Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Construction - Real Estate

Rating :
37/99

BSE: 530677 | NSE: Not Listed

60.98
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  64.77
  •  64.77
  •  60.57
  •  62.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11018
  •  677675
  •  96.60
  •  41.79

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 226.70
  • 28.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 227.88
  • N/A
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.51%
  • 1.04%
  • 13.32%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.00%
  • 25.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.01
  • 17.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 29.77
  • 56.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 31.47
  • 107.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.75
  • 19.85
  • 23.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.39
  • 1.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1730.50
  • 17.06
  • 17.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
19.93
16.89
18.00%
14.15
22.60
-37.39%
24.04
15.40
56.10%
13.59
18.23
-25.45%
Expenses
20.18
15.58
29.53%
12.67
17.13
-26.04%
21.81
13.08
66.74%
10.93
16.17
-32.41%
EBITDA
-0.26
1.31
-
1.47
5.47
-73.13%
2.23
2.32
-3.88%
2.67
2.06
29.61%
EBIDTM
-1.29%
7.76%
10.43%
24.19%
9.27%
15.06%
19.61%
11.28%
Other Income
1.82
1.21
50.41%
0.52
0.93
-44.09%
2.49
0.87
186.21%
1.26
0.57
121.05%
Interest
0.00
0.00
0
0.05
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.09
0.10
-10.00%
0.09
0.10
-10.00%
0.09
0.10
-10.00%
0.10
0.10
0.00%
PBT
1.47
2.42
-39.26%
1.86
6.29
-70.43%
4.62
3.09
49.51%
3.83
2.52
51.98%
Tax
-0.11
0.51
-
0.58
1.38
-57.97%
1.66
0.37
348.65%
1.77
0.11
1,509.09%
PAT
1.59
1.91
-16.75%
1.28
4.91
-73.93%
2.97
2.72
9.19%
2.06
2.41
-14.52%
PATM
7.96%
11.30%
9.08%
21.73%
12.34%
17.67%
15.17%
13.21%
EPS
0.43
0.54
-20.37%
0.34
1.38
-75.36%
0.84
0.76
10.53%
0.57
0.68
-16.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
71.71
73.11
76.40
45.24
78.33
54.60
48.55
6.02
0.00
0.00
0.00
Net Sales Growth
-1.93%
-4.31%
68.88%
-42.24%
43.46%
12.46%
706.48%
0
0
0
 
Cost Of Goods Sold
57.25
54.29
55.35
38.08
63.30
46.70
40.78
5.34
0.00
0.00
0.00
Gross Profit
14.46
18.82
21.05
7.15
15.03
7.90
7.76
0.68
0.00
0.00
0.00
GP Margin
20.17%
25.74%
27.55%
15.80%
19.19%
14.47%
15.98%
11.30%
0
0
0
Total Expenditure
65.59
61.96
61.85
44.05
70.69
51.57
46.48
7.44
0.26
0.25
0.17
Power & Fuel Cost
-
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
Employee Cost
-
1.27
1.27
1.34
1.28
1.02
0.63
0.26
0.15
0.13
0.10
% Of Sales
-
1.74%
1.66%
2.96%
1.63%
1.87%
1.30%
4.32%
0
0
0
Manufacturing 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
General & Admin Exp.
-
2.42
2.40
1.70
1.34
1.03
0.82
0.12
0.09
0.09
0.06
% Of Sales
-
3.31%
3.14%
3.76%
1.71%
1.89%
1.69%
1.99%
0
0
0
Selling & Distn. Exp.
-
3.51
2.58
2.75
4.39
2.73
4.23
1.71
0.01
0.02
0.01
% Of Sales
-
4.80%
3.38%
6.08%
5.60%
5.00%
8.71%
28.41%
0
0
0
Miscellaneous Exp.
-
0.47
0.25
0.17
0.37
0.09
0.01
0.01
0.01
0.01
0.01
% Of Sales
-
0.64%
0.33%
0.38%
0.47%
0.16%
0.02%
0.17%
0
0
0
EBITDA
6.11
11.15
14.55
1.19
7.64
3.03
2.07
-1.42
-0.26
-0.25
-0.17
EBITDA Margin
8.52%
15.25%
19.04%
2.63%
9.75%
5.55%
4.26%
-23.59%
0
0
0
Other Income
6.09
3.57
1.53
0.32
0.44
0.71
0.98
1.03
0.25
0.04
0.20
Interest
0.05
0.01
0.23
0.01
0.02
0.02
0.00
0.00
0.00
0.00
0.00
Depreciation
0.37
0.41
0.41
0.38
0.30
0.13
0.04
0.04
0.00
0.01
0.01
PBT
11.78
14.31
15.44
1.11
7.75
3.59
3.00
-0.42
-0.01
-0.22
0.01
Tax
3.90
2.37
2.56
-0.23
0.97
0.56
1.33
-0.23
-0.01
-0.07
0.03
Tax Rate
33.11%
16.56%
16.58%
-20.72%
12.52%
15.60%
44.33%
54.76%
100.00%
31.82%
300.00%
PAT
7.90
11.94
12.88
1.33
6.78
3.04
1.67
-0.19
0.00
-0.15
-0.01
PAT before Minority Interest
7.87
11.95
12.88
1.33
6.78
3.04
1.67
-0.19
0.00
-0.15
-0.01
Minority Interest
-0.03
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.02%
16.33%
16.86%
2.94%
8.66%
5.57%
3.44%
-3.16%
0
0
0
PAT Growth
-33.89%
-7.30%
868.42%
-80.38%
123.03%
82.04%
-
-
-
-
 
