Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

Trading

Rating :
44/99

BSE: 530135 | NSE: OPTIEMUS

29.35
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  31.00
  •  31.25
  •  28.35
  •  29.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  311215
  •  89.89
  •  143.05
  •  28.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 258.30
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 488.70
  • N/A
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 0.00%
  • 7.08%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 17.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.25
  • -30.97
  • -27.75

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.18
  • -40.43
  • -38.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.40
  • 37.96
  • 53.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.18
  • 2.65
  • 3.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.58
  • 13.19
  • 18.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
101.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
110.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-8.60
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
-8.44%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
5.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-16.68
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-5.16
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-11.52
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-11.31%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-1.52
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
Net Sales
-
1,195.97
722.71
1,549.12
1,921.82
2,569.75
4,105.92
2,832.41
1,854.58
1,207.73
Net Sales Growth
-
65.48%
-53.35%
-19.39%
-25.21%
-37.41%
44.96%
52.73%
53.56%
 
Cost Of Goods Sold
-
1,064.95
539.80
1,409.92
1,763.17
2,336.35
3,797.73
2,624.23
1,699.39
1,114.37
Gross Profit
-
131.02
182.91
139.20
158.65
233.40
308.19
208.18
155.19
93.36
GP Margin
-
10.96%
25.31%
8.99%
8.26%
9.08%
7.51%
7.35%
8.37%
7.73%
Total Expenditure
-
1,255.77
669.73
1,503.91
1,842.19
2,461.20
3,985.72
2,753.36
1,794.51
1,168.29
Power & Fuel Cost
-
5.76
4.58
4.69
2.40
2.79
1.57
0.31
0.26
0.17
% Of Sales
-
0.48%
0.63%
0.30%
0.12%
0.11%
0.04%
0.01%
0.01%
0.01%
Employee Cost
-
55.17
32.45
31.57
19.81
22.14
18.63
15.97
12.11
9.23
% Of Sales
-
4.61%
4.49%
2.04%
1.03%
0.86%
0.45%
0.56%
0.65%
0.76%
Manufacturing Exp.
-
13.07
6.20
5.29
4.84
8.49
4.15
3.63
3.40
3.36
% Of Sales
-
1.09%
0.86%
0.34%
0.25%
0.33%
0.10%
0.13%
0.18%
0.28%
General & Admin Exp.
-
32.77
23.51
20.31
25.17
26.14
35.83
18.86
16.42
15.67
% Of Sales
-
2.74%
3.25%
1.31%
1.31%
1.02%
0.87%
0.67%
0.89%
1.30%
Selling & Distn. Exp.
-
53.13
58.30
26.93
25.14
5.78
4.10
5.26
11.37
7.80
% Of Sales
-
4.44%
8.07%
1.74%
1.31%
0.22%
0.10%
0.19%
0.61%
0.65%
Miscellaneous Exp.
-
30.92
4.89
5.20
1.66
59.51
123.71
85.10
51.56
17.68
% Of Sales
-
2.59%
0.68%
0.34%
0.09%
2.32%
3.01%
3.00%
2.78%
1.46%
EBITDA
-
-59.80
52.98
45.21
79.63
108.55
120.20
79.05
60.07
39.44
EBITDA Margin
-
-5.00%
7.33%
2.92%
4.14%
4.22%
2.93%
2.79%
3.24%
3.27%
Other Income
-
63.17
16.12
29.03
9.55
7.55
6.55
3.42
2.31
4.97
Interest
-
42.37
33.19
44.12
42.82
40.25
38.98
28.36
15.73
12.18
Depreciation
-
17.21
15.90
19.11
23.49
32.85
12.51
6.36
6.23
8.81
PBT
-
-56.21
20.01
11.01
22.87
43.00
75.26
47.75
40.42
23.42
Tax
-
2.33
6.13
4.27
9.93
15.54
26.59
16.61
12.33
7.83
Tax Rate
-
-4.15%
30.63%
38.78%
43.42%
36.14%
35.33%
35.21%
30.50%
33.43%
PAT
-
-58.54
13.88
6.74
12.94
27.46
48.67
30.56
28.09
15.59
PAT before Minority Interest
-
-58.54
13.88
6.74
12.94
27.46
48.67
30.56
28.09
15.59
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-4.89%
1.92%
0.44%
0.67%
1.07%
1.19%
1.08%
1.51%
1.29%
PAT Growth
-
-
105.93%
-47.91%
-52.88%
-43.58%
59.26%
8.79%
80.18%
 
