Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Photographic Products

Rating :
40/99

BSE: 526544 | NSE: Not Listed

16.30
15-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  16.85
  •  17.00
  •  16.20
  •  16.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42
  •  2.18
  •  27.40
  •  16.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 80.55
  • 45.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 99.19
  • N/A
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.51%
  • 16.46%
  • 42.12%
  • FII
  • DII
  • Others
  • 0%
  • 0.09%
  • 14.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.44
  • 13.35
  • 15.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.36
  • -
  • 15.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.44
  • -
  • 14.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 51.78
  • 55.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 1.76
  • 2.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.92
  • 22.28
  • 29.68

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
15.55
13.52
15.01%
4.50
6.14
-26.71%
20.33
15.46
31.50%
11.22
10.21
9.89%
Expenses
14.36
12.91
11.23%
3.79
5.35
-29.16%
18.75
13.94
34.51%
9.52
9.61
-0.94%
EBITDA
1.19
0.61
95.08%
0.71
0.79
-10.13%
1.59
1.51
5.30%
1.70
0.59
188.14%
EBIDTM
7.63%
4.51%
15.82%
12.86%
7.80%
9.78%
15.15%
5.82%
Other Income
0.11
0.32
-65.62%
0.09
0.04
125.00%
0.18
0.83
-78.31%
-0.06
0.08
-
Interest
0.43
0.17
152.94%
0.29
0.18
61.11%
0.71
0.93
-23.66%
0.72
0.06
1,100.00%
Depreciation
0.24
0.22
9.09%
0.23
0.21
9.52%
0.23
0.21
9.52%
0.23
0.20
15.00%
PBT
0.62
0.54
14.81%
0.28
0.44
-36.36%
0.83
1.21
-31.40%
0.69
0.41
68.29%
Tax
0.09
0.01
800.00%
-0.03
0.02
-
0.51
0.45
13.33%
0.09
-0.02
-
PAT
0.53
0.53
0.00%
0.31
0.42
-26.19%
0.32
0.76
-57.89%
0.60
0.43
39.53%
PATM
3.41%
3.95%
6.89%
6.82%
1.57%
4.89%
5.37%
4.22%
EPS
0.11
0.11
0.00%
0.06
0.08
-25.00%
0.06
0.17
-64.71%
0.12
0.09
33.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
51.60
48.77
39.70
31.94
32.73
Net Sales Growth
13.83%
22.85%
24.30%
-2.41%
 
Cost Of Goods Sold
17.24
19.83
21.39
16.25
23.82
Gross Profit
34.36
28.94
18.31
15.69
8.91
GP Margin
66.59%
59.34%
46.12%
49.12%
27.22%
Total Expenditure
46.42
43.97
36.97
29.57
31.37
Power & Fuel Cost
-
0.10
0.06
0.05
0.04
% Of Sales
-
0.21%
0.15%
0.16%
0.12%
Employee Cost
-
7.81
4.03
0.99
0.47
% Of Sales
-
16.01%
10.15%
3.10%
1.44%
Manufacturing Exp.
-
11.51
5.94
10.16
5.74
% Of Sales
-
23.60%
14.96%
31.81%
17.54%
General & Admin Exp.
-
4.56
5.37
1.57
1.14
% Of Sales
-
9.35%
13.53%
4.92%
3.48%
Selling & Distn. Exp.
-
0.15
0.16
0.07
0.01
% Of Sales
-
0.31%
0.40%
0.22%
0.03%
Miscellaneous Exp.
-
0.00
0.01
0.46
0.16
% Of Sales
-
0%
0.03%
1.44%
0.49%
EBITDA
5.19
4.80
2.73
2.37
1.36
EBITDA Margin
10.06%
9.84%
6.88%
7.42%
4.16%
Other Income
0.32
0.47
1.57
0.61
0.27
Interest
2.15
1.91
1.28
1.02
0.59
Depreciation
0.93
0.88
0.78
0.73
0.56
PBT
2.42
2.50
2.24
1.24
0.49
Tax
0.66
0.76
0.58
0.07
0.20
Tax Rate
27.27%
30.40%
25.89%
5.65%
40.82%
PAT
1.76
1.74
1.66
1.17
0.29
PAT before Minority Interest
1.76
1.74
1.66
1.17
0.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.41%
3.57%
4.18%
3.66%
0.89%
PAT Growth
-17.76%
4.82%
41.88%
303.45%
 
EPS
0.36
0.35
0.34
0.24
0.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
55.67
44.21
42.80
12.06
Share Capital
9.88
9.02
9.02
5.38
Total Reserves
45.79
35.19
33.79
6.68
Non-Current Liabilities
7.75
4.97
3.42
3.92
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
6.75
4.13
2.74
3.30
Long Term Provisions
0.34
0.24
0.17
0.16
Current Liabilities
27.04
22.08
8.06
39.33
Trade Payables
1.14
3.58
3.49
10.60
Other Current Liabilities
14.45
5.48
4.35
4.03
Short Term Borrowings
10.98
13.00
0.22
24.69
Short Term Provisions
0.46
0.01
0.01
0.01
Total Liabilities
90.46
71.26
54.28
55.31
Net Block
5.51
5.71
6.17
6.41
Gross Block
8.46
7.78
7.45
6.97
Accumulated Depreciation
2.94
2.07
1.28
0.56
Non Current Assets
44.19
38.44
25.21
17.07
Capital Work in Progress
32.97
21.37
9.47
1.83
Non Current Investment
1.54
1.40
1.86
1.86
Long Term Loans & Adv.
4.17
9.96
1.77
1.09
Other Non Current Assets
0.00
0.00
5.95
5.88
Current Assets
46.26
32.81
29.07
38.24
Current Investments
0.00
0.00
0.00
0.00
Inventories
3.75
0.00
0.00
0.00
Sundry Debtors
11.94
14.49
18.74
34.80
Cash & Bank
0.15
0.05
5.62
0.25
Other Current Assets
30.42
6.30
4.35
3.18
Short Term Loans & Adv.
8.77
11.99
0.37
0.02
Net Current Assets
19.22
10.74
21.01
-1.09
Total Assets
90.45
71.25
54.28
55.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-3.31
-7.33
-15.55
6.62
PBT
2.50
2.24
1.24
0.49
Adjustment
2.44
1.50
1.09
0.87
Changes in Working Capital
-7.55
-10.58
-17.88
5.26
Cash after chg. in Working capital
-2.61
-6.84
-15.55
6.62
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.70
-0.48
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12.41
-12.23
-8.02
-6.27
Net Fixed Assets
-12.02
-12.01
-7.83
Net Investments
-0.14
0.46
-0.01
Others
-0.25
-0.68
-0.18
Cash from Financing Activity
15.82
14.04
28.85
-0.34
Net Cash Inflow / Outflow
0.10
-5.51
5.28
0.02
Opening Cash & Equivalents
0.05
5.56
0.25
0.24
Closing Cash & Equivalent
0.15
0.05
5.54
0.25

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
11.26
9.65
9.34
3.39
ROA
2.15%
2.64%
2.14%
0.52%
ROE
3.48%
3.82%
4.27%
2.38%
ROCE
6.47%
6.56%
5.26%
2.68%
Fixed Asset Turnover
6.01
5.21
4.43
4.70
Receivable days
98.89
152.72
305.85
388.06
Inventory Days
28.06
0.00
0.00
0.00
Payable days
21.17
39.35
89.62
124.61
Cash Conversion Cycle
105.77
113.37
216.22
263.45
Total Debt/Equity
0.34
0.39
0.07
2.32
Interest Cover
2.31
2.75
2.21
1.83

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.