Nifty
Sensex
:
:
11896.80
40544.37
23.75 (0.20%)
112.77 (0.28%)

Construction - Real Estate

Rating :
47/99

BSE: 526117 | NSE: Not Listed

264.10
20-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  274.95
  •  274.95
  •  258.00
  •  260.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24
  •  0.47
  •  589.95
  •  186.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71.33
  • 7.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 38.90
  • N/A
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.12%
  • 1.36%
  • 20.72%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 145.19
  • 83.54
  • 19.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.04
  • -
  • 29.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.22
  • 5.57
  • 5.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 2.22
  • 2.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.92
  • 27.22
  • 6.96

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
4.57
43.29
-89.44%
9.66
13.36
-27.69%
16.29
52.30
-68.85%
23.09
5.91
290.69%
Expenses
4.27
30.61
-86.05%
8.31
4.84
71.69%
11.47
21.42
-46.45%
17.04
5.50
209.82%
EBITDA
0.30
12.68
-97.63%
1.35
8.52
-84.15%
4.82
30.88
-84.39%
6.05
0.41
1,375.61%
EBIDTM
6.56%
29.29%
13.98%
63.77%
29.59%
59.04%
26.20%
6.94%
Other Income
0.28
0.31
-9.68%
0.46
0.98
-53.06%
0.30
0.36
-16.67%
0.25
1.46
-82.88%
Interest
0.12
0.04
200.00%
0.16
0.10
60.00%
0.06
0.04
50.00%
0.05
0.05
0.00%
Depreciation
0.15
0.17
-11.76%
0.17
0.16
6.25%
0.18
0.15
20.00%
0.19
0.16
18.75%
PBT
0.31
12.78
-97.57%
1.48
5.93
-75.04%
4.88
31.05
-84.28%
6.06
1.66
265.06%
Tax
0.00
2.74
-100.00%
0.49
3.25
-84.92%
0.62
5.24
-88.17%
1.42
0.09
1,477.78%
PAT
0.31
10.04
-96.91%
0.99
2.68
-63.06%
4.26
25.81
-83.49%
4.64
1.57
195.54%
PATM
6.78%
23.19%
10.25%
20.06%
26.15%
49.35%
20.10%
26.57%
EPS
1.15
37.19
-96.91%
3.67
9.93
-63.04%
15.78
95.59
-83.49%
17.19
5.81
195.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
53.61
78.52
91.16
46.08
31.72
3.77
3.85
11.71
9.56
6.17
0.01
Net Sales Growth
-53.33%
-13.87%
97.83%
45.27%
741.38%
-2.08%
-67.12%
22.49%
54.94%
61600%
 
