Nifty

:

14086.40

Sensex

:

47803.08

-152.50 (-1.07%)
-544.51 (-1.13%)

Login

Nifty
Sensex

:
:

14086.40
47803.08

-152.50 (-1.07%)
-544.51 (-1.13%)

Integra Capital Management Ltd.

Finance - NBFC

Rating :

N/A

BSE: 531314 | NSE: Not Listed

Watchlist

NSE BSE

27.05

25-Jan-2021

Open
High
Low
Previous Close

27.05
27.05
27.05
28.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4
0.03
49.60
27.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12.72
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12.71
N/A
3.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-16.91
-23.48
-61.80

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.22
27.94
34.27

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

67.34
75.85
-

P:BV (Average)

8 Years
5 Years
3 Years

4.91
4.91
4.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

218.21
64.59
41.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.13 0.06 116.67% 0.18 0.04 350.00% 0.00 0.33 -100.00% 0.08 0.10 -20.00%
Expenses 0.04 0.36 -88.89% 0.03 0.08 -62.50% 0.00 0.31 -100.00% 0.08 0.18 -55.56%
EBITDA 0.09 -0.31 - 0.15 -0.04 - 0.00 0.02 -100.00% -0.01 -0.08 -
EBIDTM 70.87% -560.00% 82.02% -97.50% 0.00% 6.12% -12.00% -83.67%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.06 -100.00% 0.06 0.06 0.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.09 -0.31 - 0.15 -0.04 - 0.00 0.08 -100.00% 0.05 -0.03 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.03 0.00 0
PAT 0.09 -0.31 - 0.15 -0.04 - 0.00 0.08 -100.00% 0.02 -0.03 -
PATM 70.87% -558.18% 82.02% -97.50% 0.00% 24.77% 32.00% -26.53%
EPS 0.19 -0.65 - 0.31 -0.08 - 0.00 0.17 -100.00% 0.05 -0.06 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales - 0.16 0.31 2.87 1.19 0.61 0.59 0.07 0.26 0.09 1.02 Net Sales Growth - -48.39% -89.20% 141.18% 95.08% 3.39% 742.86% -73.08% 188.89% -91.18% Cost Of Goods Sold - 0.00 0.00 2.77 1.16 0.59 0.56 0.17 0.53 0.10 0.94 Gross Profit - 0.16 0.31 0.10 0.03 0.02 0.03 -0.10 -0.27 -0.01 0.09 GP Margin - 100% 100% 3.48% 2.52% 3.28% 5.08% -142.86% -103.85% -11.11% 8.82% Total Expenditure - 0.64 0.21 2.98 1.34 0.75 0.73 0.34 0.66 0.19 1.11 Power & Fuel Cost - 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.00 0.01 % Of Sales - 0% 0% 0% 0.84% 1.64% 1.69% 14.29% 3.85% 0% 0.98% Employee Cost - 0.09 0.11 0.08 0.05 0.03 0.04 0.03 0.03 0.03 0.05 % Of Sales - 56.25% 35.48% 2.79% 4.20% 4.92% 6.78% 42.86% 11.54% 33.33% 4.90% Manufacturing Exp. - 0.04 0.04 0.04 0.04 0.04 0.03 0.02 0.02 0.01 0.02 % Of Sales - 25.00% 12.90% 1.39% 3.36% 6.56% 5.08% 28.57% 7.69% 11.11% 1.96% General & Admin Exp. - 0.04 0.05 0.08 0.08 0.08 0.07 0.07 0.05 0.04 0.06 % Of Sales - 25.00% 16.13% 2.79% 6.72% 13.11% 11.86% 100% 19.23% 44.44% 5.88% 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. - 0.47 0.01 0.01 0.01 0.01 0.02 0.05 0.05 0.01 0.00 % Of Sales - 293.75% 3.23% 0.35% 0.84% 1.64% 3.39% 71.43% 19.23% 11.11% 3.92% EBITDA - -0.48 0.10 -0.11 -0.15 -0.14 -0.14 -0.27 -0.40 -0.10 -0.09 EBITDA Margin - -300% 32.26% -3.83% -12.61% -22.95% -23.73% -385.71% -153.85% -111.11% -8.82% Other Income - 0.01 0.00 0.26 0.29 0.25 0.38 0.28 0.15 -0.10 0.28 Interest - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation - 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.03 0.03 0.03 PBT - -0.48 0.11 0.15 0.14 0.11 0.24 0.00 -0.28 -0.23 0.16 Tax - 0.05 0.00 0.00 0.00 0.03 0.01 0.00 0.00 0.00 0.00 Tax Rate - -10.42% 0.00% 0.00% 0.00% 27.27% 4.17% 0.00% 0.00% 0.00% 0.00% PAT - -0.53 0.11 0.15 0.14 0.08 0.23 0.00 -0.56 -0.29 0.01 PAT before Minority Interest - -0.53 0.11 0.15 0.14 0.08 0.23 0.00 -0.56 -0.29 0.01 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -331.25% 35.48% 5.23% 11.76% 13.11% 38.98% 0% -215.38% -322.22% 0.98% PAT Growth - - -26.67% 7.14% 75.00% -65.22% 0 - - - EPS - -1.13 0.23 0.32 0.30 0.17 0.49 0.00 -1.19 -0.62 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 3.65 4.19 4.08 4.02 3.87 3.80 3.57 3.57 4.13 4.42 Share Capital 4.85 4.85 4.85 4.85 4.85 4.85 4.85 4.85 4.85 4.85 Total Reserves -1.20 -0.66 -0.77 -0.83 -0.98 -1.05 -1.28 -1.28 -0.72 -0.43 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 Trade Payables 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 3.66 4.19 4.08 4.02 3.87 3.80 3.58 3.58 4.13 4.42 Net Block 0.03 0.03 0.03 0.03 0.03 0.03 0.04 0.06 0.36 0.39 Gross Block 0.56 0.56 0.56 0.55 0.55 0.55 0.55 0.55 1.00 1.00 Accumulated Depreciation 0.53 0.53 0.53 0.53 0.53 0.52 0.51 0.50 0.64 0.61 Non Current Assets 2.23 1.45 2.65 3.29 3.26 2.98 3.18 3.16 3.14 4.43 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 2.20 1.42 2.62 3.26 3.23 2.95 3.13 3.10 2.77 2.66 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1.44 2.74 1.43 0.73 0.62 0.82 0.40 0.43 1.00 1.37 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.39 1.04 1.23 0.34 0.25 0.30 0.00 0.17 0.64 0.75 Sundry Debtors 0.01 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.47 Cash & Bank 0.02 0.02 0.02 0.06 0.03 0.16 0.02 0.02 0.22 0.10 Other Current Assets 1.03 0.09 0.12 0.29 0.34 0.35 0.38 0.24 0.13 0.05 Short Term Loans & Adv. 1.02 1.44 0.06 0.04 0.04 0.04 0.06 0.05 0.05 0.05 Net Current Assets 1.43 2.74 1.43 0.72 0.62 0.82 0.39 0.42 0.99 1.37 Total Assets 3.67 4.19 4.08 4.02 3.88 3.80 3.58 3.59 4.14 5.80

