Nifty

:

20855.10

Sensex

:

69296.14

168.30 (0.81%)
431.02 (0.63%)

Login

Nifty
Sensex

:
:

20855.10
69296.14

168.30 (0.81%)
431.02 (0.63%)

Ankit Metal & Power Ltd.

Steel & Iron Products

Rating :

46/99

BSE: 532870 | NSE: ANKITMETAL

Watchlist

NSE BSE

4.20

05-Dec-2023

Open
High
Low
Previous Close

4.25
4.25
4.20
4.25

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

24925
1.05
6.70
2.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

59.27
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,163.07
N/A
-0.06

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-5.32
15.86
26.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
5.63
32.12

PAT CAGR (%)

10 Years
5 Years
3 Years

2.58
1.37
9.26

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.07
-0.07
-0.09

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-95.33
-135.74
-196.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 205.90 187.37 9.89% 202.91 207.13 -2.04% 262.32 238.66 9.91% 197.17 149.31 32.05%
Expenses 300.36 190.27 57.86% 247.69 211.61 17.05% 284.71 224.35 26.90% 230.88 144.68 59.58%
EBITDA -94.46 -2.90 - -44.78 -4.48 - -22.38 14.31 - -33.71 4.64 -
EBIDTM -45.88% -1.55% -22.07% -2.16% -8.53% 6.00% -17.10% 3.11%
Other Income 6.92 0.03 22,966.67% 0.01 0.00 0 0.03 0.73 -95.89% 0.02 0.03 -33.33%
Interest 0.10 0.03 233.33% 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 1.40 -98.57%
Depreciation 9.36 8.64 8.33% 8.39 9.01 -6.88% 8.20 9.43 -13.04% 9.44 9.58 -1.46%
PBT -97.00 -11.53 - -53.17 -13.51 - -30.56 5.60 - -43.15 -6.31 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -97.00 -11.53 - -53.17 -13.51 - -30.56 5.60 - -43.15 -6.31 -
PATM -47.11% -6.15% -26.20% -6.52% -11.65% 2.35% -21.88% -4.23%
EPS -6.87 -0.82 - -3.77 -0.96 - -2.17 0.40 - -3.06 -0.45 -

