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

Construction - Real Estate

Rating :
N/A

BSE: 530821 | NSE: Not Listed

19.43
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  18.87
  •  20.85
  •  18.87
  •  19.86
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8894
  •  171855
  •  31.45
  •  13.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25.12
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 69.34
  • N/A
  • 6.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.91%
  • 1.25%
  • 37.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.20
  • 4.68
  • 92.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.72
  • -12.68
  • 29.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.89
  • -17.04
  • -20.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 0.61
  • -0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.19
  • -2.32
  • 2.11

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
0.77
5.68
-86.44%
2.18
17.54
-87.57%
6.80
19.25
-64.68%
9.75
0.98
894.90%
Expenses
3.24
7.13
-54.56%
5.28
24.24
-78.22%
7.88
22.90
-65.59%
11.02
1.17
841.88%
EBITDA
-2.47
-1.45
-
-3.10
-6.70
-
-1.08
-3.64
-
-1.27
-0.19
-
EBIDTM
-322.88%
-25.53%
-142.35%
-38.18%
-15.80%
-18.92%
-13.01%
-18.96%
Other Income
0.53
1.41
-62.41%
6.31
6.41
-1.56%
0.08
0.00
0
0.16
0.01
1,500.00%
Interest
0.53
0.38
39.47%
0.45
0.62
-27.42%
0.82
1.66
-50.60%
0.01
1.55
-99.35%
Depreciation
0.05
0.04
25.00%
0.05
0.04
25.00%
0.05
0.10
-50.00%
0.05
0.10
-50.00%
PBT
-2.51
-0.47
-
2.71
-0.95
-
-1.86
-5.40
-
-1.17
-1.82
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-2.51
-0.47
-
2.71
-0.95
-
-1.86
-5.40
-
-1.17
-1.82
-
PATM
-328.76%
-8.19%
124.62%
-5.39%
-27.38%
-28.04%
-12.02%
-185.63%
EPS
-1.95
-0.36
-
2.10
-0.73
-
-1.44
-4.18
-
-0.91
-1.41
-

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
19.50
43.46
24.22
6.05
6.98
34.58
48.71
113.62
80.76
154.13
38.56
Net Sales Growth
-55.12%
79.44%
300.33%
-13.32%
-79.81%
-29.01%
-57.13%
40.69%
-47.60%
299.71%
 
Cost Of Goods Sold
21.66
32.95
8.03
-5.06
-17.65
-12.48
-4.84
7.99
-1.68
145.81
31.44
Gross Profit
-2.16
10.52
16.19
11.10
24.62
47.06
53.55
105.62
82.44
8.32
7.13
GP Margin
-11.07%
24.21%
66.85%
183.47%
352.72%
136.09%
109.94%
92.96%
102.08%
5.40%
18.49%
Total Expenditure
27.42
55.40
22.66
9.38
14.41
58.10
58.16
88.79
73.09
158.34
41.86
Power & Fuel Cost
-
0.08
0.04
0.04
0.05
0.18
0.15
0.13
0.13
0.13
0.16
% Of Sales
-
0.18%
0.17%
0.66%
0.72%
0.52%
0.31%
0.11%
0.16%
0.08%
0.41%
Employee Cost
-
1.90
2.68
3.05
3.59
4.24
4.87
4.33
3.82
4.52
6.59
% Of Sales
-
4.37%
11.07%
50.41%
51.43%
12.26%
10.00%
3.81%
4.73%
2.93%
17.09%
Manufacturing Exp.
-
17.73
10.63
7.84
25.27
63.91
54.63
73.58
68.77
1.58
0.53
% Of Sales
-
40.80%
43.89%
129.59%
362.03%
184.82%
112.15%
64.76%
85.15%
1.03%
1.37%
General & Admin Exp.
-
2.29
1.12
2.28
0.85
1.89
2.25
2.22
1.77
2.10
2.67
% Of Sales
-
5.27%
4.62%
37.69%
12.18%
5.47%
4.62%
1.95%
2.19%
1.36%
6.92%
Selling & Distn. Exp.
-
0.02
0.01
0.03
0.03
0.02
0.05
0.02
0.02
0.02
0.04
% Of Sales
-
0.05%
0.04%
0.50%
0.43%
0.06%
0.10%
0.02%
0.02%
0.01%
0.10%
Miscellaneous Exp.
-
0.44
0.15
1.18
2.25
0.33
1.05
0.51
0.26
4.17
0.04
% Of Sales
-
1.01%
0.62%
19.50%
32.23%
0.95%
2.16%
0.45%
0.32%
2.71%
1.14%
EBITDA
-7.92
-11.94
1.56
-3.33
-7.43
-23.52
-9.45
24.83
7.67
-4.21
-3.30
EBITDA Margin
-40.62%
-27.47%
6.44%
-55.04%
-106.45%
-68.02%
-19.40%
21.85%
9.50%
-2.73%
-8.56%
Other Income
7.08
7.83
0.68
1.95
1.07
0.71
1.67
1.82
4.67
1.24
3.49
Interest
1.81
4.24
7.04
5.50
5.65
5.06
4.33
3.56
3.51
3.11
4.05
Depreciation
0.20
0.28
0.38
0.55
0.45
0.12
0.35
0.51
0.90
5.21
3.34
PBT
-2.83
-8.63
-5.18
-7.42
-12.46
-27.98
-12.46
22.57
7.93
-11.27
-7.19
Tax
0.00
0.00
0.00
9.85
-0.90
-6.02
-2.79
9.05
-1.58
0.17
0.05
Tax Rate
0.00%
0.00%
0.00%
-132.75%
7.22%
21.52%
22.39%
40.10%
-19.92%
-1.51%
-0.70%
PAT
-2.83
-8.63
-5.18
-17.28
-11.56
-21.96
-9.67
13.52
9.51
-11.44
-7.90
PAT before Minority Interest
-2.83
-8.63
-5.18
-17.28
-11.56
-21.96
-9.67
13.52
9.51
-11.44
-7.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.66
PAT Margin
-14.51%
-19.86%
-21.39%
-285.62%
-165.62%
-63.50%
-19.85%
11.90%
11.78%
-7.42%
-20.49%
PAT Growth
0.00%
-
-
-
-
-
-
42.17%
-
-
 
