Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Aluminium & Aluminium Products

Rating :
50/99

BSE: 539121 | NSE: Not Listed

78.72
19-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  78
  •  78.97
  •  75.05
  •  78.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  681
  •  53182
  •  115.00
  •  50.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31.49
  • 11.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25.32
  • N/A
  • 1.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.18%
  • 0.02%
  • 31.78%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.44
  • 18.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.12
  • 22.50
  • 7.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.76
  • -16.74
  • 15.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.03
  • 5.79
  • 5.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 1.61
  • 1.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.65
  • 7.00
  • 6.78

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
60.93
32.28
88.75%
52.88
37.80
39.89%
42.28
35.37
19.54%
38.25
55.48
-31.06%
Expenses
56.94
30.74
85.23%
51.82
38.59
34.28%
40.63
33.25
22.20%
37.56
54.17
-30.66%
EBITDA
3.99
1.54
159.09%
1.07
-0.79
-
1.65
2.11
-21.80%
0.69
1.30
-46.92%
EBIDTM
6.55%
4.78%
2.02%
-2.10%
3.91%
5.98%
1.80%
2.35%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
1.30
0.59
120.34%
0.43
0.41
4.88%
0.08
0.38
-78.95%
0.44
0.24
83.33%
Depreciation
0.38
0.19
100.00%
0.35
0.08
337.50%
0.40
0.08
400.00%
0.11
0.08
37.50%
PBT
2.29
0.76
201.32%
3.72
-1.28
-
1.17
1.65
-29.09%
-1.72
0.98
-
Tax
2.73
0.00
0
0.00
0.00
0
0.00
0.54
-100.00%
0.00
0.25
-100.00%
PAT
-0.43
0.76
-
3.72
-1.28
-
1.17
1.11
5.41%
-1.72
0.73
-
PATM
-0.71%
2.34%
7.03%
-3.40%
2.77%
3.15%
-4.50%
1.32%
EPS
-1.08
1.89
-
9.30
-3.21
-
2.93
2.78
5.40%
-4.30
1.83
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
194.34
159.68
173.56
95.33
61.57
111.56
95.73
0.00
0.00
0.00
Net Sales Growth
20.76%
-8.00%
82.06%
54.83%
-44.81%
16.54%
0
0
0
 
Cost Of Goods Sold
181.96
143.46
152.58
84.40
52.94
96.77
84.77
0.00
0.00
0.00
Gross Profit
12.38
16.21
20.98
10.93
8.63
14.79
10.96
0.00
0.00
0.00
GP Margin
6.37%
10.15%
12.09%
11.47%
14.02%
13.26%
11.45%
0
0
0
Total Expenditure
186.95
156.26
165.95
92.98
60.30
110.32
93.68
0.12
0.17
0.10
Power & Fuel Cost
-
6.46
6.57
3.99
3.52
5.55
3.97
0.00
0.00
0.00
% Of Sales
-
4.05%
3.79%
4.19%
5.72%
4.97%
4.15%
0
0
0
Employee Cost
-
2.17
1.95
1.45
1.69
1.77
0.93
0.02
0.02
0.01
% Of Sales
-
1.36%
1.12%
1.52%
2.74%
1.59%
0.97%
0
0
0
Manufacturing Exp.
-
1.47
1.05
1.03
0.64
1.26
0.94
0.00
0.00
0.00
% Of Sales
-
0.92%
0.60%
1.08%
1.04%
1.13%
0.98%
0
0
0
General & Admin Exp.
-
0.90
1.02
0.64
0.56
2.74
3.05
0.10
0.12
0.10
% Of Sales
-
0.56%
0.59%
0.67%
0.91%
2.46%
3.19%
0
0
0
Selling & Distn. Exp.
-
1.72
2.07
1.38
0.94
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.08%
1.19%
1.45%
1.53%
0%
0%
0
0
0
Miscellaneous Exp.
-
0.07
0.72
0.09
0.01
2.23
0.01
0.00
0.03
0.00
% Of Sales
-
0.04%
0.41%
0.09%
0.02%
2.00%
0.01%
0
0
0
EBITDA
7.40
3.42
7.61
2.35
1.27
1.24
2.05
-0.12
-0.17
-0.10
EBITDA Margin
3.81%
2.14%
4.38%
2.47%
2.06%
1.11%
2.14%
0
0
0
Other Income
0.00
0.76
0.89
0.28
0.73
0.31
1.12
0.23
0.12
0.20
Interest
2.25
1.58
1.32
1.00
1.12
1.55
1.55
0.09
0.01
0.00
Depreciation
1.24
0.44
0.40
0.42
0.47
0.50
0.56
0.00
0.00
0.00
PBT
5.46
2.16
6.78
1.22
0.41
-0.51
1.05
0.02
-0.06
0.10
Tax
2.73
0.76
2.03
0.31
0.06
0.03
0.40
0.13
0.16
0.02
Tax Rate
50.00%
35.19%
29.94%
25.41%
14.63%
-5.88%
38.10%
650.00%
21.62%
20.00%
PAT
2.74
1.40
4.75
0.91
0.35
-0.54
0.66
-0.10
0.59
0.07
PAT before Minority Interest
2.74
1.40
4.75
0.91
0.35
-0.54
0.66
-0.10
0.59
0.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.41%
0.88%
2.74%
0.95%
0.57%
-0.48%
0.69%
0
0
0
PAT Growth
107.58%
-70.53%
421.98%
160.00%
-
-
-
-
742.86%
 
