Nifty
Sensex
:
:
14445.05
49098.63
163.75 (1.15%)
534.36 (1.10%)

Logistics

Rating :
58/99

BSE: 523116 | NSE: Not Listed

180.00
18-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  171.45
  •  183.00
  •  171.00
  •  180.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15
  •  0.76
  •  207.30
  •  104.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32.40
  • 25.49
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 53.79
  • N/A
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.26%
  • 1.42%
  • 22.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 3.18
  • 3.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.83
  • -1.61
  • 8.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -34.52
  • -35.44
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.70
  • 0.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 8.26
  • 7.33

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
26.92
25.59
5.20%
17.77
23.46
-24.25%
20.56
30.52
-32.63%
26.51
26.99
-1.78%
Expenses
24.45
23.98
1.96%
16.56
21.77
-23.93%
19.57
27.85
-29.73%
24.74
25.49
-2.94%
EBITDA
2.47
1.61
53.42%
1.21
1.68
-27.98%
0.99
2.67
-62.92%
1.78
1.50
18.67%
EBIDTM
9.18%
6.29%
6.82%
7.18%
4.83%
8.74%
6.69%
5.55%
Other Income
0.28
0.55
-49.09%
0.89
0.34
161.76%
0.52
0.65
-20.00%
0.41
0.60
-31.67%
Interest
0.50
0.67
-25.37%
0.67
0.66
1.52%
0.89
0.62
43.55%
0.69
0.71
-2.82%
Depreciation
0.80
1.26
-36.51%
0.83
1.30
-36.15%
0.94
1.22
-22.95%
1.30
1.30
0.00%
PBT
1.45
0.24
504.17%
0.61
0.07
771.43%
-0.32
1.48
-
0.20
0.10
100.00%
Tax
0.42
0.08
425.00%
0.27
0.01
2,600.00%
-0.03
-0.08
-
0.02
0.23
-91.30%
PAT
1.03
0.16
543.75%
0.34
0.06
466.67%
-0.30
1.56
-
0.18
-0.13
-
PATM
3.84%
0.63%
1.91%
0.25%
-1.43%
5.10%
0.68%
-0.49%
EPS
5.75
0.87
560.92%
1.96
0.33
493.94%
-1.64
8.64
-
1.00
-0.72
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
91.76
96.12
105.69
87.91
89.92
82.19
75.45
Net Sales Growth
-13.89%
-9.05%
20.23%
-2.24%
9.41%
8.93%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
91.77
96.12
105.69
87.91
89.92
82.19
75.45
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
Total Expenditure
85.32
90.09
100.79
83.83
83.54
75.65
67.91
Power & Fuel Cost
-
0.60
0.74
0.71
0.77
0.67
0.62
% Of Sales
-
0.62%
0.70%
0.81%
0.86%
0.82%
0.82%
Employee Cost
-
10.65
10.41
10.70
10.49
9.81
9.74
% Of Sales
-
11.08%
9.85%
12.17%
11.67%
11.94%
12.91%
Manufacturing Exp.
-
49.01
57.69
47.49
47.17
42.00
35.66
% Of Sales
-
50.99%
54.58%
54.02%
52.46%
51.10%
47.26%
General & Admin Exp.
-
5.95
7.85
7.47
9.23
9.51
8.96
% Of Sales
-
6.19%
7.43%
8.50%
10.26%
11.57%
11.88%
Selling & Distn. Exp.
-
23.75
23.93
16.54
14.71
13.52
12.82
% Of Sales
-
24.71%
22.64%
18.81%
16.36%
16.45%
16.99%
Miscellaneous Exp.
-
0.14
0.16
0.92
1.17
0.14
0.10
% Of Sales
-
0.15%
0.15%
1.05%
1.30%
0.17%
0.13%
EBITDA
6.45
6.03
4.90
4.08
6.38
6.54
7.54
EBITDA Margin
7.03%
6.27%
4.64%
4.64%
7.10%
7.96%
9.99%
Other Income
2.10
1.85
2.60
3.32
1.89
1.28
1.33
Interest
2.75
2.91
2.70
2.89
3.70
3.28
3.00
Depreciation
3.87
4.80
5.34
6.51
6.70
5.02
3.60
PBT
1.94
0.18
-0.52
-2.00
-2.13
-0.48
2.27
Tax
0.68
0.08
-0.14
-1.23
-0.36
0.10
-0.08
Tax Rate
35.05%
44.44%
26.92%
61.50%
16.90%
-20.83%
-3.52%
PAT
1.25
0.10
-0.38
-0.77
-1.77
-0.57
2.35
PAT before Minority Interest
1.25
0.10
-0.38
-0.77
-1.77
-0.57
2.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.36%
0.10%
-0.36%
-0.88%
-1.97%
-0.69%
3.11%
PAT Growth
-24.24%
-
-
-
-
-
 
