Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Finance - Investment

Rating :
33/99

BSE: 539113 | NSE: Not Listed

1150.00
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1170.00
  •  1170.00
  •  1130.00
  •  1134.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10
  •  0.61
  •  4000.00
  •  872.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 118.22
  • 8.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 122.14
  • N/A
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.71%
  • 0.07%
  • 27.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.76
  • 19.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -27.51
  • -10.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.04
  • 5.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.67

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
1,118.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,110.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
8.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.73%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
7.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
6.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.55%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
60.12
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
4,916.94
4,546.55
2,891.02
2,465.90
2,165.48
Net Sales Growth
-
8.15%
57.26%
17.24%
13.87%
 
Cost Of Goods Sold
-
4,827.75
4,479.48
2,848.17
2,310.65
2,021.58
Gross Profit
-
89.20
67.07
42.85
155.25
143.90
GP Margin
-
1.81%
1.48%
1.48%
6.30%
6.65%
Total Expenditure
-
4,901.25
4,528.90
2,881.39
2,433.40
2,138.19
Power & Fuel Cost
-
0.73
0.41
0.46
0.78
0.74
% Of Sales
-
0.01%
0.01%
0.02%
0.03%
0.03%
Employee Cost
-
19.54
11.99
6.52
30.22
28.65
% Of Sales
-
0.40%
0.26%
0.23%
1.23%
1.32%
Manufacturing Exp.
-
40.85
29.29
18.35
67.18
66.37
% Of Sales
-
0.83%
0.64%
0.63%
2.72%
3.06%
General & Admin Exp.
-
12.10
7.22
7.62
20.75
21.04
% Of Sales
-
0.25%
0.16%
0.26%
0.84%
0.97%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.02
0.92
0.72
4.60
0.55
% Of Sales
-
0.02%
0.02%
0.02%
0.19%
0.03%
EBITDA
-
15.69
17.65
9.63
32.50
27.29
EBITDA Margin
-
0.32%
0.39%
0.33%
1.32%
1.26%
Other Income
-
12.95
207.59
11.74
5.14
3.48
Interest
-
1.19
2.01
1.78
3.30
3.54
Depreciation
-
3.49
3.51
2.91
2.89
2.98
PBT
-
23.96
219.72
16.69
31.44
24.25
Tax
-
1.97
6.22
3.72
11.07
8.28
Tax Rate
-
8.22%
2.83%
22.66%
35.21%
35.14%
PAT
-
21.99
213.51
12.70
20.37
15.28
PAT before Minority Interest
-
21.99
213.51
12.70
20.37
15.28
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0.45%
4.70%
0.44%
0.83%
0.71%
PAT Growth
-
-89.70%
1,581.18%
-37.65%
33.31%
 
Unadjusted EPS
-
214.78
2,077.72
124.71
198.13
148.63

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
367.40
351.40
149.29
138.69
118.32
Share Capital
1.03
1.03
1.03
1.03
1.03
Total Reserves
366.37
350.37
148.26
137.66
117.30
Non-Current Liabilities
-1.93
1.00
2.07
5.79
9.63
Secured Loans
0.00
0.13
0.40
6.69
10.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.64
1.52
2.34
0.00
0.00
Current Liabilities
36.37
106.82
75.24
72.57
68.75
Trade Payables
4.06
8.13
26.65
29.05
36.91
Other Current Liabilities
8.47
9.86
18.16
15.00
10.96
Short Term Borrowings
16.84
21.53
17.40
13.22
8.89
Short Term Provisions
6.99
67.30
13.04
15.29
11.99
Total Liabilities
401.84
472.06
226.60
217.05
196.70
Net Block
75.68
75.70
50.37
53.93
39.77
Gross Block
94.54
92.05
67.31
68.09
51.94
Accumulated Depreciation
18.86
16.35
16.94
14.16
12.17
Non Current Assets
94.79
85.66
54.14
57.92
59.48
Capital Work in Progress
0.00
0.04
1.06
1.04
5.78
Non Current Investment
0.73
0.64
0.56
0.00
0.00
Long Term Loans & Adv.
18.38
9.28
1.85
2.06
13.94
Other Non Current Assets
0.00
0.00
0.31
0.89
0.00
Current Assets
307.05
386.40
172.46
159.13
137.22
Current Investments
98.00
122.18
8.42
5.10
0.00
Inventories
4.67
4.89
5.15
3.32
2.90
Sundry Debtors
3.71
15.79
34.62
42.84
49.38
Cash & Bank
12.92
117.70
93.12
76.80
62.71
Other Current Assets
187.75
1.25
0.65
0.82
22.23
Short Term Loans & Adv.
186.97
124.59
30.49
30.26
21.41
Net Current Assets
270.68
279.58
97.21
86.56
68.47
Total Assets
401.84
472.06
226.60
217.05
196.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
12.85
-276.11
17.76
20.92
108.34
PBT
23.98
279.49
33.41
31.44
24.83
Adjustment
-67.24
-209.98
2.15
7.26
6.45
Changes in Working Capital
60.99
-280.03
2.56
-6.54
85.80
Cash after chg. in Working capital
17.73
-210.51
38.11
32.16
117.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.88
-65.60
-20.35
-11.24
-8.74
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-24.74
240.51
1.20
-16.17
-21.85
Net Fixed Assets
-1.76
-23.35
-2.51
-12.02
Net Investments
-69.32
-178.60
-2.12
-5.37
Others
46.34
442.46
5.83
1.22
Cash from Financing Activity
-6.00
1.85
-4.52
-2.50
-75.97
Net Cash Inflow / Outflow
-17.90
-33.75
14.44
2.26
10.52
Opening Cash & Equivalents
29.75
63.50
49.07
46.81
50.79
Closing Cash & Equivalent
11.85
29.75
63.50
49.07
61.31

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
3573.96
3418.26
1452.20
1349.14
1151.02
ROA
5.03%
61.12%
5.73%
9.85%
7.77%
ROE
6.12%
85.29%
8.82%
15.85%
12.91%
ROCE
6.64%
82.10%
11.04%
23.04%
19.49%
Fixed Asset Turnover
52.70
57.06
42.71
41.09
41.69
Receivable days
0.72
2.02
4.89
6.83
8.32
Inventory Days
0.35
0.40
0.53
0.46
0.49
Payable days
0.45
1.40
3.53
4.98
6.34
Cash Conversion Cycle
0.62
1.03
1.90
2.30
2.47
Total Debt/Equity
0.05
0.06
0.12
0.17
0.18
Interest Cover
21.21
110.28
10.23
10.51
7.65

News Update:


  • Paul Merchants - Quarterly Results
    6th Aug 2019, 17:42 PM

    Read More

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.