Nifty
Sensex
:
:
11604.10
39058.83
15.75 (0.14%)
94.99 (0.24%)

Finance - Investment

Rating :
N/A

BSE: 526506 | NSE: Not Listed

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70.22
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 127.60
  • N/A
  • 1.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 0%
  • 0%
  • FII
  • DII
  • Others
  • 0%
  • 0%
  • 0%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.15
  • 10.75
  • 11.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.07
  • -6.61
  • -11.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.54
  • 50.61
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 7.42
  • 8.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.73
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 8.25
  • 8.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
11.90
14.99
-20.61%
16.57
15.16
9.30%
10.54
15.14
-30.38%
11.24
9.48
18.57%
Expenses
10.46
10.80
-3.15%
11.05
11.04
0.09%
10.75
10.32
4.17%
11.19
7.49
49.40%
EBITDA
1.44
4.18
-65.55%
5.52
4.11
34.31%
-0.22
4.82
-
0.05
1.99
-97.49%
EBIDTM
12.11%
27.92%
33.31%
27.14%
-2.05%
31.88%
0.44%
20.95%
Other Income
0.36
0.52
-30.77%
0.94
1.26
-25.40%
0.98
2.42
-59.50%
0.74
1.05
-29.52%
Interest
2.94
3.30
-10.91%
2.62
2.73
-4.03%
3.04
2.33
30.47%
3.61
2.02
78.71%
Depreciation
1.60
1.52
5.26%
0.36
0.17
111.76%
0.35
0.31
12.90%
0.25
0.31
-19.35%
PBT
-2.75
-0.11
-
3.48
2.47
40.89%
-2.63
4.60
-
-3.07
0.70
-
Tax
0.33
0.64
-48.44%
-0.72
0.75
-
0.38
1.08
-64.81%
0.02
0.19
-89.47%
PAT
-3.08
-0.75
-
4.20
1.73
142.77%
-3.01
3.52
-
-3.09
0.51
-
PATM
-25.88%
-5.00%
25.32%
11.38%
-28.56%
23.28%
-27.52%
5.37%
EPS
-2.37
-0.58
-
3.23
1.33
142.86%
-2.32
2.71
-
-2.38
0.39
-

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
50.25
52.30
49.50
37.81
31.51
31.39
37.42
47.79
47.74
31.58
11.70
Net Sales Growth
-8.25%
5.66%
30.92%
19.99%
0.38%
-16.11%
-21.70%
0.10%
51.17%
169.91%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
50.25
52.30
49.50
37.81
31.51
31.39
37.42
47.79
47.74
31.58
11.70
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
43.45
44.92
36.50
24.43
22.10
21.00
24.39
31.62
30.63
7.98
3.48
Power & Fuel Cost
-
0.33
0.29
0.37
0.45
0.43
0.66
0.00
0.72
0.39
0.31
% Of Sales
-
0.63%
0.59%
0.98%
1.43%
1.37%
1.76%
0%
1.51%
1.23%
2.65%
Employee Cost
-
23.66
14.59
9.56
9.40
8.14
8.40
11.82
14.29
3.62
1.19
% Of Sales
-
45.24%
29.47%
25.28%
29.83%
25.93%
22.45%
24.73%
29.93%
11.46%
10.17%
Manufacturing Exp.
-
12.95
12.84
9.65
7.47
7.64
7.86
9.91
11.43
2.48
1.10
% Of Sales
-
24.76%
25.94%
25.52%
23.71%
24.34%
21.00%
20.74%
23.94%
7.85%
9.40%
General & Admin Exp.
-
6.86
6.76
4.84
4.93
4.87
4.18
4.42
4.91
1.88
0.75
% Of Sales
-
13.12%
13.66%
12.80%
15.65%
15.51%
11.17%
9.25%
10.28%
5.95%
6.41%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.45
2.31
0.38
0.30
0.36
3.96
5.47
0.00
0.00
0.00
% Of Sales
-
2.77%
4.67%
1.01%
0.95%
1.15%
10.58%
11.45%
0%
0%
3.76%
EBITDA
6.79
7.38
13.00
13.38
9.41
10.39
13.03
16.17
17.11
23.60
8.22
EBITDA Margin
13.51%
14.11%
26.26%
35.39%
29.86%
33.10%
34.82%
33.84%
35.84%
74.73%
70.26%
Other Income
3.02
4.09
6.31
6.15
3.51
6.85
2.56
2.68
3.71
0.65
0.25
Interest
12.21
12.30
9.27
12.63
12.22
13.18
11.17
13.96
17.18
17.03
7.93
Depreciation
2.56
1.17
1.06
1.09
1.25
1.66
1.54
1.58
1.57
0.12
0.06
PBT
-4.97
-2.00
8.97
5.81
-0.56
2.39
2.87
3.32
2.07
7.10
0.48
Tax
0.01
0.34
2.58
1.68
0.32
0.23
0.91
1.12
0.69
2.11
0.41
Tax Rate
-0.20%
-17.00%
28.76%
29.84%
-56.14%
16.43%
31.71%
33.63%
33.50%
29.63%
85.42%
PAT
-4.98
-2.34
6.39
3.95
-0.90
1.18
1.96
2.21
1.37
5.01
0.07
PAT before Minority Interest
-4.98
-2.34
6.39
3.95
-0.90
1.18
1.96
2.21
1.37
5.01
0.07
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
-9.91%
-4.47%
12.91%
10.45%
-2.86%
3.76%
5.24%
4.62%
2.87%
15.86%
0.60%
PAT Growth
-199.40%
-
61.77%
-
-
-39.80%
-11.31%
61.31%
-72.65%
7,057.14%
 