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 868.30 853.99 756.72 417.87 548.28 409.13 186.33 23.61 962.09 1,147.69 1,475.70 Net Sales Growth 10.97% 12.85% 81.09% -23.79% 34.01% 119.57% 689.20% -97.55% -16.17% -22.23% Cost Of Goods Sold 792.74 714.11 562.87 319.30 434.95 363.70 211.18 221.59 1,028.48 1,031.79 1,298.22 Gross Profit 75.56 139.89 193.85 98.56 113.33 45.43 -24.84 -197.98 -66.39 115.90 177.47 GP Margin 8.70% 16.38% 25.62% 23.59% 20.67% 11.10% -13.33% -838.54% -6.90% 10.10% 12.03% Total Expenditure 1,063.64 917.43 762.03 433.63 538.64 457.37 264.86 259.35 1,124.48 1,164.48 1,410.46 Power & Fuel Cost - 84.78 93.21 33.74 19.05 8.85 7.56 3.35 42.00 54.42 54.76 % Of Sales - 9.93% 12.32% 8.07% 3.47% 2.16% 4.06% 14.19% 4.37% 4.74% 3.71% Employee Cost - 12.59 11.70 9.77 20.63 11.91 0.65 0.43 14.52 16.94 14.11 % Of Sales - 1.47% 1.55% 2.34% 3.76% 2.91% 0.35% 1.82% 1.51% 1.48% 0.96% Manufacturing Exp. - 100.90 92.47 69.38 58.52 68.15 32.60 16.42 31.32 48.38 29.60 % Of Sales - 11.82% 12.22% 16.60% 10.67% 16.66% 17.50% 69.55% 3.26% 4.22% 2.01% General & Admin Exp. - 1.66 0.83 1.03 1.86 1.53 1.65 1.59 4.49 6.92 6.49 % Of Sales - 0.19% 0.11% 0.25% 0.34% 0.37% 0.89% 6.73% 0.47% 0.60% 0.44% Selling & Distn. Exp. - 0.64 0.50 0.32 2.42 2.49 0.01 0.05 1.88 2.34 4.49 % Of Sales - 0.07% 0.07% 0.08% 0.44% 0.61% 0.01% 0.21% 0.20% 0.20% 0.30% Miscellaneous Exp. - 2.75 0.44 0.08 1.21 0.73 11.21 15.92 1.79 3.68 4.49 % Of Sales - 0.32% 0.06% 0.02% 0.22% 0.18% 6.02% 67.43% 0.19% 0.32% 0.19% EBITDA -195.33 -63.44 -5.31 -15.76 9.64 -48.24 -78.53 -235.74 -162.39 -16.79 65.24 EBITDA Margin -22.50% -7.43% -0.70% -3.77% 1.76% -11.79% -42.15% -998.48% -16.88% -1.46% 4.42% Other Income 6.98 0.09 0.87 3.01 10.68 3.53 0.17 0.51 1.37 10.26 3.13 Interest 0.16 0.11 4.80 18.65 44.23 2.66 61.72 15.10 134.86 113.10 115.20 Depreciation 35.39 35.28 42.40 44.31 51.13 44.91 41.21 40.53 61.12 73.66 59.64 PBT -223.88 -98.75 -51.62 -75.71 -75.04 -92.27 -181.30 -290.86 -357.00 -193.28 -106.48 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -29.96 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 28.14% PAT -223.88 -98.75 -51.62 -75.71 -75.04 -92.27 -181.30 -299.30 -357.00 -193.28 -76.52 PAT before Minority Interest -223.88 -98.75 -51.62 -75.71 -75.04 -92.27 -181.30 -299.30 -357.00 -193.28 -76.52 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 -25.78% -11.56% -6.82% -18.12% -13.69% -22.55% -97.30% -1267.68% -37.11% -16.84% -5.19% PAT Growth 0.00% - - - - - - - - - EPS -15.87 -7.00 -3.66 -5.37 -5.32 -6.54 -12.85 -21.21 -25.30 -13.70 -5.42

