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

Construction - Real Estate

Rating :
N/A

BSE: 531968 | NSE: Not Listed

45.58
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  45.58
  •  45.58
  •  45.58
  •  46.51
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90
  •  4102
  •  67.22
  •  14.61

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22.75
  • 1.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -8.13
  • N/A
  • -0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.74%
  • 7.25%
  • 20.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.82
  • 19.78
  • 48.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.93
  • 40.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.52
  • -16.14
  • -43.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -110.45
  • -0.25
  • -0.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -61.05
  • -76.61
  • -86.38

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
0.81
0.76
6.58%
0.58
0.39
48.72%
0.68
0.16
325.00%
0.43
0.12
258.33%
Expenses
-1.04
4.25
-
-2.44
-2.67
-
0.81
0.13
523.08%
0.45
0.20
125.00%
EBITDA
1.85
-3.49
-
3.02
3.06
-1.31%
-0.13
0.03
-
-0.02
-0.08
-
EBIDTM
227.43%
-460.95%
519.45%
782.10%
-19.18%
20.50%
-5.40%
-64.71%
Other Income
0.74
0.02
3,600.00%
0.42
0.02
2,000.00%
0.07
0.01
600.00%
0.04
0.01
300.00%
Interest
1.45
1.32
9.85%
1.45
1.32
9.85%
1.45
1.32
9.85%
1.45
1.32
9.85%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
2.47
-4.80
-
20.94
1.75
1,096.57%
-1.52
-1.28
-
-1.44
-1.39
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.01
-100.00%
PAT
2.47
-4.79
-
20.94
1.75
1,096.57%
-1.52
-1.28
-
-1.44
-1.40
-
PATM
304.06%
-632.32%
3,604.65%
447.31%
-222.55%
-795.03%
-337.09%
-1,176.47%
EPS
9.89
-6.46
-
41.96
3.51
1,095.44%
-3.51
-3.00
-
-3.18
-0.05
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2.50
1.43
1.23
0.44
0.94
0.58
1.90
1.09
131.59
Net Sales Growth
74.83%
16.26%
179.55%
-53.19%
62.07%
-69.47%
74.31%
-99.17%
 
Cost Of Goods Sold
1.84
0.92
0.92
0.31
0.52
0.19
1.21
0.70
127.26
Gross Profit
0.66
0.51
0.31
0.13
0.43
0.39
0.69
0.39
4.34
GP Margin
26.44%
35.66%
25.20%
29.55%
45.74%
67.24%
36.32%
35.78%
3.30%
Total Expenditure
-2.22
4.98
1.52
1.09
2.20
4.30
2.57
10.17
134.63
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.12
% Of Sales
-
0%
0%
0%
0%
1.72%
0.53%
0.92%
0.09%
Employee Cost
-
0.10
0.14
0.04
0.52
0.53
0.62
0.62
1.84
% Of Sales
-
6.99%
11.38%
9.09%
55.32%
91.38%
32.63%
56.88%
1.40%
Manufacturing Exp.
-
0.06
0.07
0.27
0.04
0.03
0.09
0.10
0.73
% Of Sales
-
4.20%
5.69%
61.36%
4.26%
5.17%
4.74%
9.17%
0.55%
General & Admin Exp.
-
0.38
0.36
0.43
0.49
0.44
0.57
0.70
2.44
% Of Sales
-
26.57%
29.27%
97.73%
52.13%
75.86%
30.0%
64.22%
1.85%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.06
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
1.57%
Miscellaneous Exp.
-
3.52
0.02
0.05
0.63
3.10
0.07
8.03
0.19
% Of Sales
-
246.15%
1.63%
11.36%
67.02%
534.48%
3.68%
736.70%
0.14%
EBITDA
4.72
-3.55
-0.29
-0.65
-1.26
-3.72
-0.67
-9.08
-3.04
EBITDA Margin
188.80%
-248.25%
-23.58%
-147.73%
-134.04%
-641.38%
-35.26%
-833.03%
-2.31%
Other Income
1.27
0.06
0.00
0.00
0.19
0.15
1.92
11.79
1.34
Interest
5.80
5.30
4.82
4.39
4.01
3.65
3.32
3.94
6.62
Depreciation
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.01
0.08
PBT
20.45
-8.79
-5.12
-5.04
-5.07
-7.21
-2.08
-1.23
-8.39
Tax
0.00
0.00
0.00
0.02
0.01
0.00
-0.03
0.01
0.18
Tax Rate
0.00%
0.00%
0.00%
-0.40%
-0.20%
0.00%
0.37%
-0.81%
-2.15%
PAT
20.45
-2.99
10.66
-16.77
-5.08
-7.21
-8.04
-1.24
-8.58
PAT before Minority Interest
20.45
-2.99
10.66
-16.77
-5.08
-7.21
-8.04
-1.24
-8.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
818.00%
-209.09%
866.67%
-3811.36%
-540.43%
-1243.10%
-423.16%
-113.76%
-6.52%
PAT Growth
457.52%
-
-
-
-
-
-
-
 
