Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Finance - Stock Broking

Rating :
N/A

BSE: 534691 | NSE: Not Listed

34.7
18-Sep-2024
  • Open
  • High
  • Low
  • Previous Close
  •  36.29
  •  36.29
  •  34.27
  •  35.73
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73128
  •  2530081
  •  40.99
  •  16.06

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34.77
  • 1.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 38.56
  • N/A
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.61%
  • 0.00%
  • 44.94%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 76.55
  • 2.46
  • -5.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -24.21
  • 6.37
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 137.98
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.29
  • 0.69
  • 1.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.40
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -21.58
  • -37.98
  • -58.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
9.81
4.97
97.38%
12.65
14.53
-12.94%
2.07
14.05
-85.27%
11.74
21.50
-45.40%
Expenses
0.15
4.68
-96.79%
7.13
20.95
-65.97%
-10.55
14.28
-
6.57
13.35
-50.79%
EBITDA
9.65
0.29
3,227.59%
5.51
-6.42
-
12.62
-0.23
-
5.17
8.14
-36.49%
EBIDTM
98.45%
5.89%
43.60%
-44.14%
608.68%
-1.63%
44.01%
37.89%
Other Income
0.03
0.04
-25.00%
0.11
0.04
175.00%
0.09
0.05
80.00%
0.17
0.21
-19.05%
Interest
0.26
0.47
-44.68%
0.17
0.43
-60.47%
0.26
0.40
-35.00%
0.46
0.43
6.98%
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
9.41
-0.14
-
5.45
-6.82
-
12.45
-0.59
-
4.87
7.92
-38.51%
Tax
2.46
0.00
0
5.35
-0.13
-
0.19
0.02
850.00%
0.37
0.30
23.33%
PAT
6.95
-0.14
-
0.09
-6.69
-
12.26
-0.61
-
4.50
7.62
-40.94%
PATM
70.85%
-2.85%
0.71%
-46.02%
591.03%
-4.33%
38.35%
35.44%
EPS
6.94
-0.14
-
0.09
-6.67
-
12.23
-0.61
-
4.49
7.60
-40.92%

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
Net Sales
36.27
67.69
151.43
79.23
35.97
59.95
92.05
8.58
3.83
4.93
Net Sales Growth
-34.11%
-55.30%
91.13%
120.27%
-40.0%
-34.87%
972.84%
124.02%
-22.31%
 
Cost Of Goods Sold
0.85
65.37
143.36
57.54
29.56
58.31
90.10
7.05
1.60
2.80
Gross Profit
35.42
2.32
8.07
21.70
6.41
1.64
1.94
1.53
2.23
2.13
GP Margin
97.65%
3.43%
5.33%
27.39%
17.82%
2.74%
2.11%
17.83%
58.22%
43.20%
Total Expenditure
3.30
68.33
147.52
66.21
33.79
60.42
91.62
8.56
2.97
3.56
Power & Fuel Cost
-
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%
Employee Cost
-
1.22
1.02
0.94
0.84
0.87
0.65
0.62
0.41
0.25
% Of Sales
-
1.80%
0.67%
1.19%
2.34%
1.45%
0.71%
7.23%
10.70%
5.07%
Manufacturing Exp.
-
0.71
0.28
0.40
0.55
0.22
0.38
0.38
0.24
0.15
% Of Sales
-
1.05%
0.18%
0.50%
1.53%
0.37%
0.41%
4.43%
6.27%
3.04%
General & Admin Exp.
-
0.84
2.38
7.06
1.60
0.36
0.21
0.30
0.30
0.16
% Of Sales
-
1.24%
1.57%
8.91%
4.45%
0.60%
0.23%
3.50%
7.83%
3.25%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
0.20
0.49
0.28
1.24
0.67
0.28
0.21
0.42
0.19
% Of Sales
-
0.30%
0.32%
0.35%
3.45%
1.12%
0.30%
2.45%
10.97%
3.85%
EBITDA
32.95
-0.64
3.91
13.02
2.18
-0.47
0.43
0.02
0.86
1.37
EBITDA Margin
90.85%
-0.95%
2.58%
16.43%
6.06%
-0.78%
0.47%
0.23%
22.45%
27.79%
Other Income
0.40
0.33
0.45
1.26
0.39
0.63
1.30
1.11
1.16
0.05
Interest
1.15
1.74
0.29
0.32
0.06
0.05
0.11
0.01
0.05
0.02
Depreciation
0.04
0.04
0.06
0.03
0.04
0.03
0.03
0.03
0.03
0.04
PBT
32.18
-2.10
4.01
13.93
2.46
0.07
1.58
1.09
1.94
1.37
Tax
8.37
0.19
2.43
2.11
0.86
0.10
0.09
0.26
0.10
0.26
Tax Rate
26.01%
-9.05%
60.60%
15.15%
34.96%
142.86%
5.70%
23.85%
5.15%
18.98%
PAT
23.80
-2.29
1.58
11.82
1.61
-0.03
1.49
0.83
1.85
1.11
PAT before Minority Interest
23.80
-2.29
1.58
11.82
1.61
-0.03
1.49
0.83
1.85
1.11
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
65.62%
-3.38%
1.04%
14.92%
4.48%
-0.05%
1.62%
9.67%
48.30%
22.52%
PAT Growth
13,122.22%
-
-86.63%
634.16%
-
-
79.52%
-55.14%
66.67%
 
