Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Finance - Investment

Rating :
N/A

BSE: 531996 | NSE: Not Listed

1.62
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1.55
  •  1.62
  •  1.49
  •  1.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19
  •  0.17
  •  1.82
  •  0.66

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6.38
  • 24.55
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6.59
  • N/A
  • 0.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.94%
  • 18.34%
  • 35.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -35.58
  • -55.32
  • -67.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.56
  • -29.85
  • -21.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.77
  • -17.55
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 4.44
  • 2.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.12
  • 0.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.01
  • 1.74
  • -2.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2.20
0.07
3,042.86%
0.00
0.19
-100.00%
0.00
0.20
-100.00%
0.08
1.20
-93.33%
Expenses
2.41
0.39
517.95%
0.25
0.63
-60.32%
0.13
0.41
-68.29%
0.37
1.70
-78.24%
EBITDA
-0.21
-0.32
-
-0.25
-0.44
-
-0.13
-0.20
-
-0.29
-0.50
-
EBIDTM
-9.54%
-440.28%
0.00%
-235.64%
0.00%
-98.53%
-386.84%
-41.60%
Other Income
0.76
0.81
-6.17%
1.01
0.75
34.67%
0.88
1.08
-18.52%
1.42
1.81
-21.55%
Interest
0.01
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.06
0.03
100.00%
0.04
0.03
33.33%
0.03
0.03
0.00%
0.03
0.03
0.00%
PBT
0.48
0.46
4.35%
0.72
0.27
166.67%
0.71
0.85
-16.47%
1.10
1.28
-14.06%
Tax
0.01
0.03
-66.67%
0.29
0.00
0
0.00
0.00
0
2.08
-0.01
-
PAT
0.47
0.43
9.30%
0.43
0.27
59.26%
0.72
0.84
-14.29%
-0.99
1.29
-
PATM
21.49%
601.39%
0.00%
143.09%
0.00%
413.73%
-1,300.00%
107.07%
EPS
0.05
0.05
0.00%
0.05
0.03
66.67%
0.08
0.10
-20.00%
-0.11
0.14
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2.28
0.54
16.30
15.14
24.65
30.33
27.62
0.57
2.57
26.36
43.85
Net Sales Growth
37.35%
-96.69%
7.66%
-38.58%
-18.73%
9.81%
4745.61%
-77.82%
-90.25%
-39.89%
 