Description TTM Mar 15
Net Sales - 1,147.69 Net Sales Growth - Cost Of Goods Sold - 1,031.79 Gross Profit - 115.90 GP Margin - 10.10% Total Expenditure - 1,164.53 Power & Fuel Cost - 54.42 % Of Sales - 4.74% Employee Cost - 16.94 % Of Sales - 1.48% Manufacturing Exp. - 48.38 % Of Sales - 4.22% General & Admin Exp. - 6.92 % Of Sales - 0.60% Selling & Distn. Exp. - 2.34 % Of Sales - 0.20% Miscellaneous Exp. - 3.73 % Of Sales - 0.33% EBITDA - -16.84 EBITDA Margin - -1.47% Other Income - 10.26 Interest - 113.10 Depreciation - 73.66 PBT - -193.34 Tax - 0.00 Tax Rate - 0.00% PAT - -193.34 PAT before Minority Interest - -193.34 Minority Interest - 0.00 PAT Margin - -16.85% PAT Growth - EPS - -13.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -882.64 -785.18 -734.19 -658.73 -582.92 -490.59 -309.30 -10.09 309.05 502.63 Share Capital 141.11 141.11 141.11 141.11 141.11 141.11 141.11 141.11 122.08 122.08 Total Reserves -1,023.75 -926.29 -875.30 -799.84 -724.03 -631.70 -450.41 -151.20 186.97 380.55 Non-Current Liabilities 15.72 69.92 180.25 276.22 447.14 562.07 658.73 731.16 778.45 315.83 Secured Loans 0.00 54.63 165.49 265.19 437.86 554.43 651.09 723.52 732.61 310.71 Unsecured Loans 11.03 11.03 11.03 11.03 9.28 7.64 7.64 7.64 45.64 3.00 Long Term Provisions 4.69 4.26 3.73 0.00 0.00 0.00 0.00 0.00 0.20 0.11 Current Liabilities 2,061.98 1,934.62 1,770.42 1,657.92 1,565.91 1,413.82 1,268.12 1,177.99 869.83 947.71 Trade Payables 590.13 601.26 470.14 495.36 546.37 548.61 556.48 540.13 380.79 320.80 Other Current Liabilities 1,160.67 986.90 907.62 740.04 572.52 401.53 241.04 147.09 44.02 190.43 Short Term Borrowings 311.11 345.86 376.14 402.20 431.63 451.62 457.01 463.87 422.84 426.76 Short Term Provisions 0.08 0.59 16.53 20.33 15.39 12.06 13.58 26.91 22.18 9.71 Total Liabilities 1,195.06 1,219.36 1,216.48 1,275.41 1,430.13 1,485.30 1,617.55 1,899.06 1,957.33 1,766.17 Net Block 426.24 461.49 503.89 548.20 599.34 644.19 685.43 714.78 775.86 849.41 Gross Block 787.25 787.22 787.22 786.97 786.98 786.92 787.08 775.90 1,007.00 1,006.59 Accumulated Depreciation 361.01 325.73 283.33 238.77 187.64 142.73 101.65 61.12 231.13 157.18 Non Current Assets 476.10 492.03 504.95 550.96 603.15 647.96 689.10 718.36 777.21 850.72 Capital Work in Progress 47.20 28.40 0.00 0.00 0.00 0.00 0.00 1.18 1.18 1.18 Non Current Investment 0.07 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.16 0.12 Long Term Loans & Adv. 1.96 1.90 0.94 2.64 3.69 3.65 3.55 2.29 0.00 0.00 Other Non Current Assets 0.63 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Current Assets 718.95 727.33 711.53 724.45 826.98 837.35 928.45 1,180.71 1,180.12 915.44 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 571.86 596.97 569.92 531.38 530.77 545.45 526.46 725.96 653.43 427.82 Sundry Debtors 61.49 35.54 51.33 111.66 147.03 149.64 255.11 306.53 331.03 323.79 Cash & Bank 1.09 0.65 0.91 0.62 0.64 2.20 6.62 12.80 24.22 32.76 Other Current Assets 84.51 7.30 7.41 5.93 148.53 140.06 140.26 135.41 171.44 131.07 Short Term Loans & Adv. 77.17 86.88 81.95 74.86 97.15 139.57 140.13 135.15 117.19 74.32 Net Current Assets -1,343.03 -1,207.29 -1,058.89 -933.47 -738.93 -576.47 -339.67 2.71 310.29 -32.27 Total Assets 1,195.05 1,219.36 1,216.48 1,275.41 1,430.13 1,485.31 1,617.55 1,899.07 1,957.33 1,766.16

Description Mar 15
Shareholder's Funds 308.99 Share Capital 122.08 Total Reserves 186.92 Non-Current Liabilities 778.45 Secured Loans 732.61 Unsecured Loans 45.64 Long Term Provisions 0.20 Current Liabilities 870.63 Trade Payables 380.79 Other Current Liabilities 44.02 Short Term Borrowings 423.64 Short Term Provisions 22.18 Total Liabilities 1,958.07 Net Block 775.86 Gross Block 1,007.00 Accumulated Depreciation 231.13 Non Current Assets 777.16 Capital Work in Progress 1.18 Non Current Investment 0.11 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.01 Current Assets 1,180.92 Current Investments 0.00 Inventories 653.43 Sundry Debtors 331.03 Cash & Bank 25.01 Other Current Assets 171.44 Short Term Loans & Adv. 117.19 Net Current Assets 310.29 Total Assets 1,958.08

