Nifty
Sensex
:
:
9490.10
32200.59
175.15 (1.88%)
595.37 (1.88%)

Construction - Real Estate

Rating :
N/A

BSE: 526917 | NSE: Not Listed

0.63
26-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  0.63
  •  0.63
  •  0.63
  •  0.64
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1311
  •  825
  •  5.30
  •  0.63

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8.10
  • 27.29
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 258.48
  • N/A
  • 0.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.17%
  • 6.29%
  • 23.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.84
  • -10.80
  • 1.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.45
  • -17.61
  • -5.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.60
  • -48.00
  • -61.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.62
  • 16.55
  • 16.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.84
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 14.31
  • 17.42

Quarterly Results

Standalone Figures in Rs. Crores /

Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
0.00
35.02
-100.00%
0.00
38.41
-100.00%
0.00
31.03
-100.00%
41.23
42.45
-2.87%
Expenses
0.00
31.59
-100.00%
0.00
35.87
-100.00%
0.00
28.32
-100.00%
42.26
44.06
-4.09%
EBITDA
0.00
3.43
-100.00%
0.00
2.55
-100.00%
0.00
2.71
-100.00%
-1.03
-1.61
-
EBIDTM
0.00%
9.79%
0.00%
6.63%
0.00%
8.73%
-2.50%
-3.80%
Other Income
0.00
0.45
-100.00%
0.00
0.63
-100.00%
0.00
0.30
-100.00%
5.78
4.36
32.57%
Interest
0.00
2.52
-100.00%
0.00
2.29
-100.00%
0.00
2.26
-100.00%
4.84
5.01
-3.39%
Depreciation
0.00
0.31
-100.00%
0.00
0.38
-100.00%
0.00
0.47
-100.00%
0.10
0.55
-81.82%
PBT
0.00
1.04
-100.00%
0.00
0.51
-100.00%
0.00
0.28
-100.00%
-0.19
-2.80
-
Tax
0.00
0.39
-100.00%
0.00
0.23
-100.00%
0.00
0.09
-100.00%
0.39
-0.98
-
PAT
0.00
0.65
-100.00%
0.00
0.28
-100.00%
0.00
0.19
-100.00%
-0.58
-1.82
-
PATM
0.00%
1.86%
0.00%
0.72%
0.00%
0.60%
-1.41%
-4.29%
EPS
0.00
0.05
-100.00%
0.00
0.02
-100.00%
0.00
0.01
-100.00%
-0.05
-0.14
-

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
-
145.70
145.60
147.39
182.02
249.70
333.75
271.02
156.35
137.65
40.00
Net Sales Growth
-
0.07%
-1.21%
-19.03%
-27.10%
-25.18%
23.15%
73.34%
13.59%
244.12%
 
