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

Miscellaneous

Rating :
66/99

BSE: 532001 | NSE: Not Listed

123.97
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  123.67
  •  123.97
  •  120.43
  •  118.07
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33772
  •  4176549
  •  123.97
  •  29.02

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 49.80
  • 309.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52.91
  • N/A
  • 1.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.32%
  • 3.96%
  • 26.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.88
  • 3.49
  • 227.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.25
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.66
  • 6.17
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.28
  • 23.04
  • 28.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 0.32
  • 0.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.07
  • 1.96
  • 2.65

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
20.73
14.72
40.83%
22.25
39.38
-43.50%
43.33
5.20
733.27%
17.74
30.72
-42.25%
Expenses
20.52
13.60
50.88%
21.39
39.99
-46.51%
41.47
5.27
686.91%
18.33
30.29
-39.48%
EBITDA
0.21
1.11
-81.08%
0.86
-0.61
-
1.85
-0.07
-
-0.59
0.43
-
EBIDTM
1.01%
7.57%
3.86%
-1.55%
4.28%
-1.35%
-3.34%
1.39%
Other Income
0.03
0.03
0.00%
0.14
1.06
-86.79%
0.30
0.11
172.73%
1.30
0.10
1,200.00%
Interest
0.36
0.62
-41.94%
0.76
0.03
2,433.33%
1.09
0.15
626.67%
1.35
0.07
1,828.57%
Depreciation
0.07
0.07
0.00%
0.07
0.07
0.00%
0.07
0.07
0.00%
0.07
0.07
0.00%
PBT
-0.19
0.46
-
0.17
0.35
-51.43%
0.99
-0.18
-
-0.71
0.39
-
Tax
-0.02
0.15
-
0.04
0.19
-78.95%
0.08
-0.01
-
-0.01
0.10
-
PAT
-0.17
0.30
-
0.13
0.16
-18.75%
0.91
-0.17
-
-0.70
0.29
-
PATM
-0.81%
2.06%
0.56%
0.39%
2.09%
-3.35%
-3.94%
0.94%
EPS
-0.42
0.76
-
0.31
0.39
-20.51%
2.26
-0.43
-
-1.74
0.72
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
104.05
90.01
57.46
2.56
45.42
75.83
20.76
23.03
Net Sales Growth
15.59%
56.65%
2144.53%
-94.36%
-40.10%
265.27%
-9.86%
 
Cost Of Goods Sold
97.35
85.91
50.40
2.24
44.23
68.10
19.96
23.29
Gross Profit
6.70
4.10
7.06
0.32
1.19
7.73
0.81
-0.26
GP Margin
6.43%
4.56%
12.29%
12.50%
2.62%
10.19%
3.90%
-1.13%
Total Expenditure
101.71
88.42
54.58
2.91
46.75
74.26
21.73
24.99
Power & Fuel Cost
-
0.32
0.48
0.01
0.57
0.46
0.39
0.49
% Of Sales
-
0.36%
0.84%
0.39%
1.25%
0.61%
1.88%
2.13%
Employee Cost
-
0.82
1.22
0.22
1.13
0.96
0.73
0.56
% Of Sales
-
0.91%
2.12%
8.59%
2.49%
1.27%
3.52%
2.43%
Manufacturing Exp.
-
0.17
0.22
0.07
0.14
0.16
0.10
0.08
% Of Sales
-
0.19%
0.38%
2.73%
0.31%
0.21%
0.48%
0.35%
General & Admin Exp.
-
0.92
0.95
0.34
0.45
0.55
0.38
0.43
% Of Sales
-
1.02%
1.65%
13.28%
0.99%
0.73%
1.83%
1.87%
Selling & Distn. Exp.
-
0.14
0.69
0.02
0.05
0.09
0.09
0.14
% Of Sales
-
0.16%
1.20%
0.78%
0.11%
0.12%
0.43%
0.61%
Miscellaneous Exp.
-
0.13
0.63
0.00
0.18
3.94
0.09
0.00
% Of Sales
-
0.14%
1.10%
0%
0.40%
5.20%
0.43%
0%
EBITDA
2.33
1.59
2.88
-0.35
-1.33
1.57
-0.97
-1.96
EBITDA Margin
2.24%
1.77%
5.01%
-13.67%
-2.93%
2.07%
-4.67%
-8.51%
Other Income
1.77
0.56
0.23
0.16
1.82
0.20
1.82
4.48
Interest
3.56
0.87
0.31
0.22
0.08
0.85
0.30
1.52
Depreciation
0.28
0.28
0.20
0.24
0.18
0.15
0.15
0.14
PBT
0.26
1.01
2.59
-0.66
0.24
0.76
0.39
0.85
Tax
0.09
0.43
0.31
0.00
0.06
0.34
0.15
0.26
Tax Rate
34.62%
42.57%
11.97%
0.00%
25.00%
44.74%
38.46%
30.59%
PAT
0.17
0.58
2.26
-1.39
0.17
0.43
0.24
0.59
PAT before Minority Interest
0.17
0.58
2.26
-1.39
0.17
0.43
0.24
0.59
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.16%
0.64%
3.93%
-54.30%
0.37%
0.57%
1.16%
2.56%
PAT Growth
-70.69%
-74.34%
-
-
-60.47%
79.17%
-59.32%
 
