Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Diversified

Rating :
N/A

BSE: 523782 | NSE: Not Listed

14.64
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  14.87
  •  14.89
  •  14.24
  •  14.18
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28
  •  0.27
  •  31.10
  •  11.03

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12.88
  • 42.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13.31
  • N/A
  • 5.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.57%
  • 0.00%
  • 61.45%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 22.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.68
  • 120.51
  • 38.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 34.51
  • 34.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.04
  • 9.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 24.68
  • 34.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
0.00
0.75
-100.00%
0.00
2.12
-100.00%
3.28
3.07
6.84%
2.01
2.13
-5.63%
Expenses
0.00
0.78
-100.00%
0.00
2.90
-100.00%
2.18
2.49
-12.45%
1.43
1.71
-16.37%
EBITDA
0.00
-0.02
-
0.00
-0.77
-
1.10
0.58
89.66%
0.58
0.42
38.10%
EBIDTM
0.00%
-3.18%
0.00%
-36.48%
33.59%
18.98%
28.98%
19.50%
Other Income
0.00
0.00
0
0.00
0.03
-100.00%
0.00
0.04
-100.00%
0.00
0.04
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.02
-100.00%
0.00
0.03
-100.00%
0.02
0.02
0.00%
0.02
0.02
0.00%
PBT
0.00
-0.04
-
0.00
-0.77
-
1.09
0.60
81.67%
0.57
0.44
29.55%
Tax
0.00
0.00
0
0.00
-0.22
-
0.28
0.13
115.38%
0.13
0.15
-13.33%
PAT
0.00
-0.04
-
0.00
-0.55
-
0.81
0.47
72.34%
0.43
0.29
48.28%
PATM
0.00%
-5.30%
0.00%
-26.11%
24.57%
15.43%
21.57%
13.53%
EPS
0.00
-0.06
-
0.00
-0.69
-
0.91
0.51
78.43%
0.48
0.40
20.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
8.16
9.74
5.70
2.93
Net Sales Growth
-16.99%
70.88%
94.54%
 
Cost Of Goods Sold
6.38
7.42
3.32
2.12
Gross Profit
1.78
2.32
2.38
0.81
GP Margin
21.81%
23.82%
41.75%
27.65%
Total Expenditure
7.29
8.97
4.52
2.70
Power & Fuel Cost
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Employee Cost
-
0.69
0.44
0.19
% Of Sales
-
7.08%
7.72%
6.48%
Manufacturing Exp.
-
0.32
0.25
0.05
% Of Sales
-
3.29%
4.39%
1.71%
General & Admin Exp.
-
0.44
0.32
0.27
% Of Sales
-
4.52%
5.61%
9.22%
Selling & Distn. Exp.
-
0.09
0.15
0.02
% Of Sales
-
0.92%
2.63%
0.68%
Miscellaneous Exp.
-
0.00
0.04
0.04
% Of Sales
-
0%
0.70%
1.37%
EBITDA
0.89
0.77
1.18
0.23
EBITDA Margin
10.91%
7.91%
20.70%
7.85%
Other Income
0.03
0.13
0.08
0.22
Interest
0.00
0.00
0.00
0.00
Depreciation
0.09
0.08
0.07
0.03
PBT
0.85
0.82
1.19
0.42
Tax
0.19
0.21
0.26
0.00
Tax Rate
22.35%
25.61%
21.85%
0.00%
PAT
0.65
0.59
0.91
0.42
PAT before Minority Interest
0.59
0.60
0.93
0.42
Minority Interest
-0.06
-0.01
-0.02
0.00
PAT Margin
7.97%
6.06%
15.96%
14.33%
PAT Growth
-62.64%
-35.16%
116.67%
 
EPS
0.74
0.67
1.03
0.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1.86
1.27
0.36
Share Capital
8.80
8.80
8.80
Total Reserves
-6.94
-7.53
-8.44
Non-Current Liabilities
0.82
1.31
1.51
Secured Loans
0.00
0.00
0.00
Unsecured Loans
0.81
0.49
0.69
Long Term Provisions
0.00
0.00
0.00
Current Liabilities
0.56
0.59
0.10
Trade Payables
0.47
0.33
0.07
Other Current Liabilities
0.08
0.09
0.03
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
0.00
0.18
0.00
Total Liabilities
4.30
4.22
1.97
Net Block
0.31
0.21
0.05
Gross Block
0.57
0.38
0.16
Accumulated Depreciation
0.25
0.17
0.11
Non Current Assets
0.59
0.31
0.16
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
0.28
0.11
0.10
Other Non Current Assets
0.00
0.00
0.00
Current Assets
3.71
3.91
1.81
Current Investments
0.00
0.00
0.00
Inventories
1.32
0.20
0.00
Sundry Debtors
1.85
2.13
0.49
Cash & Bank
0.39
1.43
1.28
Other Current Assets
0.15
0.15
0.03
Short Term Loans & Adv.
0.05
0.00
0.01
Net Current Assets
3.15
3.32
1.72
Total Assets
4.30
4.22
1.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-1.22
-0.55
-0.21
PBT
0.82
1.19
0.42
Adjustment
-0.32
-0.10
-0.01
Changes in Working Capital
-1.72
-1.64
-0.62
Cash after chg. in Working capital
-1.22
-0.55
-0.21
Interest Paid
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
1.05
-2.83
0.01
Net Fixed Assets
-0.18
0.02
Net Investments
0.00
-1.47
Others
1.23
-1.38
Cash from Financing Activity
0.32
2.31
1.46
Net Cash Inflow / Outflow
0.15
-1.07
1.26
Opening Cash & Equivalents
0.21
1.28
0.02
Closing Cash & Equivalent
0.36
0.21
1.28

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
2.12
1.44
0.41
ROA
14.14%
30.04%
21.21%
ROE
38.47%
114.36%
116.84%
ROCE
36.96%
85.18%
40.09%
Fixed Asset Turnover
20.63
21.15
18.25
Receivable days
74.60
84.04
61.65
Inventory Days
28.43
12.83
0.00
Payable days
14.97
16.25
10.40
Cash Conversion Cycle
88.06
80.61
51.24
Total Debt/Equity
0.44
0.39
1.92
Interest Cover
169.31
1718.42
1059.04

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.