EPS
-2.19
-6.69
-4.02
-13.40
-8.96
-17.02
-7.50
10.48
7.37
-8.87
-6.12

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
6.81
-4.55
0.63
17.91
29.50
59.63
69.30
59.35
49.96
50.49
Share Capital
12.93
12.93
12.93
12.93
12.93
12.93
12.93
12.93
12.93
12.93
Total Reserves
-6.12
-17.48
-12.30
4.98
16.57
46.70
56.37
46.43
37.03
37.56
Non-Current Liabilities
-9.47
-8.56
-2.24
-11.99
-10.32
-0.14
1.55
-1.15
0.72
4.57
Secured Loans
0.00
0.10
6.40
6.09
6.99
8.04
2.75
3.55
4.11
0.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.96
Long Term Provisions
0.12
1.12
1.12
1.12
1.01
0.80
0.54
0.36
0.04
0.03
Current Liabilities
94.43
171.41
162.46
162.50
151.42
119.59
82.55
84.23
94.68
93.82
Trade Payables
13.62
17.61
20.19
30.86
30.72
13.48
16.72
10.02
7.66
6.62
Other Current Liabilities
19.33
69.11
84.62
80.98
71.00
60.62
33.72
33.35
30.63
66.62
Short Term Borrowings
48.37
74.32
47.32
40.05
38.93
33.91
20.91
18.29
13.69
20.38
Short Term Provisions
13.11
10.38
10.33
10.61
10.77
11.58
11.20
22.57
42.70
0.19
Total Liabilities
91.77
158.30
160.85
168.42
170.60
179.08
153.40
142.43
145.36
157.01
Net Block
0.38
0.28
0.32
0.85
0.44
0.54
0.91
1.39
1.99
9.74
Gross Block
2.85
2.47
2.23
2.29
1.43
1.46
1.15
7.41
8.66
21.41
Accumulated Depreciation
2.47
2.19
1.90
1.44
0.99
0.91
0.24
6.02
6.68
11.67
Non Current Assets
7.10
7.20
8.61
11.07
15.44
16.08
18.00
24.35
28.17
41.05
Capital Work in Progress
0.00
0.00
0.29
0.29
0.29
0.26
0.00
0.00
0.00
0.00
Non Current Investment
2.99
2.99
2.99
3.90
6.17
6.62
8.94
15.33
21.30
25.08
Long Term Loans & Adv.
3.72
3.93
4.96
5.94
8.46
8.56
8.11
7.63
4.88
4.96
Other Non Current Assets
0.00
0.00
0.05
0.09
0.09
0.09
0.04
0.00
0.00
1.26
Current Assets
84.67
151.10
152.24
157.35
155.16
163.00
135.39
117.96
117.07
115.83
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
51.76
107.74
115.76
110.70
93.05
63.81
54.81
60.36
55.50
65.17
Sundry Debtors
13.93
14.05
15.28
19.25
28.49
45.18
41.91
33.94
24.47
27.81
Cash & Bank
0.73
6.68
0.75
2.90
4.41
3.89
1.12
5.13
8.77
1.78
Other Current Assets
18.24
1.78
1.05
0.37
29.20
50.12
37.55
18.53
28.32
21.08
Short Term Loans & Adv.
16.77
20.84
19.41
24.12
28.28
20.54
11.95
18.02
22.57
14.78
Net Current Assets
-9.76
-20.31
-10.22
-5.15
3.74
43.41
52.84
33.73
22.39
22.02
Total Assets
91.77
158.30
160.85
168.42
170.60
179.08
153.39
142.43
145.36
157.00

