Nifty
Sensex
:
:
24613.00
80716.55
26.30 (0.11%)
51.69 (0.06%)

Finance - Stock Broking

Rating :
N/A

BSE: 538609 | NSE: Not Listed

77.8
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  77.8
  •  77.8
  •  77.8
  •  76.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7
  •  544
  •  90.00
  •  30.37

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24.13
  • 24.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18.10
  • N/A
  • 0.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.61%
  • 1.11%
  • 36.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.00
  • -14.33
  • -49.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 43.10
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 45.41
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.81
  • 23.81
  • 24.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.13
  • 0.13
  • 0.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.32
  • 69.53
  • 70.17

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
0.12
-0.03
-
0.02
0.01
100.00%
0.07
0.18
-61.11%
0.12
-0.14
-
Expenses
0.04
0.04
0.00%
0.02
0.01
100.00%
0.05
0.06
-16.67%
0.02
0.05
-60.00%
EBITDA
0.09
-0.07
-
0.01
0.00
0
0.02
0.12
-83.33%
0.11
-0.19
-
EBIDTM
69.11%
248.15%
17.39%
-7.14%
25.00%
64.64%
86.89%
135.25%
Other Income
0.00
0.00
0
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.09
-0.07
-
0.01
0.01
0.00%
0.02
0.13
-84.62%
0.12
-0.18
-
Tax
0.03
0.00
0
0.01
0.00
0
0.01
0.05
-80.00%
0.03
-0.04
-
PAT
0.06
-0.07
-
0.00
0.01
-100.00%
0.01
0.08
-87.50%
0.08
-0.15
-
PATM
48.78%
248.15%
17.39%
78.57%
13.89%
45.30%
68.03%
105.76%
EPS
2.23
0.05
4,360.00%
0.53
1.15
-53.91%
-0.02
0.51
-
0.45
-0.02
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
0.33
0.06
0.31
0.46
0.01
0.13
0.01
1.06
0.00
Net Sales Growth
1,550.00%
-80.65%
-32.61%
4500%
-92.31%
1200%
-99.06%
0
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
1.04
0.00
Gross Profit
0.34
0.06
0.31
0.46
0.01
0.13
0.01
0.02
0.00
GP Margin
103.03%
100%
100%
100%
100%
100%
100%
1.89%
0
Total Expenditure
0.13
0.17
0.11
0.11
0.59
0.08
0.09
1.16
0.11
Power & Fuel Cost
-
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
Employee Cost
-
0.02
0.03
0.00
0.02
0.01
0.01
0.04
0.04
% Of Sales
-
33.33%
9.68%
0%
200%
7.69%
100%
3.77%
0
Manufacturing Exp.
-
0.04
0.04
0.05
0.04
0.03
0.04
0.03
0.03
% Of Sales
-
66.67%
12.90%
10.87%
400%
23.08%
400%
2.83%
0
General & Admin Exp.
-
0.11
0.04
0.06
0.05
0.04
0.04
0.04
0.03
% Of Sales
-
183.33%
12.90%
13.04%
500%
30.77%
400%
3.77%
0
Selling & Distn. Exp.
-
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
Miscellaneous Exp.
-
0.00
0.00
0.00
0.48
0.00
0.00
0.01
0.01
% Of Sales
-
0%
0%
0%
4800%
0%
0%
0.94%
0
EBITDA
0.23
-0.11
0.20
0.35
-0.58
0.05
-0.08
-0.10
-0.11
EBITDA Margin
69.70%
-183.33%
64.52%
76.09%
-5800%
38.46%
-800%
-9.43%
0
Other Income
0.03
0.00
0.40
0.61
0.02
0.60
0.13
0.11
0.11
Interest
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
0.01
PBT
0.24
-0.11
0.60
0.95
-0.56
0.64
0.05
0.00
0.00
Tax
0.08
0.01
0.07
0.27
-0.11
0.12
0.02
0.03
0.00
Tax Rate
33.33%
-9.09%
11.67%
28.42%
19.64%
18.75%
40.00%
0.00%
0.00%
PAT
0.15
-0.12
0.54
0.68
-0.45
0.52
0.03
0.01
0.00
PAT before Minority Interest
0.15
-0.12
0.54
0.68
-0.45
0.52
0.03
-0.02
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
PAT Margin
45.45%
-200%
174.19%
147.83%
-4500%
400%
300%
0.94%
0
PAT Growth
215.38%
-
-20.59%
-
-
1,633.33%
200.00%
0
 
