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

Finance - Stock Broking

Rating :
N/A

BSE: 532304 | NSE: Not Listed

65.34
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  68.6
  •  69
  •  65
  •  70.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  93
  •  6210
  •  79.80
  •  33.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25.66
  • 11.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18.00
  • N/A
  • 0.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.57%
  • 7.83%
  • 17.61%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.40
  • 5.65
  • 11.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.80
  • -3.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -22.88
  • -53.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 7.55
  • 8.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.26
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.72
  • 6.59
  • 8.06

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
2.42
1.57
54.14%
2.67
1.26
111.90%
2.42
1.69
43.20%
2.10
0.85
147.06%
Expenses
2.08
1.72
20.93%
1.65
1.62
1.85%
1.53
1.61
-4.97%
1.37
1.57
-12.74%
EBITDA
0.34
-0.15
-
1.02
-0.37
-
0.89
0.08
1,012.50%
0.74
-0.72
-
EBIDTM
14.13%
-9.61%
38.39%
-29.16%
36.60%
5.03%
34.95%
-84.17%
Other Income
0.19
1.00
-81.00%
0.26
0.28
-7.14%
0.25
0.20
25.00%
0.16
0.10
60.00%
Interest
0.06
0.06
0.00%
0.06
0.04
50.00%
0.05
0.03
66.67%
0.05
0.03
66.67%
Depreciation
0.13
0.12
8.33%
0.11
0.11
0.00%
0.10
0.09
11.11%
0.10
0.09
11.11%
PBT
0.34
0.68
-50.00%
1.11
-0.24
-
0.99
0.16
518.75%
0.75
-0.73
-
Tax
0.19
0.13
46.15%
0.28
-0.01
-
0.16
0.06
166.67%
0.26
-0.19
-
PAT
0.15
0.54
-72.22%
0.83
-0.23
-
0.84
0.10
740.00%
0.48
-0.54
-
PATM
6.28%
34.61%
31.09%
-18.01%
34.62%
5.92%
22.95%
-63.77%
EPS
0.39
1.39
-71.94%
2.12
0.82
158.54%
2.13
0.50
326.00%
1.23
-1.72
-

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
9.61
5.37
5.60
3.89
3.96
4.08
11.75
6.28
4.95
5.07
5.59
Net Sales Growth
78.96%
-4.11%
43.96%
-1.77%
-2.94%
-65.28%
87.10%
26.87%
-2.37%
-9.30%
 
