Nifty
Sensex
:
:
13140.75
44664.37
27.00 (0.21%)
46.33 (0.10%)

Finance - NBFC

Rating :
N/A

BSE: 531433 | NSE: Not Listed

0.76
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  0.76
  •  0.76
  •  0.76
  •  0.73
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.00
  •  1.13
  •  0.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1.40
  • 58.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1.36
  • N/A
  • 0.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.33%
  • 18.34%
  • 55.45%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.24
  • 20.44
  • 0.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -17.40
  • -11.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.44
  • -33.60
  • -20.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.11
  • 48.23
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.06
  • 0.06
  • 0.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.82
  • 46.98
  • 87.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 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 /

Consolidated
Description
TTM
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
1.29
1.17
0.93
1.17
0.20
Net Sales Growth
-
10.26%
25.81%
-20.51%
485.00%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.75
0.00
Gross Profit
-
1.29
1.17
0.93
0.42
0.20
GP Margin
-
100%
100%
100%
35.90%
100%
Total Expenditure
-
1.02
1.05
0.83
1.13
0.18
Power & Fuel Cost
-
0.00
0.01
0.01
0.00
0.00
% Of Sales
-
0%
0.85%
1.08%
0%
0%
Employee Cost
-
0.53
0.34
0.16
0.08
0.05
% Of Sales
-
41.09%
29.06%
17.20%
6.84%
25.00%
Manufacturing Exp.
-
0.16
0.43
0.46
0.20
0.07
% Of Sales
-
12.40%
36.75%
49.46%
17.09%
35.00%
General & Admin Exp.
-
0.33
0.28
0.18
0.09
0.06
% Of Sales
-
25.58%
23.93%
19.35%
7.69%
30.0%
Selling & Distn. Exp.
-
0.02
0.03
0.00
0.01
0.00
% Of Sales
-
1.55%
2.56%
0%
0.85%
0%
Miscellaneous Exp.
-
0.00
0.00
0.02
0.01
0.01
% Of Sales
-
0%
0%
2.15%
0.85%
5.00%
EBITDA
-
0.27
0.12
0.10
0.04
0.02
EBITDA Margin
-
20.93%
10.26%
10.75%
3.42%
10.0%
Other Income
-
0.24
0.00
0.00
0.00
0.00
Interest
-
0.00
0.00
0.00
0.00
0.00
Depreciation
-
0.02
0.01
0.01
0.01
0.00
PBT
-
0.48
0.11
0.09
0.03
0.01
Tax
-
0.08
0.03
0.03
0.01
0.01
Tax Rate
-
16.67%
27.27%
33.33%
33.33%
100.00%
PAT
-
0.41
0.08
0.06
0.02
0.01
PAT before Minority Interest
-
0.41
0.08
0.06
0.02
0.01
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
31.78%
6.84%
6.45%
1.71%
5.00%
PAT Growth
-
412.50%
33.33%
200.00%
100.00%
 
EPS
-
0.22
0.04
0.03
0.01
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
28.82
21.60
21.52
15.75
8.19
Share Capital
24.44
18.40
18.40
14.08
6.74
Total Reserves
4.39
2.82
2.74
1.51
1.12
Non-Current Liabilities
0.00
0.00
0.00
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.27
0.15
1.18
1.50
2.94
Trade Payables
0.10
0.08
0.11
0.05
0.00
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
1.03
1.44
2.91
Short Term Provisions
0.17
0.07
0.04
0.01
0.03
Total Liabilities
29.09
21.75
22.70
17.81
11.69
Net Block
0.05
0.07
0.07
0.08
0.04
Gross Block
0.16
0.16
0.16
0.16
0.11
Accumulated Depreciation
0.11
0.09
0.09
0.07
0.06
Non Current Assets
21.97
19.61
19.70
14.06
4.40
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
5.10
4.91
0.63
0.65
0.32
Long Term Loans & Adv.
16.83
14.64
19.00
13.33
4.03
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
7.12
2.15
3.00
3.75
7.29
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.76
Sundry Debtors
6.59
1.79
2.87
3.62
5.96
Cash & Bank
0.29
0.20
0.06
0.09
0.55
Other Current Assets
0.24
0.00
0.07
0.03
0.03
Short Term Loans & Adv.
0.24
0.15
0.00
0.00
0.00
Net Current Assets
6.85
1.99
1.82
2.25
4.35
Total Assets
29.09
21.76
22.70
17.81
11.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-6.53
6.56
-4.80
-6.14
0.00
PBT
0.48
0.11
0.09
0.03
0.00
Adjustment
0.02
0.01
0.04
0.01
0.00
Changes in Working Capital
-6.95
6.52
-4.86
-6.17
0.00
Cash after chg. in Working capital
-6.44
6.64
-4.73
-6.14
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.09
-0.08
-0.07
-0.01
0.00
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
3.97
-7.32
-0.53
-0.38
0.00
Net Fixed Assets
0.00
0.00
0.00
-0.05
Net Investments
3.67
-7.01
-0.56
-0.37
Others
0.30
-0.31
0.03
0.04
Cash from Financing Activity
2.65
0.90
5.29
6.07
0.00
Net Cash Inflow / Outflow
0.09
0.14
-0.03
-0.45
0.00
Opening Cash & Equivalents
0.20
0.06
0.09
0.55
0.00
Closing Cash & Equivalent
0.29
0.20
0.06
0.09
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
12.38
11.53
11.49
11.07
11.66
ROA
1.60%
0.34%
0.29%
0.13%
0.07%
ROE
1.84%
0.36%
0.32%
0.16%
0.11%
ROCE
1.93%
0.50%
0.46%
0.19%
0.13%
Fixed Asset Turnover
8.08
7.41
5.89
8.85
1.85
Receivable days
1183.37
727.35
1273.54
1491.88
0.00
Inventory Days
0.00
0.00
0.00
0.00
1401.70
Payable days
42.78
39.26
43.06
28.19
3.83
Cash Conversion Cycle
1140.59
688.09
1230.49
1463.70
1397.87
Total Debt/Equity
0.00
0.00
0.05
0.09
0.37
Interest Cover
214.71
163.28
120.67
69.45
34.45

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.