Nifty
Sensex
:
:
11668.10
39156.01
-19.40 (-0.17%)
-59.63 (-0.15%)

Finance - Stock Broking

Rating :
N/A

BSE: 537092 | NSE: Not Listed

45.05
-2.00 (-4.25%)
17-Jul-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  47.70
  •  48.00
  •  45.05
  •  47.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10101
  •  4.55
  •  55.90
  •  36.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28.44
  • 51.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -11.55
  • N/A
  • 2.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.83%
  • 16.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.41%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.91
  • 21.52
  • 21.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.20
  • -
  • 7.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.33
  • -10.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 40.34
  • 31.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.76
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -3.87
  • -7.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
20.43
17.65
11.47
6.88
Net Sales Growth
-
15.75%
53.88%
66.72%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
Gross Profit
-
20.43
17.65
11.47
6.88
GP Margin
-
100%
100%
100%
100%
Total Expenditure
-
22.37
20.65
12.76
6.85
Power & Fuel Cost
-
0.13
0.13
0.13
0.14
% Of Sales
-
0.64%
0.74%
1.13%
2.03%
Employee Cost
-
3.73
2.68
1.87
1.70
% Of Sales
-
18.26%
15.18%
16.30%
24.71%
Manufacturing Exp.
-
13.68
12.21
7.33
3.05
% Of Sales
-
66.96%
69.18%
63.91%
44.33%
General & Admin Exp.
-
4.57
5.06
3.38
1.36
% Of Sales
-
22.37%
28.67%
29.47%
19.77%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
0.40
0.70
0.19
0.74
% Of Sales
-
1.96%
3.97%
1.66%
10.76%
EBITDA
-
-1.94
-3.00
-1.29
0.03
EBITDA Margin
-
-9.50%
-17.00%
-11.25%
0.44%
Other Income
-
4.15
4.89
3.16
1.52
Interest
-
0.97
0.57
0.51
0.79
Depreciation
-
0.68
0.79
0.48
0.44
PBT
-
0.56
0.53
0.88
0.31
Tax
-
0.18
-0.03
0.29
0.09
Tax Rate
-
32.14%
-5.66%
32.95%
29.03%
PAT
-
0.38
0.57
0.60
0.23
PAT before Minority Interest
-
0.38
0.57
0.60
0.23
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
1.86%
3.23%
5.23%
3.34%
PAT Growth
-
-33.33%
-5.00%
160.87%
 
Unadjusted EPS
-
0.63
0.95
1.99
0.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
12.58
12.20
11.85
11.25
Share Capital
6.00
6.00
3.00
3.00
Total Reserves
6.58
6.20
8.85
8.25
Non-Current Liabilities
4.94
0.45
0.37
0.23
Secured Loans
0.05
0.46
0.47
0.34
Unsecured Loans
4.84
0.00
0.00
0.00
Long Term Provisions
0.24
0.23
0.00
0.00
Current Liabilities
74.08
76.55
51.91
41.33
Trade Payables
47.83
34.98
31.19
18.55
Other Current Liabilities
26.14
41.45
20.45
17.90
Short Term Borrowings
0.00
0.00
0.00
4.71
Short Term Provisions
0.12
0.12
0.27
0.17
Total Liabilities
91.60
89.20
64.13
52.81
Net Block
2.80
2.50
3.26
0.82
Gross Block
5.98
5.03
5.81
3.03
Accumulated Depreciation
3.18
2.53
2.55
2.21
Non Current Assets
12.22
5.96
6.16
3.54
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
1.34
1.25
1.41
0.34
Long Term Loans & Adv.
8.07
2.21
1.49
2.37
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
79.38
83.23
57.97
49.27
Current Investments
0.00
0.00
0.00
0.00
Inventories
10.78
6.22
10.87
11.36
Sundry Debtors
12.49
4.37
6.83
6.86
Cash & Bank
45.37
69.13
38.15
28.49
Other Current Assets
10.74
1.93
1.08
0.72
Short Term Loans & Adv.
8.65
1.58
1.04
1.83
Net Current Assets
5.30
6.68
6.06
7.94
Total Assets
91.60
89.19
64.13
52.81

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-23.52
27.48
15.53
19.29
PBT
0.56
0.53
0.88
0.31
Adjustment
-2.01
-2.75
-1.83
0.51
Changes in Working Capital
-22.07
29.69
16.48
18.63
Cash after chg. in Working capital
-23.52
27.48
15.53
19.45
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.17
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.70
2.82
-0.78
1.41
Net Fixed Assets
-0.95
0.78
-2.78
Net Investments
-0.10
-1.08
-1.07
Others
-2.65
3.12
3.07
Cash from Financing Activity
3.46
-0.58
-5.09
0.91
Net Cash Inflow / Outflow
-23.76
29.73
9.66
21.61
Opening Cash & Equivalents
69.13
39.40
28.49
6.88
Closing Cash & Equivalent
45.37
69.13
38.15
28.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
20.97
20.33
19.74
18.75
ROA
0.42%
0.74%
1.02%
0.43%
ROE
3.05%
4.72%
5.15%
2.02%
ROCE
9.84%
8.58%
9.57%
6.71%
Fixed Asset Turnover
3.71
3.26
2.59
2.27
Receivable days
150.66
115.77
217.72
364.08
Inventory Days
151.91
176.65
353.55
602.98
Payable days
822.54
750.77
915.35
1209.86
Cash Conversion Cycle
-519.98
-458.36
-344.08
-242.80
Total Debt/Equity
0.43
0.07
0.07
0.47
Interest Cover
1.57
1.94
2.72
1.39

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.