Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Engineering - Industrial Equipments

Rating :
69/99

BSE: 523606 | NSE: Not Listed

225.50
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  235.25
  •  235.25
  •  220.00
  •  230.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80
  •  9.31
  •  285.00
  •  104.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95.62
  • 11.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 91.78
  • 0.49%
  • 1.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.72%
  • 0.82%
  • 26.40%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 1.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.47
  • 8.62
  • 41.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.45
  • 25.22
  • 33.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.23
  • 32.33
  • 68.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.04
  • 30.36
  • 27.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.56
  • 1.56
  • 1.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.41
  • 16.20
  • 15.15

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
22.82
17.45
30.77%
6.50
0.00
0
24.92
0.00
0
0.00
0.00
0
Expenses
18.85
15.27
23.44%
4.92
0.00
0
21.32
0.00
0
0.00
0.00
0
EBITDA
3.97
2.18
82.11%
1.59
0.00
0
3.59
0.00
0
0.00
0.00
0
EBIDTM
17.40%
12.52%
24.37%
0.00%
14.42%
0.00%
0.00%
0.00%
Other Income
0.37
0.30
23.33%
0.37
0.00
0
0.43
0.00
0
0.00
0.00
0
Interest
0.08
0.12
-33.33%
1.23
0.00
0
0.05
0.00
0
0.00
0.00
0
Depreciation
0.22
0.20
10.00%
0.04
0.00
0
0.16
0.00
0
0.00
0.00
0
PBT
4.04
2.17
86.18%
0.68
0.00
0
3.82
0.00
0
0.00
0.00
0
Tax
1.01
0.60
68.33%
0.17
0.00
0
1.24
0.00
0
0.00
0.00
0
PAT
3.03
1.56
94.23%
0.51
0.00
0
2.57
0.00
0
0.00
0.00
0
PATM
13.26%
8.97%
7.86%
0.00%
10.31%
0.00%
0.00%
0.00%
EPS
7.20
3.73
93.03%
1.22
0.00
0
6.12
0.00
0
0.00
0.00
0

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
-
62.77
45.54
22.29
34.21
41.52
30.07
21.90
7.40
11.91
11.53
Net Sales Growth
-
37.83%
104.31%
-34.84%
-17.61%
38.08%
37.31%
195.95%
-37.87%
3.30%
 
Cost Of Goods Sold
-
43.90
31.00
13.82
25.14
32.51
22.53
14.18
1.94
5.18
4.90
Gross Profit
-
18.87
14.54
8.47
9.07
9.01
7.54
7.71
5.46
6.73
6.64
GP Margin
-
30.06%
31.93%
38.00%
26.51%
21.70%
25.07%
35.21%
73.78%
56.51%
57.59%
Total Expenditure
-
53.78
39.39
20.14
31.55
38.60
27.80
19.64
6.18
9.72
10.01
Power & Fuel Cost
-
0.13
0.12
0.11
0.09
0.07
0.09
0.07
0.07
0.00
0.00
% Of Sales
-
0.21%
0.26%
0.49%
0.26%
0.17%
0.30%
0.32%
0.95%
0%
0%
Employee Cost
-
5.07
3.90
3.11
3.01
2.83
2.28
2.30
1.68
1.64
2.28
% Of Sales
-
8.08%
8.56%
13.95%
8.80%
6.82%
7.58%
10.50%
22.70%
13.77%
19.77%
Manufacturing Exp.
-
0.28
0.28
0.31
0.25
0.17
0.23
0.17
0.28
0.61
0.53
% Of Sales
-
0.45%
0.61%
1.39%
0.73%
0.41%
0.76%
0.78%
3.78%
5.12%
4.60%
General & Admin Exp.
-
3.13
2.58
2.02
2.24
1.98
2.00
2.18
1.71
1.95
2.04
% Of Sales
-
4.99%
5.67%
9.06%
6.55%
4.77%
6.65%
9.95%
23.11%
16.37%
17.69%
Selling & Distn. Exp.
-
0.42
0.40
0.58
0.73
0.94
0.60
0.64
0.42
0.30
0.25
% Of Sales
-
0.67%
0.88%
2.60%
2.13%
2.26%
2.00%
2.92%
5.68%
2.52%
2.17%
Miscellaneous Exp.
-
0.86
1.11
0.19
0.09
0.09
0.06
0.09
0.07
0.04
0.25
% Of Sales
-
1.37%
2.44%
0.85%
0.26%
0.22%
0.20%
0.41%
0.95%
0.34%
0.09%
EBITDA
-
8.99
6.15
2.15
2.66
2.92
2.27
2.26
1.22
2.19
1.52
EBITDA Margin
-
14.32%
13.50%
9.65%
7.78%
7.03%
7.55%
10.32%
16.49%
18.39%
13.18%
Other Income
-
1.49
0.97
0.85
1.33
0.61
0.84
0.61
0.37
0.31
0.33
Interest
-
0.48
0.45
0.32
0.35
0.45
0.23
0.47
0.34
0.25
0.07
Depreciation
-
0.85
0.78
0.74
0.58
0.50
0.52
0.35
0.27
0.20
0.19
PBT
-
9.15
5.90
1.95
3.06
2.58
2.36
2.05
0.98
2.05
1.60
Tax
-
2.14
1.70
0.47
1.05
0.94
0.75
0.70
0.28
0.77
0.55
Tax Rate
-
23.39%
28.81%
24.10%
34.31%
36.43%
31.78%
34.15%
28.57%
37.56%
34.38%
PAT
-
7.06
4.27
1.48
2.01
1.74
1.60
1.34
0.69
1.27
1.03
PAT before Minority Interest
-
7.00
4.20
1.48
2.01
1.65
1.61
1.35
0.70
1.28
1.05
Minority Interest
-
0.06
0.07
0.00
0.00
0.09
-0.01
-0.01
-0.01
-0.01
-0.02
PAT Margin
-
11.25%
9.38%
6.64%
5.88%
4.19%
5.32%
6.12%
9.32%
10.66%
8.93%
PAT Growth
-
65.34%
188.51%
-26.37%
15.52%
8.75%
19.40%
94.20%
-45.67%
23.30%
 
