Nifty
Sensex
:
:
24800.85
81343.46
187.85 (0.76%)
626.91 (0.78%)

Finance - Others

Rating :
67/99

BSE: 538778 | NSE: Not Listed

16.22
18-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  16.41
  •  16.58
  •  16.05
  •  16.36
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18748
  •  304177
  •  27.90
  •  15.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 85.18
  • 14.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 207.97
  • N/A
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.59%
  • 0.89%
  • 24.25%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.28
  • 36.75
  • 66.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 73.15
  • 46.04
  • 46.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.32
  • 19.03
  • 64.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.51
  • 22.01
  • 32.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.70
  • 1.71
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.80
  • 10.55
  • 10.90

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
9.80
5.82
68.38%
9.57
5.47
74.95%
6.37
4.94
28.95%
5.97
3.63
64.46%
Expenses
1.17
0.36
225.00%
0.44
0.41
7.32%
0.42
0.32
31.25%
0.27
0.30
-10.00%
EBITDA
8.63
5.46
58.06%
9.13
5.05
80.79%
5.95
4.61
29.07%
5.70
3.34
70.66%
EBIDTM
88.09%
93.90%
95.41%
92.44%
93.42%
93.44%
95.53%
91.88%
Other Income
0.39
0.10
290.00%
0.25
0.00
0
0.88
0.13
576.92%
0.08
0.02
300.00%
Interest
6.96
4.06
71.43%
6.08
3.53
72.24%
4.39
3.48
26.15%
3.54
2.25
57.33%
Depreciation
0.07
0.11
-36.36%
0.32
0.08
300.00%
0.18
0.08
125.00%
0.07
0.06
16.67%
PBT
1.99
1.40
42.14%
2.98
1.44
106.94%
2.26
1.18
91.53%
2.17
1.05
106.67%
Tax
0.27
0.29
-6.90%
0.77
0.32
140.62%
0.56
0.25
124.00%
0.43
0.22
95.45%
PAT
1.72
1.11
54.95%
2.22
1.12
98.21%
1.69
0.93
81.72%
1.75
0.84
108.33%
PATM
17.59%
19.03%
23.18%
20.45%
26.62%
18.80%
29.32%
23.00%
EPS
0.27
0.18
50.00%
0.34
0.20
70.00%
0.28
0.16
75.00%
0.29
0.14
107.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
31.71
19.85
9.69
4.31
4.06
4.15
4.06
Net Sales Growth
59.67%
104.85%
124.83%
6.16%
-2.17%
2.22%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
41.88
Gross Profit
31.70
19.85
9.69
4.31
4.06
4.15
-37.82
GP Margin
99.97%
100%
100%
100%
100%
100%
-931.53%
Total Expenditure
2.30
1.38
1.75
1.61
1.19
1.37
43.53
Power & Fuel Cost
-
0.03
0.03
0.04
0.04
0.03
0.02
% Of Sales
-
0.15%
0.31%
0.93%
0.99%
0.72%
0.49%
Employee Cost
-
0.48
0.39
0.42
0.35
0.29
0.32
% Of Sales
-
2.42%
4.02%
9.74%
8.62%
6.99%
7.88%
Manufacturing Exp.
-
0.40
0.31
0.18
0.00
0.00
0.00
% Of Sales
-
2.02%
3.20%
4.18%
0%
0%
0%
General & Admin Exp.
-
0.39
0.22
0.18
0.23
0.37
0.41
% Of Sales
-
1.96%
2.27%
4.18%
5.67%
8.92%
10.10%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.23
0.27
0.28
% Of Sales
-
0%
0%
0%
5.67%
6.51%
6.90%
Miscellaneous Exp.
-
0.12
0.82
0.83
0.35
0.40
0.62
% Of Sales
-
0.60%
8.46%
19.26%
8.62%
9.64%
15.27%
EBITDA
29.41
18.47
7.94
2.70
2.87
2.78
-39.47
EBITDA Margin
92.75%
93.05%
81.94%
62.65%
70.69%
66.99%
-972.17%
Other Income
1.60
0.25
0.04
0.06
1.18
0.86
42.97
Interest
20.97
13.32
4.52
1.24
1.18
1.53
1.39
Depreciation
0.64
0.33
0.24
0.15
0.11
0.11
0.10
PBT
9.40
5.07
3.23
1.36
2.75
2.02
2.02
Tax
2.03
1.08
0.66
0.38
0.53
0.52
0.66
Tax Rate
21.60%
21.30%
20.43%
27.94%
19.27%
25.74%
32.67%
PAT
7.38
3.56
2.17
0.80
2.22
1.49
1.36
PAT before Minority Interest
6.21
3.99
2.57
0.98
2.22
1.49
1.36
Minority Interest
-1.17
-0.43
-0.40
-0.18
0.00
0.00
0.00
PAT Margin
23.27%
17.93%
22.39%
18.56%
54.68%
35.90%
33.50%
PAT Growth
84.50%
64.06%
171.25%
-63.96%
48.99%
9.56%
 
