Nifty
Sensex
:
:
16031.10
53772.41
-94.05 (-0.58%)
-280.20 (-0.52%)

Finance - Capital Markets

Rating :
33/99

BSE: 531082 | NSE: ALANKIT

12.70
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  13.05
  •  13.05
  •  12.55
  •  12.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80984
  •  10.28
  •  27.20
  •  10.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 182.56
  • 21.51
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 189.66
  • 1.57%
  • 1.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.86%
  • 4.14%
  • 38.33%
  • FII
  • DII
  • Others
  • 0.36%
  • 0.00%
  • 2.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.33
  • 6.21
  • -4.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.15
  • -1.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.72
  • -3.57
  • -7.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.05
  • 19.69
  • 18.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.85
  • 5.46
  • 2.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.15
  • 13.26
  • 9.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
33.93
32.27
5.14%
33.16
27.08
22.45%
32.11
27.69
15.96%
27.97
40.87
-31.56%
Expenses
26.78
27.16
-1.40%
30.11
22.47
34.00%
26.69
22.84
16.86%
25.38
37.15
-31.68%
EBITDA
7.14
5.12
39.45%
3.06
4.61
-33.62%
5.42
4.85
11.75%
2.58
3.72
-30.65%
EBIDTM
21.06%
15.85%
9.22%
17.02%
16.88%
17.53%
9.23%
9.11%
Other Income
1.28
0.65
96.92%
1.64
0.91
80.22%
2.43
0.56
333.93%
1.32
4.34
-69.59%
Interest
0.51
0.39
30.77%
0.32
0.52
-38.46%
0.38
0.28
35.71%
0.44
0.31
41.94%
Depreciation
2.17
1.07
102.80%
2.11
1.06
99.06%
2.02
1.00
102.00%
1.26
1.35
-6.67%
PBT
5.74
4.31
33.18%
2.26
3.94
-42.64%
5.45
4.12
32.28%
2.20
6.41
-65.68%
Tax
3.52
0.66
433.33%
0.84
0.68
23.53%
1.87
1.36
37.50%
0.79
3.33
-76.28%
PAT
2.21
3.65
-39.45%
1.42
3.25
-56.31%
3.58
2.76
29.71%
1.41
3.08
-54.22%
PATM
6.52%
11.31%
4.29%
12.02%
11.15%
9.97%
5.03%
7.52%
EPS
0.15
0.25
-40.00%
0.10
0.23
-56.52%
0.25
0.19
31.58%
0.10
0.22
-54.55%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
127.17
115.01
156.12
130.12
105.10
85.08
29.61
2.52
Net Sales Growth
-0.58%
-26.33%
19.98%
23.81%
23.53%
187.34%
1075.00%
 
Cost Of Goods Sold
18.87
13.76
30.29
11.47
7.38
16.12
3.05
0.38
Gross Profit
108.30
101.25
125.83
118.66
97.72
68.96
26.56
2.14
GP Margin
85.16%
88.04%
80.60%
91.19%
92.98%
81.05%
89.70%
84.92%
Total Expenditure
108.96
95.86
132.29
109.52
78.75
63.73
22.05
3.21
Power & Fuel Cost
-
0.72
0.66
0.75
0.77
0.73
0.20
0.00
% Of Sales
-
0.63%
0.42%
0.58%
0.73%
0.86%
0.68%
0%
Employee Cost
-
63.35
67.82
52.14
22.13
13.42
6.17
1.13
% Of Sales
-
55.08%
43.44%
40.07%
21.06%
15.77%
20.84%
44.84%
Manufacturing Exp.
-
2.93
5.31
6.05
6.73
5.45
1.50
0.14
% Of Sales
-
2.55%
3.40%
4.65%
6.40%
6.41%
5.07%
5.56%
General & Admin Exp.
-
14.80
28.14
38.96
42.19
28.25
11.23
1.51
% Of Sales
-
12.87%
18.02%
29.94%
40.14%
33.20%
37.93%
59.92%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.03
0.73
0.91
0.32
0.51
0.09
0.04
% Of Sales
-
0.90%
0.47%
0.70%
0.30%
0.60%
0.30%
1.59%
EBITDA
18.20
19.15
23.83
20.60
26.35
21.35
7.56
-0.69
EBITDA Margin
14.31%
16.65%
15.26%
15.83%
25.07%
25.09%
25.53%
-27.38%
Other Income
6.67
3.44
7.39
7.86
3.82
1.71
1.13
1.78
Interest
1.65
3.63
3.46
2.38
0.87
1.30
0.03
0.00
Depreciation
7.56
4.39
5.25
4.48
3.54
1.46
3.41
0.10
PBT
15.65
14.57
22.51
21.60
25.76
20.30
5.25
0.99
Tax
7.02
3.50
8.56
7.61
4.01
7.02
1.55
0.65
Tax Rate
44.86%
24.02%
38.03%
35.23%
15.57%
34.58%
29.52%
65.66%
PAT
8.62
11.07
13.96
13.99
21.74
13.28
3.70
0.34
PAT before Minority Interest
8.49
11.07
13.96
13.99
21.74
13.28
3.70
0.34
Minority Interest
-0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.78%
9.63%
8.94%
10.75%
20.69%
15.61%
12.50%
13.49%
PAT Growth
-32.34%
-20.70%
-0.21%
-35.65%
63.70%
258.92%
988.24%
 
