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

Finance - Stock Broking

Rating :
55/99

BSE: 530585 | NSE: Not Listed

194.00
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  203.00
  •  205.25
  •  194.00
  •  195.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  108
  •  15.79
  •  205.25
  •  57.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 57.42
  • 8.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13.98
  • 0.52%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.42%
  • 6.98%
  • 27.91%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 12.04
  • 9.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.74
  • 37.73
  • 9.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.50
  • 59.36
  • -32.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.38
  • 5.42
  • 7.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.07
  • 0.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.77
  • 2.21
  • 1.51

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
20.28
13.35
51.91%
17.00
11.48
48.08%
15.93
11.01
44.69%
12.47
10.32
20.83%
Expenses
14.84
11.21
32.38%
11.06
9.12
21.27%
14.46
7.75
86.58%
11.18
8.22
36.01%
EBITDA
5.45
2.15
153.49%
5.94
2.37
150.63%
1.47
3.27
-55.05%
1.29
2.10
-38.57%
EBIDTM
26.85%
16.09%
34.92%
20.62%
9.22%
29.67%
10.32%
20.31%
Other Income
0.13
0.32
-59.38%
0.16
0.28
-42.86%
-1.80
-0.98
-
1.94
0.66
193.94%
Interest
0.78
1.25
-37.60%
0.85
1.30
-34.62%
1.23
1.56
-21.15%
1.47
1.29
13.95%
Depreciation
0.25
0.26
-3.85%
0.27
0.26
3.85%
0.27
0.25
8.00%
0.28
0.24
16.67%
PBT
4.55
0.96
373.96%
4.99
1.09
357.80%
-1.83
0.48
-
1.48
1.23
20.33%
Tax
0.97
0.51
90.20%
0.87
0.25
248.00%
-0.16
0.19
-
0.39
0.29
34.48%
PAT
3.58
0.45
695.56%
4.12
0.83
396.39%
-1.67
0.29
-
1.09
0.94
15.96%
PATM
17.64%
3.35%
24.22%
7.26%
-10.50%
2.59%
8.72%
9.14%
EPS
12.09
1.52
695.39%
13.91
2.82
393.26%
-5.65
0.99
-
3.68
3.19
15.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
65.68
52.37
44.58
39.98
37.36
29.66
27.29
18.63
18.92
18.66
26.02
Net Sales Growth
42.29%
17.47%
11.51%
7.01%
25.96%
8.68%
46.48%
-1.53%
1.39%
-28.29%
 
