Nifty
Sensex
:
:
14644.70
49792.12
123.55 (0.85%)
393.83 (0.80%)

Construction - Real Estate

Rating :
43/99

BSE: 526117 | NSE: Not Listed

269.85
20-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  268.00
  •  269.95
  •  265.05
  •  267.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13
  •  0.50
  •  543.80
  •  186.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72.89
  • 13.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 65.50
  • 3.24%
  • 1.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.12%
  • 1.35%
  • 20.77%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.07
  • 23.82
  • 0.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 118.50
  • -5.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.72
  • 69.85
  • -7.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.26
  • 5.92
  • 5.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.85
  • 2.21
  • 2.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.56
  • 13.41
  • 5.94

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
6.88
23.09
-70.20%
4.57
43.29
-89.44%
9.66
13.36
-27.69%
16.29
52.30
-68.85%
Expenses
6.00
17.04
-64.79%
4.27
30.61
-86.05%
8.31
4.78
73.85%
11.47
21.42
-46.45%
EBITDA
0.88
6.05
-85.45%
0.30
12.68
-97.63%
1.35
8.58
-84.27%
4.82
30.88
-84.39%
EBIDTM
12.79%
26.20%
6.56%
29.29%
13.98%
64.22%
29.59%
59.04%
Other Income
0.16
0.25
-36.00%
0.28
0.31
-9.68%
0.46
0.97
-52.58%
0.30
0.36
-16.67%
Interest
0.14
0.05
180.00%
0.12
0.04
200.00%
0.16
0.05
220.00%
0.06
0.04
50.00%
Depreciation
0.17
0.19
-10.53%
0.15
0.17
-11.76%
0.17
0.17
0.00%
0.18
0.15
20.00%
PBT
0.73
6.06
-87.95%
0.31
12.78
-97.57%
1.48
6.02
-75.42%
4.88
31.05
-84.28%
Tax
0.00
1.42
-100.00%
0.00
2.74
-100.00%
0.49
3.12
-84.29%
0.62
5.24
-88.17%
PAT
0.73
4.64
-84.27%
0.31
10.04
-96.91%
0.99
2.90
-65.86%
4.26
25.81
-83.49%
PATM
10.61%
20.10%
6.78%
23.19%
10.25%
21.71%
26.15%
49.35%
EPS
0.22
17.24
-98.72%
1.14
37.98
-97.00%
1.58
8.85
-82.15%
16.47
82.55
-80.05%

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
37.40
92.33
78.52
91.16
46.08
31.72
3.77
3.85
11.71
9.56
6.17
Net Sales Growth
-71.68%
17.59%
-13.87%
97.83%
45.27%
741.38%
-2.08%
-67.12%
22.49%
54.94%
 
