Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Finance - Investment

Rating :
43/99

BSE: 530245 | NSE: Not Listed

41.9
21-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  41.9
  •  41.9
  •  41.9
  •  41.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100
  •  4190
  •  55.00
  •  39.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48.95
  • 54.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 67.68
  • N/A
  • 1.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.17%
  • 0.00%
  • 19.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 66.98
  • 57.17
  • 44.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 69.08
  • 48.44
  • 3.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.09
  • -4.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.88
  • 26.70
  • 25.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 1.76
  • 1.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.71
  • 16.02
  • 14.18

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
50.06
25.02
100.08%
9.55
17.81
-46.38%
16.02
20.41
-21.51%
30.03
24.36
23.28%
Expenses
48.44
24.26
99.67%
8.81
16.11
-45.31%
15.22
20.51
-25.79%
29.61
23.07
28.35%
EBITDA
1.62
0.76
113.16%
0.74
1.70
-56.47%
0.81
-0.10
-
0.42
1.29
-67.44%
EBIDTM
3.23%
3.05%
7.75%
9.52%
5.05%
-0.48%
1.39%
5.31%
Other Income
0.19
0.20
-5.00%
0.20
0.00
0
0.19
0.29
-34.48%
0.19
0.12
58.33%
Interest
0.77
0.72
6.94%
0.74
0.72
2.78%
0.78
0.68
14.71%
0.59
0.67
-11.94%
Depreciation
0.04
0.05
-20.00%
0.04
0.05
-20.00%
-0.01
0.04
-
0.05
0.06
-16.67%
PBT
1.00
0.19
426.32%
0.16
0.93
-82.80%
0.23
-0.53
-
-0.03
0.69
-
Tax
0.14
0.09
55.56%
0.09
0.48
-81.25%
-0.18
-0.40
-
0.00
0.38
-100.00%
PAT
0.87
0.11
690.91%
0.07
0.45
-84.44%
0.41
-0.13
-
-0.03
0.31
-
PATM
1.73%
0.42%
0.75%
2.53%
2.56%
-0.65%
-0.11%
1.27%
EPS
0.59
0.09
555.56%
0.02
0.40
-95.00%
0.11
-0.29
-
0.04
0.42
-90.48%

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
105.66
85.92
38.90
28.38
13.89
8.96
5.56
3.98
1.49
1.34
0.51
Net Sales Growth
20.62%
120.87%
37.07%
104.32%
55.02%
61.15%
39.70%
167.11%
11.19%
162.75%
 
