Nifty

:

26186.45

Sensex

:

85712.37

152.70 (0.59%)
447.05 (0.52%)

Login

Nifty
Sensex

:
:

26186.45
85712.37

152.70 (0.59%)
447.05 (0.52%)

AKG Exim Ltd.

Trading

Rating :

45/99

BSE: Not Listed | NSE: AKG

Watchlist

NSE BSE

12.17

05-Dec-2025

Open
High
Low
Previous Close

12.05
12.44
12.05
12.24

Volume
Traded Value (lacs)
52 Week High
52 Week Low

18624
227460.72
20.87
11.24

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

38.67
62.88
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

48.98
N/A
0.73

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-3.42
4.92
-15.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-4.49
-4.49
-8.44

PAT CAGR (%)

10 Years
5 Years
3 Years

1.80
-9.16
-30.57

P:E (Median)

8 Years
5 Years
3 Years

-
-
46.12

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
24.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 16.54 16.53 0.06% 14.97 24.53 -38.97% 10.26 27.22 -62.31% 18.32 20.72 -11.58%
Expenses 16.19 16.11 0.50% 14.90 23.98 -37.86% 9.85 26.81 -63.26% 18.07 19.99 -9.60%
EBITDA 0.35 0.42 -16.67% 0.07 0.56 -87.50% 0.40 0.41 -2.44% 0.25 0.73 -65.75%
EBIDTM 2.10% 2.51% 0.49% 2.27% 3.94% 1.51% 1.35% 3.51%
Other Income 0.01 0.04 -75.00% 0.27 0.03 800.00% 0.04 0.50 -92.00% 0.15 0.05 200.00%
Interest 0.22 0.30 -26.67% 0.22 0.29 -24.14% 0.18 0.29 -37.93% 0.26 0.31 -16.13%
Depreciation 0.03 0.04 -25.00% 0.03 0.04 -25.00% 0.04 0.09 -55.56% 0.04 0.05 -20.00%
PBT 0.11 0.11 0.00% 0.10 0.25 -60.00% 0.23 0.52 -55.77% 0.11 0.42 -73.81%
Tax 0.03 0.04 -25.00% 0.03 0.08 -62.50% 0.06 0.16 -62.50% 0.04 0.12 -66.67%
PAT 0.07 0.08 -12.50% 0.07 0.18 -61.11% 0.16 0.36 -55.56% 0.07 0.30 -76.67%
PATM 0.44% 0.45% 0.43% 0.71% 1.60% 1.31% 0.38% 1.45%
EPS 0.02 0.02 0.00% 0.02 0.06 -66.67% 0.05 0.11 -54.55% 0.02 0.09 -77.78%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 23.23 33.75 -31.17% 28.55 40.38 -29.30% 29.56 46.30 -36.16% 29.61 44.76 -33.85%
Expenses 22.84 33.38 -31.58% 28.52 39.77 -28.29% 29.07 45.97 -36.76% 29.48 43.94 -32.91%
EBITDA 0.39 0.37 5.41% 0.03 0.61 -95.08% 0.49 0.33 48.48% 0.13 0.82 -84.15%
EBIDTM 1.67% 1.10% 0.12% 1.51% 1.67% 0.71% 0.45% 1.84%
Other Income 0.01 0.16 -93.75% 0.32 0.03 966.67% 0.06 0.50 -88.00% 0.35 0.11 218.18%
Interest 0.22 0.30 -26.67% 0.22 0.29 -24.14% 0.18 0.29 -37.93% 0.26 0.31 -16.13%
Depreciation 0.03 0.04 -25.00% 0.03 0.04 -25.00% 0.04 0.09 -55.56% 0.04 0.05 -20.00%
PBT 0.15 0.19 -21.05% 0.11 0.30 -63.33% 0.34 0.44 -22.73% 0.19 0.58 -67.24%
Tax 0.03 0.04 -25.00% 0.03 0.08 -62.50% 0.06 0.16 -62.50% 0.04 0.12 -66.67%
