Nifty

:

25722.10

Sensex

:

83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Login

Nifty
Sensex

:
:

25722.10
83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Exelon Infrastructure Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 530337 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

0.89
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3.29
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 14 Mar 13 Mar 11 Mar 10 Mar 09 Mar 07 Mar 06 Mar 05
Net Sales - 60.19 57.33 38.33 29.79 29.52 3.67 3.78 10.74 Net Sales Growth - 4.99% 49.57% 28.67% 0.91% 704.36% -2.91% -64.80% Cost Of Goods Sold - 0.82 -1.07 36.47 28.13 28.09 3.44 3.66 9.36 Gross Profit - 59.37 58.40 1.86 1.66 1.43 0.22 0.12 1.38 GP Margin - 98.64% 101.87% 4.85% 5.57% 4.84% 5.99% 3.17% 12.85% Total Expenditure - 57.63 55.05 37.32 28.70 28.39 3.50 5.06 11.31 Power & Fuel Cost - 0.05 0.05 0.00 0.00 0.00 0.00 0.05 0.40 % Of Sales - 0.08% 0.09% 0% 0% 0% 0% 1.32% 3.72% Employee Cost - 0.45 2.01 0.36 0.21 0.03 0.01 0.07 0.17 % Of Sales - 0.75% 3.51% 0.94% 0.70% 0.10% 0.27% 1.85% 1.58% Manufacturing Exp. - 55.81 53.63 0.00 0.00 0.00 0.00 0.51 1.11 % Of Sales - 92.72% 93.55% 0% 0% 0% 0% 13.49% 10.34% General & Admin Exp. - 0.45 0.42 0.47 0.34 0.25 0.06 0.03 0.05 % Of Sales - 0.75% 0.73% 1.23% 1.14% 0.85% 1.63% 0.79% 0.47% Selling & Distn. Exp. - 0.04 0.02 0.02 0.02 0.02 0.00 0.03 0.14 % Of Sales - 0.07% 0.03% 0.05% 0.07% 0.07% 0% 0.79% 1.30% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.72 0.08 % Of Sales - 0% 0% 0% 0% 0% 0% 19.05% 0.74% EBITDA - 2.56 2.28 1.01 1.09 1.13 0.17 -1.28 -0.57 EBITDA Margin - 4.25% 3.98% 2.64% 3.66% 3.83% 4.63% -33.86% -5.31% Other Income - 0.00 0.07 0.00 0.00 0.01 0.00 0.01 0.02 Interest - 0.46 0.33 0.02 0.00 0.00 0.00 0.07 0.17 Depreciation - 0.30 0.29 0.23 0.11 0.01 0.01 0.11 0.15 PBT - 1.79 1.72 0.75 0.97 1.13 0.15 -1.46 -0.86 Tax - 0.63 0.61 0.21 0.35 0.13 0.02 -0.04 -0.03 Tax Rate - 35.20% 35.47% 28.00% 36.08% 11.50% 13.33% 2.74% 3.49% PAT - 1.17 1.12 0.54 0.62 1.00 0.14 -1.42 -0.83 PAT before Minority Interest - 1.17 1.12 0.54 0.62 1.00 0.14 -1.42 -0.83 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.94% 1.95% 1.41% 2.08% 3.39% 3.81% -37.57% -7.73% PAT Growth - 4.46% 107.41% -12.90% -38.00% 614.29% - - EPS - 0.88 0.84 0.41 0.47 0.75 0.11 -1.07 -0.62

