Nifty
Sensex
:
:
10773.45
36360.71
-67.20 (-0.62%)
-203.17 (-0.56%)

Trading

Rating :
51/99

BSE: 536170 | NSE: Not Listed

12.52
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  12.40
  •  12.62
  •  12.05
  •  12.02
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  85
  •  5.84
  •  59.45
  •  7.66

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 396.77
  • 19.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 414.09
  • 6.55%
  • 0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.69%
  • 2.40%
  • 30.75%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.16%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.87
  • 50.49
  • 13.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.54
  • 48.86
  • 0.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.76
  • 89.48
  • 3.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 21.18
  • 19.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.58
  • 10.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.79
  • 19.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
58.98
419.73
-85.95%
185.70
266.84
-30.41%
35.38
578.18
-93.88%
168.36
657.66
-74.40%
Expenses
55.60
389.27
-85.72%
172.13
267.11
-35.56%
32.43
549.18
-94.09%
164.72
596.11
-72.37%
EBITDA
3.39
30.46
-88.87%
13.57
-0.28
-
2.95
29.00
-89.83%
3.64
61.55
-94.09%
EBIDTM
5.74%
7.26%
7.31%
-0.10%
8.33%
5.02%
2.16%
9.36%
Other Income
0.26
0.09
188.89%
1.86
2.08
-10.58%
1.45
0.28
417.86%
1.42
0.03
4,633.33%
Interest
1.57
0.35
348.57%
2.66
2.03
31.03%
0.15
3.08
-95.13%
0.16
0.06
166.67%
Depreciation
1.89
0.13
1,353.85%
2.23
0.13
1,615.38%
0.13
0.15
-13.33%
0.13
0.15
-13.33%
PBT
0.18
30.07
-99.40%
10.54
-0.36
-
4.11
26.05
-84.22%
4.77
61.38
-92.23%
Tax
0.01
1.66
-99.40%
-3.23
-1.21
-
1.61
2.81
-42.70%
1.32
1.91
-30.89%
PAT
0.17
28.41
-99.40%
13.77
0.85
1,520.00%
2.50
23.23
-89.24%
3.45
59.47
-94.20%
PATM
0.28%
6.77%
7.41%
0.32%
7.06%
4.02%
2.05%
9.04%
EPS
0.01
1.20
-99.17%
0.58
0.04
1,350.00%
0.11
0.98
-88.78%
0.15
2.51
-94.02%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
448.42
2,335.41
2,359.58
1,589.90
433.11
302.52
Net Sales Growth
-76.67%
-1.02%
48.41%
267.09%
43.17%
 
Cost Of Goods Sold
335.05
2,201.37
2,192.49
1,468.05
407.09
278.40
Gross Profit
113.37
134.04
167.09
121.85
26.03
24.11
GP Margin
25.28%
5.74%
7.08%
7.66%
6.01%
7.97%
Total Expenditure
424.88
2,214.37
2,199.56
1,473.96
412.71
285.96
Power & Fuel Cost
-
0.15
0.14
0.15
0.14
0.09
% Of Sales
-
0.01%
0.01%
0.01%
0.03%
0.03%
Employee Cost
-
1.51
1.82
1.16
1.29
1.26
% Of Sales
-
0.06%
0.08%
0.07%
0.30%
0.42%
Manufacturing Exp.
-
1.78
0.33
0.41
0.46
0.00
% Of Sales
-
0.08%
0.01%
0.03%
0.11%
0%
General & Admin Exp.
-
8.76
4.28
0.71
0.52
0.84
% Of Sales
-
0.38%
0.18%
0.04%
0.12%
0.28%
Selling & Distn. Exp.
-
0.63
0.23
0.00
0.00
0.00
% Of Sales
-
0.03%
0.01%
0%
0%
0%
Miscellaneous Exp.
-
0.17
0.28
3.48
3.23
5.37
% Of Sales
-
0.01%
0.01%
0.22%
0.75%
1.78%
EBITDA
23.55
121.04
160.02
115.94
20.40
16.56
EBITDA Margin
5.25%
5.18%
6.78%
7.29%
4.71%
5.47%
Other Income
4.99
2.52
1.05
0.95
0.70
0.32
Interest
4.54
5.23
3.87
10.44
11.36
9.92
Depreciation
4.38
0.58
0.63
0.64
0.52
0.27
PBT
19.60
117.75
156.58
105.81
9.22
6.69
Tax
-0.29
8.09
16.42
7.92
2.65
2.20
Tax Rate
-1.48%
6.87%
10.49%
7.49%
28.74%
32.88%
PAT
19.89
109.66
140.16
97.89
6.57
4.49
PAT before Minority Interest
19.89
109.66
140.16
97.89
6.57
4.49
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.44%
4.70%
5.94%
6.16%
1.52%
1.48%
PAT Growth
-82.23%
-21.76%
43.18%
1,389.95%
46.33%
 