PAT 0.11 0.15 -26.67% 0.08 0.23 -65.22% 0.27 0.27 0.00% 0.15 0.46 -67.39%
PATM 0.49% 0.45% 0.27% 0.56% 0.93% 0.59% 0.51% 1.04%
EPS 0.04 0.05 -20.00% 0.02 0.08 -75.00% 0.09 0.10 -10.00% 0.05 0.15 -66.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 60.09 69.58 103.50 85.40 123.67 77.52 66.47 117.79 111.82 104.90 98.59 Net Sales Growth -32.48% -32.77% 21.19% -30.95% 59.53% 16.62% -43.57% 5.34% 6.60% 6.40% Cost Of Goods Sold 54.07 62.80 93.88 76.87 113.73 72.36 59.83 99.89 101.97 96.74 88.72 Gross Profit 6.02 6.78 9.63 8.54 9.94 5.16 6.65 17.90 9.85 8.16 9.86 GP Margin 10.01% 9.74% 9.30% 10.0% 8.04% 6.66% 10.00% 15.20% 8.81% 7.78% 10.00% Total Expenditure 59.01 67.85 101.24 83.26 121.08 75.15 66.08 115.12 110.19 102.60 95.85 Power & Fuel Cost - 0.05 0.06 0.06 0.06 0.10 0.08 0.08 0.03 0.03 0.03 % Of Sales - 0.07% 0.06% 0.07% 0.05% 0.13% 0.12% 0.07% 0.03% 0.03% 0.03% Employee Cost - 0.81 0.91 0.84 0.61 0.56 0.93 0.94 0.70 0.61 0.92 % Of Sales - 1.16% 0.88% 0.98% 0.49% 0.72% 1.40% 0.80% 0.63% 0.58% 0.93% Manufacturing Exp. - 0.82 0.99 1.38 0.33 0.20 0.05 0.06 0.09 0.51 0.20 % Of Sales - 1.18% 0.96% 1.62% 0.27% 0.26% 0.08% 0.05% 0.08% 0.49% 0.20% General & Admin Exp. - 1.14 1.33 1.05 0.93 0.87 1.63 2.23 1.24 0.82 0.95 % Of Sales - 1.64% 1.29% 1.23% 0.75% 1.12% 2.45% 1.89% 1.11% 0.78% 0.96% Selling & Distn. Exp. - 1.91 4.00 2.45 1.49 0.67 3.34 9.28 6.02 3.90 4.92 % Of Sales - 2.75% 3.86% 2.87% 1.20% 0.86% 5.02% 7.88% 5.38% 3.72% 4.99% Miscellaneous Exp. - 0.31 0.09 0.62 3.94 0.40 0.23 2.65 0.15 0.01 4.92 % Of Sales - 0.45% 0.09% 0.73% 3.19% 0.52% 0.35% 2.25% 0.13% 0.01% 0.10% EBITDA 1.07 1.73 2.26 2.14 2.59 2.37 0.39 2.67 1.63 2.30 2.74 EBITDA Margin 1.78% 2.49% 2.18% 2.51% 2.09% 3.06% 0.59% 2.27% 1.46% 2.19% 2.78% Other Income 0.47 0.26 0.81 0.93 0.39 0.20 3.28 1.14 2.11 0.66 0.16 Interest 0.88 1.13 1.34 1.11 1.06 0.94 1.58 1.81 2.08 1.92 1.95 Depreciation 0.14 0.16 0.21 0.18 0.16 0.17 0.58 0.49 0.18 0.32 0.35 PBT 0.55 0.70 1.52 1.79 1.75 1.45 1.51 1.51 1.48 0.71 0.61 Tax 0.16 0.21 0.44 0.51 0.48 0.40 0.43 0.43 0.46 0.22 0.20 Tax Rate 29.09% 30.00% 28.95% 28.49% 27.43% 27.59% 28.48% 28.48% 31.08% 30.99% 32.79% PAT 0.37 0.49 1.08 1.28 1.28 1.05 1.09 1.07 1.02 0.49 0.41 PAT before Minority Interest 0.37 0.49 1.08 1.28 1.28 1.05 1.09 1.07 1.02 0.49 0.41 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.62% 0.70% 1.04% 1.50% 1.04% 1.35% 1.64% 0.91% 0.91% 0.47% 0.42% PAT Growth -59.78% -54.63% -15.62% 0.00% 21.90% -3.67% 1.87% 4.90% 108.16% 19.51% EPS 0.12 0.15 0.34 0.40 0.40 0.33 0.34 0.34 0.32 0.15 0.13

