Nifty
Sensex
:
:
24586.70
80664.86
84.55 (0.35%)
145.52 (0.18%)

Finance - Capital Markets

Rating :
N/A

BSE: 538607 | NSE: Not Listed

3.33
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3.29
  •  3.33
  •  3.24
  •  3.18
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5535517
  •  18405741
  •  12.40
  •  3.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 189.08
  • 37.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 184.99
  • N/A
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 16.12%
  • 51.25%
  • FII
  • DII
  • Others
  • 0.21%
  • 0.00%
  • 32.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.26
  • 54.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.41
  • 16.09
  • 28.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.87
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 38.51
  • 157.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.08
  • 4.32
  • 4.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 164.81
  • 175.58
  • 197.57

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
3.26
-1.27
-
19.68
0.08
24,500.00%
1.94
0.08
2,325.00%
3.04
2.62
16.03%
Expenses
1.86
2.46
-24.39%
14.04
8.96
56.70%
0.74
8.96
-91.74%
3.49
2.58
35.27%
EBITDA
1.39
-3.73
-
5.64
-8.88
-
1.20
-8.88
-
-0.45
0.04
-
EBIDTM
42.79%
294.47%
28.66%
-10,571.43%
61.84%
-10,571.43%
-14.76%
1.53%
Other Income
0.78
-0.11
-
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.12
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.05
0.02
150.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
PBT
2.13
-3.85
-
5.64
-8.88
-
1.20
-8.88
-
-0.45
0.15
-
Tax
0.06
-0.09
-
0.00
0.00
0
0.00
0.00
0
0.03
0.00
0
PAT
2.08
-3.76
-
5.64
-8.88
-
1.20
-8.88
-
-0.48
0.15
-
PATM
63.69%
297.39%
28.66%
-10,576.19%
61.84%
-10,576.19%
-15.62%
5.68%
EPS
0.01
-0.09
-
0.06
-0.22
-
0.02
-0.22
-
-0.01
0.00
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
27.92
3.39
2.43
0.92
1.90
Net Sales Growth
1,749.01%
39.51%
164.13%
-51.58%
 
Cost Of Goods Sold
0.02
5.35
0.01
0.00
0.08
Gross Profit
27.90
-1.96
2.42
0.92
1.82
GP Margin
99.94%
-57.82%
99.59%
100%
95.79%
Total Expenditure
20.13
15.66
1.52
4.49
1.93
Power & Fuel Cost
-
0.01
0.01
0.01
0.01
% Of Sales
-
0.29%
0.41%
1.09%
0.53%
Employee Cost
-
6.08
0.28
0.21
0.20
% Of Sales
-
179.35%
11.52%
22.83%
10.53%
Manufacturing Exp.
-
0.23
0.83
0.33
0.21
% Of Sales
-
6.78%
34.16%
35.87%
11.05%
General & Admin Exp.
-
1.37
0.37
0.31
0.36
% Of Sales
-
40.41%
15.23%
33.70%
18.95%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
2.63
0.03
3.64
1.07
% Of Sales
-
77.58%
1.23%
395.65%
56.32%
EBITDA
7.78
-12.27
0.91
-3.57
-0.03
EBITDA Margin
27.87%
-361.95%
37.45%
-388.04%
-1.58%
Other Income
0.78
0.01
0.19
3.93
0.19
Interest
0.00
0.01
0.00
0.00
0.00
Depreciation
0.05
0.04
0.03
0.04
0.06
PBT
8.52
-12.31
1.08
0.32
0.10
Tax
0.09
-0.09
0.00
-0.02
0.00
Tax Rate
1.06%
0.73%
0.00%
-6.25%
0.00%
PAT
8.44
-12.22
1.07
0.34
0.11
PAT before Minority Interest
4.85
-12.22
1.07
0.34
0.11
Minority Interest
-3.59
0.00
0.00
0.00
0.00
PAT Margin
30.23%
-360.47%
44.03%
36.96%
5.79%
PAT Growth
139.49%
-
214.71%
209.09%
 
EPS
0.15
-0.22
0.02
0.01
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
64.23
28.67
13.96
13.65
Share Capital
42.60
21.25
21.25
21.25
Total Reserves
18.22
-6.23
-7.28
-7.60
Non-Current Liabilities
-0.02
-0.02
-0.02
1.85
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
1.85
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
7.01
0.28
0.22
2.51
Trade Payables
0.13
0.00
0.19
2.08
Other Current Liabilities
6.09
0.25
0.03
0.42
Short Term Borrowings
0.79
0.00
0.00
0.00
Short Term Provisions
0.00
0.04
0.00
0.01
Total Liabilities
71.22
28.93
14.16
18.01
Net Block
0.28
0.10
0.14
0.31
Gross Block
0.39
0.17
0.19
0.41
Accumulated Depreciation
0.12
0.07
0.05
0.10
Non Current Assets
4.84
4.16
4.24
0.86
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
4.00
4.00
4.00
0.06
Long Term Loans & Adv.
0.56
0.06
0.10
0.48
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
66.37
24.77
9.92
17.15
Current Investments
0.00
0.00
0.00
0.00
Inventories
0.03
0.00
0.00
0.00
Sundry Debtors
0.67
1.91
0.00
1.69
Cash & Bank
0.23
0.11
0.14
0.09
Other Current Assets
65.45
0.00
0.00
0.00
Short Term Loans & Adv.
65.45
22.75
9.78
15.37
Net Current Assets
59.36
24.48
9.70
14.64
Total Assets
71.21
28.93
14.16
18.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
-42.53
-13.67
3.85
-0.06
PBT
-12.31
1.08
0.32
0.10
Adjustment
7.86
-1.38
-1.01
-1.04
Changes in Working Capital
-38.07
-13.43
4.18
0.87
Cash after chg. in Working capital
-42.52
-13.73
3.49
-0.06
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.01
0.06
0.36
0.00
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
-0.21
-0.01
-3.81
-0.09
Net Fixed Assets
-0.22
0.00
0.22
Net Investments
0.00
0.00
-3.94
Others
0.01
-0.01
-0.09
Cash from Financing Activity
42.86
13.65
0.00
0.00
Net Cash Inflow / Outflow
0.12
-0.03
0.05
-0.16
Opening Cash & Equivalents
0.11
0.14
0.09
0.24
Closing Cash & Equivalent
0.23
0.11
0.14
0.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
1.43
0.71
0.66
0.64
ROA
-24.41%
4.98%
2.09%
0.59%
ROE
-32.23%
7.41%
2.43%
0.78%
ROCE
-26.26%
5.05%
2.17%
0.67%
Fixed Asset Turnover
11.95
13.42
3.08
4.64
Receivable days
138.65
143.23
335.00
324.63
Inventory Days
3.05
0.00
0.00
0.00
Payable days
4.44
2465.11
0.00
9792.50
Cash Conversion Cycle
137.26
-2321.88
335.00
-9467.88
Total Debt/Equity
0.01
0.00
0.00
0.14
Interest Cover
-1242.53
673.31
612.51
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.