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 14 Mar 13 Mar 11 Mar 10 Mar 09 Mar 07 Mar 06 Mar 05
Shareholder's Funds 16.32 15.15 13.52 12.98 6.92 5.34 5.20 6.62 Share Capital 6.67 6.67 6.67 6.67 4.30 5.27 5.27 5.27 Total Reserves 9.65 8.49 6.85 6.31 2.62 0.07 -0.06 1.35 Non-Current Liabilities 0.60 0.79 0.99 0.43 0.23 0.23 0.23 1.51 Secured Loans 0.14 0.31 0.51 0.00 0.00 0.00 0.00 1.24 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7.82 6.66 5.65 2.52 1.77 3.04 5.39 4.50 Trade Payables 3.30 1.95 4.80 1.86 1.27 0.27 0.92 0.04 Other Current Liabilities 0.18 0.15 0.69 0.50 0.37 2.70 4.40 4.40 Short Term Borrowings 2.11 2.96 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 2.23 1.60 0.16 0.15 0.13 0.08 0.06 0.06 Total Liabilities 24.74 22.60 20.16 15.93 8.92 8.61 10.82 12.63 Net Block 1.70 1.96 2.21 1.73 0.03 0.03 0.00 1.25 Gross Block 2.93 2.89 2.57 1.86 0.05 0.04 0.00 3.82 Accumulated Depreciation 1.23 0.93 0.36 0.13 0.02 0.01 0.00 2.57 Non Current Assets 1.71 1.96 2.21 1.73 0.03 0.03 0.00 1.25 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 23.03 20.64 17.95 14.20 8.89 8.57 10.82 11.38 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.25 1.07 0.00 0.00 0.00 0.00 0.17 1.87 Sundry Debtors 12.59 10.56 3.12 2.05 2.25 1.02 1.60 0.32 Cash & Bank 0.02 0.06 0.02 0.20 0.02 0.03 0.04 0.04 Other Current Assets 10.16 0.00 0.00 0.00 6.62 7.52 9.01 9.15 Short Term Loans & Adv. 10.16 8.95 14.82 11.95 6.62 7.52 9.01 9.15 Net Current Assets 15.21 13.98 12.31 11.68 7.12 5.53 5.43 6.88 Total Assets 24.74 22.60 20.16 15.93 8.92 8.60 10.82 12.63

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 14 Mar 13 Mar 11 Mar 10 Mar 09 Mar 05
Cash From Operating Activity 1.49 -2.40 0.01 -3.45 0.00 0.34 PBT 1.79 1.72 0.75 0.97 1.13 -0.86 Adjustment 0.76 0.62 0.25 0.11 0.01 0.30 Changes in Working Capital -1.07 -4.74 -0.97 -4.53 -1.14 1.08 Cash after chg. in Working capital 1.49 -2.40 0.03 -3.45 0.00 0.52 Interest Paid 0.00 0.00 -0.02 0.00 0.00 -0.17 Tax Paid 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 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.04 -0.07 -0.71 -1.81 -0.01 -0.06 Net Fixed Assets -0.04 -0.32 -0.71 -1.81 3.77 Net Investments 0.00 -0.01 0.00 0.00 0.00 Others 0.00 0.26 0.00 0.00 -3.78 Cash from Financing Activity -1.48 2.49 0.51 5.44 0.00 -0.31 Net Cash Inflow / Outflow -0.04 0.02 -0.19 0.18 -0.01 -0.03 Opening Cash & Equivalents 0.06 0.04 0.20 0.02 0.03 0.07 Closing Cash & Equivalent 0.02 0.06 0.02 0.20 0.02 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 14 Mar 13 Mar 11 Mar 10 Mar 09 Mar 07 Mar 06 Mar 05
Book Value (Rs.) 12.24 11.36 10.14 9.73 8.04 5.07 4.94 6.28 ROA 4.92% 5.21% 2.99% 4.98% 11.40% 1.39% -12.07% -6.25% ROE 7.41% 7.78% 4.07% 6.22% 16.29% 2.57% -23.95% -11.86% ROCE 12.09% 12.58% 5.74% 9.82% 18.45% 2.92% -21.17% -8.17% Fixed Asset Turnover 20.69 21.01 17.31 31.19 641.94 88.30 0.00 2.83 Receivable days 70.21 43.55 24.61 26.35 20.20 130.25 92.58 15.12 Inventory Days 4.02 6.83 0.00 0.00 0.00 0.00 98.47 76.63 Payable days 16.69 22.43 32.80 20.08 9.94 65.07 48.73 2.84 Cash Conversion Cycle 57.54 27.95 -8.19 6.27 10.26 65.18 142.33 88.91 Total Debt/Equity 0.15 0.23 0.04 0.00 0.00 0.00 0.00 0.19 Interest Cover 4.87 6.25 34.73 236.38 371.65 619.25 -19.05 -3.96

Annual Reports:

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.

Feedback