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 110.95 132.69 183.59 221.15 186.34 104.38 Net Sales Growth -32.83% -27.72% -16.98% 18.68% 78.52% Cost Of Goods Sold 103.11 124.14 170.50 206.37 174.51 97.96 Gross Profit 7.84 8.55 13.09 14.78 11.83 6.42 GP Margin 7.06% 6.44% 7.13% 6.68% 6.35% 6.15% Total Expenditure 109.91 130.56 180.75 217.84 183.09 101.70 Power & Fuel Cost - 0.05 0.10 0.10 0.07 0.10 % Of Sales - 0.04% 0.05% 0.05% 0.04% 0.10% Employee Cost - 0.82 1.04 1.04 0.79 0.58 % Of Sales - 0.62% 0.57% 0.47% 0.42% 0.56% Manufacturing Exp. - 0.84 0.99 1.38 0.38 0.20 % Of Sales - 0.63% 0.54% 0.62% 0.20% 0.19% General & Admin Exp. - 1.75 2.78 2.44 1.46 0.98 % Of Sales - 1.32% 1.51% 1.10% 0.78% 0.94% Selling & Distn. Exp. - 2.54 5.11 5.79 1.70 0.97 % Of Sales - 1.91% 2.78% 2.62% 0.91% 0.93% Miscellaneous Exp. - 0.42 0.23 0.73 4.17 0.92 % Of Sales - 0.32% 0.13% 0.33% 2.24% 0.88% EBITDA 1.04 2.13 2.84 3.31 3.25 2.68 EBITDA Margin 0.94% 1.61% 1.55% 1.50% 1.74% 2.57% Other Income 0.74 0.28 0.81 1.11 0.47 0.20 Interest 0.88 1.18 1.47 1.25 1.14 0.94 Depreciation 0.14 0.16 0.21 0.18 0.16 0.17 PBT 0.79 1.07 1.98 2.99 2.42 1.77 Tax 0.16 0.21 0.44 0.51 0.48 0.40 Tax Rate 20.25% 19.63% 22.22% 17.06% 19.83% 22.60% PAT 0.61 0.86 1.60 2.57 2.04 1.39 PAT before Minority Interest 0.61 0.86 1.53 2.48 1.94 1.37 Minority Interest 0.00 0.00 0.07 0.09 0.10 0.02 PAT Margin 0.55% 0.65% 0.87% 1.16% 1.09% 1.33% PAT Growth -45.05% -46.25% -37.74% 25.98% 46.76% EPS 0.19 0.27 0.50 0.81 0.64 0.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 49.79 49.62 48.55 22.01 20.74 19.69 18.60 12.07 11.11 10.60 Share Capital 31.78 31.78 31.78 10.59 10.59 6.62 6.62 4.84 2.42 2.40 Total Reserves 18.01 17.84 16.77 11.42 10.15 13.07 11.98 7.23 8.69 8.20 Non-Current Liabilities 0.48 1.05 0.60 0.46 0.62 0.73 0.92 5.00 7.52 4.81 Secured Loans 0.14 0.74 0.31 0.18 0.34 0.44 0.49 2.28 2.47 2.43 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.21 2.62 4.97 2.32 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 25.22 22.98 15.04 17.56 13.13 9.10 38.16 35.33 41.96 41.10 Trade Payables 9.06 5.70 2.49 2.85 2.89 0.93 10.97 14.20 12.40 11.60 Other Current Liabilities 4.71 3.89 0.39 2.11 0.50 -1.88 -1.93 -0.86 0.04 0.03 Short Term Borrowings 11.19 12.92 11.55 12.00 9.21 9.52 28.65 21.44 29.26 29.17 Short Term Provisions 0.25 0.46 0.61 0.59 0.52 0.53 0.48 0.55 0.27 0.29 Total Liabilities 75.49 73.65 64.19 40.03 34.49 29.52 57.68 52.40 60.59 56.51 Net Block 2.19 2.35 0.71 0.58 0.69 0.87 8.60 7.91 7.74 7.70 Gross Block 4.10 4.10 2.25 1.95 0.81 4.70 11.49 10.31 7.74 7.70 Accumulated Depreciation 1.91 1.75 1.55 1.37 0.11 3.83 2.88 2.39 0.00 0.00 Non Current Assets 2.75 3.04 1.57 1.15 1.42 0.91 8.76 8.00 7.82 7.73 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.37 0.53 0.53 0.53 0.53 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.17 0.08 0.30 0.05 0.05 0.04 0.16 0.09 0.08 0.03 Other Non Current Assets 0.01 0.09 0.04 0.00 0.15 0.00 0.00 0.00 0.00 0.00 Current Assets 72.63 70.46 62.43 38.88 33.07 28.39 48.54 44.41 52.76 48.77 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.92 Inventories 7.67 7.66 10.90 3.20 3.14 3.05 10.89 7.80 2.07 3.32 Sundry Debtors 25.74 29.56 35.77 28.48 23.10 17.20 31.11 25.33 35.32 30.94 Cash & Bank 0.94 1.64 9.67 1.13 0.02 3.37 2.79 3.02 5.26 1.88 Other Current Assets 38.28 0.12 0.13 0.01 6.81 4.77 3.74 8.25 10.13 11.71 Short Term Loans & Adv. 38.13 31.48 5.96 6.05 6.80 4.51 3.61 8.05 9.92 11.66 Net Current Assets 47.42 47.48 47.39 21.32 19.94 19.28 10.37 9.08 10.81 7.68 Total Assets 75.49 73.64 64.19 40.03 34.49 29.53 57.68 52.41 60.58 56.50

