Nifty
Sensex
:
:
24509.25
80502.08
-21.65 (-0.09%)
-102.57 (-0.13%)

Finance - NBFC

Rating :
38/99

BSE: 530579 | NSE: Not Listed

23.75
22-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  23.65
  •  24.3
  •  23.1
  •  24.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43103
  •  1027314
  •  36.46
  •  22.33

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 451.82
  • 6.96
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 452.33
  • N/A
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.38%
  • 12.05%
  • 16.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.45
  • 22.66
  • 58.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.14
  • -9.89
  • -4.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.65
  • 14.03
  • -6.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.18
  • 8.56
  • 9.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.97
  • 0.97
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -29.44
  • -49.63
  • -85.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
15.28
-100.00%
0.00
9.57
-100.00%
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
11.61
-100.00%
0.00
7.54
-100.00%
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
3.67
-100.00%
0.00
2.03
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
24.03%
0.00%
21.24%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.38
-100.00%
0.00
0.32
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.10
-100.00%
0.00
0.19
-100.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.05
-100.00%
0.00
0.05
-100.00%
PBT
0.00
0.00
0
0.00
0.00
0
0.00
3.90
-100.00%
0.00
2.12
-100.00%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.85
-100.00%
0.00
0.48
-100.00%
PAT
0.00
0.00
0
0.00
0.00
0
0.00
3.05
-100.00%
0.00
1.64
-100.00%
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
19.97%
0.00%
17.09%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.28
-100.00%
0.00
-0.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
63.41
83.67
13.99
17.21
20.42
39.76
40.71
32.32
184.67
16.59
76.86
Net Sales Growth
24.55%
498.07%
-18.71%
-15.72%
-48.64%
-2.33%
25.96%
-82.50%
1013.14%
-78.42%
 
Cost Of Goods Sold
50.15
62.19
0.00
0.00
0.13
16.18
18.51
13.14
170.62
8.36
64.29
Gross Profit
13.26
21.47
13.99
17.21
20.29
23.58
22.20
19.18
14.05
8.23
12.57
GP Margin
20.92%
25.66%
100%
100%
99.36%
59.31%
54.53%
59.34%
7.61%
49.61%
16.35%
Total Expenditure
65.09
79.36
1.76
20.92
3.35
23.36
22.33
16.58
174.01
12.23
66.52
Power & Fuel Cost
-
0.01
0.00
0.01
0.01
0.04
0.03
0.03
0.03
0.03
0.02
% Of Sales
-
0.01%
0%
0.06%
0.05%
0.10%
0.07%
0.09%
0.02%
0.18%
0.03%
Employee Cost
-
1.01
0.79
1.18
1.14
1.30
0.90
0.72
0.70
0.68
0.76
% Of Sales
-
1.21%
5.65%
6.86%
5.58%
3.27%
2.21%
2.23%
0.38%
4.10%
0.99%
Manufacturing Exp.
-
0.42
0.11
0.12
0.14
0.55
0.43
0.60
1.06
0.27
0.61
% Of Sales
-
0.50%
0.79%
0.70%
0.69%
1.38%
1.06%
1.86%
0.57%
1.63%
0.79%
General & Admin Exp.
-
0.21
0.52
0.17
0.21
1.07
0.47
0.60
0.70
0.38
0.68
% Of Sales
-
0.25%
3.72%
0.99%
1.03%
2.69%
1.15%
1.86%
0.38%
2.29%
0.88%
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.
-
15.52
0.34
19.45
1.73
4.27
2.02
1.51
0.94
2.54
0.00
% Of Sales
-
18.55%
2.43%
113.02%
8.47%
10.74%
4.96%
4.67%
0.51%
15.31%
0.25%
EBITDA
-1.68
4.31
12.23
-3.71
17.07
16.40
18.38
15.74
10.66
4.36
10.34
EBITDA Margin
-2.65%
5.15%
87.42%
-21.56%
83.59%
41.25%
45.15%
48.70%
5.77%
26.28%
13.45%
Other Income
1.36
1.23
1.19
0.81
0.01
0.37
0.09
0.25
0.34
0.41
0.32
Interest
0.85
1.12
0.77
0.71
0.00
0.01
0.00
0.01
2.69
6.57
7.92
Depreciation
0.19
0.16
0.11
0.14
0.18
0.19
0.15
0.20
0.24
0.21
0.04
PBT
-1.36
4.25
12.53
-3.76
16.90
16.57
18.33
15.78
8.06
-2.02
2.69
Tax
-0.77
1.04
3.04
1.83
2.02
4.97
6.77
5.60
2.82
0.12
0.68
Tax Rate
56.62%
24.47%
24.26%
-48.67%
31.46%
29.99%
36.93%
42.94%
34.99%
-7.79%
25.28%
PAT
-0.58
3.21
9.49
-5.59
4.40
11.60
11.56
7.44
5.24
-1.65
2.02
PAT before Minority Interest
-0.58
3.21
9.49
-5.59
4.40
11.60
11.56
7.44
5.24
-1.65
2.02
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
-0.91%
3.84%
67.83%
-32.48%
21.55%
29.18%
28.40%
23.02%
2.84%
-9.95%
2.63%
PAT Growth
-104.57%
-66.17%
-
-
-62.07%
0.35%
55.38%
41.98%
-
-
 
