Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Photographic Products

Rating :
48/99

BSE: 526544 | NSE: Not Listed

8.18
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  8.18
  •  8.18
  •  8.18
  •  8.34
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66059
  •  540362
  •  9.00
  •  3.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 137.51
  • 85.20
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 191.59
  • N/A
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 7.68%
  • 18.62%
  • 58.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 14.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.72
  • -15.60
  • -26.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 6.27
  • -6.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.86
  • -18.97
  • -34.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.17
  • 55.01
  • 65.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 1.33
  • 1.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.46
  • 25.26
  • 27.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
19.28
6.21
210.47%
3.34
3.85
-13.25%
3.48
3.31
5.14%
3.43
3.64
-5.77%
Expenses
17.72
5.02
252.99%
2.60
3.03
-14.19%
2.70
2.55
5.88%
2.72
2.86
-4.90%
EBITDA
1.56
1.19
31.09%
0.73
0.82
-10.98%
0.78
0.75
4.00%
0.71
0.78
-8.97%
EBIDTM
8.11%
19.09%
21.99%
21.22%
22.36%
22.81%
20.76%
21.35%
Other Income
0.24
0.12
100.00%
0.14
0.08
75.00%
0.14
0.13
7.69%
0.12
0.09
33.33%
Interest
0.55
0.52
5.77%
0.35
0.40
-12.50%
0.43
0.41
4.88%
0.35
0.37
-5.41%
Depreciation
0.28
0.31
-9.68%
0.31
0.31
0.00%
0.31
0.30
3.33%
0.31
0.30
3.33%
PBT
0.97
0.48
102.08%
0.21
0.19
10.53%
0.18
0.16
12.50%
0.17
0.19
-10.53%
Tax
-0.15
0.34
-
0.05
0.06
-16.67%
0.07
0.04
75.00%
-0.06
0.02
-
PAT
1.13
0.14
707.14%
0.15
0.14
7.14%
0.11
0.13
-15.38%
0.23
0.18
27.78%
PATM
5.83%
2.17%
4.55%
3.61%
3.22%
3.81%
6.67%
4.92%
EPS
0.12
0.01
1,100.00%
0.02
0.01
100.00%
0.01
0.01
0.00%
0.02
0.02
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
29.53
17.00
33.03
43.38
52.52
39.70
31.94
32.73
Net Sales Growth
73.60%
-48.53%
-23.86%
-17.40%
32.29%
24.30%
-2.41%
 
Cost Of Goods Sold
0.00
0.50
3.09
16.66
23.58
21.39
16.25
23.82
Gross Profit
29.53
16.50
29.93
26.72
28.94
18.31
15.69
8.91
GP Margin
99.99%
97.06%
90.61%
61.60%
55.10%
46.12%
49.12%
27.22%
Total Expenditure
25.74
13.30
27.98
38.14
47.66
36.97
29.57
31.37
Power & Fuel Cost
-
0.16
0.17
0.11
0.10
0.06
0.05
0.04
% Of Sales
-
0.94%
0.51%
0.25%
0.19%
0.15%
0.16%
0.12%
Employee Cost
-
6.45
7.92
7.03
7.81
4.03
0.99
0.47
% Of Sales
-
37.94%
23.98%
16.21%
14.87%
10.15%
3.10%
1.44%
Manufacturing Exp.
-
2.55
12.65
9.91
11.62
5.94
10.16
5.74
% Of Sales
-
15.00%
38.30%
22.84%
22.12%
14.96%
31.81%
17.54%
General & Admin Exp.
-
3.34
3.90
4.23
4.26
5.37
1.57
1.14
% Of Sales
-
19.65%
11.81%
9.75%
8.11%
13.53%
4.92%
3.48%
Selling & Distn. Exp.
-
0.30
0.25
0.20
0.28
0.16
0.07
0.01
% Of Sales
-
1.76%
0.76%
0.46%
0.53%
0.40%
0.22%
0.03%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.00
0.01
0.46
0.16
% Of Sales
-
0%
0%
0%
0%
0.03%
1.44%
0.49%
EBITDA
3.78
3.70
5.05
5.24
4.86
2.73
2.37
1.36
EBITDA Margin
12.80%
21.76%
15.29%
12.08%
9.25%
6.88%
7.42%
4.16%
Other Income
0.64
0.41
0.42
0.41
0.47
1.57
0.61
0.27
Interest
1.68
1.87
1.78
1.95
1.96
1.28
1.02
0.59
Depreciation
1.21
1.22
1.08
0.95
0.88
0.78
0.73
0.56
PBT
1.53
1.03
2.61
2.75
2.50
2.24
1.24
0.49
Tax
-0.09
0.45
0.65
0.72
0.76
0.58
0.07
0.20
Tax Rate
-5.88%
43.69%
24.90%
26.18%
30.40%
25.89%
5.65%
40.82%
PAT
1.62
0.58
1.96
2.02
1.74
1.66
1.17
0.29
PAT before Minority Interest
1.62
0.58
1.96
2.02
1.74
1.66
1.17
0.29
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.49%
3.41%
5.93%
4.66%
3.31%
4.18%
3.66%
0.89%
PAT Growth
174.58%
-70.41%
-2.97%
16.09%
4.82%
41.88%
303.45%
 