EPS
-
16.81
10.17
3.52
4.79
4.14
3.81
3.19
1.64
3.02
2.45

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
52.70
46.50
43.45
42.34
40.12
38.76
37.74
36.80
36.43
36.32
Share Capital
4.24
4.24
4.24
4.24
4.24
4.24
4.24
4.24
4.24
4.24
Total Reserves
48.46
42.26
39.21
38.10
35.88
34.52
33.50
32.56
32.19
32.08
Non-Current Liabilities
1.59
2.35
1.90
2.79
1.08
1.01
1.37
1.58
1.77
1.17
Secured Loans
0.50
0.59
0.98
1.64
0.43
0.58
0.89
1.36
1.58
1.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.44
0.88
0.08
0.03
0.02
0.02
0.01
0.01
0.01
0.02
Current Liabilities
14.98
14.47
4.05
4.37
13.50
3.93
4.66
5.83
8.66
7.94
Trade Payables
2.62
5.96
1.00
1.30
8.82
0.50
1.25
0.75
0.88
1.73
Other Current Liabilities
10.84
7.52
1.87
2.74
2.33
1.03
1.22
4.26
3.26
1.80
Short Term Borrowings
0.00
0.00
1.07
0.13
1.27
1.59
1.73
0.49
0.78
0.02
Short Term Provisions
1.52
1.00
0.11
0.19
1.08
0.82
0.46
0.34
3.74
4.39
Total Liabilities
69.87
63.97
50.12
50.26
55.46
43.80
43.87
44.30
46.95
45.51
Net Block
37.13
37.27
36.59
37.15
35.09
34.15
33.94
29.42
29.59
28.83
Gross Block
42.25
41.54
40.38
40.22
37.73
36.28
35.50
31.10
31.09
30.24
Accumulated Depreciation
5.12
4.27
3.80
3.06
2.63
2.14
1.56
1.68
1.51
1.41
Non Current Assets
56.27
45.98
42.47
42.95
37.69
35.31
34.39
34.63
37.53
34.12
Capital Work in Progress
0.29
0.29
3.16
2.63
2.06
0.29
0.16
4.73
4.30
4.70
Non Current Investment
18.74
8.22
2.52
2.96
0.31
0.61
0.09
0.09
0.15
0.15
Long Term Loans & Adv.
0.11
0.21
0.21
0.21
0.23
0.26
0.19
0.39
3.49
0.45
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Current Assets
13.60
17.99
7.65
7.31
17.76
8.50
9.48
9.67
9.42
11.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.51
Inventories
6.66
3.01
1.73
1.47
0.93
1.48
1.32
3.08
1.28
0.15
Sundry Debtors
1.56
10.08
3.09
1.38
10.69
1.64
4.19
2.65
4.00
3.62
Cash & Bank
4.44
4.10
2.48
3.93
5.76
4.96
3.60
3.47
2.81
1.28
Other Current Assets
0.94
0.21
0.06
0.09
0.38
0.41
0.36
0.47
1.33
4.83
Short Term Loans & Adv.
0.76
0.58
0.30
0.44
0.34
0.17
0.23
0.35
1.29
4.58
Net Current Assets
-1.38
3.52
3.60
2.94
4.26
4.57
4.82
3.84
0.76
3.44
Total Assets
69.87
63.97
50.12
50.26
55.45
43.81
43.87
44.30
46.95
45.50

