Nifty
Sensex
:
:
24800.85
81343.46
187.85 (0.76%)
626.91 (0.78%)

Trading

Rating :
55/99

BSE: 531163 | NSE: Not Listed

40
18-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  41.95
  •  41.95
  •  39.3
  •  40.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3409
  •  135736
  •  64.99
  •  33.87

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43.04
  • 81.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49.56
  • 1.00%
  • 2.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.80%
  • 0.07%
  • 23.33%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.85
  • 12.53
  • 9.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.48
  • 27.06
  • 9.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.66
  • 25.48
  • 24.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 100.30
  • 100.30
  • 98.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.70
  • 2.71
  • 2.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.11
  • 45.19
  • 33.60

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
4.20
3.23
30.03%
1.72
5.53
-68.90%
3.07
3.65
-15.89%
2.09
5.76
-63.72%
Expenses
3.57
2.98
19.80%
1.48
5.22
-71.65%
2.80
3.40
-17.65%
1.87
5.11
-63.41%
EBITDA
0.62
0.25
148.00%
0.23
0.31
-25.81%
0.27
0.25
8.00%
0.22
0.65
-66.15%
EBIDTM
14.83%
7.75%
13.46%
5.55%
8.79%
6.82%
10.39%
11.31%
Other Income
0.01
-0.04
-
0.02
0.10
-80.00%
0.04
0.08
-50.00%
0.01
0.03
-66.67%
Interest
0.10
-0.08
-
0.08
0.03
166.67%
0.07
0.04
75.00%
0.05
0.06
-16.67%
Depreciation
0.19
0.13
46.15%
0.01
0.11
-90.91%
0.10
0.11
-9.09%
0.10
0.11
-9.09%
PBT
0.34
0.17
100.00%
0.16
0.27
-40.74%
0.15
0.18
-16.67%
0.08
0.51
-84.31%
Tax
0.15
0.13
15.38%
0.02
0.06
-66.67%
0.02
0.05
-60.00%
0.00
0.07
-100.00%
PAT
0.19
0.04
375.00%
0.14
0.21
-33.33%
0.13
0.13
0.00%
0.07
0.43
-83.72%
PATM
4.51%
1.30%
8.16%
3.84%
4.17%
3.48%
3.54%
7.55%
EPS
0.18
0.04
350.00%
0.13
0.20
-35.00%
0.12
0.12
0.00%
0.07
0.40
-82.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
11.08
18.17
20.92
14.03
14.14
10.07
Net Sales Growth
-39.02%
-13.15%
49.11%
-0.78%
40.42%
 
Cost Of Goods Sold
7.43
12.76
17.34
11.64
12.19
8.13
Gross Profit
3.65
5.40
3.59
2.40
1.96
1.94
GP Margin
32.95%
29.72%
17.16%
17.11%
13.86%
19.27%
Total Expenditure
9.72
16.68
19.26
13.10
13.82
9.62
Power & Fuel Cost
-
0.08
0.07
0.04
0.03
0.00
% Of Sales
-
0.44%
0.33%
0.29%
0.21%
0%
Employee Cost
-
0.63
0.37
0.31
0.20
0.27
% Of Sales
-
3.47%
1.77%
2.21%
1.41%
2.68%
Manufacturing Exp.
-
0.03
0.02
0.01
0.04
0.03
% Of Sales
-
0.17%
0.10%
0.07%
0.28%
0.30%
General & Admin Exp.
-
1.30
1.13
1.02
1.10
1.03
% Of Sales
-
7.15%
5.40%
7.27%
7.78%
10.23%
Selling & Distn. Exp.
-
1.79
0.25
0.01
0.21
0.09
% Of Sales
-
9.85%
1.20%
0.07%
1.49%
0.89%
Miscellaneous Exp.
-
0.08
0.08
0.07
0.07
0.06
% Of Sales
-
0.44%
0.38%
0.50%
0.50%
0.60%
EBITDA
1.34
1.49
1.66
0.93
0.32
0.45
EBITDA Margin
12.09%
8.20%
7.93%
6.63%
2.26%
4.47%
Other Income
0.08
0.17
0.05
0.07
0.34
0.19
Interest
0.30
0.05
0.14
0.12
-0.01
0.19
Depreciation
0.40
0.46
0.49
0.30
0.09
0.09
PBT
0.73
1.14
1.08
0.58
0.58
0.37
Tax
0.19
0.30
0.24
0.14
0.15
0.09
Tax Rate
26.03%
26.32%
22.22%
24.14%
25.86%
24.32%
PAT
0.53
0.84
0.84
0.44
0.43
0.27
PAT before Minority Interest
0.53
0.84
0.84
0.44
0.43
0.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.78%
4.62%
4.02%
3.14%
3.04%
2.68%
PAT Growth
-34.57%
0.00%
90.91%
2.33%
59.26%
 