Cost Of Goods Sold
9.90
24.99
49.12
27.92
24.00
0.00
0.00
5.68
5.38
5.27
0.06
Gross Profit
43.71
53.53
42.04
18.16
7.71
3.77
3.85
6.03
4.18
0.90
-0.05
GP Margin
81.53%
68.17%
46.12%
39.41%
24.31%
100%
100%
51.49%
43.72%
14.59%
-500%
Total Expenditure
41.09
35.51
58.00
35.20
31.22
5.61
5.71
11.17
10.99
8.31
2.54
Power & Fuel Cost
-
2.08
1.46
1.92
1.54
1.77
1.73
1.53
1.43
0.19
0.34
% Of Sales
-
2.65%
1.60%
4.17%
4.85%
46.95%
44.94%
13.07%
14.96%
3.08%
3400%
Employee Cost
-
4.01
3.29
2.28
2.11
2.17
2.05
1.68
1.33
0.78
0.47
% Of Sales
-
5.11%
3.61%
4.95%
6.65%
57.56%
53.25%
14.35%
13.91%
12.64%
4700%
Manufacturing Exp.
-
0.42
0.38
0.33
0.54
0.36
0.38
0.41
0.30
0.16
0.18
% Of Sales
-
0.53%
0.42%
0.72%
1.70%
9.55%
9.87%
3.50%
3.14%
2.59%
1800%
General & Admin Exp.
-
1.22
1.28
1.05
0.77
0.69
0.77
0.59
0.54
0.62
0.91
% Of Sales
-
1.55%
1.40%
2.28%
2.43%
18.30%
20.0%
5.04%
5.65%
10.05%
9100%
Selling & Distn. Exp.
-
0.83
0.85
0.81
0.00
0.08
0.00
0.06
0.08
0.00
0.01
% Of Sales
-
1.06%
0.93%
1.76%
0%
2.12%
0%
0.51%
0.84%
0%
100%
Miscellaneous Exp.
-
1.96
1.63
0.89
2.26
0.53
0.79
1.22
1.94
1.29
0.01
% Of Sales
-
2.50%
1.79%
1.93%
7.12%
14.06%
20.52%
10.42%
20.29%
20.91%
5700%
EBITDA
12.52
43.01
33.16
10.88
0.50
-1.84
-1.86
0.54
-1.43
-2.14
-2.53
EBITDA Margin
23.35%
54.78%
36.38%
23.61%
1.58%
-48.81%
-48.31%
4.61%
-14.96%
-34.68%
-25300%
Other Income
1.29
3.40
1.70
1.81
1.19
1.93
1.80
2.33
2.77
2.51
6.61
Interest
0.39
0.20
0.09
0.20
0.51
0.49
0.14
0.03
0.04
0.06
0.10
Depreciation
0.69
0.64
0.48
0.42
0.43
0.55
0.28
0.25
0.23
0.24
0.25
PBT
12.73
45.57
34.29
12.07
0.75
-0.95
-0.47
2.59
1.06
0.06
3.73
Tax
2.53
8.45
9.21
-0.10
0.13
0.01
0.01
-0.40
0.00
-0.47
0.10
Tax Rate
19.87%
20.00%
26.86%
-0.64%
8.44%
-1.05%
-2.13%
1.78%
0.00%
-783.33%
2.68%
PAT
10.20
33.81
25.08
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
3.62
PAT before Minority Interest
10.20
33.81
25.08
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
3.62
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
19.03%
43.06%
27.51%
34.07%
4.45%
-25.46%
-12.47%
-188.39%
11.09%
8.59%
36200%
PAT Growth
-74.56%
34.81%
59.75%
1,013.48%
-
-
-
-
100.00%
-85.36%
 
