Nifty
Sensex
:
:
11502.90
38775.35
228.70 (2.03%)
760.73 (2.00%)

Construction - Real Estate

Rating :
54/99

BSE: 539042 | NSE: Not Listed

65.95
19-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  68.9
  •  68.9
  •  63.15
  •  66.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  146
  •  9493
  •  123.45
  •  45.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67.38
  • 6.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 144.18
  • N/A
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.54%
  • 2.67%
  • 18.67%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.12%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 32.12
  • 26.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.19
  • 15.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 32.90
  • 44.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.41

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
22.11
0.00
0.00
21.82
37.30
-41.50%
8.17
36.17
-77.41%
0.00
0.00
0.00
Expenses
14.27
0.00
0.00
14.62
31.56
-53.68%
3.68
26.70
-86.22%
0.00
0.00
0.00
EBITDA
7.84
0.00
0.00
7.20
5.74
25.44%
4.50
9.48
-52.53%
0.00
0.00
0.00
EBIDTM
35.45%
0.00%
33.00%
15.39%
55.00%
26.20%
0.00%
0.00%
Other Income
0.35
0.00
0.00
0.28
0.27
3.70%
0.64
0.17
276.47%
0.00
0.00
0.00
Interest
2.56
0.00
0.00
0.44
2.22
-80.18%
3.31
1.84
79.89%
0.00
0.00
0.00
Depreciation
1.06
0.00
0.00
1.12
1.02
9.80%
1.02
0.94
8.51%
0.00
0.00
0.00
PBT
4.56
0.00
0.00
5.91
2.77
113.36%
0.81
6.87
-88.21%
0.00
0.00
0.00
Tax
0.70
0.00
0.00
0.25
0.32
-21.88%
0.18
1.22
-85.25%
0.00
0.00
0.00
PAT
3.86
0.00
0.00
5.66
2.45
131.02%
0.64
5.65
-88.67%
0.00
0.00
0.00
PATM
17.48%
0.00%
25.96%
6.57%
7.77%
15.61%
0.00%
0.00%
EPS
3.78
0.00
0.00
5.54
2.40
130.83%
0.62
5.53
-88.79%
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
-
121.90
145.96
60.59
Net Sales Growth
-
-16.48%
140.90%
 
Cost Of Goods Sold
-
65.75
109.41
33.73
Gross Profit
-
56.15
36.54
26.86
GP Margin
-
46.06%
25.03%
44.33%
Total Expenditure
-
96.56
129.26
48.17
Power & Fuel Cost
-
3.80
2.29
1.76
% Of Sales
-
3.12%
1.57%
2.90%
Employee Cost
-
15.39
9.91
6.92
% Of Sales
-
12.63%
6.79%
11.42%
Manufacturing Exp.
-
1.00
0.23
0.03
% Of Sales
-
0.82%
0.16%
0.05%
General & Admin Exp.
-
4.31
4.34
3.35
% Of Sales
-
3.54%
2.97%
5.53%
Selling & Distn. Exp.
-
6.14
2.92
2.21
% Of Sales
-
5.04%
2.00%
3.65%
Miscellaneous Exp.
-
0.16
0.17
0.16
% Of Sales
-
0.13%
0.12%
0.26%
EBITDA
-
25.34
16.70
12.42
EBITDA Margin
-
20.79%
11.44%
20.50%
Other Income
-
0.82
0.42
0.38
Interest
-
7.63
6.51
5.40
Depreciation
-
3.47
2.48
1.59
PBT
-
15.06
8.12
5.81
Tax
-
3.41
2.69
1.91
Tax Rate
-
22.64%
33.13%
32.87%
PAT
-
11.65
5.44
3.90
PAT before Minority Interest
-
11.65
5.44
3.90
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
9.56%
3.73%
6.44%
PAT Growth
-
114.15%
39.49%
 
Unadjusted EPS
-
11.40
5.32
3.82

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
48.62
37.32
32.25
Share Capital
10.22
10.22
10.22
Total Reserves
38.40
27.10
22.03
Non-Current Liabilities
68.91
53.31
40.24
Secured Loans
68.90
52.28
40.03
Unsecured Loans
0.59
1.35
0.51
Long Term Provisions
0.21
0.15
0.00
Current Liabilities
72.79
28.48
79.80
Trade Payables
9.57
7.16
8.29
Other Current Liabilities
37.12
18.29
69.38
Short Term Borrowings
22.18
0.00
0.00
Short Term Provisions
3.92
3.03
2.13
Total Liabilities
190.32
119.11
152.29
Net Block
14.40
11.30
8.40
Gross Block
25.16
18.59
13.20
Accumulated Depreciation
10.76
7.29
4.81
Non Current Assets
39.01
14.17
10.12
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
23.93
2.87
1.73
Long Term Loans & Adv.
0.00
0.00
0.00
Other Non Current Assets
0.68
0.00
0.00
Current Assets
151.31
104.94
142.17
Current Investments
0.00
0.00
0.00
Inventories
123.29
92.32
129.57
Sundry Debtors
3.15
3.31
1.81
Cash & Bank
14.88
4.71
3.42
Other Current Assets
9.99
1.40
1.82
Short Term Loans & Adv.
9.00
3.20
5.54
Net Current Assets
78.52
76.46
62.36
Total Assets
190.32
119.11
152.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
8.02
1.14
-4.73
PBT
15.06
8.12
5.81
Adjustment
10.46
8.57
6.82
Changes in Working Capital
-14.10
-12.87
-15.43
Cash after chg. in Working capital
11.43
3.83
-2.79
Interest Paid
0.00
0.00
0.00
Tax Paid
-3.41
-2.69
-1.93
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-27.45
-6.43
-6.33
Net Fixed Assets
-7.29
-4.67
Net Investments
-20.34
-2.64
Others
0.18
0.88
Cash from Financing Activity
30.19
6.58
5.14
Net Cash Inflow / Outflow
10.76
1.29
-5.91
Opening Cash & Equivalents
4.12
3.42
9.34
Closing Cash & Equivalent
14.88
4.71
3.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
47.59
36.53
31.56
ROA
7.53%
4.01%
2.56%
ROE
27.12%
15.63%
12.10%
ROCE
19.63%
17.87%
15.40%
Fixed Asset Turnover
5.57
9.18
4.59
Receivable days
9.67
6.39
10.87
Inventory Days
322.80
277.45
780.60
Payable days
31.61
21.99
64.21
Cash Conversion Cycle
300.85
261.85
727.27
Total Debt/Equity
1.89
1.44
1.26
Interest Cover
2.97
2.25
2.08

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.