EPS
6.85
3.50
11.88
2.28
0.88
-1.35
1.65
-0.25
1.48
0.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
15.58
14.65
11.55
10.95
10.74
12.18
10.78
13.55
22.94
Share Capital
4.00
4.00
4.00
4.00
4.00
4.00
4.00
7.00
7.00
Total Reserves
11.58
10.65
7.55
6.95
6.74
8.18
6.78
6.55
15.94
Non-Current Liabilities
5.73
6.69
7.06
7.84
6.93
6.18
3.00
0.00
0.00
Secured Loans
1.65
2.13
2.52
0.00
0.00
2.21
0.00
0.00
0.00
Unsecured Loans
3.58
4.09
4.10
7.41
6.04
3.07
3.00
0.00
0.00
Long Term Provisions
0.22
0.19
0.18
0.16
0.65
0.66
0.00
0.00
0.00
Current Liabilities
24.59
17.51
13.21
5.13
17.27
18.41
0.97
1.00
0.06
Trade Payables
0.99
1.21
1.12
0.76
1.04
7.05
0.96
0.00
0.00
Other Current Liabilities
1.07
1.37
0.17
0.19
0.21
1.47
0.01
0.82
0.01
Short Term Borrowings
21.60
12.98
11.42
3.87
15.73
9.66
0.00
0.00
0.00
Short Term Provisions
0.93
1.94
0.50
0.30
0.30
0.23
0.00
0.18
0.05
Total Liabilities
54.84
47.29
38.58
30.36
41.26
42.49
14.75
14.55
23.00
Net Block
10.24
6.60
6.65
6.98
7.44
9.20
0.00
0.00
9.71
Gross Block
18.46
14.40
14.06
15.56
15.55
16.81
0.00
0.00
9.71
Accumulated Depreciation
8.21
7.81
7.41
8.58
8.11
7.61
0.00
0.00
0.00
Non Current Assets
19.83
10.00
9.68
9.37
9.40
12.51
11.78
11.45
21.12
Capital Work in Progress
6.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.37
0.37
0.87
0.37
0.37
0.37
11.77
11.44
11.40
Long Term Loans & Adv.
2.37
3.03
2.16
2.01
1.59
2.94
0.01
0.01
0.01
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
35.00
37.29
28.90
20.99
31.86
29.98
2.97
3.10
1.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
11.32
11.73
10.24
8.90
14.50
7.50
0.00
0.00
0.00
Sundry Debtors
11.95
13.75
5.34
6.05
8.11
16.64
0.00
0.00
0.00
Cash & Bank
6.59
0.34
3.28
0.33
2.35
0.28
0.09
0.02
0.26
Other Current Assets
5.14
0.06
0.06
0.08
6.91
5.57
2.88
3.08
1.62
Short Term Loans & Adv.
5.04
11.42
9.97
5.63
6.83
5.54
1.23
0.26
0.56
Net Current Assets
10.41
19.78
15.69
15.86
14.59
11.57
2.00
2.10
1.82
Total Assets
54.83
47.29
38.58
30.36
41.26
42.49
14.75
14.55
23.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
10.16
-2.19
-2.25
9.18
-1.94
0.00
-0.26
-10.06
-0.14
PBT
2.16
6.44
1.21
0.40
-0.51
0.00
0.02
0.42
0.10
Adjustment
1.44
1.63
1.24
1.34
1.85
0.00
-0.13
-9.80
-0.10
Changes in Working Capital
9.06
-10.02
-4.62
7.80
-3.28
0.00
-0.03
-0.52
-0.12
Cash after chg. in Working capital
12.66
-1.94
-2.17
9.54
-1.94
0.00
-0.14
-9.91
-0.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.50
-0.25
-0.08
-0.37
0.00
0.00
-0.13
-0.16
-0.02
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-10.60
0.24
-0.41
0.22
0.03
0.00
0.23
9.83
0.17
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.71
Net Investments
0.00
0.00
0.00
0.00
-0.35
0.00
0.00
0.00
Others
-10.60
0.24
-0.41
0.22
0.38
0.00
0.23
0.12
Cash from Financing Activity
6.70
-1.02
5.61
-11.41
3.97
0.00
0.09
-0.01
0.00
Net Cash Inflow / Outflow
6.26
-2.98
2.95
-2.02
2.07
0.00
0.07
-0.24
0.03
Opening Cash & Equivalents
0.31
3.28
0.33
2.35
0.28
0.00
0.02
0.26
0.24
Closing Cash & Equivalent
6.56
0.31
3.28
0.33
2.35
0.00
0.09
0.02
0.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
38.95
36.62
28.87
27.38
26.84
30.45
26.95
26.38
25.62
ROA
2.74%
11.07%
2.65%
0.99%
-1.30%
2.30%
-0.69%
3.13%
0.32%
ROE
9.25%
36.30%
8.13%
3.25%
-4.74%
5.73%
-0.95%
5.64%
0.72%
ROCE
9.59%
25.18%
8.55%
5.59%
3.41%
12.32%
0.85%
5.62%
0.73%
Fixed Asset Turnover
9.72
12.20
6.44
3.96
6.90
13.35
0.00
0.00
0.00
Receivable days
29.37
20.07
21.80
41.96
40.48
54.11
0.00
0.00
0.00
Inventory Days
26.34
23.10
36.65
69.37
35.98
24.39
0.00
0.00
0.00
Payable days
2.80
2.79
4.07
6.22
13.77
16.00
8684.11
0.00
0.00
Cash Conversion Cycle
52.91
40.39
54.38
105.10
62.69
62.50
-8684.11
0.00
0.00
Total Debt/Equity
1.78
1.37
1.56
1.03
2.04
1.34
0.28
0.00
0.00
Interest Cover
2.37
6.14
2.23
1.37
0.67
1.68
1.26
77.68
96.30

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.