Nifty
Sensex
:
:
11889.40
40522.10
121.65 (1.03%)
376.60 (0.94%)

Construction - Real Estate

Rating :
48/99

BSE: 523329 | NSE: Not Listed

954.00
27-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  968.00
  •  970.00
  •  954.00
  •  970.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6
  •  0.54
  •  1725.00
  •  678.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 190.76
  • 5.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 97.12
  • 1.80%
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.83%
  • 21.78%
  • 20.65%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.86
  • -1.83
  • 5.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.15
  • 10.92
  • 6.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.92
  • 14.48
  • 17.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 7.56
  • 10.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.50
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.88
  • 4.13
  • 5.32

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
19.98
43.88
-54.47%
35.18
55.87
-37.03%
26.36
19.98
31.93%
23.10
66.04
-65.02%
Expenses
10.43
30.76
-66.09%
19.93
34.73
-42.61%
17.29
10.89
58.77%
13.44
54.01
-75.12%
EBITDA
9.55
13.12
-27.21%
15.25
21.14
-27.86%
9.07
9.09
-0.22%
9.66
12.02
-19.63%
EBIDTM
47.79%
29.90%
43.34%
37.84%
34.40%
45.48%
41.82%
18.21%
Other Income
0.59
0.63
-6.35%
2.20
2.22
-0.90%
2.41
1.11
117.12%
1.74
1.39
25.18%
Interest
0.11
0.14
-21.43%
0.38
0.45
-15.56%
0.14
0.55
-74.55%
0.25
0.58
-56.90%
Depreciation
0.16
0.06
166.67%
0.47
0.03
1,466.67%
0.06
0.06
0.00%
0.06
0.07
-14.29%
PBT
9.87
13.56
-27.21%
16.60
22.88
-27.45%
11.29
9.58
17.85%
11.10
12.77
-13.08%
Tax
2.64
3.86
-31.61%
4.41
7.25
-39.17%
2.22
1.76
26.14%
2.86
4.44
-35.59%
PAT
7.22
9.70
-25.57%
12.18
15.63
-22.07%
9.07
7.82
15.98%
8.23
8.33
-1.20%
PATM
36.14%
22.09%
34.63%
27.98%
34.40%
39.15%
35.64%
12.62%
EPS
36.11
48.48
-25.52%
60.92
78.17
-22.07%
45.33
39.10
15.93%
41.17
41.65
-1.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
104.62
128.53
168.19
108.98
169.09
140.96
54.23
69.26
96.08
58.94
45.86
Net Sales Growth
-43.68%
-23.58%
54.33%
-35.55%
19.96%
159.93%
-21.70%
-27.91%
63.01%
28.52%
 
