Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Finance - Stock Broking

Rating :
N/A

BSE: 531950 | NSE: Not Listed

7.22
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7.22
  •  7.22
  •  7.22
  •  7.36
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31248
  •  225610
  •  7.36
  •  2.46

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53.44
  • 114.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49.03
  • N/A
  • 5.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.41%
  • 2.20%
  • 18.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.28
  • 2.00
  • -2.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.22
  • -4.86
  • -

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.37
  • 13.84
  • 59.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.70
  • 1.78
  • 2.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.12
  • 20.52
  • 24.06

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
2.87
1.36
111.03%
1.95
1.82
7.14%
2.05
1.96
4.59%
1.53
1.85
-17.30%
Expenses
2.08
1.77
17.51%
1.97
1.93
2.07%
2.09
1.96
6.63%
1.70
1.83
-7.10%
EBITDA
0.79
-0.41
-
-0.02
-0.10
-
-0.04
0.01
-
-0.17
0.02
-
EBIDTM
27.39%
-30.41%
-1.02%
-5.54%
-2.10%
0.25%
-11.30%
0.98%
Other Income
0.08
0.22
-63.64%
0.22
0.38
-42.11%
0.21
0.39
-46.15%
0.18
0.40
-55.00%
Interest
0.11
0.34
-67.65%
0.09
0.32
-71.88%
0.10
0.26
-61.54%
0.22
0.28
-21.43%
Depreciation
0.07
0.07
0.00%
0.06
0.07
-14.29%
0.06
0.07
-14.29%
0.06
0.07
-14.29%
PBT
0.68
-0.60
-
0.05
-0.10
-
0.01
0.07
-85.71%
-0.28
0.07
-
Tax
0.00
-0.01
-
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.69
-0.59
-
0.05
-0.10
-
0.01
0.07
-85.71%
-0.28
0.07
-
PATM
23.97%
-43.59%
2.41%
-5.48%
0.39%
3.46%
-18.03%
4.01%
EPS
0.09
-0.08
-
0.01
-0.01
-
0.00
0.01
-100.00%
-0.04
0.01
-

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
8.40
6.99
8.07
7.48
5.18
6.33
6.77
6.30
4.72
4.92
5.06
Net Sales Growth
20.17%
-13.38%
7.89%
44.40%
-18.17%
-6.50%
7.46%
33.47%
-4.07%
-2.77%
 
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
8.40
6.99
8.07
7.48
5.18
6.33
6.77
6.30
4.72
4.92
5.06
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
7.84
7.45
7.80
7.47
9.87
6.92
7.09
6.57
5.87
5.84
6.96
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.02
0.12
0.10
0.13
0.14
0.18
% Of Sales
-
0%
0%
0%
0%
0.32%
1.77%
1.59%
2.75%
2.85%
3.56%
Employee Cost
-
2.89
2.84
2.46
2.76
2.48
2.10
1.84
1.97
2.11
2.50
% Of Sales
-
41.34%
35.19%
32.89%
53.28%
39.18%
31.02%
29.21%
41.74%
42.89%
49.41%
Manufacturing Exp.
-
3.60
4.09
4.15
1.95
2.13
3.99
3.61
2.70
2.74
3.26
% Of Sales
-
51.50%
50.68%
55.48%
37.64%
33.65%
58.94%
57.30%
57.20%
55.69%
64.43%
General & Admin Exp.
-
0.64
0.65
0.53
1.55
1.71
0.99
1.11
1.17
0.86
1.11
% Of Sales
-
9.16%
8.05%
7.09%
29.92%
27.01%
14.62%
17.62%
24.79%
17.48%
21.94%
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.
-
0.32
0.22
0.33
3.60
0.59
0.01
0.01
0.02
0.12
0.00
% Of Sales
-
4.58%
2.73%
4.41%
69.50%
9.32%
0.15%
0.16%
0.42%
2.44%
1.58%
EBITDA
0.56
-0.46
0.27
0.01
-4.69
-0.59
-0.32
-0.27
-1.15
-0.92
-1.90
EBITDA Margin
6.67%
-6.58%
3.35%
0.13%
-90.54%
-9.32%
-4.73%
-4.29%
-24.36%
-18.70%
-37.55%
Other Income
0.69
1.39
1.49
1.84
1.45
1.63
1.99
1.69
1.48
1.05
0.78
Interest
0.52
1.22
1.12
0.80
0.62
0.52
0.67
0.65
0.60
0.22
0.14
Depreciation
0.25
0.27
0.36
0.38
0.39
0.20
0.25
0.29
0.35
0.44
0.39
PBT
0.46
-0.56
0.28
0.67
-4.25
0.32
0.75
0.48
-0.61
-0.53
-1.65
Tax
0.00
-0.01
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
Tax Rate
0.00%
1.79%
0.00%
0.00%
0.00%
3.13%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
0.47
-0.55
0.28
0.67
-4.25
0.31
0.75
0.48
-0.61
-0.33
-1.53
PAT before Minority Interest
0.47
-0.55
0.28
0.67
-4.25
0.31
0.75
0.48
-0.61
-0.33
-1.53
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
5.60%
-7.87%
3.47%
8.96%
-82.05%
4.90%
11.08%
7.62%
-12.92%
-6.71%
-30.24%
PAT Growth
185.45%
-
-58.21%
-
-
-58.67%
56.25%
-
-
-
 