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
11.30
7.30
0.79
4.76
3.30
0.70
0.26
1.98
0.05
0.83
PBT
9.15
5.90
1.94
3.06
2.58
2.36
2.05
0.98
2.05
1.60
Adjustment
0.40
0.73
0.65
0.47
0.58
0.39
0.56
0.28
0.22
0.05
Changes in Working Capital
3.93
3.12
-1.38
2.11
0.98
-1.36
-1.79
0.97
-1.51
-0.27
Cash after chg. in Working capital
13.47
9.75
1.21
5.64
4.14
1.39
0.81
2.22
0.76
1.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.17
-1.68
-0.42
-0.88
-0.85
-0.69
-0.56
-0.25
-0.71
-0.55
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
-0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.42
-3.95
0.15
-5.23
-2.58
-1.29
-0.13
-0.19
0.55
-2.70
Net Fixed Assets
-0.70
0.03
-0.20
-2.32
-1.51
-0.96
-0.15
-0.44
-1.51
-28.19
Net Investments
-10.52
-5.70
0.43
-2.63
-0.17
-0.53
0.00
-0.02
1.50
-1.23
Others
0.80
1.72
-0.08
-0.28
-0.90
0.20
0.02
0.27
0.56
26.72
Cash from Financing Activity
-0.77
-1.09
-1.66
0.83
-0.05
-1.01
-0.01
-1.13
0.91
0.55
Net Cash Inflow / Outflow
0.12
2.27
-0.72
0.36
0.68
-1.59
0.13
0.67
1.51
-1.31
Opening Cash & Equivalents
1.66
-0.60
0.11
-0.48
2.01
3.60
3.47
2.81
1.30
2.59
Closing Cash & Equivalent
1.78
1.66
-0.60
-0.12
2.68
2.01
3.60
3.47
2.81
1.28

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.)
124.30
109.66
102.46
99.85
94.61
91.41
89.01
86.78
85.91
85.65
ROA
10.46%
7.36%
2.95%
3.80%
3.32%
3.68%
3.06%
1.53%
2.77%
3.32%
ROE
14.12%
9.34%
3.45%
4.88%
4.17%
4.22%
3.62%
1.91%
3.52%
4.69%
ROCE
19.06%
13.51%
5.02%
7.84%
7.18%
6.29%
6.30%
3.33%
5.87%
6.83%
Fixed Asset Turnover
1.50
1.11
0.55
0.88
1.12
0.84
0.66
0.24
0.39
0.67
Receivable days
33.84
52.75
36.60
64.40
54.21
35.39
56.99
163.89
116.64
118.79
Inventory Days
28.12
18.99
26.14
12.80
10.63
17.03
36.67
107.50
21.98
6.36
Payable days
30.83
34.74
22.47
61.95
45.90
12.15
20.40
61.92
59.68
92.68
Cash Conversion Cycle
31.13
37.01
40.28
15.25
18.93
40.27
73.27
209.47
78.94
32.47
Total Debt/Equity
0.01
0.03
0.06
0.04
0.07
0.07
0.08
0.07
0.10
0.05
Interest Cover
19.92
14.19
7.19
9.62
6.79
11.30
5.34
3.87
9.18
24.63

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.