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

Finance - Stock Broking

Rating :
46/99

BSE: 531861 | NSE: Not Listed

50.91
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  51.94
  •  51.94
  •  50.91
  •  51.94
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2346
  •  119543
  •  71.40
  •  30.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70.44
  • 143.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -24.35
  • 3.93%
  • 0.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.68%
  • 2.80%
  • 27.67%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.26
  • 4.48
  • 0.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.73
  • 0.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.41
  • 4.34
  • -1.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 10.60
  • 10.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.56
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.57
  • -6.80
  • -5.17

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
13.41
6.73
99.26%
10.84
7.28
48.90%
10.26
7.64
34.29%
7.00
7.33
-4.50%
Expenses
9.17
5.65
62.30%
8.15
6.08
34.05%
7.61
6.22
22.35%
5.48
5.86
-6.48%
EBITDA
4.25
1.08
293.52%
2.69
1.19
126.05%
2.65
1.43
85.31%
1.52
1.46
4.11%
EBIDTM
31.67%
16.05%
24.82%
16.38%
25.87%
18.66%
21.72%
19.99%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.16
0.06
166.67%
0.06
0.08
-25.00%
0.05
0.17
-70.59%
0.15
0.12
25.00%
Depreciation
0.16
0.11
45.45%
0.14
0.13
7.69%
0.13
0.12
8.33%
0.13
0.12
8.33%
PBT
-3.08
0.91
-
2.49
0.99
151.52%
2.47
1.14
116.67%
1.24
1.22
1.64%
Tax
1.01
0.32
215.62%
0.63
0.25
152.00%
0.65
0.32
103.12%
0.34
0.29
17.24%
PAT
-4.09
0.59
-
1.86
0.74
151.35%
1.82
0.82
121.95%
0.90
0.93
-3.23%
PATM
-30.50%
8.75%
17.19%
10.11%
17.74%
10.73%
12.83%
12.71%
EPS
-2.96
0.43
-
1.35
0.53
154.72%
1.32
0.59
123.73%
0.65
0.67
-2.99%

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
41.51
28.98
37.56
28.20
20.83
23.28
24.31
20.06
17.07
21.27
13.11
Net Sales Growth
43.24%
-22.84%
33.19%
35.38%
-10.52%
-4.24%
21.19%
17.52%
-19.75%
62.24%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
41.51
28.98
37.56
28.20
20.83
23.28
24.31
20.06
17.07
21.27
13.11
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
30.41
23.54
28.74
22.85
18.74
19.86
24.55
20.17
18.18
19.55
13.67
Power & Fuel Cost
-
0.07
0.09
0.07
0.13
0.15
0.17
0.22
0.25
0.22
0.22
% Of Sales
-
0.24%
0.24%
0.25%
0.62%
0.64%
0.70%
1.10%
1.46%
1.03%
1.68%
Employee Cost
-
5.87
6.12
4.89
4.86
4.87
4.58
3.87
4.13
2.71
2.60
% Of Sales
-
20.26%
16.29%
17.34%
23.33%
20.92%
18.84%
19.29%
24.19%
12.74%
19.83%
Manufacturing Exp.
-
14.07
18.97
15.02
10.89
12.25
16.40
13.59
12.08
15.57
9.88
% Of Sales
-
48.55%
50.51%
53.26%
52.28%
52.62%
67.46%
67.75%
70.77%
73.20%
75.36%
General & Admin Exp.
-
3.45
3.64
2.93
2.68
2.72
3.45
2.72
1.96
1.26
1.17
% Of Sales
-
11.90%
9.69%
10.39%
12.87%
11.68%
14.19%
13.56%
11.48%
5.92%
8.92%
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.
-
0.16
0.01
0.01
0.31
0.01
0.13
0.00
0.01
0.02
0.00
% Of Sales
-
0.55%
0.03%
0.04%
1.49%
0.04%
0.53%
0%
0.06%
0.09%
0.15%
EBITDA
11.11
5.44
8.82
5.35
2.09
3.42
-0.24
-0.11
-1.11
1.72
-0.56
EBITDA Margin
26.76%
18.77%
23.48%
18.97%
10.03%
14.69%
-0.99%
-0.55%
-6.50%
8.09%
-4.27%
Other Income
0.00
0.00
0.57
0.00
0.07
0.60
7.78
8.62
4.89
4.63
4.16
Interest
0.42
0.70
1.05
0.59
0.44
0.39
0.41
0.44
0.62
0.64
0.46
Depreciation
0.56
0.47
0.31
0.16
0.14
0.20
0.09
0.13
0.20
0.23
0.24
PBT
3.12
4.26
8.03
4.59
1.58
3.43
7.04
7.95
2.97
5.48
2.90
Tax
2.63
1.18
1.76
1.33
0.41
0.95
1.09
2.55
0.96
1.70
0.90
Tax Rate
84.29%
27.70%
21.92%
28.98%
25.95%
27.70%
15.48%
32.08%
32.32%
31.02%
31.03%
PAT
0.49
3.08
6.27
3.26
1.17
2.49
5.96
5.39
2.01
3.78
2.00
PAT before Minority Interest
0.49
3.08
6.27
3.26
1.17
2.49
5.96
5.39
2.01
3.78
2.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.18%
10.63%
16.69%
11.56%
5.62%
10.70%
24.52%
26.87%
11.78%
17.77%
15.26%
PAT Growth
-84.09%
-50.88%
92.33%
178.63%
-53.01%
-58.22%
10.58%
168.16%
-46.83%
89.00%
 