Unadjusted EPS
0.85
4.62
5.91
4.13
2.77
2.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
336.47
252.12
134.55
60.28
53.57
Share Capital
47.45
47.45
23.73
23.73
23.73
Total Reserves
289.02
204.66
110.83
36.55
29.84
Non-Current Liabilities
20.09
6.75
0.76
0.44
0.28
Secured Loans
18.65
5.63
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.22
0.20
0.19
0.16
0.13
Current Liabilities
547.73
671.78
1,087.59
192.46
106.12
Trade Payables
529.86
665.67
971.04
63.81
8.36
Other Current Liabilities
9.09
1.92
1.44
0.37
6.03
Short Term Borrowings
0.00
0.00
108.38
125.80
89.49
Short Term Provisions
8.78
4.19
6.73
2.47
2.25
Total Liabilities
904.29
930.65
1,222.90
253.18
159.97
Net Block
14.17
23.51
16.08
16.63
3.83
Gross Block
16.81
25.69
17.87
18.00
5.03
Accumulated Depreciation
2.63
2.18
1.79
1.37
1.19
Non Current Assets
51.06
27.56
20.04
21.74
12.33
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.60
2.60
2.60
2.69
2.59
Long Term Loans & Adv.
34.29
1.45
1.36
2.42
5.11
Other Non Current Assets
0.00
0.00
0.00
0.00
0.80
Current Assets
852.43
902.15
1,201.92
230.74
147.64
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
5.89
15.36
11.93
9.97
9.13
Sundry Debtors
747.58
822.50
1,153.01
206.25
103.45
Cash & Bank
1.33
8.30
19.51
11.15
7.94
Other Current Assets
97.63
0.20
2.17
0.31
27.11
Short Term Loans & Adv.
88.18
55.79
15.29
3.07
20.02
Net Current Assets
304.69
230.37
114.33
38.28
41.51
Total Assets
904.31
930.65
1,222.91
253.18
159.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
43.80
130.11
61.63
21.92
-3.00
PBT
117.75
156.58
105.81
9.22
6.69
Adjustment
6.33
3.77
10.23
11.23
10.20
Changes in Working Capital
-72.50
-10.88
-50.36
3.82
-17.66
Cash after chg. in Working capital
51.59
149.47
65.69
24.27
-0.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.79
-19.37
-4.06
-2.35
-2.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-31.50
-7.89
1.88
-9.90
-6.66
Net Fixed Assets
0.93
0.13
0.16
-12.97
Net Investments
0.00
0.00
-0.25
-0.38
Others
-32.43
-8.02
1.97
3.45
Cash from Financing Activity
-18.32
-127.97
-51.18
-11.42
9.70
Net Cash Inflow / Outflow
-6.02
-5.75
12.33
0.61
0.04
Opening Cash & Equivalents
7.35
13.10
0.77
0.16
0.12
Closing Cash & Equivalent
1.33
7.35
13.10
0.77
0.16

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
14.15
10.59
5.63
2.51
2.26
ROA
11.95%
13.02%
13.26%
3.18%
2.81%
ROE
37.37%
72.85%
101.35%
11.62%
8.38%
ROCE
40.22%
64.29%
54.40%
12.53%
11.61%
Fixed Asset Turnover
109.92
108.35
88.65
37.62
60.19
Receivable days
122.69
152.79
156.03
130.50
124.82
Inventory Days
1.66
2.11
2.51
8.05
11.02
Payable days
98.80
135.79
128.24
32.07
10.83
Cash Conversion Cycle
25.55
19.11
30.30
106.47
125.01
Total Debt/Equity
0.06
0.02
0.81
2.11
1.67
Interest Cover
23.51
41.46
11.14
1.81
1.67

News Update:


  • Kushal - Quarterly Results
    14th Aug 2019, 18:46 PM

    Read More

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.