Cost Of Goods Sold
2.23
0.65
18.01
14.93
26.49
32.79
28.01
1.03
3.62
30.62
42.54
Gross Profit
0.05
-0.11
-1.72
0.21
-1.85
-2.46
-0.39
-0.46
-1.05
-4.26
1.31
GP Margin
2.06%
-20.37%
-10.55%
1.39%
-7.51%
-8.11%
-1.41%
-80.70%
-40.86%
-16.16%
2.99%
Total Expenditure
3.16
1.79
35.70
19.32
31.36
37.69
34.45
5.16
5.84
32.39
44.65
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
1.75%
0.78%
0%
0%
Employee Cost
-
0.34
0.40
0.35
0.18
0.11
0.13
0.19
0.21
0.34
0.29
% Of Sales
-
62.96%
2.45%
2.31%
0.73%
0.36%
0.47%
33.33%
8.17%
1.29%
0.66%
Manufacturing Exp.
-
0.06
0.07
0.11
0.06
0.05
0.00
0.03
0.04
0.15
0.30
% Of Sales
-
11.11%
0.43%
0.73%
0.24%
0.16%
0%
5.26%
1.56%
0.57%
0.68%
General & Admin Exp.
-
0.23
0.27
0.50
0.41
0.31
6.31
1.44
0.22
1.06
1.41
% Of Sales
-
42.59%
1.66%
3.30%
1.66%
1.02%
22.85%
252.63%
8.56%
4.02%
3.22%
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.
-
0.50
16.94
3.43
4.21
4.43
0.00
2.46
1.75
0.23
0.00
% Of Sales
-
92.59%
103.93%
22.66%
17.08%
14.61%
0%
431.58%
68.09%
0.87%
0.23%
EBITDA
-0.88
-1.25
-19.40
-4.18
-6.71
-7.36
-6.83
-4.59
-3.27
-6.03
-0.80
EBITDA Margin
-38.60%
-231.48%
-119.02%
-27.61%
-27.22%
-24.27%
-24.73%
-805.26%
-127.24%
-22.88%
-1.82%
Other Income
4.07
4.06
6.96
3.96
9.38
8.98
6.55
4.03
2.46
3.36
6.76
Interest
0.01
0.00
0.01
0.03
0.03
0.00
0.00
0.01
0.01
0.02
0.03
Depreciation
0.16
0.13
0.12
0.10
0.08
0.05
0.15
0.10
0.10
0.10
0.04
PBT
3.01
2.68
-12.58
-0.34
2.57
1.57
-0.43
-0.66
-0.92
-2.79
5.89
Tax
2.38
2.12
-0.01
0.01
0.44
0.10
-0.02
-0.94
0.02
-0.80
0.83
Tax Rate
79.07%
79.10%
0.08%
-2.94%
17.12%
6.37%
4.65%
142.42%
-2.17%
28.67%
14.09%
PAT
0.63
0.56
-12.57
-0.35
2.13
1.47
-0.41
0.28
-0.94
-1.99
5.07
PAT before Minority Interest
0.27
0.56
-12.57
-0.35
2.13
1.47
-0.41
0.28
-0.94
-1.99
5.07
Minority Interest
-0.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
27.63%
103.70%
-77.12%
-2.31%
8.64%
4.85%
-1.48%
49.12%
-36.58%
-7.55%
11.56%
PAT Growth
-77.74%
-
-
-
44.90%
-
-
-
-
-
 