EPS
0.10
0.03
0.12
0.12
0.10
0.10
0.07
0.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
84.97
84.24
57.69
55.67
44.21
42.80
12.06
Share Capital
13.86
13.86
9.88
9.88
9.02
9.02
5.38
Total Reserves
71.11
70.37
47.81
45.79
35.19
33.79
6.68
Non-Current Liabilities
43.19
18.94
21.65
7.59
4.97
3.42
3.92
Secured Loans
0.18
0.90
1.61
0.00
0.00
0.00
0.00
Unsecured Loans
41.73
16.90
18.99
6.60
4.13
2.74
3.30
Long Term Provisions
0.79
0.66
0.48
0.34
0.24
0.17
0.16
Current Liabilities
33.02
39.22
35.97
27.19
22.08
8.06
39.33
Trade Payables
0.75
4.90
4.40
1.14
3.58
3.49
10.60
Other Current Liabilities
21.67
23.66
19.93
14.61
5.48
4.35
4.03
Short Term Borrowings
10.56
10.63
10.81
10.98
13.00
0.22
24.69
Short Term Provisions
0.04
0.04
0.84
0.46
0.01
0.01
0.01
Total Liabilities
161.18
142.40
115.31
90.45
71.26
54.28
55.31
Net Block
4.70
4.92
5.10
5.51
5.71
6.17
6.41
Gross Block
10.88
9.88
8.98
8.46
7.78
7.45
6.97
Accumulated Depreciation
6.19
4.97
3.89
2.94
2.07
1.28
0.56
Non Current Assets
97.66
76.72
57.54
44.19
38.44
25.21
17.07
Capital Work in Progress
84.97
63.98
46.58
32.97
21.37
9.47
1.83
Non Current Investment
1.96
1.79
1.70
1.54
1.40
1.86
1.86
Long Term Loans & Adv.
6.03
6.03
4.17
4.17
9.96
1.77
1.09
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
5.95
5.88
Current Assets
63.52
65.68
57.78
46.26
32.81
29.07
38.24
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
13.69
15.21
16.17
11.94
14.49
18.74
34.80
Cash & Bank
0.34
0.12
0.17
0.15
0.05
5.62
0.25
Other Current Assets
49.48
0.08
0.09
0.23
18.29
4.72
3.20
Short Term Loans & Adv.
49.37
50.26
41.34
33.94
11.99
0.37
0.02
Net Current Assets
30.50
26.46
21.80
19.07
10.74
21.01
-1.09
Total Assets
161.18
142.40
115.32
90.45
71.25
54.28
55.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
0.04
-1.88
1.90
-3.45
-7.33
-15.55
6.62
PBT
1.03
2.61
2.75
2.50
2.24
1.24
0.49
Adjustment
2.58
2.44
2.35
2.39
1.50
1.09
0.87
Changes in Working Capital
-3.57
-6.93
-3.19
-8.34
-10.58
-17.88
5.26
Cash after chg. in Working capital
0.04
-1.88
1.90
-3.45
-6.84
-15.55
6.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.48
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-21.65
-18.02
-14.14
-12.27
-12.23
-8.02
-6.27
Net Fixed Assets
-21.98
-18.05
-13.88
-12.02
-12.01
-7.83
Net Investments
-0.17
-0.09
-0.16
-0.14
0.46
-0.01
Others
0.50
0.12
-0.10
-0.11
-0.68
-0.18
Cash from Financing Activity
21.83
19.85
12.27
15.82
14.04
28.85
-0.34
Net Cash Inflow / Outflow
0.22
-0.05
0.03
0.10
-5.51
5.28
0.02
Opening Cash & Equivalents
0.12
0.17
0.15
0.05
5.56
0.25
0.24
Closing Cash & Equivalent
0.34
0.12
0.17
0.15
0.05
5.54
0.25

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
9.21
12.15
10.65
10.28
9.65
9.34
3.39
ROA
0.38%
1.52%
1.97%
2.15%
2.64%
2.14%
0.52%
ROE
0.69%
2.76%
3.57%
3.48%
3.82%
4.27%
2.38%
ROCE
2.29%
4.28%
5.69%
6.56%
6.56%
5.26%
2.68%
Fixed Asset Turnover
1.64
3.50
4.97
6.47
5.21
4.43
4.70
Receivable days
310.25
173.39
118.26
91.83
152.72
305.85
388.06
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
2060.06
548.71
60.73
36.58
39.35
89.62
124.61
Cash Conversion Cycle
-1749.81
-375.32
57.53
55.24
113.37
216.22
263.45
Total Debt/Equity
0.63
0.36
0.57
0.34
0.39
0.07
2.32
Interest Cover
1.55
2.46
2.41
2.27
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.