EPS
0.60
0.77
0.98
0.98
1.52
0.93
0.26
0.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
94.32
87.64
73.46
63.14
46.90
35.26
31.62
Share Capital
14.30
14.30
14.30
14.30
14.30
7.15
7.15
Total Reserves
80.02
73.34
59.16
48.84
32.61
28.11
24.47
Non-Current Liabilities
30.17
34.37
31.27
20.27
16.97
13.95
-0.49
Secured Loans
8.94
7.56
8.22
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.34
1.12
1.43
0.64
0.17
0.06
0.01
Current Liabilities
36.88
46.72
32.61
38.72
13.98
2.19
1.39
Trade Payables
11.91
22.75
17.63
25.75
4.08
0.49
0.30
Other Current Liabilities
17.94
15.46
9.97
7.95
4.71
1.27
0.04
Short Term Borrowings
4.99
4.93
4.97
4.92
5.00
0.00
0.00
Short Term Provisions
2.03
3.58
0.04
0.10
0.20
0.43
1.05
Total Liabilities
165.42
171.59
140.10
125.67
77.85
51.40
32.52
Net Block
67.55
50.44
54.87
36.47
25.96
28.50
1.27
Gross Block
89.75
68.25
64.97
45.09
31.03
31.99
1.35
Accumulated Depreciation
22.19
17.81
10.10
8.62
5.07
3.49
0.08
Non Current Assets
74.69
72.85
75.03
63.42
42.88
29.48
2.68
Capital Work in Progress
0.59
17.53
16.44
18.10
1.84
0.00
0.00
Non Current Investment
0.56
0.00
1.17
1.16
1.51
0.02
1.40
Long Term Loans & Adv.
4.95
4.88
2.56
7.70
13.57
0.96
0.01
Other Non Current Assets
1.04
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
90.72
98.73
65.06
62.24
34.98
21.75
29.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.47
4.71
9.04
2.87
3.34
2.06
1.35
Sundry Debtors
34.61
37.99
27.66
14.05
12.67
5.81
0.73
Cash & Bank
7.43
15.35
22.84
22.40
14.84
11.86
10.94
Other Current Assets
44.21
34.23
1.57
2.91
4.14
2.01
16.62
Short Term Loans & Adv.
5.32
6.45
3.95
20.02
2.88
1.68
16.57
Net Current Assets
53.84
52.02
32.45
23.52
21.00
19.56
28.24
Total Assets
165.41
171.58
140.09
125.66
77.86
51.40
32.52

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-2.30
-9.45
18.62
27.70
1.82
17.95
2.42
PBT
14.57
22.51
21.60
25.76
20.30
6.05
0.99
Adjustment
5.74
3.90
1.15
4.29
1.21
3.40
-1.62
Changes in Working Capital
-17.60
-32.27
0.49
4.68
-15.06
9.14
3.25
Cash after chg. in Working capital
2.71
-5.86
23.24
34.73
6.44
18.59
2.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.01
-3.59
-4.62
-7.02
-4.62
-0.64
-0.20
Other Direct Exp. Paid
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
Cash From Investing Activity
-2.65
4.10
-22.23
-26.63
-1.23
-29.14
-4.04
Net Fixed Assets
-3.79
-1.61
-17.13
-26.66
-0.75
-30.64
Net Investments
-12.30
-6.46
-1.08
-13.07
-1.49
1.40
Others
13.44
12.17
-4.02
13.10
1.01
0.10
Cash from Financing Activity
-2.97
-2.14
4.06
1.12
2.38
12.12
11.46
Net Cash Inflow / Outflow
-7.92
-7.49
0.45
2.20
2.98
0.92
9.85
Opening Cash & Equivalents
15.35
22.84
22.40
20.20
11.86
10.94
1.09
Closing Cash & Equivalent
7.43
15.35
22.84
22.40
14.84
11.86
10.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
6.60
6.13
5.09
4.37
3.21
2.45
2.20
ROA
6.57%
8.96%
10.53%
21.36%
20.54%
8.82%
1.05%
ROE
12.17%
17.40%
20.69%
40.13%
32.79%
11.13%
1.08%
ROCE
17.37%
27.73%
31.15%
45.03%
50.24%
15.89%
3.15%
Fixed Asset Turnover
1.46
2.34
2.36
2.76
2.70
1.78
1.86
Receivable days
115.20
76.73
58.49
46.38
39.64
40.33
105.66
Inventory Days
14.57
16.08
16.71
10.79
11.59
21.01
194.72
Payable days
459.87
69.79
97.06
135.56
21.39
9.54
68.95
Cash Conversion Cycle
-330.09
23.02
-21.86
-78.38
29.84
51.80
231.44
Total Debt/Equity
0.15
0.15
0.19
0.08
0.11
0.00
0.00
Interest Cover
5.02
7.51
10.07
30.44
16.63
160.62
203.27

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.