Cost Of Goods Sold
46.62
28.25
55.87
16.59
68.37
56.26
9.91
14.13
55.03
21.20
12.26
Gross Profit
58.00
100.28
112.32
92.39
100.72
84.70
44.32
55.13
41.04
37.74
33.60
GP Margin
55.43%
78.02%
66.78%
84.78%
59.57%
60.09%
81.73%
79.60%
42.71%
64.03%
73.27%
Total Expenditure
61.09
81.41
117.65
74.83
134.03
112.90
47.00
50.31
84.62
54.87
43.17
Power & Fuel Cost
-
1.31
1.26
0.95
1.10
0.97
0.33
0.45
0.71
0.14
0.13
% Of Sales
-
1.02%
0.75%
0.87%
0.65%
0.69%
0.61%
0.65%
0.74%
0.24%
0.28%
Employee Cost
-
4.29
4.26
4.53
4.14
3.92
3.91
5.32
5.78
5.20
3.41
% Of Sales
-
3.34%
2.53%
4.16%
2.45%
2.78%
7.21%
7.68%
6.02%
8.82%
7.44%
Manufacturing Exp.
-
39.05
46.82
44.11
53.78
43.77
27.98
23.36
15.97
22.76
22.24
% Of Sales
-
30.38%
27.84%
40.48%
31.81%
31.05%
51.60%
33.73%
16.62%
38.62%
48.50%
General & Admin Exp.
-
3.15
3.59
3.58
2.13
3.05
2.54
4.63
3.72
3.14
3.04
% Of Sales
-
2.45%
2.13%
3.29%
1.26%
2.16%
4.68%
6.68%
3.87%
5.33%
6.63%
Selling & Distn. Exp.
-
5.11
5.77
4.94
4.03
3.99
2.06
1.60
2.21
1.94
1.41
% Of Sales
-
3.98%
3.43%
4.53%
2.38%
2.83%
3.80%
2.31%
2.30%
3.29%
3.07%
Miscellaneous Exp.
-
0.25
0.08
0.13
0.47
0.94
0.28
0.83
1.19
0.50
1.41
% Of Sales
-
0.19%
0.05%
0.12%
0.28%
0.67%
0.52%
1.20%
1.24%
0.85%
1.44%
EBITDA
43.53
47.12
50.54
34.15
35.06
28.06
7.23
18.95
11.46
4.07
2.69
EBITDA Margin
41.61%
36.66%
30.05%
31.34%
20.73%
19.91%
13.33%
27.36%
11.93%
6.91%
5.87%
Other Income
6.94
6.99
5.64
4.65
5.41
8.08
5.26
4.63
7.88
6.59
5.33
Interest
0.88
0.90
1.89
1.97
3.02
5.30
2.31
3.43
2.15
1.70
1.54
Depreciation
0.75
0.66
0.25
0.28
0.51
0.61
0.66
0.53
0.54
0.37
0.38
PBT
48.86
52.54
54.04
36.56
36.94
30.23
9.53
19.62
16.64
8.59
6.11
Tax
12.13
13.36
15.74
11.21
13.22
10.30
3.38
6.77
7.02
3.66
3.24
Tax Rate
24.83%
25.43%
29.13%
30.66%
35.79%
34.07%
35.47%
34.51%
42.19%
42.61%
53.03%
PAT
36.70
39.18
36.63
24.25
22.74
19.93
6.15
12.85
9.62
4.93
2.86
PAT before Minority Interest
36.51
39.18
38.30
25.35
23.71
19.93
6.15
12.85
9.62
4.93
2.86
Minority Interest
-0.19
0.00
-1.67
-1.10
-0.97
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
35.08%
30.48%
21.78%
22.25%
13.45%
14.14%
11.34%
18.55%
10.01%
8.36%
6.24%
PAT Growth
-11.52%
6.96%
51.05%
6.64%
14.10%
224.07%
-52.14%
33.58%
95.13%
72.38%
 