Cost Of Goods Sold
54.86
74.75
26.72
20.98
9.51
6.43
2.61
0.13
0.00
0.00
0.00
Gross Profit
50.80
11.17
12.17
7.41
4.38
2.52
2.96
3.85
1.49
1.34
0.51
GP Margin
48.07%
13.00%
31.29%
26.11%
31.53%
28.12%
53.24%
96.73%
100%
100%
100%
Total Expenditure
102.08
81.74
34.80
24.79
12.99
8.38
4.82
3.30
0.87
1.14
0.51
Power & Fuel Cost
-
0.02
0.03
0.04
0.04
0.03
0.02
0.02
0.02
0.02
0.01
% Of Sales
-
0.02%
0.08%
0.14%
0.29%
0.33%
0.36%
0.50%
1.34%
1.49%
1.96%
Employee Cost
-
1.73
1.50
1.14
0.73
0.53
0.65
0.46
0.46
0.25
0.07
% Of Sales
-
2.01%
3.86%
4.02%
5.26%
5.92%
11.69%
11.56%
30.87%
18.66%
13.73%
Manufacturing Exp.
-
2.17
1.01
0.24
0.35
0.19
0.18
0.57
0.07
0.06
0.11
% Of Sales
-
2.53%
2.60%
0.85%
2.52%
2.12%
3.24%
14.32%
4.70%
4.48%
21.57%
General & Admin Exp.
-
3.04
5.50
2.36
0.95
0.75
0.25
0.57
0.13
0.05
0.32
% Of Sales
-
3.54%
14.14%
8.32%
6.84%
8.37%
4.50%
14.32%
8.72%
3.73%
62.75%
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.
-
0.05
0.06
0.07
1.45
0.47
1.13
1.56
0.21
0.78
0.00
% Of Sales
-
0.06%
0.15%
0.25%
10.44%
5.25%
20.32%
39.20%
14.09%
58.21%
1.96%
EBITDA
3.59
4.18
4.10
3.59
0.90
0.58
0.74
0.68
0.62
0.20
0.00
EBITDA Margin
3.40%
4.86%
10.54%
12.65%
6.48%
6.47%
13.31%
17.09%
41.61%
14.93%
0%
Other Income
0.77
0.85
0.51
0.03
0.14
0.16
0.00
0.00
0.00
0.06
0.00
Interest
2.88
2.44
0.64
0.31
0.03
0.19
0.14
0.11
0.11
0.00
0.00
Depreciation
0.12
0.15
0.14
0.17
0.13
0.03
0.00
0.02
0.01
0.01
0.01
PBT
1.36
2.43
3.83
3.15
0.88
0.51
0.60
0.55
0.50
0.24
0.00
Tax
0.05
0.64
0.84
0.77
0.21
0.12
0.13
0.11
0.09
0.05
0.00
Tax Rate
3.68%
26.34%
21.93%
24.44%
23.86%
23.53%
21.67%
20.00%
18.00%
20.83%
0.00%
PAT
1.32
1.77
2.82
2.04
0.64
0.34
0.48
0.45
0.41
0.19
0.00
PAT before Minority Interest
0.90
1.79
2.99
2.39
0.67
0.38
0.48
0.45
0.41
0.19
0.00
Minority Interest
-0.42
-0.02
-0.17
-0.35
-0.03
-0.04
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.25%
2.06%
7.25%
7.19%
4.61%
3.79%
8.63%
11.31%
27.52%
14.18%
0%
PAT Growth
78.38%
-37.23%
38.24%
218.75%
88.24%
-29.17%
6.67%
9.76%
115.79%
0
 
EPS
1.13
1.51
2.41
1.74
0.55
0.29
0.41
0.38
0.35
0.16
0.00

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
30.63
29.17
26.01
17.02
15.49
14.40
13.92
13.48
13.07
12.88
Share Capital
11.68
11.68
11.68
10.97
10.97
10.97
10.97
10.97
10.97
10.97
Total Reserves
18.95
17.49
14.33
6.05
4.52
3.42
2.95
2.50
2.09
1.84
Non-Current Liabilities
32.62
19.71
0.38
0.47
0.17
0.17
0.17
0.06
0.05
0.06
Secured Loans
0.25
0.21
0.29
0.36
0.07
0.09
0.11
0.00
0.00
0.00
Unsecured Loans
31.81
17.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
1.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
3.17
5.14
4.22
1.16
1.90
2.06
0.95
0.41
2.37
1.08
Trade Payables
1.92
3.40
0.18
0.11
0.06
0.03
0.04
0.02
0.01
0.00
Other Current Liabilities
1.25
1.75
1.08
0.24
1.25
0.26
0.29
0.09
2.07
0.87
Short Term Borrowings
0.00
0.00
2.65
0.00
0.00
1.27
0.24
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.30
0.81
0.60
0.50
0.39
0.30
0.29
0.21
Total Liabilities
79.10
66.60
37.41
22.38
20.94
16.63
15.04
13.95
15.49
14.02
Net Block
2.34
1.70
2.81
2.36
1.94
1.52
1.57
0.99
1.02
1.03
Gross Block
2.95
2.29
3.26
2.64
2.14
1.65
1.65
1.05
1.04
1.04
Accumulated Depreciation
0.62
0.59
0.45
0.27
0.20
0.13
0.08
0.06
0.02
0.01
Non Current Assets
31.43
39.70
30.40
12.96
13.38
10.48
9.42
6.90
15.49
4.87
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
27.85
35.43
23.55
6.44
7.37
5.40
4.39
3.15
0.00
3.84
Long Term Loans & Adv.
1.17
2.25
4.04
4.00
3.86
3.56
3.44
2.76
2.49
0.00
Other Non Current Assets
0.08
0.33
0.00
0.16
0.21
0.00
0.02
0.00
0.00
0.00
Current Assets
47.66
26.90
6.85
9.43
7.56
6.14
5.62
7.03
11.96
9.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.06
4.81
0.00
Inventories
30.79
11.09
0.47
5.05
3.60
3.19
0.67
0.00
0.00
0.00
Sundry Debtors
0.29
0.21
0.18
0.07
0.21
0.11
1.14
1.63
1.64
1.75
Cash & Bank
13.39
11.31
5.55
4.16
3.58
2.68
2.23
0.89
2.52
0.27
Other Current Assets
3.19
0.28
0.43
0.14
0.18
0.16
1.58
2.44
3.01
7.11
Short Term Loans & Adv.
3.08
4.01
0.23
0.00
0.18
0.16
1.58
2.41
3.01
7.11
Net Current Assets
44.49
21.76
2.64
8.27
5.66
4.08
4.67
6.62
9.59
8.04
Total Assets
79.09
66.60
37.41
22.39
20.94
16.62
15.05
13.95
27.47
14.02