EPS
2.12
3.21
3.46
0.36
1.82
0.82
0.45
-0.05
0.00
-0.04
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
537.08
101.93
89.97
90.38
86.36
85.63
85.01
75.01
75.01
75.17
Share Capital
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
Total Reserves
500.62
66.45
54.49
54.90
50.89
50.16
49.54
39.53
39.53
39.69
Non-Current Liabilities
-0.07
-0.12
0.09
11.99
18.21
22.26
2.84
35.38
-0.48
-0.51
Secured Loans
0.00
0.00
0.00
10.84
16.19
19.43
0.00
35.95
0.10
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
0.78
0.66
0.42
0.38
0.40
0.24
0.19
0.07
0.04
0.03
Current Liabilities
60.86
44.80
47.26
47.01
50.40
48.10
72.01
30.55
12.21
9.92
Trade Payables
40.90
11.46
2.94
3.70
6.21
2.56
1.61
2.85
0.02
0.05
Other Current Liabilities
13.81
26.56
38.16
36.80
34.79
29.62
16.04
3.71
0.06
0.05
Short Term Borrowings
5.76
5.76
6.11
6.10
9.12
15.90
54.34
23.98
12.12
9.82
Short Term Provisions
0.39
1.02
0.04
0.40
0.28
0.02
0.01
0.00
0.00
0.00
Total Liabilities
597.89
146.61
137.32
149.38
154.97
155.99
159.86
140.94
86.74
84.58
Net Block
431.09
8.98
9.16
8.96
7.99
7.28
6.94
6.87
6.97
7.07
Gross Block
432.87
10.39
10.14
9.53
8.25
7.39
6.97
7.02
7.09
7.21
Accumulated Depreciation
1.78
1.41
0.98
0.57
0.26
0.11
0.04
0.15
0.12
0.14
Non Current Assets
444.89
23.23
20.29
23.27
26.76
27.76
31.16
9.03
8.78
10.65
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
8.85
9.08
10.54
12.89
17.00
20.09
23.23
1.62
1.62
1.62
Long Term Loans & Adv.
0.30
0.50
0.58
1.37
1.70
0.39
0.99
0.11
0.11
0.11
Other Non Current Assets
0.00
0.03
0.01
0.04
0.07
0.00
0.00
0.43
0.08
1.85
Current Assets
152.99
123.39
117.03
126.11
128.21
128.23
128.70
131.91
77.95
73.93
Current Investments
41.07
0.00
1.20
0.00
5.00
0.00
8.12
0.00
0.00
0.00
Inventories
64.36
69.11
77.61
92.74
109.43
103.96
114.33
96.91
77.63
73.78
Sundry Debtors
4.43
1.69
7.13
3.40
4.57
5.72
0.41
0.00
0.00
0.00
Cash & Bank
4.33
35.44
4.23
6.98
7.84
2.72
1.35
1.32
0.23
0.05
Other Current Assets
38.80
0.06
0.06
0.04
1.37
15.84
4.48
33.67
0.10
0.10
Short Term Loans & Adv.
38.73
17.09
26.80
22.94
1.34
15.84
4.45
33.61
0.04
0.05
Net Current Assets
92.13
78.58
69.77
79.11
77.81
80.13
56.69
101.36
65.74
64.01
Total Assets
