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

Intec Capital Ltd.

Finance - NBFC

Rating :
N/A

BSE: 526871 | NSE: Not Listed

NSE BSE
10.45
12-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  10.45
  •  10.45
  •  10.45
  •  9.97
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100
  •  1045
  •  34.85
  •  8.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19.19
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 101.61
  • N/A
  • 0.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.65%
  • 0.00%
  • 2.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 23.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.61
  • -35.22
  • -34.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 42.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.10
  • 13.59
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 0.56
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.85
  • 35.27
  • 57.55

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
1.89
4.19
-54.89%
3.30
6.84
-51.75%
-0.14
9.13
-
3.97
7.77
-48.91%
Expenses
4.27
16.85
-74.66%
2.62
12.38
-78.84%
18.22
0.45
3,948.89%
8.57
14.88
-42.41%
EBITDA
-2.37
-12.67
-
0.68
-5.53
-
-18.37
8.68
-
-4.60
-7.11
-
EBIDTM
-125.29%
-302.65%
20.65%
-80.87%
12,755.56%
95.07%
-115.83%
-91.43%
Other Income
0.18
0.11
63.64%
0.51
0.33
54.55%
0.92
-0.01
-
0.00
2.28
-100.00%
Interest
0.05
3.66
-98.63%
0.06
4.01
-98.50%
-3.40
4.33
-
3.57
4.14
-13.77%
Depreciation
0.18
0.31
-41.94%
0.18
0.18
0.00%
0.19
0.13
46.15%
0.05
0.13
-61.54%
PBT
-2.41
-16.53
-
0.95
-9.40
-
-14.24
4.21
-
-8.23
-9.10
-
Tax
-0.07
0.28
-
1.27
-3.64
-
-6.62
1.26
-
-1.04
-1.98
-
PAT
-2.34
-16.82
-
-0.32
-5.76
-
-7.62
2.95
-
-7.19
-7.12
-
PATM
-123.55%
-401.79%
-9.75%
-84.20%
5,293.75%
32.33%
-180.92%
-91.57%
EPS
-1.27
-9.16
-
-0.18
-3.14
-
-4.15
1.61
-
-3.91
-3.88
-

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
9.02
14.86
25.42
53.38
95.72
130.25
130.87
154.17
119.28
78.33
36.55
Net Sales Growth
-67.70%
-41.54%
-52.38%
-44.23%
-26.51%
-0.47%
-15.11%
29.25%
52.28%
114.31%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
9.03
14.86
25.42
53.38
95.72
130.25
130.87
154.17
119.28
78.33
36.55
GP Margin
100.06%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
33.68
56.03
79.35
60.47
42.28
58.95
50.39
51.53
26.12
17.17
10.18
Power & Fuel Cost
-
0.13
0.18
0.20
0.30
0.41
0.36
0.26
0.23
0.13
0.00
% Of Sales
-
0.87%
0.71%
0.37%
0.31%
0.31%
0.28%
0.17%
0.19%
0.17%
0%
Employee Cost
-
5.29
6.99
9.21
10.52
22.64
23.68
17.50
13.61
8.48
4.09
% Of Sales
-
35.60%
27.50%
17.25%
10.99%
17.38%
18.09%
11.35%
11.41%
10.83%
11.19%
Manufacturing Exp.
-
0.54
1.08
1.40
2.52
4.34
4.61
4.14
2.03
4.12
3.14
% Of Sales
-
3.63%
4.25%
2.62%
2.63%
3.33%
3.52%
2.69%
1.70%
5.26%
8.59%
General & Admin Exp.
-
5.04
5.36
8.70
11.27
11.02
10.12
9.09
8.69
3.96
1.83
% Of Sales
-
33.92%
21.09%
16.30%
11.77%
8.46%
7.73%
5.90%
7.29%
5.06%
5.01%
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.
-
45.15
65.92
41.15
17.97
20.94
11.99
20.80
1.79
0.62
0.00
% Of Sales
-
303.84%
259.32%
77.09%
18.77%
16.08%
9.16%
13.49%
1.50%
0.79%
3.09%
EBITDA
-24.66
-41.17
-53.93
-7.09
53.44
71.30
80.48
102.64
93.16
61.16
26.37
EBITDA Margin
-273.39%
-277.05%
-212.16%
-13.28%
55.83%
54.74%
61.50%
66.58%
78.10%
78.08%
72.15%
Other Income
1.61
1.36
4.72
8.23
3.23
6.42
0.95
0.52
0.32
2.66
0.53
Interest
0.28
7.85
20.15
34.32
54.60
67.89
71.77
78.13
73.09
49.41
19.02
Depreciation
0.60
0.73
0.57
0.65
0.70
0.91
1.06
0.60
0.31
0.22
0.10
PBT
-23.93
-48.40
-69.93
-33.83
1.36
8.92
8.61
24.43
20.09
14.19
7.77
Tax
-6.46
-11.01
-14.39
-3.40
1.02
3.52
3.22
8.41
6.94
4.76
3.02
Tax Rate
27.00%
22.75%
20.58%
10.05%
75.00%
39.46%
37.40%
34.42%
34.54%
33.54%
38.87%
PAT
-17.47
-37.39
-55.55
-30.43
0.35
5.40
5.38
16.02
13.15
9.43
4.76
PAT before Minority Interest
-17.47
-37.39
-55.55
-30.43
0.35
5.40
5.38
16.02
13.15
9.43
4.76
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
-193.68%
-251.62%
-218.53%
-57.01%
0.37%
4.15%
4.11%
10.39%
11.02%
12.04%
13.02%
PAT Growth
0.00%
-
-
-
-93.52%
0.37%
-66.42%
21.83%
39.45%
98.11%
 
