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

Construction - Real Estate

Rating :
N/A

BSE: 538576 | NSE: Not Listed

91.8
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  91.8
  •  91.8
  •  91.8
  •  96.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2400
  •  220320
  •  134.40
  •  91.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23.84
  • 38.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 44.88
  • N/A
  • 0.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.98%
  • 0.00%
  • 38.20%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.82%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.22
  • 49.90
  • 49.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.26
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.33
  • 47.89
  • 47.89

Quarterly Results

N/A

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
-
6.28
6.44
4.84
6.17
7.68
15.44
16.88
Net Sales Growth
-
-2.48%
33.06%
-21.56%
-19.66%
-50.26%
-8.53%
 
Cost Of Goods Sold
-
4.77
4.31
1.27
2.29
4.15
9.05
8.34
Gross Profit
-
1.51
2.13
3.57
3.88
3.52
6.39
8.53
GP Margin
-
24.04%
33.07%
73.76%
62.88%
45.83%
41.39%
50.53%
Total Expenditure
-
6.70
6.25
4.60
5.91
7.18
14.41
16.11
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.53
0.36
0.16
0.23
0.35
0.35
0.09
% Of Sales
-
8.44%
5.59%
3.31%
3.73%
4.56%
2.27%
0.53%
Manufacturing Exp.
-
0.96
1.30
2.92
2.90
2.14
4.60
7.40
% Of Sales
-
15.29%
20.19%
60.33%
47.00%
27.86%
29.79%
43.84%
General & Admin Exp.
-
0.44
0.28
0.25
0.41
0.53
0.41
0.28
% Of Sales
-
7.01%
4.35%
5.17%
6.65%
6.90%
2.66%
1.66%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.08
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
1.30%
0%
0%
0%
EBITDA
-
-0.42
0.19
0.24
0.26
0.50
1.03
0.77
EBITDA Margin
-
-6.69%
2.95%
4.96%
4.21%
6.51%
6.67%
4.56%
Other Income
-
1.35
0.26
0.19
0.10
0.04
0.07
0.00
Interest
-
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
-
0.07
0.05
0.02
0.01
0.01
0.01
0.01
PBT
-
0.85
0.40
0.41
0.34
0.53
1.09
0.75
Tax
-
0.15
0.05
0.11
0.11
0.12
0.27
0.22
Tax Rate
-
17.65%
12.50%
26.83%
32.35%
22.64%
24.77%
29.33%
PAT
-
0.57
0.32
0.27
0.23
0.42
0.81
0.53
PAT before Minority Interest
-
0.70
0.35
0.30
0.24
0.41
0.82
0.53
Minority Interest
-
-0.13
-0.03
-0.03
-0.01
0.01
-0.01
0.00
PAT Margin
-
9.08%
4.97%
5.58%
3.73%
5.47%
5.25%
3.14%
PAT Growth
-
78.12%
18.52%
17.39%
-45.24%
-48.15%
52.83%
 
EPS
-
2.19
1.23
1.04
0.88
1.62
3.12
2.04

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
24.46
23.90
23.58
23.31
23.09
22.67
15.86
Share Capital
2.60
2.60
2.60
2.60
2.60
2.60
2.03
Total Reserves
21.86
21.30
20.98
20.71
20.49
20.07
11.33
Non-Current Liabilities
17.83
7.86
7.91
6.90
0.00
6.22
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
17.81
7.87
7.91
6.90
0.00
6.22
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
13.77
10.56
8.50
10.11
15.55
17.86
12.39
Trade Payables
0.94
3.99
4.62
5.76
4.38
4.04
3.11
Other Current Liabilities
8.23
4.03
2.42
2.87
2.69
3.39
0.22
Short Term Borrowings
4.49
2.43
1.33
1.37
8.30
10.09
8.84
Short Term Provisions
0.11
0.11
0.13
0.11
0.17
0.34
0.23
Total Liabilities
59.32
42.51
40.15
40.45
38.76
47.61
28.25
Net Block
0.27
0.31
0.03
0.01
0.02
0.02
0.01
Gross Block
0.48
0.43
0.12
0.08
0.08
0.07
0.06
Accumulated Depreciation
0.21
0.12
0.09
0.07
0.06
0.05
0.05
Non Current Assets
0.93
4.03
3.04
3.03
3.04
12.84
3.34
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.66
3.72
3.01
3.01
3.02
12.82
3.33
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
58.39
38.48
37.11
37.43
35.72
34.77
24.91
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
34.54
24.18
26.69
27.04
27.08
27.23
20.02
Sundry Debtors
7.60
8.69
5.65
6.35
5.01
4.84
3.16
Cash & Bank
1.26
0.29
2.12
1.13
1.13
0.32
0.62
Other Current Assets
14.99
0.98
0.00
0.00
2.49
2.38
1.11
Short Term Loans & Adv.
13.53
4.34
2.65
2.91
2.49
2.34
1.11
Net Current Assets
44.62
27.92
28.61
27.32
20.17
16.91
12.52
Total Assets
59.32
42.51
40.15
40.46
38.76
47.61
28.25

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
3.34
-0.39
-0.18
0.72
0.04
-3.93
0.28
PBT
0.85
0.40
0.41
0.34
0.53
1.09
0.75
Adjustment
-1.24
-0.03
0.02
0.04
0.01
0.01
0.01
Changes in Working Capital
3.81
-0.66
-0.54
0.23
-0.35
-4.72
-0.20
Cash after chg. in Working capital
3.42
-0.29
-0.11
0.62
0.19
-3.63
0.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.08
-0.10
-0.07
0.10
-0.15
-0.30
-0.29
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
-0.06
-0.96
-0.03
-0.05
9.06
-8.73
-2.10
Net Fixed Assets
-0.05
-0.31
-0.01
0.00
-0.01
-0.01
Net Investments
-0.43
-0.07
0.00
0.01
9.84
-9.91
Others
0.42
-0.58
-0.02
-0.06
-0.77
1.19
Cash from Financing Activity
-2.31
-0.48
1.20
-0.68
-8.29
12.36
2.28
Net Cash Inflow / Outflow
0.97
-1.83
0.99
0.00
0.81
-0.30
0.46
Opening Cash & Equivalents
0.29
2.12
1.13
1.13
0.32
0.62
0.16
Closing Cash & Equivalent
1.26
0.29
2.12
1.13
1.13
0.32
0.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
94.08
91.92
90.69
89.78
88.92
87.31
65.81
ROA
1.37%
0.85%
0.74%
0.60%
0.95%
2.17%
1.89%
ROE
2.89%
1.47%
1.28%
1.02%
1.80%
4.57%
4.00%
ROCE
2.12%
1.19%
1.27%
1.09%
1.52%
3.42%
3.06%
Fixed Asset Turnover
13.80
23.42
47.59
76.69
101.12
228.32
277.68
Receivable days
473.40
406.37
452.60
336.42
234.30
94.60
68.33
Inventory Days
1706.43
1441.58
2025.91
1602.00
1291.30
558.61
432.98
Payable days
188.62
364.58
1491.87
808.17
230.98
93.15
71.59
Cash Conversion Cycle
1991.21
1483.38
986.64
1130.25
1294.62
560.06
429.73
Total Debt/Equity
0.91
0.43
0.39
0.35
0.36
0.72
0.66
Interest Cover
86.00
0.00
0.00
0.00
0.00
0.00
0.00

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.