EPS
1.41
0.68
0.41
0.15
0.42
0.28
0.26

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
40.96
29.78
27.60
27.29
24.73
23.12
Share Capital
10.50
8.50
8.50
8.50
8.50
8.50
Total Reserves
30.46
21.28
19.10
18.79
16.23
14.61
Non-Current Liabilities
-0.51
66.54
9.79
8.24
6.50
6.13
Secured Loans
0.00
0.00
0.03
0.06
0.06
0.01
Unsecured Loans
0.00
66.91
10.09
8.45
6.50
5.97
Long Term Provisions
0.01
0.05
0.00
0.00
0.09
0.10
Current Liabilities
97.42
14.45
7.06
3.20
6.30
5.70
Trade Payables
0.00
0.00
0.00
0.00
0.01
0.01
Other Current Liabilities
0.13
0.05
3.08
0.90
0.61
0.63
Short Term Borrowings
95.63
13.44
3.42
1.61
4.76
4.40
Short Term Provisions
1.67
0.96
0.56
0.69
0.92
0.67
Total Liabilities
142.45
114.92
48.19
38.73
37.53
34.95
Net Block
2.85
2.97
2.78
2.69
3.44
3.35
Gross Block
3.87
3.76
3.42
3.37
4.23
4.16
Accumulated Depreciation
1.02
0.79
0.64
0.68
0.79
0.82
Non Current Assets
7.96
4.78
3.73
4.96
12.53
13.11
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
3.11
1.25
0.00
1.72
4.03
3.99
Long Term Loans & Adv.
2.01
0.56
0.94
0.56
1.79
1.81
Other Non Current Assets
0.00
0.00
0.00
0.00
3.28
3.97
Current Assets
134.49
110.14
44.47
33.76
25.00
21.84
Current Investments
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
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
0.26
0.15
0.22
0.67
0.27
0.34
Other Current Assets
134.23
0.00
0.00
0.00
24.73
21.50
Short Term Loans & Adv.
134.23
109.99
44.25
33.09
0.85
0.75
Net Current Assets
37.07
95.69
37.41
30.57
18.70
16.13
Total Assets
142.45
114.92
48.20
38.72
37.53
34.95

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
2.00
3.06
1.96
0.18
-0.37
-4.94
PBT
5.07
3.25
1.36
0.25
1.49
1.45
Adjustment
-0.05
0.26
-1.08
0.00
0.85
0.38
Changes in Working Capital
-2.25
0.00
2.23
0.04
-2.82
-7.19
Cash after chg. in Working capital
2.78
3.51
2.52
0.29
-0.48
-5.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.77
-0.45
-0.56
-0.11
0.11
0.42
Other Direct Exp. Paid
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
Cash From Investing Activity
-24.77
-66.95
-5.82
-0.40
1.25
-8.91
Net Fixed Assets
-0.32
-0.68
-0.27
0.02
0.00
Net Investments
0.00
-1.25
3.08
0.00
0.00
Others
-24.45
-65.02
-8.63
-0.42
1.25
Cash from Financing Activity
22.88
63.82
3.41
0.00
-0.94
14.14
Net Cash Inflow / Outflow
0.11
-0.07
-0.45
-0.21
-0.07
0.29
Opening Cash & Equivalents
0.15
0.22
0.67
0.22
0.34
0.05
Closing Cash & Equivalent
0.26
0.15
0.22
0.01
0.27
0.34

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
7.80
7.00
32.47
32.09
29.09
27.19
ROA
3.10%
3.15%
2.26%
5.83%
4.12%
3.88%
ROE
11.28%
8.95%
3.57%
8.54%
6.25%
5.87%
ROCE
14.91%
10.24%
6.63%
10.70%
10.18%
10.16%
Fixed Asset Turnover
5.20
2.70
1.27
1.07
0.99
0.98
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
2.90
0.06
Cash Conversion Cycle
0.00
0.00
0.00
0.00
-2.90
-0.06
Total Debt/Equity
2.33
2.70
0.49
0.37
0.46
0.45
Interest Cover
1.38
1.72
2.10
3.34
2.32
2.45

Top Investors:

News Update:


No Latest News!

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.