Unadjusted EPS
-3.84
-1.80
4.92
3.03
-0.68
0.90
1.50
1.68
1.04
3.95
0.09

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
85.22
87.54
83.16
79.21
80.11
51.93
49.96
47.75
46.38
23.15
Share Capital
38.05
38.05
40.05
40.05
40.05
13.05
13.05
13.05
13.05
12.60
Total Reserves
47.16
49.49
43.11
39.16
40.05
38.88
36.91
34.70
33.33
10.55
Non-Current Liabilities
11.36
12.17
1.15
2.03
-0.45
25.02
29.88
21.88
47.47
81.63
Secured Loans
11.36
11.86
0.29
0.38
0.00
0.02
0.10
0.19
0.00
68.15
Unsecured Loans
0.60
0.78
1.37
2.22
0.00
24.61
27.76
19.53
45.15
13.59
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.02
1.37
1.15
1.09
0.00
Current Liabilities
102.59
148.89
141.65
125.10
146.37
93.55
164.97
158.12
138.64
4.31
Trade Payables
18.00
27.62
29.70
21.68
20.76
21.55
46.68
33.95
38.36
4.28
Other Current Liabilities
4.54
3.64
2.88
2.49
2.60
2.73
3.55
15.33
2.67
0.00
Short Term Borrowings
78.87
116.49
107.59
99.99
121.84
68.18
114.30
108.41
97.27
0.00
Short Term Provisions
1.18
1.14
1.48
0.94
1.17
1.09
0.45
0.42
0.35
0.04
Total Liabilities
199.17
248.60
225.96
206.34
226.03
170.51
245.32
228.26
233.00
109.09
Net Block
6.39
6.71
6.07
6.98
7.58
9.59
10.52
12.15
13.53
0.51
Gross Block
23.01
22.34
21.70
23.81
23.20
22.63
22.24
22.38
22.25
1.47
Accumulated Depreciation
16.62
15.63
15.63
16.83
15.62
13.04
11.72
10.22
8.72
0.95
Non Current Assets
18.50
17.25
20.90
35.03
18.89
17.50
20.52
14.59
13.53
16.04
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
2.00
2.00
2.00
15.61
0.00
0.00
0.00
0.00
0.00
15.53
Long Term Loans & Adv.
9.99
8.43
12.78
12.43
11.31
7.91
10.00
2.44
0.00
0.00
Other Non Current Assets
0.11
0.11
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
180.67
231.35
205.05
171.31
207.13
153.01
224.81
213.66
219.47
93.05
Current Investments
0.26
0.03
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
Inventories
1.75
2.13
1.67
6.46
3.15
10.91
6.82
3.86
0.00
0.00
Sundry Debtors
9.69
16.35
11.25
6.89
17.46
17.69
59.11
41.72
25.87
0.02
Cash & Bank
34.11
38.04
42.74
36.99
27.87
18.26
23.84
31.51
41.50
0.46
Other Current Assets
134.86
0.66
0.54
1.16
158.65
106.06
135.03
136.58
152.10
92.57
Short Term Loans & Adv.
134.15
174.14
148.86
119.80
157.68
105.40
134.25
136.53
152.10
92.57
Net Current Assets
78.08
82.47
63.41
46.21
60.76
59.46
59.83
55.55
80.83
88.73
Total Assets
199.17
248.60
225.95
206.34
226.02
170.51
245.33
228.25
233.00
109.09