EPS
23.80
-2.29
1.58
11.82
1.61
-0.03
1.49
0.83
1.85
1.11

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
Shareholder's Funds
29.77
31.62
29.83
18.18
16.07
15.22
13.72
13.28
11.59
Share Capital
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
Total Reserves
19.75
21.60
19.81
8.16
6.05
5.20
3.70
3.26
1.57
Non-Current Liabilities
0.00
0.00
0.00
0.00
0.01
0.02
0.02
0.02
0.02
Secured Loans
0.00
0.00
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
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
Current Liabilities
13.59
18.75
11.54
4.09
2.70
4.88
3.86
1.90
1.63
Trade Payables
0.80
0.31
0.00
2.24
1.61
4.62
2.56
1.32
0.83
Other Current Liabilities
0.23
1.96
5.88
0.85
1.04
0.18
0.14
0.18
0.09
Short Term Borrowings
12.51
14.24
3.73
0.18
0.00
0.00
0.64
0.04
0.18
Short Term Provisions
0.04
2.23
1.93
0.83
0.05
0.09
0.52
0.36
0.53
Total Liabilities
43.36
50.37
41.37
22.27
18.78
20.12
17.60
15.20
13.24
Net Block
0.00
0.01
0.04
0.07
0.11
0.14
0.15
0.18
0.21
Gross Block
0.35
0.35
0.35
0.35
0.35
0.35
0.32
0.32
0.32
Accumulated Depreciation
0.35
0.34
0.31
0.28
0.24
0.20
0.17
0.15
0.12
Non Current Assets
3.12
3.55
3.58
2.11
1.96
7.42
7.81
10.48
9.98
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
1.38
1.74
1.58
7.02
0.00
2.06
0.00
Long Term Loans & Adv.
1.25
1.70
0.31
0.31
0.28
0.26
7.66
8.24
9.77
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
40.24
46.82
37.79
20.17
16.82
12.70
9.79
4.73
3.21
Current Investments
2.07
1.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
33.26
38.85
23.54
5.00
7.04
5.07
0.82
0.32
0.00
Sundry Debtors
0.27
0.16
2.10
1.05
1.64
0.70
1.52
1.07
0.08
Cash & Bank
2.38
4.02
5.09
4.37
2.57
6.24
4.42
2.59
1.51
Other Current Assets
2.26
0.08
0.34
0.23
5.57
0.68
3.03
0.75
1.62
Short Term Loans & Adv.
2.18
2.03
6.72
9.51
5.55
0.66
3.01
0.73
1.60
Net Current Assets
26.65
28.07
26.25
16.07
14.12
7.82
5.93
2.83
1.59
Total Assets
43.36
50.37
41.37
22.28
18.78
20.12
17.60
15.21
13.24

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
Cash From Operating Activity
2.45
-11.19
-1.44
1.41
-8.83
8.14
-0.45
3.47
-0.52
PBT
-2.10
4.01
13.93
2.46
0.07
1.58
1.09
1.94
1.37
Adjustment
1.78
0.35
0.35
0.17
0.09
0.14
0.03
0.10
0.06
Changes in Working Capital
5.18
-13.41
-14.68
-1.15
-8.93
6.66
-1.36
1.50
-1.66
Cash after chg. in Working capital
4.86
-9.05
-0.40
1.48
-8.77
8.38
-0.24
3.54
-0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.41
-2.14
-1.04
-0.07
-0.06
-0.24
-0.21
-0.07
-0.29
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
-0.45
-0.31
-1.50
-0.16
5.54
-5.34
2.06
-2.06
-0.06
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
-0.03
0.00
0.00
Net Investments
0.00
0.01
0.61
0.11
5.87
-7.02
0.02
-2.06
Others
-0.45
-0.32
-2.11
-0.27
-0.33
1.71
2.04
0.00
Cash from Financing Activity
-3.04
10.44
3.05
0.56
0.39
-0.98
0.21
-0.33
0.42
Net Cash Inflow / Outflow
-1.04
-1.06
0.11
1.80
-2.90
1.81
1.82
1.08
-0.16
Opening Cash & Equivalents
2.96
4.02
3.91
2.11
5.02
4.43
2.59
1.51
1.67
Closing Cash & Equivalent
1.92
2.96
4.02
3.91
2.12
6.24
4.42
2.59
1.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
29.71
31.56
29.77
18.14
16.04
15.19
13.69
13.25
11.52
ROA
-4.88%
3.45%
37.15%
7.83%
-0.16%
7.89%
5.07%
12.98%
8.36%
ROE
-7.46%
5.16%
49.26%
9.39%
-0.20%
10.28%
6.16%
14.87%
9.59%
ROCE
-0.81%
10.83%
54.91%
14.68%
0.78%
11.44%
7.99%
15.91%
11.82%
Fixed Asset Turnover
195.85
438.17
229.28
104.10
173.48
274.98
26.48
11.83
15.23
Receivable days
1.15
2.73
7.27
13.67
7.13
4.41
55.23
54.79
5.89
Inventory Days
194.42
75.19
65.75
61.08
36.84
11.67
24.21
30.17
0.00
Payable days
3.10
0.79
7.10
23.76
18.63
13.73
82.41
150.71
93.32
Cash Conversion Cycle
192.48
77.12
65.91
50.98
25.34
2.35
-2.97
-65.76
-87.42
Total Debt/Equity
0.42
0.45
0.13
0.01
0.00
0.00
0.05
0.00
0.02
Interest Cover
-0.20
15.01
44.01
40.03
2.25
15.26
88.59
40.24
75.78

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.