Cost Of Goods Sold
-6.26
55.98
24.99
49.12
27.92
24.00
0.00
0.00
5.68
5.38
5.27
Gross Profit
43.66
36.35
53.53
42.04
18.16
7.71
3.77
3.85
6.03
4.18
0.90
GP Margin
116.74%
39.37%
68.17%
46.12%
39.41%
24.31%
100%
100%
51.49%
43.72%
14.59%
Total Expenditure
30.05
67.43
35.51
58.00
35.20
31.22
5.61
5.71
11.17
10.99
8.31
Power & Fuel Cost
-
1.84
2.08
1.46
1.92
1.54
1.77
1.73
1.53
1.43
0.19
% Of Sales
-
1.99%
2.65%
1.60%
4.17%
4.85%
46.95%
44.94%
13.07%
14.96%
3.08%
Employee Cost
-
3.57
4.01
3.29
2.28
2.11
2.17
2.05
1.68
1.33
0.78
% Of Sales
-
3.87%
5.11%
3.61%
4.95%
6.65%
57.56%
53.25%
14.35%
13.91%
12.64%
Manufacturing Exp.
-
0.56
0.42
0.38
0.33
0.54
0.36
0.38
0.41
0.30
0.16
% Of Sales
-
0.61%
0.53%
0.42%
0.72%
1.70%
9.55%
9.87%
3.50%
3.14%
2.59%
General & Admin Exp.
-
1.30
1.20
1.28
1.05
0.77
0.69
0.77
0.59
0.54
0.62
% Of Sales
-
1.41%
1.53%
1.40%
2.28%
2.43%
18.30%
20.0%
5.04%
5.65%
10.05%
Selling & Distn. Exp.
-
1.56
0.83
0.85
0.81
0.00
0.08
0.00
0.06
0.08
0.00
% Of Sales
-
1.69%
1.06%
0.93%
1.76%
0%
2.12%
0%
0.51%
0.84%
0%
Miscellaneous Exp.
-
2.62
1.98
1.63
0.89
2.26
0.53
0.79
1.22
1.94
0.00
% Of Sales
-
2.84%
2.52%
1.79%
1.93%
7.12%
14.06%
20.52%
10.42%
20.29%
20.91%
EBITDA
7.35
24.90
43.01
33.16
10.88
0.50
-1.84
-1.86
0.54
-1.43
-2.14
EBITDA Margin
19.65%
26.97%
54.78%
36.38%
23.61%
1.58%
-48.81%
-48.31%
4.61%
-14.96%
-34.68%
Other Income
1.20
1.33
3.40
1.70
1.81
1.19
1.93
1.80
2.33
2.77
2.51
Interest
0.48
0.31
0.20
0.09
0.20
0.51
0.49
0.14
0.03
0.04
0.06
Depreciation
0.67
0.71
0.64
0.48
0.42
0.43
0.55
0.28
0.25
0.23
0.24
PBT
7.40
25.20
45.57
34.29
12.07
0.75
-0.95
-0.47
2.59
1.06
0.06
Tax
1.11
5.27
8.45
9.21
-0.10
0.13
0.01
0.01
-0.40
0.00
-0.47
Tax Rate
15.00%
20.91%
20.00%
26.86%
-0.64%
8.44%
-1.05%
-2.13%
1.78%
0.00%
-783.33%
PAT
6.29
19.93
33.81
25.08
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
PAT before Minority Interest
6.29
19.93
33.81
25.08
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
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
16.82%
21.59%
43.06%
27.51%
34.07%
4.45%
-25.46%
-12.47%
-188.39%
11.09%
8.59%
PAT Growth
-85.50%
-41.05%
34.81%
59.75%
1,013.48%
-
-
-
-
100.00%
 
EPS
23.30
73.81
125.22
92.89
58.15
5.22
-3.56
-1.78
-81.70
3.93
1.96

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
133.14
152.96
173.69
196.92
189.85
188.23
190.00
190.67
212.74
60.16
Share Capital
2.72
3.14
3.14
3.28
3.28
3.28
3.28
3.28
3.28
3.28
Total Reserves
130.42
149.83
170.56
193.63
186.57
184.95
186.72
187.39
209.46
56.88
Non-Current Liabilities
2.22
1.37
0.86
-0.58
0.45
0.62
0.49
1.28
1.31
0.32
Secured Loans
1.42
1.23
1.30
0.07
0.11
0.14
0.34
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.15
0.16
0.18
Long Term Provisions
0.15
0.12
0.09
0.08
0.06
0.05
0.05
0.05
0.06
0.05
Current Liabilities
34.87
76.73
55.63
12.97
15.13
20.08
11.27
5.69
10.72
8.18
Trade Payables
1.16
2.06
0.55
0.43
0.18
4.24
0.21
0.33
3.23
2.03
Other Current Liabilities
24.72
64.76
48.59
8.60
3.28
1.42
1.51
1.17
2.39
1.44
Short Term Borrowings
3.77
5.44
5.14
0.90
7.67
10.43
5.36
0.19
0.72
0.33
Short Term Provisions
5.21
4.46
1.35
3.03
4.00
4.00
4.19
4.00
4.38
4.38
Total Liabilities
170.23
231.06
230.18
209.31
205.43
208.93
201.76
197.64
224.77
68.66
Net Block
15.60
16.01
14.41
12.38
13.22
13.74
6.46
5.93
6.16
6.46
Gross Block
20.81
20.70
18.65
16.35
16.78
16.94
9.09
8.47
8.49
8.71
Accumulated Depreciation
5.21
4.70
4.24
3.96
3.56
3.20
2.63
2.55
2.33
2.25
Non Current Assets
21.86
21.63
21.66
19.53
17.59
18.17
18.41
16.59
26.19
19.47
Capital Work in Progress
1.43
0.80
0.00
0.00
0.00
0.00
0.99
0.00
0.00
0.00
Non Current Investment
3.73
3.73
4.29
4.18
4.32
4.38
10.90
10.60
20.00
12.70
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.05
0.05
0.07
0.06
0.03
0.30
Other Non Current Assets
1.10
1.09
2.96
2.97
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
148.36
209.43
208.52
189.78
187.84
190.77
183.34
181.06
198.57
49.19
Current Investments
2.38
11.11
11.02
9.13
4.13
4.60
6.72
6.79
6.67
13.04
Inventories
130.61
152.06
147.54
133.95
151.63
164.63
159.19
155.18
158.74
3.14
Sundry Debtors
0.64
2.88
0.42
23.86
11.79
0.21
0.32
0.67
0.19
0.14
Cash & Bank
13.30
39.64
45.43
21.01
18.29
18.18
13.42
15.11
12.04
12.57
Other Current Assets
1.44
1.89
1.23
0.39
2.00
3.15
3.68
3.30
20.94
20.30
Short Term Loans & Adv.
1.24
1.86
2.89
1.43
1.55
2.65
3.25
2.84
18.80
17.70
Net Current Assets
113.50
132.70
152.89
176.81
172.71
170.69
172.07
175.37
187.85
41.01
Total Assets
170.22
231.06
230.18
209.31
205.43
208.94
201.75
197.65
224.76
68.66

