Nifty
Sensex
:
:
10767.40
36277.91
-73.25 (-0.68%)
-285.97 (-0.78%)

Agriculture

Rating :
62/99

BSE: 538858 | NSE: Not Listed

10.87
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  9.87
  •  10.89
  •  9.87
  •  10.38
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15
  •  0.81
  •  14.06
  •  4.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32.61
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 81.09
  • N/A
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.46%
  • 10.51%
  • 44.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 20.54%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.97
  • -33.24
  • -8.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -43.86
  • -73.88
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -33.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.80
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • -2.44
  • -12.84

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
Mar 14
Mar 13
Mar 12
Net Sales
-
19.31
15.39
62.12
203.02
190.89
136.04
112.24
Net Sales Growth
-
25.47%
-75.23%
-69.40%
6.35%
40.32%
21.20%
 
Cost Of Goods Sold
-
7.70
7.62
35.26
79.08
92.50
27.58
4.23
Gross Profit
-
11.61
7.77
26.86
123.93
98.39
108.46
108.00
GP Margin
-
60.12%
50.49%
43.24%
61.04%
51.54%
79.73%
96.22%
Total Expenditure
-
19.28
29.83
76.98
185.91
166.18
106.64
90.29
Power & Fuel Cost
-
0.27
0.37
1.01
0.90
0.56
0.41
0.42
% Of Sales
-
1.40%
2.40%
1.63%
0.44%
0.29%
0.30%
0.37%
Employee Cost
-
5.05
6.45
13.29
15.30
9.35
7.07
5.08
% Of Sales
-
26.15%
41.91%
21.39%
7.54%
4.90%
5.20%
4.53%
Manufacturing Exp.
-
0.31
1.42
5.61
36.84
23.41
44.60
40.10
% Of Sales
-
1.61%
9.23%
9.03%
18.15%
12.26%
32.78%
35.73%
General & Admin Exp.
-
1.12
2.70
8.08
10.71
8.81
5.30
3.84
% Of Sales
-
5.80%
17.54%
13.01%
5.28%
4.62%
3.90%
3.42%
Selling & Distn. Exp.
-
4.33
5.12
12.81
37.28
21.96
17.47
36.32
% Of Sales
-
22.42%
33.27%
20.62%
18.36%
11.50%
12.84%
32.36%
Miscellaneous Exp.
-
0.50
6.14
0.91
5.79
9.60
4.22
0.30
% Of Sales
-
2.59%
39.90%
1.46%
2.85%
5.03%
3.10%
0.27%
EBITDA
-
0.03
-14.44
-14.86
17.11
24.71
29.40
21.95
EBITDA Margin
-
0.16%
-93.83%
-23.92%
8.43%
12.94%
21.61%
19.56%
Other Income
-
1.30
3.94
1.23
6.42
0.53
0.30
0.49
Interest
-
5.36
6.78
6.65
5.09
3.88
2.01
0.36
Depreciation
-
7.19
7.69
23.22
14.00
5.11
3.35
1.64
PBT
-
-11.22
-24.97
-43.51
4.44
16.25
24.34
20.45
Tax
-
0.00
-0.17
-2.09
4.33
-0.48
0.56
-0.28
Tax Rate
-
0.00%
0.68%
4.80%
97.52%
-3.78%
2.30%
-1.37%
PAT
-
-11.22
-27.72
-39.44
1.93
13.18
23.51
20.72
PAT before Minority Interest
-
-11.22
-24.80
-41.42
0.11
13.17
23.78
20.72
Minority Interest
-
0.00
-2.92
1.98
1.82
0.01
-0.27
0.00
PAT Margin
-
-58.10%
-180.12%
-63.49%
0.95%
6.90%
17.28%
18.46%
PAT Growth
-
-
-
-
-85.36%
-43.94%
13.47%
 