EPS
0.36
2.23
4.54
2.36
0.85
1.80
4.32
3.91
1.46
2.74
1.45

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
71.74
69.80
64.73
60.32
60.89
57.32
51.37
47.22
46.21
43.78
Share Capital
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
13.84
Total Reserves
57.90
55.96
50.89
46.48
47.05
43.49
37.53
33.39
32.37
29.95
Non-Current Liabilities
0.35
0.28
0.32
-0.26
-0.42
0.06
0.06
0.08
0.09
0.19
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
39.85
62.19
51.99
32.13
26.90
26.25
20.93
22.31
24.95
19.87
Trade Payables
34.55
56.17
41.53
31.35
26.27
25.15
19.12
16.65
19.90
15.12
Other Current Liabilities
1.59
2.09
0.58
0.79
0.64
0.67
0.27
1.04
0.43
2.20
Short Term Borrowings
3.20
3.61
9.50
0.00
0.00
0.00
0.00
0.82
0.00
0.00
Short Term Provisions
0.51
0.32
0.37
0.00
0.00
0.44
1.53
3.80
4.62
2.55
Total Liabilities
111.94
132.27
117.04
92.19
87.37
83.63
72.36
69.61
71.25
63.86
Net Block
1.78
1.90
0.43
0.50
0.47
0.44
0.41
0.50
0.50
0.84
Gross Block
3.07
2.71
0.93
0.84
0.67
2.10
1.98
2.15
2.66
3.94
Accumulated Depreciation
1.29
0.81
0.50
0.34
0.20
1.66
1.57
1.65
2.16
3.10
Non Current Assets
27.76
19.95
21.12
14.19
12.68
26.22
42.94
23.84
42.08
17.66
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
15.83
7.67
9.64
6.67
5.20
3.43
4.45
4.44
4.42
3.62
Long Term Loans & Adv.
10.15
10.38
11.04
7.01
7.01
9.31
9.31
9.22
9.12
9.18
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
13.04
28.78
9.68
28.05
4.01
Current Assets
84.17
112.32
95.91
78.01
74.69
57.42
29.41
45.77
29.17
46.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
10.34
5.20
7.19
8.80
6.70
9.23
3.71
5.58
4.05
3.90
Cash & Bank
70.85
102.82
86.52
62.18
60.96
47.00
24.71
36.25
20.76
37.72
Other Current Assets
2.98
0.95
1.08
4.51
7.03
1.19
0.99
3.94
4.36
4.59
Short Term Loans & Adv.
1.42
3.35
1.12
2.51
2.57
0.86
0.61
3.62
4.05
4.25
Net Current Assets
44.32
50.13
43.93
45.87
47.79
31.16
8.48
23.46
4.22
26.33
Total Assets
111.93
132.27
117.03
92.20
87.37
83.64
72.35
69.61
71.25
63.87

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
-27.12
9.56
21.60
0.54
-2.62
3.26
1.69
-6.48
5.19
-0.23
PBT
4.26
8.03
4.59
1.58
3.43
7.04
7.95
2.97
5.48
2.90
Adjustment
-4.88
-5.51
-4.12
-3.93
-4.36
-3.56
-7.61
-4.06
-3.76
-3.44
Changes in Working Capital
-25.32
8.90
22.04
3.25
-0.23
0.88
3.91
-4.56
5.16
1.21
Cash after chg. in Working capital
-25.93
11.41
22.52
0.91
-1.16
4.36
4.25
-5.65
6.88
0.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.19
-1.85
-0.92
-0.37
-1.46
-1.11
-2.56
-0.83
-1.69
-0.90
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
-2.69
8.83
3.99
2.21
5.03
-4.72
7.96
4.62
-2.41
3.29
Net Fixed Assets
-0.36
-1.78
-0.09
-0.17
1.43
-0.12
0.17
0.51
1.28
1.87
Net Investments
-8.16
1.97
-2.97
-1.48
-1.76
1.01
0.00
-0.03
-0.81
-2.31
Others
5.83
8.64
7.05
3.86
5.36
-5.61
7.79
4.14
-2.88
3.73
Cash from Financing Activity
-2.16
-2.09
-1.25
-1.53
-1.48
-1.50
-2.26
-1.05
-1.89
-0.46
Net Cash Inflow / Outflow
-31.97
16.30
24.34
1.22
0.93
-2.96
7.39
-2.91
0.88
2.61
Opening Cash & Equivalents
102.82
86.52
62.18
60.96
60.04
10.42
3.03
5.95
5.07
2.46
Closing Cash & Equivalent
70.85
102.82
86.52
62.18
60.96
7.47
10.42
3.03
5.95
5.07

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.)
51.85
50.44
46.78
43.60
44.00
41.43
37.12
34.13
33.40
31.64
ROA
2.52%
5.03%
3.12%
1.30%
2.91%
7.64%
7.60%
2.86%
5.60%
3.22%
ROE
4.35%
9.33%
5.22%
1.93%
4.21%
10.96%
10.94%
4.30%
8.40%
4.67%
ROCE
6.69%
12.30%
7.71%
3.33%
6.47%
13.72%
16.87%
7.62%
13.60%
7.84%
Fixed Asset Turnover
10.03
20.65
31.83
27.49
16.78
11.92
9.73
7.11
6.44
2.69
Receivable days
97.90
60.23
103.54
135.86
124.91
97.12
84.49
102.96
68.22
153.88
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
536.18
380.08
366.25
400.15
340.72
424.90
Cash Conversion Cycle
97.90
60.23
103.54
135.86
-411.27
-282.96
-281.75
-297.19
-272.50
-271.02
Total Debt/Equity
0.04
0.05
0.15
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Interest Cover
7.08
8.65
8.77
4.63
9.82
18.20
19.03
5.76
9.50
7.35

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.