EPS
-0.03
0.17
0.50
-0.29
0.23
0.61
0.61
0.39
0.28
-0.09
0.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
244.29
236.10
223.98
245.74
245.41
233.82
222.26
214.81
100.47
92.58
Share Capital
95.12
95.12
95.12
95.12
95.12
95.12
95.12
95.12
34.50
32.75
Total Reserves
149.17
140.99
128.86
150.62
150.29
138.70
127.14
119.69
65.97
59.83
Non-Current Liabilities
44.38
33.83
28.36
13.88
4.66
1.39
1.23
0.82
57.09
61.74
Secured Loans
0.00
0.00
0.00
2.47
0.38
0.00
0.00
0.00
50.07
50.16
Unsecured Loans
14.00
14.00
8.50
0.20
1.71
0.00
0.00
0.00
5.60
10.80
Long Term Provisions
39.65
25.58
25.75
14.95
3.06
1.81
1.74
1.07
0.43
0.27
Current Liabilities
15.63
3.90
5.48
1.27
0.97
1.52
2.15
2.59
5.42
11.16
Trade Payables
0.00
0.00
0.00
0.83
0.46
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
15.12
3.90
5.22
0.43
0.51
1.52
2.15
1.89
4.79
4.16
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.70
0.63
7.00
Short Term Provisions
0.50
0.00
0.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
304.30
273.83
257.82
260.89
251.04
236.73
225.64
218.22
162.98
165.48
Net Block
1.00
0.87
1.10
1.63
3.37
2.50
0.47
0.58
0.76
0.70
Gross Block
1.60
1.30
1.42
1.92
4.08
3.18
1.45
1.37
1.31
0.80
Accumulated Depreciation
0.60
0.43
0.32
0.29
0.72
0.68
0.98
0.79
0.55
0.10
Non Current Assets
34.87
33.58
32.64
28.53
28.22
30.75
33.77
48.39
117.27
120.56
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
33.68
32.56
31.53
23.18
21.92
24.18
29.20
32.08
29.09
18.94
Long Term Loans & Adv.
0.07
0.04
0.02
3.71
2.93
3.93
2.70
5.97
5.97
2.67
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.15
1.40
9.73
23.26
39.60
Current Assets
269.43
240.25
225.17
232.35
222.82
205.97
191.86
169.83
45.71
44.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
17.35
0.01
0.01
9.95
7.82
10.73
7.27
9.29
9.29
4.24
Sundry Debtors
0.00
0.00
0.00
0.75
0.34
0.60
0.30
0.28
6.17
0.14
Cash & Bank
3.70
9.84
0.59
4.34
5.81
12.70
9.53
6.37
5.10
1.26
Other Current Assets
248.38
22.97
21.53
12.24
208.84
181.94
174.75
153.89
25.14
39.28
Short Term Loans & Adv.
211.89
207.43
203.04
205.07
196.09
173.30
158.80
116.74
2.49
6.26
Net Current Assets
253.80
236.35
219.69
231.09
221.85
204.46
