Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Finance - Stock Broking

Rating :
49/99

BSE: 531400 | NSE: ALMONDZ

89.45
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 88.50
  • 89.95
  • 87.80
  • 88.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1431
  •  1.27
  •  154.50
  •  58.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 230.51
  • 12.44
  • 6
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 215.01
  • N/A
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.49%
  • 0.86%
  • 24.98%
  • FII
  • DII
  • Others
  • 1.1%
  • 0.00%
  • 14.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.56
  • -41.95
  • -6.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.62
  • 32.35
  • 6.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.57
  • 14.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.10
  • 7.76
  • 6.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.63
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 9.60
  • 9.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
18.85
20.17
-6.54%
15.76
14.14
11.46%
18.72
15.21
23.08%
15.40
11.86
29.85%
Expenses
19.78
18.75
5.49%
14.89
11.84
25.76%
13.20
12.94
2.01%
11.77
10.84
8.58%
EBITDA
-0.93
1.42
-
0.87
2.30
-62.17%
5.52
2.27
143.17%
3.63
1.02
255.88%
EBIDTM
-4.93%
7.04%
5.52%
16.27%
29.49%
14.92%
23.57%
8.60%
Other Income
1.36
1.42
-4.23%
0.80
0.57
40.35%
0.69
0.91
-24.18%
0.57
1.56
-63.46%
Interest
0.58
1.55
-62.58%
1.49
0.36
313.89%
1.60
0.34
370.59%
1.01
0.30
236.67%
Depreciation
0.39
0.63
-38.10%
0.65
0.59
10.17%
0.65
0.69
-5.80%
0.59
0.67
-11.94%
PBT
-0.54
0.66
-
-0.47
1.92
-
3.96
2.15
84.19%
2.60
1.61
61.49%
Tax
0.77
0.30
156.67%
0.10
0.42
-76.19%
0.15
0.68
-77.94%
0.57
0.25
128.00%
PAT
-1.31
0.36
-
-0.57
1.50
-
3.81
1.47
159.18%
2.03
1.36
49.26%
PATM
-6.95%
1.78%
-3.62%
10.61%
20.35%
9.66%
13.18%
11.47%
EPS
0.68
2.46
-72.36%
1.22
1.73
-29.48%
3.12
1.76
77.27%
2.14
1.18
81.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
68.73
61.38
61.40
74.51
739.84
931.47
780.50
869.07
758.46
819.41
901.76
Net Sales Growth
11.97%
-0.03%
-17.59%
-89.93%
-20.57%
19.34%
-10.19%
14.58%
-7.44%
-9.13%
 
Cost Of Goods Sold
0.29
0.08
0.09
0.15
665.89
877.45
730.75
807.70
664.35
714.52
794.42
Gross Profit
68.44
61.30
61.31
74.36
73.95
54.01
49.75
61.37
94.11
104.90
107.34
GP Margin
99.58%
99.87%
99.85%
99.80%
10.00%
5.80%
6.37%
7.06%
12.41%
12.80%
11.90%
Total Expenditure
59.64
54.07
59.05
69.27
735.37
929.67
780.77
855.00
742.90
808.94
893.98
Power & Fuel Cost
-
0.47
0.98
0.81
0.75
0.78
0.82
0.85
0.99
0.00
1.05
% Of Sales
-
0.77%
1.60%
1.09%
0.10%
0.08%
0.11%
0.10%
0.13%
0%
0.12%
Employee Cost
-
18.97
26.02
30.53
27.35
22.51
20.14
21.04
42.17
48.66
53.13
% Of Sales
-
30.91%
42.38%
40.97%
3.70%
2.42%
2.58%
2.42%
5.56%
5.94%
5.89%
Manufacturing Exp.
-
6.62
7.99
10.92
11.46
10.81
10.83
12.04
20.87
21.84
26.15
% Of Sales
-
10.79%
13.01%
14.66%
1.55%
1.16%
1.39%
1.39%
2.75%
2.67%
2.90%
General & Admin Exp.
-
23.15
20.65
21.73
16.48
11.44
12.50
13.57
13.36
16.14
14.61
% Of Sales
-
37.72%
33.63%
29.16%
2.23%
1.23%
1.60%
1.56%
1.76%
1.97%
1.62%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.25
4.29
5.94
14.19
7.45
6.56
0.65
2.15
7.78
0.00
% Of Sales
-
8.55%
6.99%
7.97%
1.92%
0.80%
0.84%
0.07%
0.28%
0.95%
0.63%
EBITDA
9.09
7.31
2.35
5.24
4.47
1.80
-0.27
14.07
15.56
10.47
7.78
EBITDA Margin
13.23%
11.91%
3.83%
7.03%
0.60%
0.19%
-0.03%
1.62%
2.05%
1.28%
0.86%
Other Income
3.42
4.46
3.85
3.80
5.25
3.71
7.31
5.73
1.94
5.03
1.76
Interest
4.68
2.85
3.15
3.45
3.59
4.33
4.61
5.98
4.61
4.35
4.32
Depreciation
2.28
2.58
3.34
1.68
1.27
1.53
1.91
2.35
2.59
2.53
3.24
PBT
5.55
6.34
-0.28
3.91
4.87
-0.35
0.52
11.47
10.30
8.62
1.98
Tax
1.59
1.65
-1.90
0.82
0.18
0.08
0.87
3.61
5.62
2.94
1.76
Tax Rate
28.65%
26.03%
678.57%
20.97%
3.70%
-21.05%
181.25%
32.26%
51.14%
34.11%
88.89%
PAT
3.96
4.69
1.62
3.09
4.68
-0.46
-0.39
7.58
5.33
2.93
-1.39
PAT before Minority Interest
3.96
4.69
1.62
3.09
4.69
-0.46
-0.39
7.58
5.37
5.69
0.22
Minority Interest
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
-0.04
-2.76
-1.61
PAT Margin
5.76%
7.64%
2.64%
4.15%
0.63%
-0.05%
-0.05%
0.87%
0.70%
0.36%
-0.15%
PAT Growth
-15.57%
189.51%
-47.57%
-33.97%
-
-
-
42.21%
81.91%
-
 
EPS
1.53
1.81
0.63
1.19
1.81
-0.18
-0.15
2.93
2.06
1.13
-0.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
163.76
143.70
138.08
131.90
125.52
125.15
125.45
118.69
118.32
115.78
Share Capital
15.53
15.53
15.53
15.53
15.53
15.53
15.53
15.53
15.53
15.52
Total Reserves
147.28
127.78
122.55
116.37
109.99
109.62
109.92
103.16
102.79
100.25
Non-Current Liabilities
4.09
5.68
10.88
19.80
14.38
15.50
22.60
30.68
21.42
31.70
Secured Loans
5.57
8.06
11.42
11.02
14.19
15.12
17.50
19.39
20.31
21.87
Unsecured Loans
0.00
0.00
0.00
9.49
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.25
2.27
2.12
0.80
1.05
0.74
5.49
10.94
1.77
9.90
Current Liabilities
40.74
33.27
37.13
34.15
28.16
37.95
82.74
44.41
43.30
50.84
Trade Payables
20.02
11.58
16.95
3.65
2.18
1.48
1.19
1.85
2.28
7.52
Other Current Liabilities
12.78
15.81
11.38
27.50
18.13
19.51
28.14
28.71
17.20
23.03
Short Term Borrowings
7.95
5.87
8.80
2.19
7.54
15.58
50.97
12.85
20.93
12.73
Short Term Provisions
0.00
0.01
0.00
0.80
0.30
1.38
2.44
1.00
2.90
7.55
Total Liabilities
208.59
182.65
186.09
185.84
168.06
178.60
230.94
193.82
190.06
202.54
Net Block
10.71
14.56
8.54
37.33
35.31
35.72
36.64
38.92
41.15
42.03
Gross Block
14.61
16.59
9.43
54.39
53.15
53.06
52.36
51.28
52.68
52.41
Accumulated Depreciation
3.91
2.03
0.89
17.06
17.84
17.34
15.72
12.37
11.53
10.38
Non Current Assets
100.91
93.38
70.35
75.42
70.01
70.53
69.91
75.89
70.54
76.95
Capital Work in Progress
0.00
0.00
0.03
0.00
1.75
0.05
0.00
0.01
0.16
0.14
Non Current Investment
78.40
58.97
60.13
25.52
21.32
21.89
18.84
7.81
5.06
2.37
Long Term Loans & Adv.
11.80
19.85
1.28
6.20
7.06
10.04
13.08
24.88
19.26
28.22
Other Non Current Assets
0.00
0.00
0.38
6.37
4.57
2.83
1.35
4.27
4.90
4.19
Current Assets
107.69
89.27
115.73
110.43
98.05
108.07
161.02
117.92
119.53
125.58
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.28
1.99
1.80
12.98
10.64
29.57
70.27
28.07
33.25
27.91
Sundry Debtors
28.25
25.36
31.02
21.88
21.91
21.71
25.17
25.74
18.43
19.35
Cash & Bank
29.01
28.85
23.28
28.27
20.26
18.82
17.03
12.15
19.75
34.48
Other Current Assets
44.15
4.49
8.95
7.46
45.23
37.97
48.56
51.97
48.09
43.84
Short Term Loans & Adv.
40.11
28.57
50.68
39.83
40.43
34.28
28.70
29.39
34.85
41.45
Net Current Assets
66.95
55.99
78.61
76.28
69.89
70.12
78.28
73.52
76.22
74.74
Total Assets
208.60
182.65
186.08
185.85
168.06
178.60
230.93
193.81
190.07
202.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
0.55
14.54
10.94
26.29
12.46
32.39
-17.63
11.27
-11.11
32.73
PBT
20.12
2.62
7.23
4.87
-0.35
0.52
11.47
10.32
8.12
1.99
Adjustment
-12.00
5.26
0.32
12.13
2.49
1.73
3.31
-2.75
7.55
11.27
Changes in Working Capital
-14.45
9.27
7.32
10.23
10.92
30.72
-34.49
9.33
-18.85
27.49
Cash after chg. in Working capital
-6.33
17.15
14.88
27.24
13.06
32.97
-19.71
16.89
-3.18
40.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
6.88
-2.61
-3.94
-0.94
-0.60
-0.58
2.09
-5.62
-7.94
-8.01
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
-1.99
1.31
-3.97
-0.75
-0.94
4.36
-8.24
-5.74
-6.21
0.64
Net Fixed Assets
0.51
-2.38
44.80
1.77
0.97
-0.09
-0.20
0.98
1.00
0.25
Net Investments
-1.38
0.98
-27.53
-6.04
-0.64
-9.50
-31.74
2.24
-0.37
-0.30
Others
-1.12
2.71
-21.24
3.52
-1.27
13.95
23.70
-8.96
-6.84
0.69
Cash from Financing Activity
-2.96
-9.33
-13.47
-17.97
-12.81
-41.96
30.79
-13.08
2.65
-30.82
Net Cash Inflow / Outflow
-4.40
6.53
-6.50
7.58
-1.30
-5.21
4.92
-7.55
-14.67
2.55
Opening Cash & Equivalents
18.21
11.68
18.19
10.46
11.76
16.96
12.04
19.59
34.26
31.72
Closing Cash & Equivalent
13.80
18.21
11.68
18.04
10.46
11.76
16.96
12.04
19.59
34.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
62.90
55.37
53.34
50.96
48.49
48.35
48.47
45.85
45.71
44.75
ROA
2.40%
0.88%
1.66%
2.65%
-0.27%
-0.19%
3.57%
2.80%
2.90%
0.10%
ROE
3.07%
1.15%
2.29%
3.65%
-0.37%
-0.31%
6.21%
4.53%
4.86%
0.19%
ROCE
5.49%
1.82%
4.65%
5.49%
2.56%
2.87%
9.85%
9.94%
8.29%
3.79%
Fixed Asset Turnover
3.93
4.72
2.33
13.76
17.54
14.81
16.77
14.59
15.59
17.21
Receivable days
159.40
167.58
129.56
10.80
8.55
10.96
10.69
10.63
8.41
7.99
Inventory Days
24.59
11.26
36.20
5.83
7.88
23.34
20.65
14.75
13.62
13.40
Payable days
0.00
134.56
84.86
1.51
0.73
0.64
0.66
1.03
2.27
2.87
Cash Conversion Cycle
183.98
44.28
80.90
15.12
15.69
33.67
30.69
24.35
19.77
18.51
Total Debt/Equity
0.08
0.10
0.15
0.20
0.20
0.27
0.56
0.29
0.36
0.31
Interest Cover
3.22
0.91
2.14
2.36
0.91
1.10
2.87
3.39
2.98
1.46

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.