Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Trading

Rating :
79/99

BSE: 539594 | NSE: Not Listed

23.65
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  22.75
  •  23.65
  •  22.75
  •  23.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90
  •  2.75
  •  72.45
  •  10.21

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,160.00
  • 92.08
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,199.41
  • 0.02%
  • 16.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.29%
  • 0.01%
  • 50.70%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 365.67
  • 23.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 241.34
  • 26.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 211.86
  • 106.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 146.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 74.13

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
0.00
0.00
0.00
0.00
158.31
-100.00%
0.00
177.57
-100.00%
0.00
66.08
-100.00%
Expenses
0.00
0.00
0.00
0.00
153.48
-100.00%
0.00
173.27
-100.00%
0.00
64.10
-100.00%
EBITDA
0.00
0.00
0.00
0.00
4.83
-100.00%
0.00
4.30
-100.00%
0.00
1.98
-100.00%
EBIDTM
0.00%
0.00%
0.00%
3.05%
0.00%
2.42%
0.00%
2.99%
Other Income
0.00
0.00
0.00
0.00
0.04
-100.00%
0.00
0.01
-100.00%
0.00
0.02
-100.00%
Interest
0.00
0.00
0.00
0.00
1.03
-100.00%
0.00
0.80
-100.00%
0.00
0.78
-100.00%
Depreciation
0.00
0.00
0.00
0.00
0.57
-100.00%
0.00
0.60
-100.00%
0.00
0.48
-100.00%
PBT
0.00
0.00
0.00
0.00
3.28
-100.00%
0.00
2.91
-100.00%
0.00
0.73
-100.00%
Tax
0.00
0.00
0.00
0.00
1.90
-100.00%
0.00
0.25
-100.00%
0.00
0.03
-100.00%
PAT
0.00
0.00
0.00
0.00
1.38
-100.00%
0.00
2.66
-100.00%
0.00
0.70
-100.00%
PATM
0.00%
0.00%
0.00%
0.87%
0.00%
1.50%
0.00%
1.05%
EPS
0.00
0.00
0.00
0.00
0.04
-100.00%
0.00
0.27
-100.00%
0.00
0.07
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
490.51
257.72
120.78
2.92
4.79
Net Sales Growth
-
90.33%
113.38%
4036.30%
-39.04%
 
Cost Of Goods Sold
-
474.74
248.54
117.14
2.55
4.55
Gross Profit
-
15.78
9.17
3.64
0.37
0.23
GP Margin
-
3.22%
3.56%
3.01%
12.67%
4.80%
Total Expenditure
-
477.09
250.51
118.28
2.85
4.77
Power & Fuel Cost
-
0.05
0.00
0.00
0.00
0.00
% Of Sales
-
0.01%
0%
0%
0%
0%
Employee Cost
-
1.28
1.33
0.19
0.10
0.17
% Of Sales
-
0.26%
0.52%
0.16%
3.42%
3.55%
Manufacturing Exp.
-
0.00
0.00
0.39
0.02
0.00
% Of Sales
-
0%
0%
0.32%
0.68%
0%
General & Admin Exp.
-
0.61
0.57
0.49
0.16
0.03
% Of Sales
-
0.12%
0.22%
0.41%
5.48%
0.63%
Selling & Distn. Exp.
-
0.11
0.06
0.05
0.01
0.01
% Of Sales
-
0.02%
0.02%
0.04%
0.34%
0.21%
Miscellaneous Exp.
-
0.30
0.00
0.00
0.00
0.00
% Of Sales
-
0.06%
0%
0%
0%
0%
EBITDA
-
13.42
7.21
2.50
0.07
0.02
EBITDA Margin
-
2.74%
2.80%
2.07%
2.40%
0.42%
Other Income
-
0.09
0.29
0.06
0.01
0.00
Interest
-
3.21
2.69
0.85
0.00
0.00
Depreciation
-
1.82
2.04
1.13
0.01
0.00
PBT
-
8.48
2.76
0.58
0.06
0.01
Tax
-
2.69
1.06
0.17
0.02
0.00
Tax Rate
-
31.72%
47.53%
29.31%
33.33%
0.00%
PAT
-
5.79
1.17
0.41
0.04
0.01
PAT before Minority Interest
-
5.79
1.17
0.41
0.04
0.01
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.18%
0.45%
0.34%
1.37%
0.21%
PAT Growth
-
394.87%
185.37%
925.00%
300.00%
 