Cost Of Goods Sold
0.32
0.43
0.27
0.05
2.41
0.07
0.79
0.43
0.41
1.61
9.20
Gross Profit
65.36
51.93
44.31
39.94
34.94
29.58
26.50
18.20
18.51
17.05
16.82
GP Margin
99.51%
99.16%
99.39%
99.90%
93.52%
99.73%
97.11%
97.69%
97.83%
91.37%
64.64%
Total Expenditure
51.54
45.58
32.31
35.68
30.72
28.29
22.05
17.08
16.80
15.77
23.34
Power & Fuel Cost
-
0.69
0.60
0.56
0.52
0.58
0.45
0.37
0.35
0.26
0.22
% Of Sales
-
1.32%
1.35%
1.40%
1.39%
1.96%
1.65%
1.99%
1.85%
1.39%
0.85%
Employee Cost
-
18.54
12.05
10.51
9.78
11.22
8.17
6.13
5.04
4.10
3.67
% Of Sales
-
35.40%
27.03%
26.29%
26.18%
37.83%
29.94%
32.90%
26.64%
21.97%
14.10%
Manufacturing Exp.
-
18.35
15.54
15.64
13.87
10.93
7.74
5.37
8.52
7.97
8.27
% Of Sales
-
35.04%
34.86%
39.12%
37.13%
36.85%
28.36%
28.82%
45.03%
42.71%
31.78%
General & Admin Exp.
-
3.91
3.59
5.22
3.21
4.52
5.25
4.45
1.81
1.56
1.79
% Of Sales
-
7.47%
8.05%
13.06%
8.59%
15.24%
19.24%
23.89%
9.57%
8.36%
6.88%
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.
-
4.35
0.87
4.27
1.46
1.54
0.10
0.70
1.03
0.53
0.00
% Of Sales
-
8.31%
1.95%
10.68%
3.91%
5.19%
0.37%
3.76%
5.44%
2.84%
1.58%
EBITDA
14.15
6.79
12.27
4.30
6.64
1.37
5.24
1.55
2.12
2.89
2.68
EBITDA Margin
21.54%
12.97%
27.52%
10.76%
17.77%
4.62%
19.20%
8.32%
11.21%
15.49%
10.30%
Other Income
0.43
1.24
0.24
2.65
6.63
1.99
2.37
2.20
1.28
0.91
1.36
Interest
4.33
5.25
5.39
2.17
2.65
2.68
2.03
1.92
2.60
1.61
0.66
Depreciation
1.07
1.07
0.95
0.93
0.95
1.01
1.23
0.68
0.79
0.89
0.78
PBT
9.19
1.70
6.18
3.86
9.66
-0.33
4.35
1.15
0.01
1.29
2.59
Tax
2.07
1.00
1.56
1.62
2.90
0.06
1.44
0.53
0.08
0.42
0.74
Tax Rate
22.52%
58.82%
25.24%
41.97%
30.02%
-18.18%
32.95%
36.30%
21.05%
31.82%
28.03%
PAT
7.12
0.70
4.62
2.24
6.76
-0.39
2.94
0.92
0.30
0.90
1.90
PAT before Minority Interest
7.12
0.70
4.62
2.24
6.76
-0.39
2.94
0.92
0.30
0.90
1.90
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
10.84%
1.34%
10.36%
5.60%
18.09%
-1.31%
10.77%
4.94%
1.59%
4.82%
7.30%
PAT Growth
183.67%
-84.85%
106.25%
-66.86%
-
-
219.57%
206.67%
-66.67%
-52.63%
 