EPS
0.06
-0.07
0.04
0.09
-0.57
0.04
0.10
0.06
-0.08
-0.04
-0.21

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
9.08
9.64
9.37
8.72
13.05
13.17
12.42
11.88
12.49
13.17
Share Capital
14.80
14.80
14.80
14.80
14.80
15.08
15.08
15.03
15.03
15.03
Total Reserves
-5.72
-5.16
-5.44
-6.09
-1.76
-1.91
-2.66
-3.14
-2.54
-1.86
Non-Current Liabilities
2.22
2.71
2.23
0.23
0.24
1.87
1.91
1.87
1.81
7.07
Secured Loans
0.27
0.49
0.00
0.00
0.02
0.02
0.03
0.04
0.00
0.00
Unsecured Loans
2.00
2.28
2.28
0.28
0.28
0.66
0.64
0.60
0.59
6.22
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
37.71
36.82
28.63
16.23
17.36
14.38
14.64
10.13
8.91
8.23
Trade Payables
29.13
31.86
23.33
11.28
12.81
10.35
11.95
7.78
7.43
6.51
Other Current Liabilities
1.48
1.49
1.68
1.60
1.40
0.79
0.65
0.57
0.49
0.81
Short Term Borrowings
7.01
3.37
3.53
3.25
3.07
3.07
1.88
1.67
0.89
0.56
Short Term Provisions
0.09
0.09
0.11
0.09
0.08
0.18
0.15
0.12
0.11
0.35
Total Liabilities
49.01
49.17
40.23
25.18
30.65
29.42
28.97
23.88
23.21
28.47
Net Block
1.52
1.63
1.94
2.26
1.46
1.55
1.75
1.97
2.15
2.77
Gross Block
9.06
8.91
8.87
8.83
7.65
7.59
7.57
7.51
7.40
7.48
Accumulated Depreciation
7.54
7.27
6.93
6.58
6.19
6.04
5.83
5.54
5.25
4.71
Non Current Assets
1.54
1.66
1.96
2.28
1.49
1.80
2.00
5.49
5.67
17.37
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
0.02
0.02
0.02
0.02
0.02
0.25
0.25
3.52
3.52
14.60
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
47.47
47.51
38.26
22.89
29.16
27.62
26.97
18.41
17.55
11.10
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
11.96
6.26
4.74
0.93
7.44
7.24
6.67
4.39
4.47
4.05
Cash & Bank
24.76
24.86
14.23
6.00
4.79
4.58
3.01
2.15
2.74
2.26
Other Current Assets
10.76
3.17
3.00
2.11
16.93
15.80
17.29
11.87
10.34
4.79
Short Term Loans & Adv.
9.94
13.22
16.29
13.85
13.97
14.02
12.42
10.93
10.06
4.61
Net Current Assets
9.76
10.69
9.63
6.66
11.80
13.24
12.34
8.27
8.63
2.87
Total Assets
49.01
49.17
40.22
25.17
30.65
29.42
28.97
23.90
23.22
28.47

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
-8.42
9.65
3.52
-0.06
1.51
-0.16
1.18
-0.15
1.00
-2.13
PBT
-0.56
0.28
0.67
-4.25
0.32
0.75
0.48
-0.61
-0.33
-1.53
Adjustment
-0.06
-0.61
-0.35
3.05
0.05
0.09
0.11
0.82
0.16
0.25
Changes in Working Capital
-7.93
10.09
3.32
1.26
1.20
-1.01
0.59
-0.42
1.05
-0.87
Cash after chg. in Working capital
-8.55
9.75
3.64
0.06
1.57
-0.18
1.18
-0.20
0.88
-2.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.13
-0.10
-0.11
-0.11
-0.06
0.01
0.00
0.05
0.12
0.02
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
9.27
-5.90
-0.54
2.48
-1.04
0.61
0.14
-0.72
0.07
1.10
Net Fixed Assets
-0.16
-0.04
-0.03
-1.18
-0.04
-0.01
-0.06
-0.16
0.01
0.56
Net Investments
0.00
-0.01
2.00
0.00
0.23
0.00
0.00
0.00
11.08
-11.35
Others
9.43
-5.85
-2.51
3.66
-1.23
0.62
0.20
-0.56
-11.02
11.89
Cash from Financing Activity
1.97
-0.72
-0.45
-0.39
-0.53
1.13
-0.46
0.28
-0.59
-0.76
Net Cash Inflow / Outflow
2.83
3.03
2.53
2.04
-0.06
1.57
0.87
-0.59
0.48
-1.80
Opening Cash & Equivalents
9.02
5.99
3.46
1.42
1.48
3.01
2.15
2.74
2.26
4.05
Closing Cash & Equivalent
11.85
9.02
5.99
3.46
1.42
4.58
3.01
2.15
2.74
2.26

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.)
1.23
1.30
1.27
1.18
1.76
1.74
1.64
1.57
1.66
1.61
ROA
-1.12%
0.62%
2.06%
-15.24%
1.04%
2.55%
1.83%
-2.58%
-1.29%
-5.21%
ROE
-5.87%
2.92%
7.46%
-39.08%
2.41%
5.96%
4.07%
-5.10%
-3.35%
-18.97%
ROCE
3.88%
9.04%
10.72%
-25.32%
5.03%
8.88%
7.78%
-0.08%
-0.65%
-6.95%
Fixed Asset Turnover
0.78
0.91
0.85
0.63
0.83
0.89
0.84
0.63
0.66
0.65
Receivable days
475.60
248.69
138.23
294.96
422.92
375.09
320.45
342.60
316.42
284.84
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
868.01
627.26
615.19
537.46
467.24
416.42
Cash Conversion Cycle
475.60
248.69
138.23
294.96
-445.09
-252.17
-294.74
-194.86
-150.82
-131.58
Total Debt/Equity
1.02
0.64
0.62
0.41
0.26
0.29
0.21
0.20
0.12
0.52
Interest Cover
0.54
1.25
1.85
-5.81
1.62
2.11
1.74
-0.02
-0.49
-9.63

News Update:


  • Vertex Securities - Quarterly Results
    30th Apr 2024, 16:17 PM

    Read More

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.