Unadjusted EPS
-
-7.21
1.61
0.82
1.51
6.40
11.68
3.27
3.27
2.08

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
Shareholder's Funds
321.24
310.63
292.65
247.32
246.47
219.81
170.90
140.34
114.32
Share Capital
85.81
85.81
85.81
85.81
85.81
85.81
85.81
85.81
85.81
Total Reserves
235.43
224.82
206.84
161.51
160.66
134.00
85.09
54.53
26.46
Non-Current Liabilities
184.83
229.03
210.92
153.37
186.14
184.87
122.89
111.80
8.10
Secured Loans
186.40
237.48
214.67
156.38
184.98
173.55
73.34
65.14
1.54
Unsecured Loans
13.46
5.70
4.60
3.10
3.35
6.45
46.04
44.70
4.78
Long Term Provisions
1.06
2.43
0.38
0.22
0.51
0.56
0.56
0.00
0.00
Current Liabilities
332.90
453.83
539.49
264.31
485.18
470.86
392.94
295.99
256.14
Trade Payables
228.86
225.59
299.91
148.35
318.75
227.92
228.98
169.20
154.22
Other Current Liabilities
55.18
78.95
123.24
45.26
17.05
20.35
14.09
0.88
1.63
Short Term Borrowings
48.83
139.87
114.30
67.38
147.17
220.59
133.91
121.01
91.90
Short Term Provisions
0.03
9.42
2.04
3.32
2.21
2.00
15.96
4.90
8.39
Total Liabilities
839.00
988.93
1,046.10
667.93
917.96
875.54
686.73
548.13
378.56
Net Block
39.16
226.05
180.91
181.43
205.20
228.09
135.54
140.94
19.35
Gross Block
186.68
418.52
322.14
300.43
302.32
290.80
185.79
185.29
57.47
Accumulated Depreciation
147.52
192.47
141.23
119.00
97.12
62.71
50.25
44.35
38.12
Non Current Assets
268.19
295.61
251.68
203.60
218.10
244.49
176.68
147.79
20.46
Capital Work in Progress
1.00
0.00
0.00
3.82
0.00
0.00
37.06
0.20
0.00
Non Current Investment
175.44
8.58
16.28
4.84
3.80
5.59
0.86
0.86
1.11
Long Term Loans & Adv.
45.16
57.08
53.91
13.51
9.10
10.81
3.22
5.79
0.00
Other Non Current Assets
7.43
3.90
0.58
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
570.81
693.32
794.42
464.33
699.86
631.05
510.05
400.29
358.00
Current Investments
0.75
0.72
0.44
0.25
0.31
0.28
0.28
0.77
0.00
Inventories
61.18
156.55
120.51
9.58
42.65
123.86
69.06
42.63
41.82
Sundry Debtors
348.15
204.36
283.70
224.11
421.32
280.58
251.44
244.11
210.03
Cash & Bank
32.80
101.56
122.85
120.43
118.18
119.32
71.95
54.65
33.63
Other Current Assets
127.93
69.00
107.96
2.04
117.40
107.01
117.32
58.13
72.52
Short Term Loans & Adv.
86.69
161.13
158.96
107.92
112.31
105.36
115.24
56.69
42.45
Net Current Assets
237.91
239.49
254.93
200.02
214.68
160.19
117.11
104.30
101.86
Total Assets
839.00
988.93
1,046.10
667.93
917.96
875.54
686.73
548.13
378.57

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
Cash From Operating Activity
73.31
-26.42
90.51
123.67
106.57
-0.65
69.98
61.24
-66.50
PBT
-59.51
20.00
11.01
22.87
42.36
75.26
47.20
40.39
23.42
Adjustment
146.26
40.38
56.63
49.72
68.00
45.58
33.81
19.68
20.42
Changes in Working Capital
-1.85
-79.52
32.00
63.27
15.11
-97.70
8.43
13.55
-106.98
Cash after chg. in Working capital
84.90
-19.14
99.64
135.86
125.47
23.14
89.44
73.62
-63.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.59
-7.28
-9.13
-12.19
-18.90
-23.79
-20.36
-12.99
-3.45
Other Direct Exp. Paid
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
Cash From Investing Activity
56.63
76.95
-80.66
26.23
-2.38
-68.48
-38.91
-126.24
7.26
Net Fixed Assets
138.40
-5.36
-0.11
1.91
-2.46
-67.72
-37.36
-128.02
Net Investments
-126.93
11.38
-36.94
-12.08
-7.58
-16.12
-2.53
-0.59
Others
45.16
70.93
-43.61
36.40
7.66
15.36
0.98
2.37
Cash from Financing Activity
-176.72
-102.49
-7.91
-120.13
-105.33
116.50
-13.77
86.01
56.89
Net Cash Inflow / Outflow
-46.78
-51.96
1.94
29.77
-1.14
47.37
17.30
21.01
-2.35
Opening Cash & Equivalents
63.85
87.08
66.05
46.13
119.32
71.95
54.65
33.63
35.98
Closing Cash & Equivalent
17.07
63.85
87.06
75.90
118.18
119.32
71.95
54.64
33.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
37.44
36.20
34.10
28.82
28.72
25.62
19.92
16.35
13.07
ROA
-6.41%
1.36%
0.79%
1.63%
3.06%
6.23%
4.95%
6.06%
4.12%
ROE
-18.53%
4.60%
2.50%
5.24%
11.78%
24.91%
19.64%
22.25%
13.90%
ROCE
-2.14%
7.96%
9.74%
12.11%
13.85%
21.87%
18.99%
19.24%
16.76%
Fixed Asset Turnover
5.16
1.95
5.02
6.38
8.67
17.23
15.27
15.28
21.01
Receivable days
84.31
123.20
59.36
61.29
49.85
23.65
31.93
44.69
63.47
Inventory Days
33.22
69.94
15.21
4.96
11.83
8.57
7.20
8.31
12.64
Payable days
70.96
163.40
52.64
47.09
42.81
21.40
27.08
34.01
48.50
Cash Conversion Cycle
46.57
29.74
21.93
19.17
18.87
10.82
12.05
18.99
27.61
Total Debt/Equity
0.82
1.28
1.15
1.03
1.36
1.82
1.48
1.65
0.88
Interest Cover
-0.33
1.60
1.25
1.53
2.07
2.93
2.66
3.57
2.92

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.