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
9.61
5.37
5.60
3.89
3.96
4.08
11.75
6.28
4.95
5.07
5.59
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
6.63
6.52
5.37
5.26
4.80
4.87
8.03
6.26
4.99
4.79
5.45
Power & Fuel Cost
-
0.05
0.04
0.04
0.05
0.05
0.04
0.06
0.10
0.08
0.08
% Of Sales
-
0.93%
0.71%
1.03%
1.26%
1.23%
0.34%
0.96%
2.02%
1.58%
1.43%
Employee Cost
-
3.21
2.64
2.96
2.63
2.56
2.40
2.15
1.89
1.59
1.76
% Of Sales
-
59.78%
47.14%
76.09%
66.41%
62.75%
20.43%
34.24%
38.18%
31.36%
31.48%
Manufacturing Exp.
-
1.50
1.34
1.12
0.95
1.15
1.07
1.04
1.49
1.53
1.28
% Of Sales
-
27.93%
23.93%
28.79%
23.99%
28.19%
9.11%
16.56%
30.10%
30.18%
22.90%
General & Admin Exp.
-
1.65
1.24
0.96
0.76
0.96
2.17
1.71
1.44
1.51
1.43
% Of Sales
-
30.73%
22.14%
24.68%
19.19%
23.53%
18.47%
27.23%
29.09%
29.78%
25.58%
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.
-
0.15
0.14
0.22
0.46
0.21
2.39
1.36
0.18
0.15
0.00
% Of Sales
-
2.79%
2.50%
5.66%
11.62%
5.15%
20.34%
21.66%
3.64%
2.96%
17.53%
EBITDA
2.99
-1.15
0.23
-1.37
-0.84
-0.79
3.72
0.02
-0.04
0.28
0.14
EBITDA Margin
31.11%
-21.42%
4.11%
-35.22%
-21.21%
-19.36%
31.66%
0.32%
-0.81%
5.52%
2.50%
Other Income
0.86
1.59
0.69
0.51
0.67
0.60
2.99
0.47
0.48
0.74
0.60
Interest
0.22
0.16
0.23
0.10
0.09
0.14
0.18
0.09
0.06
0.13
0.13
Depreciation
0.44
0.40
0.28
0.19
0.41
0.20
0.15
0.19
0.25
0.50
0.19
PBT
3.19
-0.13
0.41
-1.15
-0.67
-0.54
6.39
0.22
0.12
0.39
0.42
Tax
0.89
-0.01
0.13
0.02
0.04
-0.10
2.11
0.00
-0.05
-0.33
0.20
Tax Rate
27.90%
7.69%
31.71%
-1.74%
-5.97%
18.52%
33.02%
0.00%
-41.67%
-84.62%
47.62%
PAT
2.30
-0.12
0.28
-1.17
-0.71
-0.44
4.28
0.22
0.17
0.72
0.23
PAT before Minority Interest
2.30
-0.12
0.28
-1.17
-0.71
-0.44
4.28
0.22
0.17
0.72
0.23
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
23.93%
-2.23%
5.00%
-30.08%
-17.93%
-10.78%
36.43%
3.50%
3.43%
14.20%
4.11%
PAT Growth
1,869.23%
-
-
-
-
-
1,845.45%
29.41%
-76.39%
213.04%
 
EPS
5.90
-0.31
0.72
-3.00
-1.82
-1.13
10.97
0.56
0.44
1.85
0.59

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
45.62
60.95
52.30
30.30
31.06
30.38
25.57
25.48
25.48
25.19
Share Capital
3.93
3.93
3.93
3.93
3.51
3.14
3.14
3.14
3.14
3.14
Total Reserves
41.69
57.02
48.37
26.37
27.26
26.68
22.44
22.34
22.35
22.06
Non-Current Liabilities
2.01
2.25
1.55
0.45
1.37
1.57
-0.48
-1.05
-0.40
0.18
Secured Loans
0.07
0.16
0.08
0.12
0.16
0.16
0.00
0.00
0.02
0.08
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
1.65
1.62
1.45
1.43
1.81
1.76
0.66
0.09
0.67
0.72
Current Liabilities
3.11
5.50
4.61
5.27
1.33
2.57
1.47
0.68
4.96
2.28
Trade Payables
2.02
2.18
2.79
3.22
0.90
0.80
0.48
0.22
4.06
1.29
Other Current Liabilities
0.45
0.57
0.36
0.52
0.43
0.78
0.58
0.46
0.54
0.58
Short Term Borrowings
0.64
2.74
1.45
1.53
0.00
0.99
0.40
0.00
0.37
0.41
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
50.74
68.70
58.46
36.02
33.76
34.52
26.56
25.11
30.04
27.65
Net Block
3.50
3.54
2.58
2.81
2.92
2.95
3.06
3.45
3.92
4.76
Gross Block
8.95
8.54
7.32
7.55
7.13
6.81
7.44
7.43
7.34
7.24
Accumulated Depreciation
5.45
5.00
4.74
4.74
4.21
3.87
4.38
3.98
3.42
2.48
Non Current Assets
42.80
53.21
45.42
22.53
24.77
27.57
21.97
22.42
24.09
21.54
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
31.88
42.31
35.25
12.51
14.82
14.36
9.50
9.93
8.96
6.47
Long Term Loans & Adv.
7.08
6.61
7.17
7.21
7.03
5.88
5.42
5.30
8.31
9.84
Other Non Current Assets
0.34
0.75
0.42
0.00
0.00
4.39
3.99
3.74
2.89
0.47
Current Assets
7.94
15.49
13.04
13.49
8.99
6.94
4.59
2.68
5.96
6.11
Current Investments
0.01
0.03
1.42
0.16
1.11
2.98
1.55
0.39
0.13
0.29
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.55
0.77
0.29
1.02
0.55
0.88
0.98
0.27
1.90
0.67
Cash & Bank
7.03
14.34
10.97
12.00
7.01
0.91
0.26
0.36
2.32
4.25
Other Current Assets
0.35
0.25
0.23
0.14
0.32
2.17
1.79
1.67
1.61
0.90
Short Term Loans & Adv.
0.13
0.10
0.13
0.17
0.16
2.17
1.79
1.67
1.28
0.88
Net Current Assets
4.83
9.99
8.43
8.22
7.66
4.37
3.12
2.01
0.99
3.83
Total Assets
50.74
68.70
58.46
36.02
33.76
34.51
26.56
25.10
30.05
27.65