597.88
146.62
137.32
149.38
154.97
155.99
159.86
140.94
86.73
84.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
6.68
34.25
9.74
4.32
20.60
9.87
20.79
-46.94
-2.27
-1.94
PBT
14.31
15.44
1.11
7.75
3.59
3.00
-0.42
-0.01
-0.22
0.01
Adjustment
-1.85
-0.08
0.32
1.18
-0.07
-0.69
-0.73
-0.19
0.04
0.00
Changes in Working Capital
-2.22
20.29
9.17
-3.98
17.64
8.57
22.10
-46.71
-2.10
-1.94
Cash after chg. in Working capital
10.24
35.65
10.59
4.96
21.17
10.88
20.95
-46.91
-2.28
-1.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.57
-1.41
-0.85
-0.64
-0.57
-1.01
-0.15
-0.04
0.01
-0.01
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
-38.78
-2.70
-1.68
3.74
-5.47
10.25
-15.23
0.33
0.04
0.02
Net Fixed Assets
-422.48
-0.25
-0.61
-1.28
-0.86
-0.42
0.05
0.07
0.12
0.00
Net Investments
-23.08
1.20
-1.20
5.00
-5.00
8.12
-8.12
0.00
0.00
0.00
Others
406.78
-3.65
0.13
0.02
0.39
2.55
-7.16
0.26
-0.08
0.02
Cash from Financing Activity
0.98
-0.35
-10.83
-9.02
-10.02
-18.76
-5.60
47.71
2.40
1.90
Net Cash Inflow / Outflow
-31.12
31.20
-2.77
-0.96
5.11
1.36
-0.03
1.09
0.18
-0.03
Opening Cash & Equivalents
35.23
4.03
6.80
7.76
2.65
1.29
1.32
0.23
0.05
0.07
Closing Cash & Equivalent
4.11
35.23
4.03
6.80
7.76
2.65
1.29
1.32
0.23
0.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
32.07
28.73
25.36
25.48
24.34
24.14
23.96
21.14
21.14
21.19
ROA
3.21%
9.07%
0.93%
4.46%
1.95%
1.06%
-0.13%
0.00%
-0.17%
-0.01%
ROE
11.08%
13.42%
1.48%
7.67%
3.53%
1.96%
-0.24%
0.01%
-0.20%
-0.02%
ROCE
12.55%
15.38%
1.10%
7.10%
3.11%
2.31%
-0.31%
-0.01%
-0.26%
0.02%
Fixed Asset Turnover
0.33
7.44
4.60
8.81
6.98
6.76
0.86
0.00
0.00
0.00
Receivable days
15.26
21.06
42.50
18.58
34.39
23.05
25.10
0.00
0.00
0.00
Inventory Days
333.16
350.49
687.23
471.04
713.25
820.59
6400.69
0.00
0.00
0.00
Payable days
176.04
47.50
31.84
25.96
31.41
16.89
100.42
3164.38
76.03
150.20
Cash Conversion Cycle
172.38
324.05
697.89
463.65
716.23
826.76
6325.36
-3164.38
-76.03
-150.20
Total Debt/Equity
0.05
0.06
0.07
0.19
0.29
0.41
0.64
0.80
0.16
0.13
Interest Cover
1836.24
68.90
81.84
339.51
187.26
6005.40
-2120.00
-49.49
-416.49
3.73

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.