EPS
0.43
1.45
5.65
-3.48
0.43
1.08
0.60
1.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
43.05
42.47
40.20
41.59
41.40
40.97
40.73
Share Capital
4.02
4.02
4.02
4.02
4.02
4.02
4.02
Total Reserves
39.03
38.45
36.18
37.57
37.38
36.95
36.71
Non-Current Liabilities
0.21
0.12
0.15
0.13
0.10
0.12
0.13
Secured Loans
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
Long Term Provisions
0.00
0.00
0.01
0.00
0.02
0.02
0.01
Current Liabilities
16.17
39.95
4.60
0.14
11.44
0.32
24.94
Trade Payables
0.00
33.80
0.00
0.00
10.80
0.00
21.29
Other Current Liabilities
0.15
0.65
0.04
0.10
0.24
0.14
3.55
Short Term Borrowings
15.68
5.00
4.55
0.00
0.00
0.00
0.00
Short Term Provisions
0.35
0.50
0.01
0.03
0.40
0.18
0.10
Total Liabilities
59.43
82.54
44.95
41.86
52.94
41.41
65.80
Net Block
2.68
2.76
2.31
2.54
1.03
0.95
1.08
Gross Block
4.41
4.20
3.17
3.16
1.48
1.24
1.23
Accumulated Depreciation
1.72
1.45
0.86
0.62
0.44
0.29
0.14
Non Current Assets
40.36
27.68
44.12
39.59
33.37
36.32
4.74
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.13
0.00
Non Current Investment
34.76
21.98
39.01
33.56
31.20
34.27
2.74
Long Term Loans & Adv.
2.86
2.89
2.76
3.43
1.09
0.97
0.92
Other Non Current Assets
0.05
0.05
0.05
0.05
0.05
0.00
0.00
Current Assets
19.07
54.86
0.82
2.27
19.57
5.09
61.06
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8.80
20.60
0.11
0.16
14.70
0.53
20.48
Sundry Debtors
2.38
14.77
0.10
1.75
1.58
0.10
0.95
Cash & Bank
6.26
15.61
0.18
0.21
0.31
0.24
0.49
Other Current Assets
1.63
0.00
0.06
0.00
2.99
4.22
39.14
Short Term Loans & Adv.
1.50
3.88
0.37
0.15
2.99
4.22
39.14
Net Current Assets
2.90
14.91
-3.78
2.13
8.13
4.78
36.12
Total Assets
59.43
82.54
44.94
41.86
52.94
41.41
65.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-6.50
-1.31
0.99
4.02
-2.38
31.75
-52.25
PBT
1.01
2.56
-1.38
0.26
0.77
0.39
0.85
Adjustment
0.91
0.38
0.35
0.24
4.77
0.43
-2.65
Changes in Working Capital
-7.87
-3.93
2.02
3.54
-7.55
31.09
-50.22
Cash after chg. in Working capital
-5.95
-0.98
0.99
4.04
-2.01
31.92
-52.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.55
-0.33
0.00
-0.02
-0.36
-0.17
-0.24
Other Direct Exp. Paid
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
Cash From Investing Activity
-12.65
16.60
-5.35
-4.04
3.30
-31.69
53.76
Net Fixed Assets
-0.21
-1.03
-0.01
-1.68
-0.11
-0.14
Net Investments
-12.78
17.03
-5.45
-2.36
3.07
-31.53
Others
0.34
0.60
0.11
0.00
0.34
-0.02
Cash from Financing Activity
14.80
-4.81
4.28
-0.08
-0.85
-0.30
-1.53
Net Cash Inflow / Outflow
-4.35
10.48
-0.08
-0.10
0.07
-0.25
-0.03
Opening Cash & Equivalents
10.61
0.13
0.21
0.31
0.24
0.49
0.52
Closing Cash & Equivalent
6.26
10.61
0.13
0.21
0.31
0.24
0.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
107.16
105.71
100.07
103.53
103.06
101.99
101.39
ROA
0.81%
3.54%
-3.20%
0.37%
0.90%
0.45%
0.90%
ROE
1.35%
5.47%
-3.40%
0.42%
1.04%
0.59%
1.46%
ROCE
3.54%
6.23%
-2.69%
0.76%
3.93%
1.71%
5.82%
Fixed Asset Turnover
20.91
15.59
0.93
19.65
55.80
17.84
20.93
Receivable days
34.78
47.25
115.34
13.31
4.05
8.73
13.46
Inventory Days
59.61
65.76
16.25
59.48
36.63
174.01
290.59
Payable days
0.00
122.40
0.00
44.56
28.17
181.50
314.63
Cash Conversion Cycle
94.39
-9.39
131.58
28.23
12.52
1.24
-10.59
Total Debt/Equity
0.36
0.12
0.11
0.00
0.00
0.00
0.00
Interest Cover
2.15
9.32
-5.17
4.07
1.89
2.30
1.56

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.