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
-18.87
-6.70
6.27
-0.38
0.59
-0.88
1.25
0.52
2.72
-0.11
PBT
2.43
3.83
3.15
0.88
0.51
0.60
0.55
0.50
0.24
0.00
Adjustment
1.75
0.32
0.02
0.01
-0.07
1.03
0.05
-0.17
0.01
0.01
Changes in Working Capital
-22.00
-9.54
3.64
-1.28
0.10
-2.52
0.65
0.20
2.46
-0.12
Cash after chg. in Working capital
-17.82
-5.39
6.81
-0.38
0.53
-0.88
1.25
0.52
2.72
-0.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.05
-1.31
-0.54
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
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
0.06
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
7.65
-7.45
-11.06
1.57
-2.31
-2.58
-0.15
-2.15
-0.47
-6.34
Net Fixed Assets
0.02
0.13
-0.04
-0.49
0.00
0.00
-0.17
-0.01
0.00
0.00
Net Investments
0.29
-0.29
-4.10
0.00
-0.68
-1.81
0.00
0.00
-6.83
0.00
Others
7.34
-7.29
-6.92
2.06
-1.63
-0.77
0.02
-2.14
6.36
-6.34
Cash from Financing Activity
11.74
14.30
4.91
-0.60
2.62
3.90
0.24
0.00
0.00
6.67
Net Cash Inflow / Outflow
0.52
0.15
0.12
0.59
0.90
0.44
1.35
-1.63
2.25
0.22
Opening Cash & Equivalents
0.51
0.36
0.24
3.58
2.68
2.23
0.89
2.52
0.27
0.05
Closing Cash & Equivalent
1.03
0.51
0.36
4.16
3.58
2.68
2.23
0.89
2.52
0.27

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.)
26.22
24.97
22.13
15.51
14.12
13.12
12.68
12.26
11.89
11.65
ROA
2.46%
5.74%
7.98%
3.09%
2.03%
3.01%
3.08%
2.78%
1.27%
-0.04%
ROE
6.00%
10.85%
11.13%
4.12%
2.55%
3.36%
3.26%
3.08%
1.45%
-0.05%
ROCE
8.87%
11.78%
14.97%
5.37%
4.33%
4.99%
4.78%
4.62%
1.86%
-0.02%
Fixed Asset Turnover
32.79
14.02
9.63
5.82
4.72
3.37
2.95
1.43
1.28
0.53
Receivable days
1.06
1.84
1.64
3.73
6.54
40.96
126.87
400.42
462.34
1333.90
Inventory Days
88.96
54.26
35.49
113.64
138.35
126.54
61.26
0.00
0.00
0.00
Payable days
9.82
16.23
2.92
2.42
2.14
2.20
5.59
10.46
7.70
23.32
Cash Conversion Cycle
80.20
39.87
34.21
114.95
142.75
165.31
182.54
389.96
454.64
1310.58
Total Debt/Equity
1.05
0.61
0.11
0.02
0.07
0.09
0.02
0.00
0.00
0.00
Interest Cover
1.99
6.95
11.27
34.47
3.63
5.18
6.07
5.66
343.38
-2.06

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.