Unadjusted EPS
-
-4.72
-9.88
-13.15
0.67
5.61
12.97
11.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
66.66
75.10
101.63
263.25
227.38
161.80
125.59
Share Capital
30.00
30.00
30.00
30.00
25.23
18.13
18.13
Total Reserves
36.66
45.10
71.63
233.25
179.04
128.87
107.46
Non-Current Liabilities
10.56
9.53
12.60
12.42
14.29
18.58
5.20
Secured Loans
0.04
0.08
3.53
2.52
8.11
10.77
0.05
Unsecured Loans
9.77
8.34
7.35
4.74
3.84
5.14
2.49
Long Term Provisions
0.36
0.55
0.66
0.94
0.54
0.40
0.32
Current Liabilities
63.14
59.36
77.58
69.13
49.24
52.34
22.38
Trade Payables
8.28
7.51
15.08
20.56
11.02
17.93
7.50
Other Current Liabilities
10.83
8.63
10.63
7.32
8.98
8.71
2.70
Short Term Borrowings
38.88
37.45
48.92
38.41
25.12
22.51
9.86
Short Term Provisions
5.14
5.77
2.96
2.85
4.11
3.18
2.31
Total Liabilities
140.36
143.99
194.07
347.73
291.17
232.99
153.17
Net Block
88.98
95.08
119.23
153.37
109.62
78.42
34.63
Gross Block
148.98
147.89
167.12
181.93
124.33
88.06
40.92
Accumulated Depreciation
48.79
41.60
36.67
28.56
14.72
9.64
6.29
Non Current Assets
93.48
126.94
151.88
155.13
150.44
102.23
63.25
Capital Work in Progress
0.00
0.00
0.00
0.01
0.01
0.00
22.12
Non Current Investment
3.40
1.47
0.00
0.00
0.00
0.00
0.01
Long Term Loans & Adv.
1.10
30.37
32.57
1.74
40.81
23.81
6.49
Other Non Current Assets
0.00
0.03
0.08
0.00
0.00
0.00
0.00
Current Assets
46.88
17.05
42.19
192.60
140.74
130.76
89.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
40.35
11.92
10.89
27.97
40.41
39.59
40.01
Sundry Debtors
5.11
3.72
28.62
157.75
93.55
80.58
46.93
Cash & Bank
0.26
0.21
0.59
1.46
1.96
1.69
0.86
Other Current Assets
1.16
0.16
0.17
0.27
4.82
8.90
2.12
Short Term Loans & Adv.
1.01
1.04
1.92
5.16
4.71
8.82
2.11
Net Current Assets
-16.25
-42.31
-35.39
123.47
91.50
78.42
67.54
Total Assets
140.36
143.99
194.07
347.73
291.18
232.99
153.17

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
5.49
4.56
-18.89
18.97
-16.37
-13.47
10.15
PBT
-11.22
-27.37
-43.51
2.09
12.69
24.34
20.45
Adjustment
10.99
22.15
29.59
26.71
17.22
8.71
1.76
Changes in Working Capital
5.72
9.84
-4.33
-10.85
-46.86
-46.52
-12.06
Cash after chg. in Working capital
5.49
4.61
-18.26
17.95
-16.95
-13.47
10.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.05
-0.63
1.02
0.58
0.00
0.00
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
-3.41
2.72
11.88
-54.20
-34.59
-25.02
-20.18
Net Fixed Assets
-1.09
3.52
15.10
-42.18
-36.27
-25.02
Net Investments
0.00
2.58
-5.97
0.00
0.00
0.00
Others
-2.32
-3.38
2.75
-12.02
1.68
0.00
Cash from Financing Activity
-2.05
-7.33
6.66
34.73
51.23
39.32
8.95
Net Cash Inflow / Outflow
0.03
-0.04
-0.35
-0.50
0.27
0.83
-1.08
Opening Cash & Equivalents
0.06
0.10
0.61
1.96
1.69
0.86
1.94
Closing Cash & Equivalent
0.09
0.06
0.26
1.46
1.96
1.69
0.86

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
22.22
25.03
33.88
87.75
80.98
81.08
69.27
ROA
-7.89%
-14.67%
-15.29%
0.04%
5.02%
12.32%
13.53%
ROE
-15.83%
-28.06%
-22.71%
0.05%
7.50%
17.45%
16.50%
ROCE
-4.96%
-12.81%
-15.58%
3.30%
7.05%
15.47%
15.07%
Fixed Asset Turnover
0.13
0.10
0.36
1.33
1.80
2.11
2.74
Receivable days
83.44
383.42
547.58
225.90
166.47
171.06
152.63
Inventory Days
494.00
270.39
114.17
61.47
76.49
106.78
130.10
Payable days
94.48
180.57
70.96
34.27
33.89
46.28
30.06
Cash Conversion Cycle
482.96
473.24
590.78
253.10
209.07
231.56
252.67
Total Debt/Equity
0.73
0.61
0.60
0.18
0.19
0.28
0.10
Interest Cover
-1.09
-2.68
-5.54
1.87
4.27
13.10
57.50

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.