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
24.46
-6.88
-4.99
1.73
-3.59
-14.46
-6.55
-9.97
13.19
-3.12
PBT
-8.63
-5.18
-7.42
-12.46
-27.98
-12.46
22.57
7.93
-11.27
-7.19
Adjustment
1.88
6.86
5.39
6.28
4.81
3.73
2.06
-19.70
44.84
4.85
Changes in Working Capital
31.64
-8.13
-4.77
7.91
19.59
-5.73
-27.38
4.11
-22.47
-3.39
Cash after chg. in Working capital
24.89
-6.46
-6.80
1.73
-3.59
-14.46
-2.75
-7.66
11.10
-5.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.42
-0.42
1.80
0.00
0.00
0.00
-3.80
-2.31
2.09
2.61
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
-0.21
0.03
0.66
2.05
0.43
2.24
3.98
6.07
1.74
0.45
Net Fixed Assets
-0.42
-0.34
-0.02
-0.85
-0.02
-0.02
1.62
-0.35
-0.03
0.00
Net Investments
0.04
0.00
0.91
2.27
0.45
2.32
6.39
5.86
3.91
-2.17
Others
0.17
0.37
-0.23
0.63
0.00
-0.06
-4.03
0.56
-2.14
2.62
Cash from Financing Activity
-30.20
12.78
2.18
-5.28
3.68
14.98
-1.08
0.54
-7.98
-7.83
Net Cash Inflow / Outflow
-5.95
5.93
-2.15
-1.50
0.52
2.77
-3.66
-3.36
6.95
-10.50
Opening Cash & Equivalents
6.68
0.75
2.90
4.40
3.87
1.10
4.76
8.12
1.17
11.66
Closing Cash & Equivalent
0.73
6.68
0.75
2.90
4.40
3.87
1.10
4.76
8.12
1.17

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.)
5.26
-3.52
0.49
13.85
22.81
46.12
53.60
45.81
38.55
38.96
ROA
-6.90%
-3.25%
-10.49%
-6.82%
-12.56%
-5.82%
9.14%
6.61%
-7.57%
-4.35%
ROE
-765.86%
0.00%
-186.38%
-48.79%
-49.28%
-15.00%
21.05%
17.43%
-22.83%
-13.15%
ROCE
-7.02%
2.96%
-3.19%
-9.60%
-25.56%
-8.28%
29.79%
15.24%
-11.10%
-3.71%
Fixed Asset Turnover
16.35
10.32
2.68
3.75
23.96
37.31
26.53
10.05
10.25
1.79
Receivable days
117.53
220.96
1041.79
1247.85
388.80
326.31
121.83
132.00
61.91
297.86
Inventory Days
669.82
1683.81
6832.93
5325.08
827.71
444.43
184.99
261.82
142.88
547.90
Payable days
172.98
858.78
-1844.09
-637.01
146.71
92.73
63.92
44.72
16.71
68.42
Cash Conversion Cycle
614.38
1046.00
9718.81
7209.94
1069.80
678.00
242.90
349.10
188.07
777.34
Total Debt/Equity
7.11
-16.35
87.03
2.64
1.60
0.72
0.35
0.38
0.37
0.56
Interest Cover
-1.03
0.26
-0.35
-1.20
-4.53
-1.88
7.34
3.26
-2.63
-0.78

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.