EPS
0.48
-0.39
1.74
2.19
-1.45
1.68
0.10
0.03
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
113.80
113.26
111.96
110.63
110.80
109.76
109.67
2.69
Share Capital
3.10
3.10
3.10
3.10
3.10
3.10
3.10
3.10
Total Reserves
110.70
110.16
108.86
107.52
107.69
106.66
106.57
-0.42
Non-Current Liabilities
0.18
0.16
0.18
-0.09
0.04
0.02
0.00
0.00
Secured Loans
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
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.71
0.78
6.02
1.22
1.50
1.21
1.20
0.01
Trade Payables
0.01
0.02
0.50
0.50
0.50
1.20
1.20
0.00
Other Current Liabilities
0.70
0.68
5.52
0.72
0.90
0.01
0.00
0.01
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.08
0.00
0.00
0.10
0.00
0.00
0.00
Total Liabilities
114.70
114.21
118.17
111.77
112.35
111.00
110.88
2.70
Net Block
0.66
0.30
0.18
0.18
0.18
0.01
0.01
0.01
Gross Block
0.69
0.33
0.21
0.21
0.21
0.03
0.01
0.03
Accumulated Depreciation
0.03
0.03
0.03
0.03
0.03
0.03
0.00
0.02
Non Current Assets
100.86
98.22
99.13
107.35
106.43
66.21
108.64
0.60
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
97.94
97.84
98.88
107.10
106.17
66.13
84.54
0.59
Long Term Loans & Adv.
2.26
0.08
0.08
0.08
0.08
0.08
24.10
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
13.83
16.00
19.05
4.42
5.92
44.79
2.24
2.09
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.04
Sundry Debtors
0.00
0.00
0.03
0.03
0.04
0.05
0.05
0.12
Cash & Bank
12.64
15.70
18.60
3.87
4.53
1.46
2.19
0.00
Other Current Assets
1.19
0.00
0.00
0.00
1.35
43.28
0.01
0.92
Short Term Loans & Adv.
1.18
0.30
0.41
0.51
1.35
43.28
0.01
0.92
Net Current Assets
13.13
15.21
13.02
3.20
4.42
43.58
1.04
2.09
Total Assets
114.69
114.22
118.18
111.77
112.35
111.00
110.88
2.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
0.46
-4.63
5.38
-0.10
0.90
-19.32
-20.95
-0.07
PBT
0.54
1.29
1.34
-0.17
0.97
0.05
0.00
0.00
Adjustment
-0.01
-0.68
-1.04
0.47
-0.39
-0.13
-0.06
-0.10
Changes in Working Capital
-0.07
-5.24
5.08
-0.40
0.32
-19.23
-20.87
0.02
Cash after chg. in Working capital
0.46
-4.63
5.38
-0.10
0.90
-19.31
-20.93
-0.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
-0.02
-0.02
0.01
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.45
1.60
9.25
-1.39
-39.76
18.60
23.13
0.00
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
-0.02
0.02
Net Investments
0.55
-0.14
-0.44
0.20
-1.00
-0.22
-0.70
Others
-1.00
1.74
9.69
-1.59
-38.76
18.84
23.81
Cash from Financing Activity
-3.06
0.12
0.10
0.83
41.93
0.00
0.00
0.04
Net Cash Inflow / Outflow
-3.05
-2.91
14.73
-0.66
3.07
-0.72
2.18
-0.03
Opening Cash & Equivalents
15.70
18.60
3.87
4.53
1.46
2.19
0.00
0.03
Closing Cash & Equivalent
12.64
15.70
18.60
3.87
4.53
1.46
2.19
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
366.87
365.12
360.93
356.63
357.18
353.83
353.54
8.66
ROA
-0.11%
0.46%
0.59%
-0.40%
0.47%
0.02%
-0.04%
-0.16%
ROE
-0.11%
0.48%
0.61%
-0.41%
0.47%
0.02%
-0.04%
-0.16%
ROCE
-0.10%
0.54%
0.85%
-0.51%
0.58%
0.04%
0.01%
-0.10%
Fixed Asset Turnover
0.11
1.16
2.20
0.04
1.07
0.23
45.52
0.05
Receivable days
0.00
0.00
23.58
1723.33
116.09
3096.14
28.97
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
5070.09
6833.78
2261.27
5.12
Cash Conversion Cycle
0.00
0.00
23.58
1723.33
-4954.01
-3737.64
-2232.30
-5.12
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
-299.90
195.58
2070.35
-2910.76
1277.41
92.53
7.90
-4.18

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.