Cost Of Goods Sold
-
106.12
104.50
98.19
113.21
163.56
238.83
197.39
119.76
98.26
26.04
Gross Profit
-
39.57
41.10
49.19
68.81
86.14
94.92
73.63
36.59
39.39
13.97
GP Margin
-
27.16%
28.23%
33.37%
37.80%
34.50%
28.44%
27.17%
23.40%
28.62%
34.92%
Total Expenditure
-
137.81
136.97
131.30
154.34
215.97
289.40
242.22
144.34
122.80
35.33
Power & Fuel Cost
-
5.93
5.66
6.41
1.41
0.71
0.81
0.45
0.34
0.37
0.35
% Of Sales
-
4.07%
3.89%
4.35%
0.77%
0.28%
0.24%
0.17%
0.22%
0.27%
0.88%
Employee Cost
-
8.68
8.42
8.54
16.62
16.61
16.82
13.73
8.84
5.90
2.59
% Of Sales
-
5.96%
5.78%
5.79%
9.13%
6.65%
5.04%
5.07%
5.65%
4.29%
6.48%
Manufacturing Exp.
-
0.99
1.65
1.04
1.44
1.00
1.02
0.71
0.45
1.38
1.08
% Of Sales
-
0.68%
1.13%
0.71%
0.79%
0.40%
0.31%
0.26%
0.29%
1.00%
2.70%
General & Admin Exp.
-
11.89
12.13
11.86
10.69
9.62
10.42
8.81
6.74
3.92
2.28
% Of Sales
-
8.16%
8.33%
8.05%
5.87%
3.85%
3.12%
3.25%
4.31%
2.85%
5.70%
Selling & Distn. Exp.
-
3.94
3.12
4.24
10.92
24.41
21.50
20.81
8.11
12.94
2.92
% Of Sales
-
2.70%
2.14%
2.88%
6.00%
9.78%
6.44%
7.68%
5.19%
9.40%
7.30%
Miscellaneous Exp.
-
0.26
1.48
1.01
0.04
0.06
0.00
0.34
0.10
0.03
2.92
% Of Sales
-
0.18%
1.02%
0.69%
0.02%
0.02%
0%
0.13%
0.06%
0.02%
0.18%
EBITDA
-
7.89
8.63
16.09
27.68
33.73
44.35
28.80
12.01
14.85
4.67
EBITDA Margin
-
5.42%
5.93%
10.92%
15.21%
13.51%
13.29%
10.63%
7.68%
10.79%
11.68%
Other Income
-
7.15
4.40
5.49
0.10
0.29
1.08
0.41
0.28
0.00
1.32
Interest
-
12.15
9.88
10.44
10.83
17.57
20.18
7.23
4.13
4.90
4.14
Depreciation
-
1.25
2.04
2.22
2.53
2.72
1.42
0.95
0.71
0.50
0.40
PBT
-
1.64
1.11
8.91
14.43
13.73
23.84
21.03
7.46
9.46
1.47
Tax
-
1.10
-0.13
3.05
5.47
4.74
7.87
7.12
2.56
3.24
0.55
Tax Rate
-
67.07%
-11.71%
34.23%
37.91%
34.52%
33.01%
33.86%
34.32%
34.25%
37.41%
PAT
-
0.53
1.24
5.87
8.96
8.99
15.97
13.91
4.90
6.22
0.92
PAT before Minority Interest
-
0.53
1.24
5.87
8.96
8.99
15.97
13.91
4.90
6.22
0.92
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0.36%
0.85%
3.98%
4.92%
3.60%
4.79%
5.13%
3.13%
4.52%
2.30%
PAT Growth
-
-57.26%
-78.88%
-34.49%
-0.33%
-43.71%
14.81%
183.88%
-21.22%
576.09%
 
EPS
-
0.08
0.21
0.52
0.79
0.79
1.41
1.22
0.43
0.55
0.08

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
161.72
164.49
125.11
123.04
114.47
106.17
90.83
81.46
78.00
72.85
Share Capital
25.72
25.72
22.72
22.72
22.72
22.72
22.72
22.72
22.67
22.59
Total Reserves
119.67
122.43
102.39
100.33
91.75
83.45
68.11
58.74
55.21
50.18
Non-Current Liabilities
184.22
174.91
117.67
76.42
119.33
157.01
101.82
34.92
35.21
57.07
Secured Loans
168.38
154.51
94.47
39.04
87.17
120.58
91.07
26.43
28.81
45.83
Unsecured Loans
2.09
1.88
2.65
2.83
0.55
3.12
2.39
2.44
2.08
10.87
Long Term Provisions
0.90
1.03
1.28
1.09
1.05
0.88
0.62
0.36
0.20
0.00
Current Liabilities
343.16
314.23
353.23
391.66
370.83
309.15
234.69
162.49
67.91
11.61
Trade Payables
20.11
18.10
38.15
28.56
34.18
33.46
24.68
16.16
3.49
4.01
Other Current Liabilities
227.14
243.99
231.85
266.38
263.17
268.44
200.59
141.41
59.07
6.95
Short Term Borrowings
95.10
51.12
77.93
90.30
67.66
0.00
1.17
0.00
0.83
0.00
Short Term Provisions
0.81
1.01
5.30
6.42
5.82
7.26
8.26
4.92
4.53
0.65
Total Liabilities
689.10
653.63
596.01
591.12
604.63
572.33
428.96
278.87
181.12
141.53
Net Block
43.66
95.81
96.93
103.12
97.64
102.10
68.08
18.57
15.02
13.18
Gross Block
49.99
108.94
108.11
112.07
104.15
106.97
71.53
21.46
17.45
15.17
Accumulated Depreciation
6.33
13.13
11.17
8.95
6.51
4.87
3.45
2.89
2.43
1.99
Non Current Assets
92.30
141.63
143.00
148.77
141.23
145.29
78.34
20.33
19.87
15.94
Capital Work in Progress
4.23
4.23
4.52
4.02
2.21
1.07
8.91
0.00
0.00
0.00
Non Current Investment
40.73
40.73
40.68
40.80
40.57
40.21
0.25
0.26
3.32
2.76
Long Term Loans & Adv.
0.97
0.86
0.88
0.84
0.80
1.90
1.10
0.50
0.48
0.00
Other Non Current Assets
2.70
0.00
0.00
0.00
0.00
0.00
0.00
0.99
1.06
0.00
Current Assets
596.81
512.00
453.02
442.35
463.40
427.05
350.62
258.54
161.24
125.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
319.95
313.23
312.08
291.58
322.38
280.99
216.18
116.42
81.50
72.01
Sundry Debtors
3.28
2.98
5.25
5.63
4.97
3.15
5.13
30.94
15.12
21.33
Cash & Bank
15.18
23.41
19.34
25.53
29.49
44.85
26.10
26.76
14.08
4.55
Other Current Assets
258.40
0.06
0.17
2.01
106.56
98.06
103.22
84.43
50.53
27.66
Short Term Loans & Adv.
258.33
172.32
116.18
117.60
103.89
97.67
102.89
83.92
50.39
27.48
Net Current Assets
253.65
197.77
99.78
50.69
92.58
117.89
115.94
96.05
93.33
113.94
Total Assets
689.11
653.63
596.02
591.12
604.63
572.34
428.96
278.87
181.11
141.52