EPS
-9.49
-20.32
-30.19
-16.54
0.19
2.93
2.92
8.71
7.15
5.13
2.59

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
48.05
81.25
136.80
164.10
164.31
158.90
154.84
124.83
69.26
60.65
Share Capital
18.37
18.37
18.37
18.37
18.37
18.37
18.37
22.20
12.79
11.44
Total Reserves
29.68
62.89
118.43
145.73
145.94
140.54
136.47
102.63
56.47
34.35
Non-Current Liabilities
-20.34
3.87
77.59
82.15
186.78
242.34
236.51
177.59
98.62
68.48
Secured Loans
14.31
10.28
34.74
77.99
150.68
181.62
158.27
105.86
85.48
46.95
Unsecured Loans
0.00
0.00
0.00
1.41
7.93
15.22
34.45
44.05
10.73
18.50
Long Term Provisions
0.00
0.24
0.90
9.39
22.27
29.41
19.77
2.72
2.24
2.94
Current Liabilities
75.57
219.54
231.29
304.31
365.18
346.01
331.54
318.34
245.08
162.51
Trade Payables
0.00
0.00
0.00
0.00
2.05
2.00
1.00
0.88
0.00
0.00
Other Current Liabilities
5.04
33.82
55.28
92.02
121.04
99.62
96.99
73.58
65.65
49.45
Short Term Borrowings
70.49
79.09
133.22
191.17
240.38
239.16
222.83
237.45
169.52
105.99
Short Term Provisions
0.04
106.63
42.80
21.12
1.71
5.22
10.72
6.44
9.91
7.08
Total Liabilities
103.28
304.66
445.68
550.56
716.27
747.25
722.89
620.76
412.96
291.64
Net Block
14.09
13.65
14.02
10.55
11.24
11.98
11.37
13.82
4.44
4.07
Gross Block
15.12
17.32
18.03
14.01
14.25
14.55
12.87
14.73
5.09
4.50
Accumulated Depreciation
1.02
3.67
4.00
3.47
3.00
2.56
1.49
0.91
0.65
0.43
Non Current Assets
19.35
72.61
172.49
292.09
456.14
417.88
382.28
338.67
147.49
86.34
Capital Work in Progress
0.05
0.05
0.07
0.77
0.77
0.77
0.77
1.94
9.89
0.09
Non Current Investment
0.07
0.07
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
Long Term Loans & Adv.
4.87
56.01
150.54
275.80
437.19
399.23
361.31
310.72
1.86
82.09
Other Non Current Assets
0.26
2.82
7.77
4.89
6.85
5.81
8.73
12.10
0.00
0.00
Current Assets
83.93
231.88
273.02
258.01
260.12
329.37
339.65
282.10
265.47
205.30
Current Investments
0.00
0.00
0.00
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
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.38
1.88
Cash & Bank
2.38
3.28
13.04
14.69
16.76
50.03
35.66
24.86
43.43
28.56
Other Current Assets
81.56
3.38
3.86
6.69
243.36
279.35
303.99
257.24
215.66
174.86
Short Term Loans & Adv.
66.02
225.22
256.11
236.63
233.34
269.19
293.41
255.32
215.66
174.86
Net Current Assets
8.37
12.34
41.72
-46.30
-105.06
-16.64
8.11
-36.25
20.39
42.79
Total Assets
103.28
304.67
445.69
550.55
716.26
747.25
722.89
620.77
412.96
291.64