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
-7.49
1.31
9.38
0.11
0.22
3.46
-0.54
-1.66
0.57
0.06
PBT
-15.27
3.76
9.97
-0.67
0.03
6.39
0.22
0.12
0.39
0.42
Adjustment
-0.11
0.18
-0.21
0.06
-0.64
-2.22
-0.29
-1.17
-1.07
0.09
Changes in Working Capital
8.09
-2.50
-0.24
0.87
0.79
-0.06
-0.78
-0.94
1.33
0.03
Cash after chg. in Working capital
-7.29
1.44
9.52
0.25
0.17
4.11
-0.85
-1.99
0.65
0.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.20
-0.14
-0.13
-0.15
0.04
-0.66
0.31
0.33
-0.08
-0.45
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
0.01
0.00
0.00
0.00
0.00
Cash From Investing Activity
2.53
0.93
-10.19
2.56
1.90
-3.73
1.08
0.45
-2.98
-0.02
Net Fixed Assets
-0.12
-0.60
0.11
-0.21
-0.04
-0.07
0.04
-0.02
-0.07
-0.09
Net Investments
-3.20
-2.18
-8.51
0.75
1.11
-4.50
0.41
-0.26
-0.19
-0.07
Others
5.85
3.71
-1.79
2.02
0.83
0.84
0.63
0.73
-2.72
0.14
Cash from Financing Activity
-2.35
1.14
-0.22
2.31
-0.40
0.92
-0.63
-0.75
0.44
0.24
Net Cash Inflow / Outflow
-7.32
3.37
-1.03
4.98
1.72
0.64
-0.09
-1.97
-1.96
0.29
Opening Cash & Equivalents
14.34
10.97
12.00
7.01
0.91
0.26
0.36
2.32
4.29
3.97
Closing Cash & Equivalent
7.03
14.34
10.97
12.00
2.63
0.91
0.26
0.36
2.32
4.25

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.)
115.69
154.58
132.38
76.11
86.23
92.90
78.75
77.67
76.68
74.48
ROA
-0.21%
0.44%
-2.48%
-2.03%
-1.28%
14.01%
0.86%
0.61%
2.50%
0.84%
ROE
-0.23%
0.50%
-2.86%
-2.36%
-1.47%
15.89%
0.91%
0.69%
3.04%
0.97%
ROCE
0.06%
1.09%
-2.47%
-1.86%
-1.29%
23.46%
1.24%
0.76%
2.15%
2.32%
Fixed Asset Turnover
0.61
0.71
0.52
0.54
0.59
1.65
0.84
0.67
0.70
0.77
Receivable days
44.68
34.66
61.32
72.03
63.78
28.92
36.37
79.89
92.35
27.90
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
77.88
63.88
37.10
208.47
261.79
87.03
Cash Conversion Cycle
44.68
34.66
61.32
72.03
-14.10
-34.96
-0.72
-128.59
-169.44
-59.13
Total Debt/Equity
0.02
0.05
0.03
0.06
0.01
0.04
0.02
0.00
0.02
0.03
Interest Cover
0.20
2.74
-10.52
-6.37
-2.73
37.35
3.46
2.93
4.00
4.33

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.