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
-12.79
25.41
26.16
15.77
2.21
-2.04
-6.74
1.75
-0.87
2.82
PBT
25.20
42.26
34.29
15.76
0.75
-0.95
-0.47
-22.47
1.06
0.06
Adjustment
-18.12
-22.93
-44.90
-10.06
1.46
-0.78
-1.19
8.63
-0.62
-1.29
Changes in Working Capital
-15.40
10.99
47.46
10.31
-0.15
-0.24
-4.92
15.37
-1.51
3.56
Cash after chg. in Working capital
-8.32
30.32
36.85
16.01
2.06
-1.97
-6.58
1.53
-1.06
2.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.47
-4.91
-10.69
-0.24
0.15
-0.06
-0.16
0.21
0.19
-0.11
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
0.61
Cash From Investing Activity
25.73
7.33
-26.19
-4.89
1.17
2.75
-0.39
2.33
0.39
0.49
Net Fixed Assets
0.33
-1.24
-2.03
-0.15
-0.07
-0.16
-1.42
0.03
0.22
0.01
Net Investments
8.73
0.71
-1.89
-4.70
1.78
1.25
-0.23
9.28
-0.93
0.16
Others
16.67
7.86
-22.27
-0.04
-0.54
1.66
1.26
-6.98
1.10
0.32
Cash from Financing Activity
-22.29
-31.05
0.89
-7.11
-3.27
4.05
5.45
-1.00
-0.05
-2.39
Net Cash Inflow / Outflow
-9.35
1.68
0.86
3.77
0.11
4.76
-1.69
3.07
-0.53
0.92
Opening Cash & Equivalents
11.54
9.86
8.99
5.22
18.18
13.42
15.11
12.04
12.57
11.65
Closing Cash & Equivalent
2.20
11.54
9.86
8.99
18.29
18.18
13.42
15.11
12.04
12.57

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.)
234.64
208.42
197.27
156.66
118.73
111.37
116.78
118.85
186.53
184.46
ROA
9.93%
14.66%
11.41%
7.57%
0.68%
-0.47%
-0.24%
-10.45%
0.72%
0.78%
ROE
31.06%
53.50%
44.57%
34.97%
3.75%
-2.59%
-1.26%
-44.32%
1.75%
0.89%
ROCE
36.07%
60.45%
57.10%
32.00%
4.37%
-1.01%
-0.80%
-44.51%
1.80%
0.20%
Fixed Asset Turnover
4.45
3.99
5.21
2.78
1.88
0.29
0.44
1.38
1.11
0.71
Receivable days
6.94
7.65
48.60
141.18
69.00
25.48
47.10
13.42
6.32
11.74
Inventory Days
558.74
696.33
563.54
1131.00
1819.61
0.00
0.00
4893.71
3091.43
249.23
Payable days
12.84
34.90
11.21
15.21
77.21
163.14
21.86
67.35
109.45
68.05
Cash Conversion Cycle
552.84
669.07
600.93
1256.96
1811.40
-137.66
25.24
4839.78
2988.31
192.92
Total Debt/Equity
0.09
0.11
0.11
0.02
0.20
0.29
0.16
0.01
0.01
0.01
Interest Cover
81.16
215.09
378.21
79.45
4.03
-0.93
-2.40
-720.97
27.91
1.93

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.