EPS
37.78
125.22
92.89
58.15
5.22
-3.56
-1.78
-81.70
3.93
1.96
13.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
152.96
173.69
196.92
189.85
188.23
190.00
190.67
212.74
60.16
60.01
Share Capital
3.14
3.14
3.28
3.28
3.28
3.28
3.28
3.28
3.28
3.28
Total Reserves
149.83
170.56
193.63
186.57
184.95
186.72
187.39
209.46
56.88
56.73
Non-Current Liabilities
1.37
0.86
-0.58
0.45
0.62
0.49
1.28
1.31
0.32
2.61
Secured Loans
1.23
1.30
0.07
0.11
0.14
0.34
0.00
0.00
0.00
2.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.01
0.15
0.16
0.18
0.56
Long Term Provisions
0.12
0.09
0.08
0.06
0.05
0.05
0.05
0.06
0.05
0.00
Current Liabilities
76.61
55.63
12.97
15.13
20.08
11.27
5.69
10.72
8.18
5.94
Trade Payables
2.06
0.55
0.43
0.18
4.24
0.21
0.33
3.23
2.03
0.45
Other Current Liabilities
64.76
48.59
8.60
3.28
1.42
1.51
1.17
2.39
1.44
0.87
Short Term Borrowings
5.44
5.14
0.90
7.67
10.43
5.36
0.19
0.72
0.33
0.00
Short Term Provisions
4.35
1.35
3.03
4.00
4.00
4.19
4.00
4.38
4.38
4.62
Total Liabilities
230.94
230.18
209.31
205.43
208.93
201.76
197.64
224.77
68.66
68.56
Net Block
15.95
14.41
12.38
13.22
13.74
6.46
5.93
6.16
6.46
6.61
Gross Block
20.65
18.65
16.35
16.78
16.94
9.09
8.47
8.49
8.71
8.69
Accumulated Depreciation
4.70
4.24
3.96
3.56
3.20
2.63
2.55
2.33
2.25
2.08
Non Current Assets
21.58
21.66
19.53
17.59
18.17
18.41
16.59
26.19
19.47
21.81
Capital Work in Progress
0.80
0.00
0.00
0.00
0.00
0.99
0.00
0.00
0.00
0.00
Non Current Investment
3.73
4.29
4.18
4.32
4.38
10.90
10.60
20.00
12.70
15.20
Long Term Loans & Adv.
0.00
0.00
0.00
0.05
0.05
0.07
0.06
0.03
0.30
0.00
Other Non Current Assets
1.09
2.96
2.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
209.37
208.52
189.78
187.84
190.77
183.34
181.06
198.57
49.19
46.75
Current Investments
11.11
11.02
9.13
4.13
4.60
6.72
6.79
6.67
13.04
10.70
Inventories
152.06
147.54
133.95
151.63
164.63
159.19
155.18
158.74
3.14
5.28
Sundry Debtors
2.88
0.42
23.86
11.79
0.21
0.32
0.67
0.19
0.14
0.25
Cash & Bank
39.64
45.43
21.01
18.29
18.18
13.42
15.11
12.04
12.57
11.65
Other Current Assets
3.69
1.23
0.39
0.45
3.15
3.68
3.30
20.94
20.30
18.86
Short Term Loans & Adv.
1.75
2.89
1.43
1.55
2.65
3.25
2.84
18.80
17.70
17.57
Net Current Assets
132.76
152.89
176.81
172.71
170.69
172.07
175.37
187.85
41.01
40.80
Total Assets
230.95
230.18
209.31
205.43
208.94
201.75
197.65
224.76
68.66
68.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
25.41
26.16
15.77
2.21
-2.04
-6.74
1.75
-0.87
2.82
-5.52
PBT
42.26
34.29
15.76
0.75
-0.95
-0.47
-22.47
1.06
0.06
3.73
Adjustment
-22.93
-44.90
-10.06
1.46
-0.78
-1.19
8.63
-0.62
-1.29
-6.34
Changes in Working Capital
10.99
47.46
10.31
-0.15
-0.24
-4.92
15.37
-1.51
3.56
-2.60
Cash after chg. in Working capital
30.32
36.85
16.01
2.06
-1.97
-6.58
1.53
-1.06
2.33
-5.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.91
-10.69
-0.24
0.15
-0.06
-0.16
0.21
0.19
-0.11
-0.30
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
0.61
0.00
Cash From Investing Activity
7.33
-26.19
-4.89
1.17
2.75
-0.39
2.33
0.39
0.49
4.90
Net Fixed Assets
-1.24
-2.03
-0.15
-0.07
-0.16
-1.42
0.03
0.22
0.01
10.13
Net Investments
0.71
-1.89
-4.70
1.78
1.25
-0.23
9.28
-0.93
0.16
-3.68
Others
7.86
-22.27
-0.04
-0.54
1.66
1.26
-6.98
1.10
0.32
-1.55
Cash from Financing Activity
-31.05
0.89
-7.11
-3.27
4.05
5.45
-1.00
-0.05
-2.39
0.68
Net Cash Inflow / Outflow
1.68
0.86
3.77
0.11
4.76
-1.69
3.07
-0.53
0.92
0.07
Opening Cash & Equivalents
9.86
8.99
5.22
18.18
13.42
15.11
12.04
12.57
11.65
11.59
Closing Cash & Equivalent
11.54
9.86
8.99
18.29
18.18
13.42
15.11
12.04
12.57
11.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
208.42
197.27
156.66
118.73
111.37
116.78
118.85
186.53
184.46
183.99
ROA
14.66%
11.41%
7.57%
0.68%
-0.47%
-0.24%
-10.45%
0.72%
0.78%
5.43%
ROE
53.50%
44.57%
34.97%
3.75%
-2.59%
-1.26%
-44.32%
1.75%
0.89%
6.21%
ROCE
60.45%
57.10%
32.00%
4.37%
-1.01%
-0.80%
-44.51%
1.80%
0.20%
6.31%
Fixed Asset Turnover
4.00
5.21
2.78
1.88
0.29
0.44
1.38
1.11
0.71
0.00
Receivable days
7.65
48.60
141.18
69.00
25.48
47.10
13.42
6.32
11.74
7451.90
Inventory Days
696.33
563.54
1131.00
1819.61
0.00
0.00
4893.71
3091.43
249.23
0.00
Payable days
34.90
11.21
15.21
77.21
163.14
21.86
67.35
109.45
68.05
128.15
Cash Conversion Cycle
669.08
600.93
1256.96
1811.40
-137.66
25.24
4839.78
2988.31
192.92
7323.74
Total Debt/Equity
0.11
0.11
0.02
0.20
0.29
0.16
0.01
0.01
0.01
0.04
Interest Cover
215.09
378.21
79.45
4.03
-0.93
-2.40
-720.97
27.91
1.93
37.46

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.