.78
14.04
Other Current Liabilities
297.67
304.03
198.47
183.29
152.25
135.37
128.74
173.45
160.01
177.66
Short Term Borrowings
25.72
22.90
22.07
29.60
36.98
29.64
25.48
29.06
38.62
33.10
Short Term Provisions
4.64
6.85
3.31
2.51
2.66
3.96
3.61
3.94
6.01
7.14
Total Liabilities
473.28
467.98
353.64
341.19
327.00
319.77
321.25
373.27
348.00
341.24
Net Block
4.95
4.88
3.25
4.22
2.96
3.74
4.21
13.27
13.27
14.99
Gross Block
16.06
15.52
10.46
10.29
5.91
6.25
5.69
31.58
31.08
31.78
Accumulated Depreciation
11.11
10.63
7.21
6.07
2.95
2.51
1.49
18.31
17.82
16.78
Non Current Assets
63.02
74.56
36.96
20.21
20.60
20.60
21.02
26.18
25.77
29.39
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
40.73
42.37
10.42
10.77
11.19
11.30
11.69
0.12
0.12
0.34
Long Term Loans & Adv.
17.33
27.23
23.28
5.22
6.45
5.56
5.11
12.79
12.38
14.07
Other Non Current Assets
0.01
0.07
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Current Assets
410.27
393.41
316.68
320.98
306.40
299.17
300.23
347.10
322.24
311.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.07
Inventories
335.55
327.51
232.60
243.42
250.38
244.63
248.89
275.12
260.84
252.58
Sundry Debtors
0.12
0.98
1.81
10.32
5.02
6.64
6.53
19.55
9.43
11.72
Cash & Bank
10.59
11.28
17.55
7.65
7.58
6.86
7.51
9.75
10.41
5.83
Other Current Assets
64.01
26.40
39.60
25.85
43.42
41.05
37.29
42.68
41.56
39.64
Short Term Loans & Adv.
31.37
27.24
25.12
33.74
33.52
33.29
32.48
34.07
36.88
34.64
Net Current Assets
71.60
51.42
91.40
99.50
107.20
121.89
134.24
129.15
103.83
79.91
Total Assets
473.29
467.97
353.64
341.19
327.00
319.77
321.25
373.28
348.01
341.24

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
Mar 15
Mar 14
Cash From Operating Activity
0.61
60.92
24.05
32.32
19.79
23.09
16.51
-7.48
-5.75
-0.08
PBT
1.22
17.15
7.25
1.17
-7.48
5.35
0.36
12.01
14.50
17.64
Adjustment
4.10
9.25
9.62
14.99
20.84
13.29
14.38
13.56
10.43
10.08
Changes in Working Capital
-2.04
38.40
7.63
17.11
8.46
8.77
2.57
-25.44
-23.55
-22.17
Cash after chg. in Working capital
3.28
64.80
24.49
33.27
21.81
27.42
17.31
0.13
1.37
5.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.67
-3.88
-0.44
-0.95
-2.02
-4.33
-0.80
-7.62
-7.12
-5.63
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
-0.31
-38.45
0.07
-3.96
0.53
-1.16
0.10
-0.67
2.12
-1.80
Net Fixed Assets
0.34
-4.73
-0.17
-4.38
0.34
-0.56
17.69
-0.49
0.81
-0.38
Net Investments
0.00
-32.87
0.00
0.04
0.00
0.03
-0.04
0.00
0.21
0.00
Others
-0.65
-0.85
0.24
0.38
0.19
-0.63
-17.55
-0.18
1.10
-1.42
Cash from Financing Activity
-1.64
-34.86
-9.46
-28.21
-19.54
-24.18
-17.34
4.97
7.49
-0.33
Net Cash Inflow / Outflow
-1.34
-12.39
14.66
0.14
0.78
-2.25
-0.73
-3.19
3.86
-2.20
Opening Cash & Equivalents
-14.86
-2.46
-17.13
-17.27
-18.05
3.06
3.79
8.03
4.17
6.38
Closing Cash & Equivalent
-16.19
-14.86
-2.46
-17.13
-17.27
0.81
3.06
4.85
8.03
4.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
147.48
150.92
133.34
124.41
124.02
135.92
134.06
135.44
126.23
115.29
ROA
-0.25%
2.44%
2.02%
0.25%
-2.60%
0.44%
-0.34%
2.08%
2.60%
3.07%
ROE
-1.06%
9.54%
7.39%
0.92%
-8.75%
1.42%
-1.19%
7.78%
10.06%
13.35%
ROCE
3.89%
16.21%
10.62%
8.57%
7.78%
10.36%
7.31%
13.98%
15.10%
20.30%
Fixed Asset Turnover
2.07
14.45
7.03
7.83
7.23
12.04
2.73
3.07
3.90
4.59
Receivable days
6.17
2.71
30.33
44.12
48.40
33.42
93.66
55.00
31.49
31.03
Inventory Days
3703.77
544.62
1190.55
1420.86
2055.23
1252.86
1881.98
1017.05
764.20
655.14
Payable days
105.70
48.42
40.30
119.44
114.15
75.97
199.34
68.10
59.23
41.54
Cash Conversion Cycle
3604.24
498.91
1180.57
1345.54
1989.48
1210.32
1776.30
1003.96
736.46
644.63
Total Debt/Equity
0.28
0.23
0.54
0.64
0.81
0.75
0.87
0.91
0.77
0.64
Interest Cover
1.29
3.73
1.82
1.09
0.64
1.40
1.03
1.93
2.70
3.00

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.