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
31.69
95.10
139.94
158.47
-13.76
-6.93
-61.81
-156.20
-85.54
-52.40
PBT
-48.40
-69.93
-33.83
1.36
8.92
8.61
24.43
20.09
14.19
6.71
Adjustment
52.32
62.48
36.12
16.60
14.65
11.50
13.07
1.55
47.18
17.54
Changes in Working Capital
26.39
100.49
140.29
145.03
-30.49
-16.92
-85.36
-172.79
-92.51
-58.66
Cash after chg. in Working capital
30.32
93.03
142.57
162.99
-6.92
3.19
-47.87
-151.15
-31.13
-34.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.38
2.07
-2.63
-4.52
-6.83
-10.12
-13.95
-5.05
-5.45
-1.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.20
-0.01
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.14
-0.07
-0.32
-0.05
-0.28
-1.38
-0.72
-2.27
-7.81
11.62
Net Fixed Assets
1.85
0.73
-0.19
0.24
0.30
-1.68
1.86
-0.52
-0.78
Net Investments
-7.45
0.02
0.00
0.00
0.00
0.00
0.00
0.00
-0.25
Others
5.74
-0.82
-0.13
-0.29
-0.58
0.30
-2.58
-1.75
-6.78
Cash from Financing Activity
-32.16
-93.33
-141.64
-158.62
-18.48
25.69
73.28
155.37
96.56
44.43
Net Cash Inflow / Outflow
-0.32
1.70
-2.02
-0.20
-32.51
17.39
10.74
-3.10
3.20
3.65
Opening Cash & Equivalents
2.66
0.96
2.98
3.18
35.69
18.30
7.56
10.41
7.37
3.72
Closing Cash & Equivalent
2.34
2.66
0.96
2.98
3.18
35.69
18.30
7.55
10.57
7.37

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.)
26.16
44.14
74.38
89.10
89.46
86.52
83.78
86.26
54.14
40.02
ROA
-26.73%
-14.81%
-6.11%
0.05%
0.74%
0.73%
2.38%
2.54%
2.68%
1.63%
ROE
-56.07%
-51.03%
-20.27%
0.21%
3.34%
3.44%
11.86%
14.18%
16.40%
10.39%
ROCE
-24.80%
-18.83%
0.11%
9.54%
11.43%
12.14%
16.99%
19.49%
19.12%
9.92%
Fixed Asset Turnover
1.01
1.44
3.33
6.77
9.05
9.55
11.17
12.03
16.33
8.12
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.23
18.73
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
26.53
25.46
18.36
15.26
9.93
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
-26.53
-25.46
-18.36
-15.26
-9.93
19.23
18.73
Total Debt/Equity
1.76
1.34
1.48
2.10
3.05
3.27
3.20
3.49
4.71
4.57
Interest Cover
-5.17
-2.47
0.01
1.02
1.13
1.12
1.31
1.27
1.29
1.41

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


No Latest News!

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.