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
-97.77
-58.77
-23.65
35.73
53.91
44.42
-6.73
20.63
0.35
-3.23
PBT
1.68
1.23
8.83
14.43
13.73
23.84
21.03
7.46
9.46
1.47
Adjustment
6.11
9.52
11.17
8.59
13.68
16.20
5.81
3.32
4.69
4.52
Changes in Working Capital
-104.70
-65.87
-37.48
18.04
33.73
10.94
-31.41
13.54
-12.96
-8.70
Cash after chg. in Working capital
-96.92
-55.11
-17.48
41.05
61.13
50.98
-4.58
24.32
1.19
-2.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.86
-3.65
-6.17
-5.32
-7.22
-6.56
-2.15
-3.69
-0.84
-0.51
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
0.00
0.00
Cash From Investing Activity
53.58
1.43
2.44
-5.89
4.47
-63.01
-60.82
-0.14
-2.13
-0.55
Net Fixed Assets
7.69
-0.54
-0.31
1.54
2.83
-3.82
-5.72
-3.05
-1.30
1.65
Net Investments
0.00
0.00
0.00
0.00
0.21
-2.83
-50.85
2.02
0.15
-1.71
Others
45.89
1.97
2.75
-7.43
1.43
-56.36
-4.25
0.89
-0.98
-0.49
Cash from Financing Activity
41.99
58.73
19.10
-33.80
-73.75
37.35
66.88
-7.81
11.31
4.61
Net Cash Inflow / Outflow
-2.21
1.40
-2.10
-3.96
-15.37
18.76
-0.66
12.68
9.53
0.84
Opening Cash & Equivalents
11.07
9.67
11.77
29.49
44.85
26.10
26.76
14.08
4.55
3.71
Closing Cash & Equivalent
8.86
11.07
9.67
25.53
29.49
44.85
26.10
26.76
14.08
4.55

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.)
11.31
11.52
11.01
10.83
10.08
9.35
8.00
7.17
6.87
6.44
ROA
0.08%
0.20%
0.99%
1.50%
1.53%
3.19%
3.93%
2.13%
3.85%
0.67%
ROE
0.36%
0.91%
4.73%
7.55%
8.15%
16.21%
16.15%
6.15%
8.25%
1.38%
ROCE
3.45%
3.27%
6.97%
9.62%
10.63%
15.64%
14.01%
7.50%
10.31%
4.50%
Fixed Asset Turnover
1.83
1.34
1.34
1.68
2.37
3.74
5.83
8.04
8.44
2.50
Receivable days
7.84
10.32
13.47
10.62
5.93
4.53
24.29
53.76
48.33
209.90
Inventory Days
793.12
783.79
747.47
615.57
440.99
271.86
223.97
231.02
203.52
689.77
Payable days
54.95
81.82
100.92
78.37
59.06
37.87
32.15
25.95
11.47
42.82
Cash Conversion Cycle
746.01
712.29
660.02
547.83
387.86
238.52
216.10
258.83
240.38
856.85
Total Debt/Equity
1.83
1.40
1.40
1.07
1.36
2.01
1.68
0.96
0.91
0.78
Interest Cover
1.13
1.11
1.85
2.33
1.78
2.18
3.91
2.81
2.93
1.35

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.