EPS
23.73
2.33
15.40
7.47
22.53
-1.30
9.80
3.07
1.00
3.00
6.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
26.85
28.73
26.07
24.23
15.68
16.43
13.85
13.28
13.32
12.76
Share Capital
2.98
2.98
2.98
2.98
2.98
2.98
2.98
2.98
2.98
2.98
Total Reserves
23.86
25.74
23.09
21.25
12.70
13.44
10.87
10.29
10.33
9.78
Non-Current Liabilities
-0.40
0.54
1.03
0.96
0.42
0.72
1.25
1.50
0.38
0.42
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
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
0.39
0.64
1.00
1.22
0.04
0.00
Current Liabilities
145.62
145.10
120.65
87.05
68.39
62.08
65.30
53.94
49.22
32.27
Trade Payables
81.92
73.73
0.29
0.19
0.51
0.27
0.03
0.44
0.25
0.31
Other Current Liabilities
21.33
20.90
70.17
57.89
54.41
53.09
43.87
30.54
29.66
20.07
Short Term Borrowings
41.16
48.41
49.01
26.96
11.08
4.73
19.17
21.55
17.60
9.98
Short Term Provisions
1.21
2.06
1.19
2.01
2.38
3.99
2.24
1.42
1.71
1.92
Total Liabilities
172.07
174.37
147.75
112.24
84.49
79.23
80.40
68.72
62.92
45.45
Net Block
7.51
7.69
6.14
6.01
6.12
6.00
5.72
5.38
3.54
3.41
Gross Block
11.21
10.35
8.01
6.97
13.21
12.14
10.67
9.99
7.90
7.13
Accumulated Depreciation
3.70
2.65
1.87
0.95
7.09
6.14
4.94
4.61
4.36
3.72
Non Current Assets
16.26
24.17
23.39
21.02
16.25
14.56
12.08
10.43
62.92
45.45
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
2.31
8.41
8.93
6.40
7.26
5.83
3.58
2.78
2.43
1.58
Long Term Loans & Adv.
5.29
7.10
6.34
5.46
2.50
2.56
2.60
2.20
2.05
2.06
Other Non Current Assets
1.14
0.96
1.98
3.14
0.37
0.17
0.18
0.08
0.02
0.00
Current Assets
155.81
150.20
124.36
91.21
68.23
64.68
68.32
58.29
54.88
38.41
Current Investments
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.55
0.86
0.46
0.54
1.57
1.41
1.27
1.05
1.05
1.43
Sundry Debtors
16.43
26.48
31.18
42.63
44.61
44.48
49.81
41.34
42.67
25.37
Cash & Bank
84.60
67.39
39.35
38.84
13.92
12.68
13.97
12.30
7.35
8.80
Other Current Assets
54.24
19.55
24.81
2.46
8.14
6.10
3.26
3.59
3.80
2.81
Short Term Loans & Adv.
44.69
35.90
28.55
6.74
6.44
5.61
1.98
1.51
1.40
1.60
Net Current Assets
10.19
5.10
3.71
4.17
-0.15
2.59
3.02
4.35
5.65
6.14
Total Assets
172.07
174.37
147.75
112.23
84.48
79.24
80.40
68.72
117.80
83.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
24.48
0.30
-36.05
6.35
4.59
3.27
5.29
9.51
1.44
4.75
PBT
1.70
6.18
3.86
9.66
-0.33
4.38
1.46
0.38
1.32
2.64
Adjustment
5.83
2.39
-0.01
0.50
1.42
1.74
1.71
1.91
1.56
0.04
Changes in Working Capital
16.19
-6.11
-36.33
-2.12
3.91
-1.30
2.49
7.65
-0.94
3.11
Cash after chg. in Working capital
23.71
2.46
-32.49
8.04
5.00
4.81
5.66
9.93
1.94
5.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.77
-2.16
-3.56
-1.69
-0.41
-1.54
-0.37
-0.42
-0.50
-1.04
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
2.32
0.36
-0.05
3.38
-1.78
0.69
-2.24
-4.06
-0.24
-4.04
Net Fixed Assets
-0.86
-0.81
-0.98
5.87
-1.01
-1.38
-0.54
-0.40
-0.77
-0.75
Net Investments
5.37
0.51
-2.55
-4.75
-1.42
-2.25
-0.98
-0.35
-1.84
-2.19
Others
-2.19
0.66
3.48
2.26
0.65
4.32
-0.72
-3.31
2.37
-1.10
Cash from Financing Activity
-12.24
2.12
20.51
9.44
-2.69
-2.30
-2.19
-2.86
-0.89
-0.93
Net Cash Inflow / Outflow
14.56
2.78
-15.59
19.17
0.12
1.66
0.86
2.59
0.32
-0.22
Opening Cash & Equivalents
12.74
9.95
25.54
6.37
6.31
4.65
3.79
1.19
0.88
1.10
Closing Cash & Equivalent
27.30
12.74
9.95
25.54
6.43
6.31
4.65
3.79
1.19
0.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
90.63
96.98
88.00
81.79
52.90
55.42
46.71
44.78
44.92
43.03
ROA
0.40%
2.87%
1.72%
6.88%
-0.47%
3.68%
1.24%
0.46%
1.66%
4.00%
ROE
2.52%
16.89%
8.91%
33.93%
-2.43%
19.43%
6.82%
2.29%
6.93%
15.92%
ROCE
9.59%
15.20%
9.54%
31.59%
9.81%
23.67%
9.95%
9.07%
10.94%
19.48%
Fixed Asset Turnover
4.86
4.86
5.34
3.70
2.34
2.39
1.80
2.11
2.48
3.85
Receivable days
149.54
236.04
336.94
426.16
548.15
630.53
892.99
810.49
665.46
405.88
Inventory Days
4.92
5.41
4.58
10.32
18.33
17.93
22.77
20.31
24.26
20.66
Payable days
716.47
438.06
3.07
4.69
5.71
2.78
6.07
7.91
6.71
274.09
Cash Conversion Cycle
-562.01
-196.61
338.44
431.79
560.76
645.68
909.69
822.90
683.01
152.46
Total Debt/Equity
1.53
1.69
1.88
1.11
0.71
0.29
1.38
1.62
1.32
0.78
Interest Cover
1.32
2.15
2.78
4.65
0.88
3.15
1.76
1.15
1.82
4.98

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.