EPS
183.50
195.90
183.15
121.25
113.70
99.65
30.75
64.25
48.10
24.65
14.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
210.71
179.99
147.98
123.73
105.90
88.25
77.90
63.74
57.25
53.62
Share Capital
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
Total Reserves
208.74
178.02
146.02
121.77
103.93
86.28
75.94
61.77
55.29
51.65
Non-Current Liabilities
4.40
1.16
3.13
4.68
3.21
3.31
4.16
5.72
2.74
2.05
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.61
2.13
2.94
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.65
1.57
1.12
Long Term Provisions
0.69
0.67
0.61
0.69
0.61
0.83
0.92
0.97
0.73
0.59
Current Liabilities
253.29
252.80
238.99
268.45
282.51
183.20
168.15
166.12
135.75
151.51
Trade Payables
36.00
33.44
13.10
21.49
10.04
13.54
15.21
30.59
20.61
24.07
Other Current Liabilities
216.78
215.54
223.29
243.68
218.70
165.62
146.86
129.71
112.30
125.58
Short Term Borrowings
0.46
0.46
2.20
2.95
52.82
3.41
3.23
3.43
2.61
1.63
Short Term Provisions
0.06
3.37
0.39
0.33
0.94
0.62
2.85
2.39
0.23
0.23
Total Liabilities
468.40
437.69
392.17
397.83
391.62
274.76
250.21
235.58
195.74
207.18
Net Block
18.41
12.90
13.01
13.54
6.00
6.91
4.73
5.12
5.42
4.19
Gross Block
23.10
17.09
16.95
17.72
9.53
9.87
9.20
9.15
8.87
7.25
Accumulated Depreciation
4.69
4.19
3.95
4.18
3.53
2.96
4.47
4.02
3.46
3.07
Non Current Assets
23.44
16.88
19.13
20.45
15.88
12.31
13.26
13.32
13.01
7.58
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
0.04
0.13
0.13
0.23
1.75
1.17
2.28
0.81
0.92
0.86
Long Term Loans & Adv.
4.99
3.85
6.00
6.67
8.04
4.22
0.68
0.65
0.89
1.17
Other Non Current Assets
0.00
0.00
0.00
0.00
0.09
0.00
5.58
6.73
5.78
1.36
Current Assets
444.95
420.81
373.04
377.39
375.74
262.44
236.95
222.26
182.73
199.61
Current Investments
0.00
0.00
0.00
0.00
0.00
1.63
1.63
0.35
6.08
0.00
Inventories
238.21
238.30
197.72
175.02
160.87
144.03
111.84
80.23
59.76
93.02
Sundry Debtors
28.75
34.40
45.46
45.14
26.64
23.56
24.96
33.95
4.97
2.16
Cash & Bank
94.11
85.80
45.39
48.66
84.98
36.88
40.17
53.13
56.59
64.31
Other Current Assets
83.88
1.95
22.48
52.71
103.24
56.35
58.35
54.60
55.32
40.10
Short Term Loans & Adv.
79.96
60.36
61.98
55.85
49.32
44.89
51.85
45.77
54.31
39.51
Net Current Assets
191.67
168.01
134.05
108.94
93.22
79.24
68.80
56.14
46.98
48.09
Total Assets
468.39
437.69
392.17
397.84
391.62
274.75
250.21
235.58
195.74
207.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
29.42
37.88
15.48
59.32
-5.19
0.78
7.19
-5.21
4.65
-34.47
PBT
52.54
54.04
36.56
36.94
30.23
9.53
19.62
16.64
8.59
6.11
Adjustment
-2.66
-0.74
-0.73
2.53
1.31
4.85
3.46
-2.98
-2.83
-0.84
Changes in Working Capital
-7.08
0.33
-9.13
33.08
-26.43
-10.22
-9.12
-11.86
2.55
-36.15
Cash after chg. in Working capital
42.80
53.63
26.69
72.55
5.11
4.16
13.95
1.81
8.31
-30.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.38
-15.76
-11.21
-13.22
-10.30
-3.38
-6.77
-7.02
-3.66
-3.58
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
4.34
1.09
1.70
2.24
12.00
2.53
-0.74
11.16
-2.83
4.09
Net Fixed Assets
-3.15
-0.14
-0.58
-0.03
-0.01
2.38
-0.06
-0.21
-1.08
1.58
Net Investments
-6.54
-0.01
51.43
-0.19
-49.90
-4.22
0.03
0.84
-0.11
4.01
Others
14.03
1.24
-49.15
2.46
61.91
4.37
-0.71
10.53
-1.64
-1.50
Cash from Financing Activity
-9.49
-6.57
-2.70
-55.73
-8.14
-2.77
-5.17
-3.56
-3.01
3.64
Net Cash Inflow / Outflow
24.27
32.40
14.48
5.83
-1.33
0.54
1.28
2.38
-1.19
-26.73
Opening Cash & Equivalents
64.03
31.64
17.15
11.32
12.66
12.12
10.84
8.45
9.64
36.37
Closing Cash & Equivalent
88.31
64.03
31.64
17.15
11.32
12.66
12.12
10.84
8.45
9.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
1071.43
915.23
752.49
629.17
538.47
448.74
396.13
324.11
291.13
272.64
ROA
8.65%
9.23%
6.42%
6.01%
5.98%
2.34%
5.29%
4.46%
2.45%
1.64%
ROE
20.06%
23.36%
18.66%
20.65%
20.53%
7.40%
18.14%
15.91%
8.89%
5.78%
ROCE
27.29%
33.83%
27.80%
27.91%
28.06%
13.20%
28.73%
26.94%
16.56%
13.41%
Fixed Asset Turnover
6.40
9.88
6.29
12.41
14.53
5.69
7.55
10.66
7.31
5.74
Receivable days
89.68
86.66
151.72
77.48
65.00
163.26
155.23
73.93
22.10
22.70
Inventory Days
676.62
473.11
624.19
362.53
394.75
861.03
506.13
265.92
473.11
589.23
Payable days
144.52
62.15
83.03
1379.16
41.56
136.47
129.11
108.96
157.14
230.42
Cash Conversion Cycle
621.77
497.62
692.88
-939.15
418.19
887.83
532.25
230.90
338.07
381.51
Total Debt/Equity
0.00
0.00
0.01
0.03
0.50
0.06
0.09
0.18
0.12
0.12
Interest Cover
59.22
29.64
19.57
13.25
6.70
5.13
6.71
8.74
6.06
4.97

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.