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 53.97 60.10 27.01 211.87 138.91 108.00 84.10 45.74 -254.80 61.43 PBT -98.75 -51.62 -75.71 -75.04 -92.27 -181.30 -299.30 -357.00 -193.28 -106.48 Adjustment 37.29 47.99 62.74 95.35 47.93 102.80 56.98 194.86 186.16 174.19 Changes in Working Capital 116.16 63.95 39.81 192.38 183.74 186.52 328.20 208.35 -246.35 -1.64 Cash after chg. in Working capital 54.71 60.32 26.85 212.68 139.40 108.03 85.88 46.20 -253.47 66.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.17 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 -0.74 -0.22 0.17 -0.81 -0.49 -0.02 -1.78 -0.46 -1.33 -1.47 Cash From Investing Activity -18.67 -28.35 0.04 0.06 -0.02 4.17 -5.86 8.47 17.47 -50.04 Net Fixed Assets -18.83 -28.40 -0.25 0.01 -0.06 0.16 -10.00 231.10 -0.41 -62.90 Net Investments 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -0.04 0.00 Others 0.11 0.05 0.29 0.05 0.04 4.01 4.14 -222.67 17.92 12.86 Cash from Financing Activity -34.83 -32.01 -26.78 -211.96 -140.46 -112.62 -80.78 -59.12 242.22 -12.62 Net Cash Inflow / Outflow 0.47 -0.25 0.28 -0.02 -1.57 -0.45 -2.55 -4.91 4.89 -1.23 Opening Cash & Equivalents 0.62 0.87 0.60 0.62 2.20 2.65 5.20 10.10 1.02 2.25 Closing Cash & Equivalent 1.09 0.62 0.87 0.60 0.62 2.20 2.65 5.20 5.91 1.02

Description Mar 15
Cash From Operating Activity -254.86 PBT -193.34 Adjustment 186.16 Changes in Working Capital -246.35 Cash after chg. in Working capital -253.53 Interest Paid 0.00 Tax Paid 0.00 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity 16.75 Net Fixed Assets Net Investments Others Cash from Financing Activity 243.03 Net Cash Inflow / Outflow 4.92 Opening Cash & Equivalents 1.02 Closing Cash & Equivalent 5.95

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -62.55 -55.64 -52.03 -46.68 -41.31 -34.77 -21.92 -0.71 25.32 41.17 ROA -8.18% -4.24% -6.08% -5.55% -6.33% -11.69% -17.02% -18.51% -10.38% -4.47% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -238.83% -47.63% -15.28% ROCE -34.20% -11.85% -11.72% -5.25% -12.94% -14.20% -26.11% -16.15% -5.63% 0.66% Fixed Asset Turnover 1.08 0.96 0.53 0.70 0.52 0.24 0.03 1.13 1.26 1.82 Receivable days 20.74 20.95 71.19 86.11 132.34 393.33 3947.59 115.61 93.88 64.67 Inventory Days 249.78 281.42 480.99 353.55 480.06 1041.66 8802.89 250.12 155.02 87.32 Payable days 304.48 347.38 551.83 437.10 338.73 599.33 1159.90 142.67 95.45 70.10 Cash Conversion Cycle -33.96 -45.01 0.34 2.56 273.67 835.66 11590.58 223.05 153.45 81.88 Total Debt/Equity -1.25 -1.45 -1.59 -1.82 -2.09 -2.53 -4.02 -124.10 3.89 1.66 Interest Cover -872.87 -9.76 -3.06 -0.70 -33.74 -1.94 -18.83 -1.65 -0.71 0.08

Description Mar 15
Book Value (Rs.) 25.31 ROA -9.87% ROE -62.57% ROCE -5.31% Fixed Asset Turnover 1.26 Receivable days 94.92 Inventory Days 187.36 Payable days 103.61 Cash Conversion Cycle 178.67 Total Debt/Equity 3.89 Interest Cover -0.71

Top Investors:

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