EPS
0.49
0.78
0.78
0.41
0.40
0.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
17.53
16.79
15.91
15.47
15.04
Share Capital
10.76
10.76
10.76
10.76
10.76
Total Reserves
6.77
6.03
5.15
4.71
4.28
Non-Current Liabilities
1.95
2.31
2.14
2.11
2.00
Secured Loans
0.00
0.00
0.00
0.20
0.15
Unsecured Loans
2.01
2.35
2.17
1.97
1.90
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
4.60
5.77
5.63
4.48
3.23
Trade Payables
3.10
4.52
5.15
4.10
2.79
Other Current Liabilities
0.05
0.04
0.03
0.03
0.15
Short Term Borrowings
0.78
0.77
0.13
0.00
0.00
Short Term Provisions
0.66
0.45
0.32
0.34
0.28
Total Liabilities
24.08
24.87
23.68
22.06
20.27
Net Block
14.46
14.85
15.21
14.23
11.95
Gross Block
16.43
16.35
16.23
14.94
12.57
Accumulated Depreciation
1.97
1.50
1.01
0.71
0.62
Non Current Assets
16.71
14.85
15.21
14.41
12.12
Capital Work in Progress
2.25
0.00
0.00
0.17
0.17
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
7.08
9.67
8.00
7.25
7.87
Current Investments
1.41
1.24
1.14
1.20
3.34
Inventories
1.75
2.43
0.50
0.32
1.87
Sundry Debtors
2.80
4.39
5.88
5.10
1.89
Cash & Bank
0.39
0.37
0.33
0.31
0.27
Other Current Assets
0.73
0.04
0.00
0.00
0.49
Short Term Loans & Adv.
0.63
1.19
0.16
0.32
0.47
Net Current Assets
2.48
3.89
2.37
2.77
4.64
Total Assets
24.08
24.88
23.67
22.06
20.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
2.97
-0.04
1.00
0.19
-0.79
PBT
1.14
0.83
0.47
0.52
0.30
Adjustment
0.54
0.61
0.34
0.09
0.06
Changes in Working Capital
1.56
-1.47
0.19
-0.32
-1.13
Cash after chg. in Working capital
3.25
-0.04
1.00
0.29
-0.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.27
0.00
0.00
-0.10
-0.02
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.50
-0.10
-1.16
-0.24
-10.99
Net Fixed Assets
0.00
-0.02
0.02
-0.25
Net Investments
0.42
-0.27
0.32
2.25
Others
-2.92
0.19
-1.50
-2.24
Cash from Financing Activity
-0.46
0.18
0.18
0.09
11.65
Net Cash Inflow / Outflow
0.01
0.05
0.01
0.05
-0.14
Opening Cash & Equivalents
0.37
0.33
0.31
0.27
0.40
Closing Cash & Equivalent
0.39
0.37
0.33
0.31
0.27

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
16.03
15.27
14.36
14.01
13.72
ROA
3.43%
3.46%
1.94%
2.02%
1.34%
ROE
4.98%
5.27%
2.90%
2.87%
1.84%
ROCE
6.02%
6.56%
4.01%
3.37%
3.31%
Fixed Asset Turnover
1.11
1.28
0.90
1.03
0.80
Receivable days
72.17
89.61
142.84
90.24
68.63
Inventory Days
42.07
25.61
10.64
28.26
67.90
Payable days
108.95
101.80
145.17
103.25
95.83
Cash Conversion Cycle
5.28
13.43
8.31
15.24
40.71
Total Debt/Equity
0.16
0.19
0.15
0.14
0.14
Interest Cover
23.70
8.63
5.86
-111.47
2.92

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.