EPS
0.16
0.14
-3.19
-0.09
0.54
0.37
-0.10
0.07
-0.24
-0.51
1.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
56.15
54.76
67.36
71.07
68.94
67.48
67.90
67.61
68.55
67.38
Share Capital
19.70
19.70
19.70
19.70
19.70
19.70
19.70
19.70
19.70
18.19
Total Reserves
36.45
35.06
47.66
51.37
49.25
47.78
48.20
47.91
48.85
47.75
Non-Current Liabilities
-0.66
-2.83
-2.74
-1.91
-2.42
-2.57
-2.54
-1.58
-1.49
-0.79
Secured Loans
0.26
0.02
0.09
0.17
0.08
0.00
0.00
0.02
0.07
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
1.01
5.20
8.48
16.73
11.04
33.13
5.38
2.85
4.35
2.13
Trade Payables
0.77
4.93
8.07
15.72
10.48
25.98
3.02
2.73
2.29
2.10
Other Current Liabilities
0.24
0.27
0.41
0.14
0.08
0.01
0.70
0.12
2.05
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
6.98
1.66
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.87
0.48
0.16
0.00
0.00
0.00
0.03
Total Liabilities
56.50
57.13
73.10
85.89
77.56
98.04
70.73
68.88
71.41
68.72
Net Block
0.60
0.73
0.78
0.68
0.35
0.20
0.34
0.56
0.64
0.54
Gross Block
1.61
1.61
1.54
1.33
0.92
0.73
0.73
0.90
0.90
0.73
Accumulated Depreciation
1.01
0.88
0.75
0.65
0.57
0.53
0.38
0.34
0.26
0.18
Non Current Assets
5.56
4.78
19.44
24.23
23.08
25.78
27.12
35.13
35.28
17.74
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
2.21
1.47
1.34
4.94
4.52
6.56
2.86
9.53
10.79
9.87
Long Term Loans & Adv.
0.04
0.28
15.03
18.61
18.20
19.02
23.92
25.03
23.85
7.30
Other Non Current Assets
2.72
2.29
2.28
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Current Assets
50.94
52.34
53.65
61.66
54.50
72.26
43.59
33.72
36.09
50.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.08
0.65
3.76
2.25
4.83
0.46
0.15
0.97
1.60
2.20
Sundry Debtors
0.60
4.23
4.23
9.75
0.00
23.06
5.47
5.41
5.54
6.43
Cash & Bank
0.07
0.02
0.07
1.16
0.05
0.13
0.06
0.11
0.34
9.21
Other Current Assets
50.19
0.00
0.00
0.00
49.62
48.61
37.91
27.23
28.60
33.14
Short Term Loans & Adv.
50.19
47.45
45.60
48.50
49.62
48.59
37.89
27.21
28.58
33.14
Net Current Assets
49.93
47.15
45.18
44.93
43.45
39.13
38.21
30.87
31.74
48.85
Total Assets
56.50
57.12
73.09
85.89
77.58
98.04
70.73
68.88
71.42
68.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-3.82
-3.62
-3.55
-7.33
-10.88
-8.71
-1.87
-0.66
-36.12
PBT
2.68
-12.58
-0.34
2.57
1.57
-0.66
-0.92
-2.79
5.89
Adjustment
-3.55
-3.91
-3.08
-9.19
-8.92
-1.81
-1.34
-3.16
-6.62
Changes in Working Capital
-2.92
12.87
-0.14
-0.70
-3.51
-6.25
0.62
6.81
-34.79
Cash after chg. in Working capital
-3.79
-3.62
-3.55
-7.33
-10.86
-8.72
-1.64
0.86
-35.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
0.00
0.00
0.00
-0.02
0.01
-0.23
-1.52
-0.61
Other Direct Exp. Paid
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
Cash From Investing Activity
3.63
3.81
2.47
8.47
10.80
8.71
1.68
3.25
4.90
Net Fixed Assets
0.00
-0.07
-0.21
-0.41
-0.19
0.17
0.00
-0.17
Net Investments
-0.74
-0.13
3.60
-0.42
-1.67
6.68
1.25
-0.94
Others
4.37
4.01
-0.92
9.30
12.66
1.86
0.43
4.36
Cash from Financing Activity
0.24
-0.24
-0.01
-0.02
0.00
-0.05
-0.05
-11.45
2.99
Net Cash Inflow / Outflow
0.04
-0.05
-1.09
1.11
-0.08
-0.05
-0.23
-8.86
-28.22
Opening Cash & Equivalents
0.02
0.07
1.16
0.05
0.13
0.11
0.34
9.21
37.43
Closing Cash & Equivalent
0.07
0.02
0.07
1.16
0.05
0.06
0.11
0.34
9.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
14.25
13.90
17.10
18.04
17.50
17.13
17.23
17.15
17.39
18.13
ROA
0.98%
-19.30%
-0.44%
2.60%
1.67%
-0.48%
0.41%
-1.34%
-2.84%
7.37%
ROE
1.01%
-20.59%
-0.51%
3.04%
2.15%
-0.60%
0.42%
-1.39%
-2.96%
7.68%
ROCE
4.81%
-20.51%
-0.45%
3.69%
2.19%
-0.60%
-0.95%
-1.33%
-4.07%
8.80%
Fixed Asset Turnover
0.34
10.37
10.57
21.88
36.75
37.97
0.70
2.86
32.41
60.41
Receivable days
1628.49
94.64
168.39
72.18
138.73
188.50
3460.17
777.09
82.92
53.52
Inventory Days
247.05
49.37
72.38
52.36
31.80
4.06
357.07
182.03
26.32
18.33
Payable days
1669.07
153.07
255.23
196.99
177.94
185.08
1920.18
271.99
26.14
16.83
Cash Conversion Cycle
206.46
-9.06
-14.46
-72.45
-7.41
7.48
1897.06
687.13
83.10
55.03
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.10
0.02
0.00
0.00
0.00
Interest Cover
914.00
-935.55
-12.44
94.96
501.28
-483.17
-76.09
-68.99
-120.01
177.21

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.