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 52.91 52.58 51.09 23.10 21.08 Share Capital 31.78 31.78 31.78 10.59 10.59 Total Reserves 21.13 20.80 19.31 12.51 10.49 Non-Current Liabilities 0.48 1.05 0.60 0.46 0.62 Secured Loans 0.14 0.74 0.31 0.18 0.34 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 25.45 25.39 20.95 21.40 13.77 Trade Payables 9.21 7.71 7.91 6.01 3.03 Other Current Liabilities 4.73 3.75 0.33 2.22 0.50 Short Term Borrowings 11.19 13.43 12.06 12.52 9.72 Short Term Provisions 0.32 0.50 0.65 0.66 0.52 Total Liabilities 78.84 78.88 72.57 44.98 35.59 Net Block 2.19 2.35 0.71 0.58 0.69 Gross Block 4.10 4.10 2.25 1.95 0.81 Accumulated Depreciation 1.91 1.75 1.55 1.37 0.11 Non Current Assets 2.48 4.57 3.10 2.49 2.07 Capital Work in Progress 0.00 2.00 1.97 1.80 1.18 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.17 0.12 0.37 0.09 0.05 Other Non Current Assets 0.12 0.10 0.05 0.01 0.15 Current Assets 76.36 74.15 69.28 42.51 33.53 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 7.67 7.71 11.53 3.22 3.18 Sundry Debtors 29.40 34.06 44.08 32.31 23.40 Cash & Bank 1.01 2.97 10.22 2.23 0.10 Other Current Assets 38.28 0.12 0.13 0.01 6.84 Short Term Loans & Adv. 38.13 29.30 3.32 4.73 6.83 Net Current Assets 50.91 48.76 48.33 21.10 19.75 Total Assets 78.84 78.86 72.57 45.00 35.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 1.80 -3.84 -15.74 -1.80 -2.07 -2.95 1.29 0.99 1.49 -11.39 PBT 0.70 1.52 1.79 1.75 1.45 1.51 1.51 1.48 0.71 0.61 Adjustment 0.65 4.06 0.81 -0.17 1.13 4.37 -0.84 0.46 1.75 1.84 Changes in Working Capital 0.55 -9.10 -18.02 -3.19 -4.29 -8.47 0.94 -0.53 -0.80 -13.69 Cash after chg. in Working capital 1.89 -3.51 -15.42 -1.61 -1.71 -2.59 1.61 1.41 1.66 -11.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.09 -0.33 -0.32 -0.19 -0.36 -0.36 -0.32 -0.42 -0.17 -0.15 Other Direct Exp. Paid 0.00 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 0.00 Cash From Investing Activity 0.26 -1.15 0.25 1.12 0.02 7.36 -0.73 -0.30 0.56 -2.52 Net Fixed Assets 0.00 -1.85 -0.30 -1.14 3.89 6.79 -1.18 -2.57 -0.04 -2.17 Net Investments 0.16 0.00 0.00 0.00 -0.53 0.00 0.00 0.00 0.92 0.00 Others 0.10 0.70 0.55 2.26 -3.34 0.57 0.45 2.27 -0.32 -0.35 Cash from Financing Activity -2.75 -3.04 24.04 1.80 -1.30 -3.84 -0.80 -2.92 1.32 14.85 Net Cash Inflow / Outflow -0.69 -8.04 8.54 1.11 -3.35 0.58 -0.24 -2.23 3.37 0.94 Opening Cash & Equivalents 1.64 9.67 1.13 0.02 3.37 2.79 3.02 5.26 1.88 0.95 Closing Cash & Equivalent 0.94 1.64 9.67 1.13 0.02 3.37 2.78 3.02 5.26 1.88