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 0.40 0.19 -0.68 0.07 0.15 -0.04 0.03 0.13 0.23 -0.23 PBT -0.48 0.11 0.15 0.14 0.11 0.24 0.00 -0.28 -0.23 0.16 Adjustment 0.00 0.01 0.00 0.00 0.00 0.01 0.01 0.03 -0.03 -0.12 Changes in Working Capital 0.88 0.07 -0.83 -0.08 0.07 -0.28 0.02 0.38 0.50 -0.27 Cash after chg. in Working capital 0.40 0.19 -0.68 0.07 0.18 -0.03 0.03 0.13 0.23 -0.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.01 0.00 0.00 0.00 -0.03 -0.01 0.00 0.00 0.00 0.00 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 -0.40 -0.19 0.64 -0.04 -0.28 0.19 -0.04 -0.32 -0.11 -0.86 Net Fixed Assets 0.00 0.00 -0.01 0.00 0.00 0.00 0.00 0.45 0.00 0.00 Net Investments -0.78 1.20 0.64 -0.03 -0.28 0.18 -0.03 -0.33 -0.11 -0.85 Others 0.38 -1.39 0.01 -0.01 0.00 0.01 -0.01 -0.44 0.00 -0.01 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.00 0.00 -0.04 0.03 -0.13 0.14 0.00 -0.20 0.12 -1.08 Opening Cash & Equivalents 0.02 0.02 0.06 0.03 0.16 0.02 0.02 0.22 0.10 1.18 Closing Cash & Equivalent 0.02 0.02 0.02 0.06 0.03 0.16 0.02 0.02 0.22 0.10

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 7.45 8.59 8.36 8.22 7.92 7.76 7.28 7.29 8.47 9.09 ROA -13.56% 2.58% 3.65% 3.62% 1.99% 6.15% -0.12% -14.46% -6.83% 0.21% ROE -14.12% 2.68% 3.79% 3.77% 2.07% 6.42% -0.13% -15.06% -7.08% 0.22% ROCE -12.10% 2.58% 3.65% 3.62% 2.86% 6.40% -0.12% -14.48% -6.83% 0.21% Fixed Asset Turnover 0.30 0.56 5.17 2.15 1.11 1.07 0.12 0.33 0.09 1.02 Receivable days 169.96 172.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84.10 Inventory Days 1581.56 1328.87 99.96 89.80 162.86 92.79 467.41 573.03 2741.69 276.32 Payable days 20.13 2.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.28 Cash Conversion Cycle 1731.40 1498.82 99.96 89.80 162.86 92.79 467.41 573.03 2741.69 360.15 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -86.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Top Investors:

ram gopal ramgarhia

sujit ranjan maity

mamta ramgarhia

thakker bhupendra

Annual Reports:

News Update:

No Latest News!

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.

Feedback