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
45.40
-15.86
-3.39
54.93
-35.06
54.64
-10.06
0.00
0.00
-26.01
PBT
-2.00
8.97
5.81
-0.56
2.39
2.87
3.32
0.00
0.00
0.48
Adjustment
-1.40
-3.17
-0.76
-0.68
-0.71
0.52
-0.08
0.00
0.00
0.14
Changes in Working Capital
36.53
-30.93
-21.06
43.96
-49.92
40.55
-26.66
0.00
0.00
-26.64
Cash after chg. in Working capital
33.13
-25.12
-16.01
42.72
-48.23
43.94
-23.42
0.00
0.00
-26.02
Interest Paid
12.27
9.26
12.62
12.22
13.18
10.71
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.47
0.54
1.49
1.28
1.82
0.33
1.71
0.00
0.00
-10.25
Net Fixed Assets
0.00
0.00
0.00
0.00
0.15
-0.49
0.00
0.14
-1.52
0.00
Net Investments
-0.73
-2.11
-0.10
0.00
-2.39
-0.09
0.00
0.00
-29.69
-10.00
Others
2.20
2.65
1.59
1.28
4.06
0.91
1.71
-0.14
31.21
-0.25
Cash from Financing Activity
-50.80
10.62
7.65
-47.08
42.85
-60.56
0.68
0.00
0.00
36.55
Net Cash Inflow / Outflow
-3.93
-4.70
5.75
9.12
9.61
-5.58
-7.67
0.00
0.00
0.30
Opening Cash & Equivalents
38.04
42.74
36.99
27.87
18.26
23.84
31.51
0.00
0.00
0.16
Closing Cash & Equivalent
34.11
38.04
42.74
36.99
27.87
18.26
23.84
0.00
0.00
0.46

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.)
46.34
48.13
43.03
40.00
40.69
39.79
38.28
36.59
35.54
18.38
ROA
-1.05%
2.69%
1.83%
-0.42%
0.59%
0.95%
0.93%
0.59%
2.93%
0.08%
ROE
-3.82%
10.77%
7.30%
-1.71%
2.24%
3.86%
4.52%
2.91%
14.40%
0.31%
ROCE
5.23%
8.91%
9.75%
6.07%
8.41%
8.33%
9.20%
10.33%
16.44%
9.71%
Fixed Asset Turnover
2.31
2.25
1.66
1.34
1.37
1.67
2.14
2.14
2.66
7.99
Receivable days
90.86
101.76
87.52
141.02
204.37
374.56
384.99
258.36
149.63
12.05
Inventory Days
13.52
13.99
39.22
55.64
81.70
86.46
40.77
29.49
0.00
0.00
Payable days
217.43
361.81
451.44
415.22
430.98
673.08
608.12
469.36
1175.33
386.38
Cash Conversion Cycle
-113.05
-246.05
-324.70
-218.56
-144.91
-212.06
-182.35
-181.51
-1025.70
-374.33
Total Debt/Equity
1.07
1.48
1.31
1.30
1.52
1.79
2.85
2.84
3.07
3.53
Interest Cover
0.84
1.97
1.45
0.95
1.11
1.26
1.24
1.12
1.42
1.06

News Update:


  • Systematix Corp Serv - Quarterly Results
    12th Sep 2019, 15:16 PM

    Read More

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.