EPS
6.94
0.56
-2.11
-4.28
-9.83
-3.17
13.06

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
93.03
93.17
93.21
93.37
97.48
98.44
Share Capital
1.80
1.80
1.80
1.80
1.80
1.80
Total Reserves
91.23
91.37
91.41
91.57
95.68
96.64
Non-Current Liabilities
10.64
10.23
10.77
16.46
18.35
18.13
Secured Loans
6.41
7.94
7.66
11.49
15.11
14.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.48
Current Liabilities
37.81
44.26
48.93
47.50
39.64
31.21
Trade Payables
7.88
8.00
9.67
9.22
6.60
4.89
Other Current Liabilities
17.91
20.42
24.33
22.70
20.78
16.23
Short Term Borrowings
11.58
15.39
14.33
13.98
10.39
8.91
Short Term Provisions
0.44
0.45
0.60
1.60
1.88
1.18
Total Liabilities
141.48
147.66
152.91
157.33
155.47
147.78
Net Block
102.61
99.90
104.09
110.58
117.46
94.33
Gross Block
122.35
116.38
116.18
117.26
138.17
110.20
Accumulated Depreciation
19.74
16.47
12.09
6.68
20.71
15.87
Non Current Assets
108.76
114.31
120.39
126.21
132.17
127.47
Capital Work in Progress
1.65
5.82
4.65
4.17
4.14
24.76
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.36
8.34
11.38
10.26
10.30
8.35
Other Non Current Assets
0.14
0.25
0.27
1.20
0.28
0.03
Current Assets
32.72
33.35
32.53
31.11
23.30
20.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.09
0.11
0.10
0.13
0.11
0.08
Sundry Debtors
18.16
26.10
21.32
18.57
12.67
11.51
Cash & Bank
2.69
2.62
6.41
7.35
6.02
6.19
Other Current Assets
11.78
2.33
2.40
3.43
4.50
2.52
Short Term Loans & Adv.
6.37
2.19
2.29
1.63
1.13
0.68
Net Current Assets
-5.08
-10.91
-16.40
-16.39
-16.34
-10.90
Total Assets
141.48
147.66
152.92
157.32
155.47
147.78

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
6.46
1.91
5.32
6.26
7.07
7.43
PBT
0.18
-0.52
-2.00
-2.13
-0.48
2.27
Adjustment
6.78
6.35
8.07
9.43
7.78
5.27
Changes in Working Capital
0.31
-6.29
0.19
1.02
1.82
1.99
Cash after chg. in Working capital
7.28
-0.46
6.26
8.32
9.13
9.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.81
2.37
-0.94
-2.06
-2.06
-2.11
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
-3.58
2.43
0.39
0.35
-7.00
-6.78
Net Fixed Assets
-1.80
-1.37
-3.97
20.05
-6.45
Net Investments
0.00
0.01
0.09
0.00
0.00
Others
-1.78
3.79
4.27
-19.70
-0.55
Cash from Financing Activity
-2.91
-5.21
-6.89
-4.59
-0.25
-7.65
Net Cash Inflow / Outflow
-0.03
-0.88
-1.18
2.02
-0.18
-7.00
Opening Cash & Equivalents
0.50
1.37
2.55
0.53
0.86
4.11
Closing Cash & Equivalent
0.47
0.50
1.37
2.55
0.68
-2.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
516.85
517.60
517.85
518.71
282.64
287.52
ROA
0.07%
-0.25%
-0.50%
-1.13%
-0.38%
1.59%
ROE
0.11%
-0.41%
-0.83%
-2.46%
-1.12%
4.54%
ROCE
2.61%
1.80%
0.71%
1.49%
3.38%
6.46%
Fixed Asset Turnover
0.83
1.00
0.75
0.70
0.66
0.68
Receivable days
81.46
74.32
82.82
63.42
53.70
55.69
Inventory Days
0.38
0.34
0.49
0.49
0.43
0.39
Payable days
32.46
32.78
42.02
36.11
29.45
28.54
Cash Conversion Cycle
49.37
41.88
41.29
27.80
24.67
27.54
Total Debt/Equity
0.26
0.28
0.31
0.35
0.66
0.58
Interest Cover
1.06
0.81
0.31
0.42
0.85
1.76

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.