189.71
167.24
40.29
33.76
Total Assets
304.30
273.83
257.81
260.88
251.04
236.72
225.63
218.22
162.98
165.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-12.92
4.79
18.29
1.59
-10.27
1.20
3.47
-48.35
15.83
-66.51
PBT
9.23
13.74
-3.76
6.42
16.57
18.33
15.78
8.06
-1.53
2.69
Adjustment
-1.96
1.89
0.20
0.37
1.33
1.09
1.17
0.67
0.31
1.08
Changes in Working Capital
-16.14
-7.43
23.10
0.04
-22.08
-13.33
-6.72
-53.40
17.65
-68.90
Cash after chg. in Working capital
-8.87
8.20
19.54
6.82
-4.18
6.09
10.23
-44.67
16.43
-65.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.05
-3.40
-1.25
-5.23
-6.08
-4.89
-6.76
-3.68
-0.60
-1.38
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
-0.96
0.10
-24.16
-3.01
1.28
1.97
3.77
-7.28
-7.57
-9.59
Net Fixed Assets
-0.30
0.12
-0.22
0.16
-0.21
-0.28
-0.03
-0.05
0.00
-0.54
Net Investments
-1.11
-1.04
-10.50
-1.56
2.25
2.48
2.75
-1.00
-22.09
-8.17
Others
0.45
1.02
-13.44
-1.61
-0.76
-0.23
1.05
-6.23
14.52
-0.88
Cash from Financing Activity
7.74
4.35
6.40
0.17
2.09
0.00
-0.07
52.45
-4.66
73.63
Net Cash Inflow / Outflow
-6.14
9.25
0.53
-1.24
-6.89
3.17
7.17
-3.18
3.60
-2.47
Opening Cash & Equivalents
9.82
0.58
0.05
3.87
11.02
7.85
0.68
3.86
0.26
2.73
Closing Cash & Equivalent
3.69
9.82
0.58
2.62
4.12
11.02
7.85
0.68
3.86
0.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
12.84
12.41
11.77
12.92
12.90
12.29
11.68
11.29
14.56
13.57
ROA
1.11%
3.57%
-2.15%
1.72%
4.76%
5.00%
3.35%
2.75%
-1.00%
1.61%
ROE
1.34%
4.13%
-2.38%
1.79%
4.84%
5.07%
3.41%
3.33%
-1.71%
3.32%
ROCE
2.11%
5.52%
-1.27%
2.59%
6.89%
8.04%
5.96%
5.78%
3.17%
8.63%
Fixed Asset Turnover
57.66
10.28
10.30
6.80
10.95
17.60
22.93
137.72
15.73
146.33
Receivable days
0.00
0.00
0.00
9.71
4.31
4.05
3.30
6.37
69.36
11.62
Inventory Days
37.85
0.19
105.62
158.89
85.19
80.70
93.51
18.37
148.91
34.32
Payable days
0.00
0.00
0.00
158.68
5.48
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
37.85
0.19
105.62
9.92
84.02
84.76
96.81
24.74
218.27
45.94
Total Debt/Equity
0.06
0.06
0.04
0.01
0.01
0.00
0.00
0.00
0.56
0.74
Interest Cover
4.80
17.22
-4.27
0.00
1756.48
0.00
957.83
4.00
0.77
1.34

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.