EPS
40.90
-5.98
21.32
-33.54
-10.16
-14.42
-16.08
-2.48
-17.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
-55.79
-52.80
-63.46
-46.79
-28.89
-10.40
1.39
7.01
Share Capital
5.01
5.01
5.01
5.01
5.01
5.01
5.01
12.01
Total Reserves
-60.80
-57.81
-68.47
-51.79
-33.90
-15.41
-3.62
-5.00
Non-Current Liabilities
59.74
54.45
49.63
45.30
41.30
37.50
34.03
181.32
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.87
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.48
Long Term Provisions
0.00
0.01
0.01
0.12
0.13
0.12
0.12
26.86
Current Liabilities
23.40
28.70
44.53
33.01
20.41
10.81
53.41
266.69
Trade Payables
0.22
0.31
0.38
0.36
0.49
0.45
2.04
103.84
Other Current Liabilities
23.17
28.39
44.14
32.56
19.83
10.29
14.83
99.30
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
36.48
62.96
Short Term Provisions
0.00
0.00
0.00
0.09
0.08
0.07
0.06
0.59
Total Liabilities
27.35
30.35
30.70
31.52
32.82
37.91
88.83
455.02
Net Block
0.00
0.01
0.00
0.00
0.01
0.01
0.01
0.49
Gross Block
0.03
0.08
0.08
0.09
0.09
0.09
0.12
1.13
Accumulated Depreciation
0.03
0.07
0.07
0.09
0.09
0.09
0.10
0.64
Non Current Assets
22.64
25.65
25.64
26.64
27.04
32.09
34.87
27.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
22.02
25.53
25.56
26.61
26.69
31.36
34.30
25.07
Long Term Loans & Adv.
0.12
0.12
0.08
0.02
0.33
0.12
0.11
1.30
Other Non Current Assets
0.50
0.00
0.00
0.01
0.01
0.61
0.45
0.35
Current Assets
4.71
4.69
5.05
4.88
5.78
5.82
53.96
427.81
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
45.50
0.00
Inventories
2.48
3.40
4.33
4.33
3.92
3.78
4.99
362.84
Sundry Debtors
0.24
0.75
0.40
0.41
0.81
1.34
2.86
24.31
Cash & Bank
1.93
0.13
0.27
0.04
0.96
0.39
0.51
2.49
Other Current Assets
0.07
0.01
0.01
0.00
0.09
0.30
0.10
38.17
Short Term Loans & Adv.
0.01
0.40
0.04
0.12
0.08
0.29
0.01
17.84
Net Current Assets
-18.69
-24.00
-39.48
-28.12
-14.62
-4.99
0.55
161.12
Total Assets
27.35
30.34
30.69
31.52
32.82
37.91
88.83
455.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-0.03
-0.14
-0.76
-0.11
0.71
-0.04
0.10
-52.64
PBT
-2.99
10.66
-16.76
-17.89
-15.49
-11.83
-4.12
-8.39
Adjustment
2.94
-10.95
16.24
17.32
15.15
11.68
3.28
3.86
Changes in Working Capital
0.02
0.15
-0.24
0.16
1.11
0.31
0.35
-47.68
Cash after chg. in Working capital
-0.02
-0.14
-0.76
-0.40
0.78
0.17
-0.49
-52.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
0.00
0.00
0.29
-0.06
-0.20
0.59
-0.42
Other Direct Exp. Paid
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
Cash From Investing Activity
0.02
-0.01
1.00
-0.49
-0.46
0.03
0.05
0.68
Net Fixed Assets
0.05
0.00
0.01
0.00
0.00
0.03
0.00
Net Investments
3.50
0.00
1.00
0.06
5.19
48.45
-8.42
Others
-3.53
-0.01
-0.01
-0.55
-5.65
-48.45
8.47
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
40.94
Net Cash Inflow / Outflow
-0.01
-0.14
0.24
-0.61
0.25
-0.01
0.15
-11.03
Opening Cash & Equivalents
0.13
0.27
0.04
0.64
0.39
0.40
0.26
13.46
Closing Cash & Equivalent
0.12
0.13
0.27
0.04
0.64
0.39
0.40
2.44

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
-111.82
-105.83
-127.19
-93.78
-57.91
-20.88
2.75
-0.02
ROA
-10.37%
34.92%
-53.92%
-15.79%
-20.39%
-12.69%
-0.46%
-1.89%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-181.90%
0.00%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
-34.59%
3.36%
-1.44%
Fixed Asset Turnover
26.74
15.96
5.26
10.34
6.33
18.28
1.74
116.08
Receivable days
125.96
171.43
336.96
234.32
672.91
402.81
4551.06
67.44
Inventory Days
752.07
1149.79
3600.92
1593.78
2411.90
841.24
0.00
1006.40
Payable days
105.75
137.11
444.14
303.75
166.62
526.18
0.00
185.61
Cash Conversion Cycle
772.28
1184.12
3493.74
1524.35
2918.19
717.87
4551.06
888.23
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
26.22
16.60
Interest Cover
0.44
3.21
-2.81
-0.26
-0.98
-1.43
0.69
-0.27

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.