Unadjusted EPS
-
1.87
0.12
0.04
0.04
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
38.45
11.66
10.49
10.08
10.02
Share Capital
31.02
10.02
10.02
10.02
10.00
Total Reserves
7.43
1.64
0.47
0.07
0.02
Non-Current Liabilities
15.42
16.05
17.32
5.47
0.74
Secured Loans
2.99
4.35
5.56
0.00
0.00
Unsecured Loans
12.48
11.69
11.75
5.47
0.74
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
26.94
24.83
21.28
1.83
1.24
Trade Payables
2.98
0.61
6.39
1.76
1.19
Other Current Liabilities
4.08
2.14
1.49
0.05
0.04
Short Term Borrowings
17.00
21.02
13.24
0.00
0.00
Short Term Provisions
2.88
1.06
0.16
0.02
0.00
Total Liabilities
80.81
52.54
49.09
17.38
12.00
Net Block
11.26
9.63
10.25
0.11
0.01
Gross Block
15.91
12.46
11.21
0.12
0.01
Accumulated Depreciation
4.64
2.82
0.97
0.02
0.00
Non Current Assets
14.03
14.37
12.68
3.33
0.01
Capital Work in Progress
0.00
3.43
0.64
2.76
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.41
0.76
1.05
0.34
0.00
Other Non Current Assets
0.37
0.55
0.73
0.11
0.00
Current Assets
66.77
38.17
33.14
10.78
8.73
Current Investments
0.00
0.00
0.54
0.00
0.00
Inventories
35.16
36.48
14.47
5.39
0.32
Sundry Debtors
31.40
0.66
17.53
0.75
0.65
Cash & Bank
0.08
0.86
0.33
3.40
7.68
Other Current Assets
0.13
0.08
0.01
0.00
0.08
Short Term Loans & Adv.
0.05
0.08
0.26
1.23
0.08
Net Current Assets
39.83
13.34
11.86
8.95
7.49
Total Assets
80.80
52.54
49.09
17.38
12.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-19.55
-5.23
-17.93
-5.81
PBT
5.79
1.17
0.58
0.04
Adjustment
4.63
3.49
1.12
0.02
Changes in Working Capital
-28.91
-9.72
-19.62
-5.87
Cash after chg. in Working capital
-18.49
-5.06
-17.93
-5.81
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-1.06
-0.17
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.02
-0.76
-9.51
-2.86
Net Fixed Assets
-0.02
-4.03
-8.51
Net Investments
0.00
0.54
-0.54
Others
0.00
2.73
-0.46
Cash from Financing Activity
18.79
6.52
24.37
4.40
Net Cash Inflow / Outflow
-0.79
0.53
-3.07
-4.28
Opening Cash & Equivalents
0.86
0.33
3.40
7.68
Closing Cash & Equivalent
0.08
0.86
0.33
3.40

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1.24
1.16
0.72
0.68
0.68
ROA
8.68%
2.30%
1.23%
0.29%
0.06%
ROE
23.10%
12.37%
5.80%
0.62%
0.11%
ROCE
18.70%
11.01%
5.56%
0.65%
0.17%
Fixed Asset Turnover
34.59
21.77
21.30
42.36
355.42
Receivable days
11.93
12.88
27.62
87.46
49.22
Inventory Days
26.65
36.08
30.01
356.90
24.36
Payable days
1.37
5.34
12.46
195.92
88.90
Cash Conversion Cycle
37.21
43.62
45.16
248.44
-15.32
Total Debt/Equity
0.95
3.31
4.43
0.80
0.11
Interest Cover
3.64
1.83
1.68
16.80
14.62

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.