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 1.21 -3.04 -18.25 -0.15 -1.46 PBT 1.07 1.98 2.99 2.42 1.77 Adjustment 2.58 2.95 -1.22 -0.33 1.13 Changes in Working Capital -2.35 -7.63 -19.70 -2.05 -4.00 Cash after chg. in Working capital 1.30 -2.71 -17.93 0.04 -1.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.09 -0.33 -0.32 -0.19 -0.36 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 0.10 -1.18 0.07 0.49 -1.16 Net Fixed Assets 0.00 -1.85 -0.30 -1.14 Net Investments 0.16 0.00 0.00 0.00 Others -0.06 0.67 0.37 1.63 Cash from Financing Activity -3.26 -3.04 26.16 1.80 -0.65 Net Cash Inflow / Outflow -1.95 -7.25 7.99 2.14 -3.27 Opening Cash & Equivalents 2.97 10.22 2.23 0.10 3.37 Closing Cash & Equivalent 1.01 2.97 10.22 2.23 0.10

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 15.64 15.57 15.22 20.78 19.58 18.37 17.20 15.59 28.70 27.65 ROA 0.66% 1.57% 2.46% 3.42% 3.27% 2.49% 1.95% 1.81% 0.83% 0.90% ROE 0.99% 2.21% 3.64% 5.97% 5.21% 5.76% 7.08% 8.81% 4.50% 3.96% ROCE 2.94% 4.63% 6.15% 8.72% 8.00% 8.05% 7.72% 8.26% 5.69% 7.07% Fixed Asset Turnover 16.97 32.79 40.77 89.64 28.57 8.21 10.81 12.39 13.58 14.91 Receivable days 144.94 114.37 136.82 76.11 93.48 132.64 87.45 98.99 115.28 97.72 Inventory Days 40.17 32.50 30.04 9.36 14.35 38.28 28.97 16.11 9.37 12.58 Payable days 42.91 15.92 12.69 9.21 9.63 37.85 40.14 42.15 43.22 35.14 Cash Conversion Cycle 142.20 130.94 154.17 76.26 98.20 133.06 76.27 72.95 81.43 75.16 Total Debt/Equity 0.23 0.28 0.25 0.55 0.46 0.51 1.61 2.18 3.30 3.20 Interest Cover 1.62 2.14 2.61 2.66 2.55 1.96 1.83 1.71 1.37 1.31

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 16.65 16.50 16.02 21.81 19.90 ROA 1.09% 2.02% 4.22% 4.81% 4.08% ROE 1.63% 2.97% 6.70% 8.78% 6.70% ROCE 3.44% 5.31% 8.55% 10.64% 8.90% Fixed Asset Turnover 32.44 57.79 105.08 135.35 76.85 Receivable days 87.02 77.63 63.12 54.44 70.21 Inventory Days 21.08 19.11 12.19 6.25 10.76 Payable days 24.86 16.71 12.31 9.46 7.38 Cash Conversion Cycle 83.24 80.04 63.00 51.24 73.59 Total Debt/Equity 0.21 0.27 0.24 0.55 0.48 Interest Cover 1.90 2.34 3.39 3.12 2.89

Top Investors:

satindersingh manmohansingh oberoi

vidyalaxmi agencies

epoch synthetics pvt.

multiplex capital limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback