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

Finance - Investment

Rating :
39/99

BSE: Not Listed | NSE: BALAXI

118.37
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  120.10
  •  120.99
  •  117.00
  •  119.51
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17972
  •  21.41
  •  151.45
  •  79.99

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 590.00
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 545.37
  • N/A
  • 2.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.99%
  • 3.87%
  • 8.60%
  • FII
  • DII
  • Others
  • 16.88%
  • 0.00%
  • 4.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 94.44
  • 89.96
  • 13.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 65.41
  • 105.67
  • 6.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 64.77
  • 87.75
  • 6.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.16

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
59.83
80.68
-25.84%
60.79
86.58
-29.79%
54.72
86.39
-36.66%
65.95
82.78
-20.33%
Expenses
46.37
67.94
-31.75%
47.13
71.29
-33.89%
43.96
71.63
-38.63%
57.11
69.04
-17.28%
EBITDA
13.47
12.74
5.73%
13.66
15.29
-10.66%
10.76
14.75
-27.05%
8.84
13.75
-35.71%
EBIDTM
22.51%
15.79%
22.47%
17.66%
19.67%
17.08%
13.40%
16.61%
Other Income
-1.79
-0.22
-
-0.13
-4.56
-
0.28
4.14
-93.24%
-1.01
3.28
-
Interest
0.61
0.27
125.93%
0.42
0.01
4,100.00%
0.37
0.02
1,750.00%
0.29
0.20
45.00%
Depreciation
0.67
1.19
-43.70%
0.48
0.19
152.63%
0.66
0.19
247.37%
0.29
0.19
52.63%
PBT
11.49
11.07
3.79%
14.27
10.53
35.52%
15.66
18.68
-16.17%
-39.41
16.65
-
Tax
0.56
2.97
-81.14%
0.68
2.30
-70.43%
1.23
3.19
-61.44%
1.93
2.50
-22.80%
PAT
10.93
8.10
34.94%
13.59
8.23
65.13%
14.43
15.49
-6.84%
-41.34
14.15
-
PATM
18.27%
10.04%
22.36%
9.50%
26.37%
17.93%
-62.68%
17.09%
EPS
2.01
1.59
26.42%
2.66
1.64
62.20%
2.82
3.10
-9.03%
-8.08
2.83
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
241.29
336.43
279.39
231.33
45.63
13.60
Net Sales Growth
-28.28%
20.42%
20.78%
406.97%
235.51%
 
Cost Of Goods Sold
128.68
202.42
195.60
172.15
32.83
10.24
Gross Profit
112.61
134.02
83.79
59.19
12.81
3.36
GP Margin
46.67%
39.84%
29.99%
25.59%
28.07%
24.71%
Total Expenditure
194.57
279.02
228.56
188.66
37.38
12.04
Power & Fuel Cost
-
0.28
0.35
0.00
0.00
0.00
% Of Sales
-
0.08%
0.13%
0%
0%
0%
Employee Cost
-
28.95
12.47
8.47
2.10
0.90
% Of Sales
-
8.61%
4.46%
3.66%
4.60%
6.62%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
General & Admin Exp.
-
35.00
14.98
5.28
2.34
0.61
% Of Sales
-
10.40%
5.36%
2.28%
5.13%
4.49%
Selling & Distn. Exp.
-
0.84
1.02
0.10
0.10
0.21
% Of Sales
-
0.25%
0.37%
0.04%
0.22%
1.54%
Miscellaneous Exp.
-
11.52
4.16
2.65
0.02
0.08
% Of Sales
-
3.42%
1.49%
1.15%
0.04%
0.59%
EBITDA
46.73
57.41
50.83
42.67
8.25
1.56
EBITDA Margin
19.37%
17.06%
18.19%
18.45%
18.08%
11.47%
Other Income
-2.65
2.64
4.97
2.23
0.59
0.89
Interest
1.69
1.38
0.76
0.28
0.05
0.00
Depreciation
2.10
1.75
0.51
0.30
0.01
0.00
PBT
2.01
56.92
54.52
44.33
8.79
2.44
Tax
4.40
10.96
6.86
6.19
2.69
0.47
Tax Rate
218.91%
19.26%
12.58%
13.96%
30.60%
19.26%
PAT
-2.39
45.96
47.66
38.14
6.10
1.97
PAT before Minority Interest
-2.39
45.96
47.66
38.14
6.10
1.97
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.99%
13.66%
17.06%
16.49%
13.37%
14.49%
PAT Growth
-105.20%
-3.57%
24.96%
525.25%
209.64%
 
EPS
-0.43
8.33
8.63
6.91
1.11
0.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
182.88
113.16
64.98
27.75
3.52
Share Capital
10.18
10.00
10.00
10.00
3.04
Total Reserves
162.40
103.16
54.98
17.75
0.48
Non-Current Liabilities
3.66
0.04
0.01
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.87
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
53.13
63.27
34.69
8.22
2.59
Trade Payables
34.52
49.11
24.88
4.85
2.08
Other Current Liabilities
2.81
3.26
0.14
0.96
0.04
Short Term Borrowings
10.75
3.64
3.66
0.00
0.00
Short Term Provisions
5.06
7.25
6.01
2.42
0.47
Total Liabilities
239.67
176.47
99.68
35.97
6.11
Net Block
41.41
28.76
2.45
0.19
0.01
Gross Block
43.76
29.51
2.75
0.19
0.01
Accumulated Depreciation
2.35
0.76
0.30
0.00
0.00
Non Current Assets
46.16
35.47
5.91
1.11
0.33
Capital Work in Progress
2.83
0.57
0.00
0.00
0.00
Non Current Investment
0.00
0.00
3.42
0.00
0.00
Long Term Loans & Adv.
1.52
1.27
0.05
0.92
0.32
Other Non Current Assets
0.40
4.87
0.00
0.00
0.00
Current Assets
193.51
141.00
93.77
34.86
5.78
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
105.02
98.70
13.62
0.83
0.00
Sundry Debtors
52.28
27.56
76.76
29.71
5.47
Cash & Bank
28.22
7.19
1.67
4.00
0.13
Other Current Assets
7.99
3.90
0.77
0.00
0.17
Short Term Loans & Adv.
3.47
3.65
0.95
0.31
0.17
Net Current Assets
140.38
77.74
59.08
26.64
3.19
Total Assets
239.67
176.47
99.68
35.97
6.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
6.08
34.14
0.00
-14.04
-1.51
PBT
56.92
54.52
44.33
8.79
2.44
Adjustment
8.03
1.18
-0.59
0.03
0.00
Changes in Working Capital
-46.79
-15.97
-41.14
-22.12
-3.94
Cash after chg. in Working capital
18.17
39.74
2.60
-13.29
-1.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.09
-5.59
-2.59
-0.74
-0.01
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
-10.57
-28.45
-5.97
-0.18
-0.01
Net Fixed Assets
-8.47
-2.33
-0.59
-0.18
Net Investments
0.07
-0.07
-19.44
-0.10
Others
-2.17
-26.05
14.06
0.10
Cash from Financing Activity
25.51
-0.16
3.65
18.10
0.00
Net Cash Inflow / Outflow
21.02
5.53
-2.32
3.88
-1.51
Opening Cash & Equivalents
7.19
1.66
3.98
0.10
1.62
Closing Cash & Equivalent
28.21
7.19
1.66
3.98
0.10

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
33.90
113.16
64.98
27.75
11.58
ROA
22.09%
34.52%
56.23%
29.01%
32.19%
ROE
32.17%
53.50%
82.26%
39.04%
55.84%
ROCE
37.46%
59.62%
92.56%
56.56%
69.35%
Fixed Asset Turnover
9.18
17.32
157.71
461.40
1203.13
Receivable days
43.31
68.14
84.00
140.73
146.96
Inventory Days
110.51
73.37
11.40
6.66
0.00
Payable days
75.41
69.04
31.52
38.51
66.84
Cash Conversion Cycle
78.42
72.47
63.88
108.88
80.12
Total Debt/Equity
0.07
0.03
0.06
0.00
0.00
Interest Cover
42.33
72.69
160.34
184.97
1061.57

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.