Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Engineering - Construction

Rating :
22/99

BSE: 532759 | NSE: ATLANTA

6.80
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  6.65
  •  6.95
  •  6.50
  •  6.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12134
  •  0.81
  •  32.00
  •  5.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 55.34
  • 149.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,177.58
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.27%
  • 18.28%
  • 18.86%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.53
  • -48.76
  • -56.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.83
  • 9.14
  • 9.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.12
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.97
  • 6.77
  • 5.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
9.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
6.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
2.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
30.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
20.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
9.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-25.55
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-25.59
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-281.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-3.14
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
48.21
189.65
262.91
159.28
540.58
359.88
280.95
194.22
284.15
202.17
Net Sales Growth
-
-74.58%
-27.87%
65.06%
-70.54%
50.21%
28.09%
44.66%
-31.65%
40.55%
 
Cost Of Goods Sold
-
14.55
29.44
51.82
39.71
120.69
37.63
2.90
42.84
57.00
45.99
Gross Profit
-
33.66
160.21
211.09
119.57
419.89
322.24
278.05
151.38
227.15
156.18
GP Margin
-
69.82%
84.48%
80.29%
75.07%
77.67%
89.54%
98.97%
77.94%
79.94%
77.25%
Total Expenditure
-
70.49
135.67
124.47
147.82
425.71
351.59
198.03
166.48
193.63
123.93
Power & Fuel Cost
-
0.48
0.47
1.85
0.35
0.41
0.32
0.45
0.28
0.38
0.66
% Of Sales
-
1.00%
0.25%
0.70%
0.22%
0.08%
0.09%
0.16%
0.14%
0.13%
0.33%
Employee Cost
-
6.38
6.95
3.94
5.02
9.58
6.94
7.64
6.53
5.08
5.73
% Of Sales
-
13.23%
3.66%
1.50%
3.15%
1.77%
1.93%
2.72%
3.36%
1.79%
2.83%
Manufacturing Exp.
-
16.81
28.60
49.45
47.05
100.08
104.82
63.88
62.66
101.67
46.43
% Of Sales
-
34.87%
15.08%
18.81%
29.54%
18.51%
29.13%
22.74%
32.26%
35.78%
22.97%
General & Admin Exp.
-
11.75
15.97
13.13
8.02
8.41
7.99
8.64
9.78
7.89
7.13
% Of Sales
-
24.37%
8.42%
4.99%
5.04%
1.56%
2.22%
3.08%
5.04%
2.78%
3.53%
Selling & Distn. Exp.
-
0.10
0.15
0.00
0.59
1.39
0.45
0.33
0.30
0.95
0.99
% Of Sales
-
0.21%
0.08%
0%
0.37%
0.26%
0.13%
0.12%
0.15%
0.33%
0.49%
Miscellaneous Exp.
-
20.42
54.10
4.28
47.09
185.15
193.43
114.19
44.10
20.67
0.99
% Of Sales
-
42.36%
28.53%
1.63%
29.56%
34.25%
53.75%
40.64%
22.71%
7.27%
8.41%
EBITDA
-
-22.28
53.98
138.44
11.46
114.87
8.29
82.92
27.74
90.52
78.24
EBITDA Margin
-
-46.21%
28.46%
52.66%
7.19%
21.25%
2.30%
29.51%
14.28%
31.86%
38.70%
Other Income
-
41.23
11.09
6.66
1.68
2.32
104.11
4.63
34.92
16.80
16.59
Interest
-
75.29
76.94
41.99
54.49
49.79
62.38
66.67
53.91
28.55
29.66
Depreciation
-
36.20
33.47
51.47
5.54
11.41
3.94
18.18
13.12
14.17
14.13
PBT
-
-92.54
-45.35
51.64
-46.89
55.98
46.07
2.71
-4.36
64.59
51.04
Tax
-
-0.52
-12.44
21.75
-7.31
7.12
-8.43
5.20
3.25
20.60
10.64
Tax Rate
-
0.56%
16.55%
42.12%
15.59%
12.72%
-18.30%
191.88%
-74.54%
31.89%
20.85%
PAT
-
-92.02
-62.73
29.88
-39.52
48.81
54.46
-2.46
-7.60
44.00
40.39
PAT before Minority Interest
-
-92.02
-62.73
29.88
-39.58
48.86
54.51
-2.49
-7.62
44.00
40.39
Minority Interest
-
0.00
0.00
0.00
0.06
-0.05
-0.05
0.03
0.02
0.00
0.00
PAT Margin
-
-190.87%
-33.08%
11.37%
-24.81%
9.03%
15.13%
-0.88%
-3.91%
15.48%
19.98%
PAT Growth
-
-
-
-
-
-10.37%
-
-
-
8.94%
 
Unadjusted EPS
-
-11.29
-7.66
3.67
-4.94
5.84
6.53
-0.57
0.00
5.31
4.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
312.81
391.98
465.09
689.12
725.71
648.05
573.61
305.28
315.08
273.83
Share Capital
16.30
16.30
16.30
18.80
18.80
18.80
18.80
18.80
18.80
18.80
Total Reserves
296.51
375.68
448.79
670.32
706.91
629.25
554.81
286.48
296.28
255.03
Non-Current Liabilities
884.79
895.38
951.16
531.66
910.24
744.88
494.90
482.27
399.65
364.84
Secured Loans
819.45
844.13
880.14
501.81
670.49
549.66
293.07
321.33
300.31
325.09
Unsecured Loans
28.96
12.37
11.81
8.97
15.91
8.25
75.72
24.75
84.88
25.78
Long Term Provisions
53.25
54.32
35.35
34.00
228.50
187.71
110.18
2.53
0.46
0.00
Current Liabilities
378.64
358.36
292.30
552.46
328.28
278.09
318.00
366.42
227.22
104.67
Trade Payables
13.03
15.52
94.49
100.07
112.04
93.72
59.00
100.46
125.55
46.74
Other Current Liabilities
181.41
128.88
139.67
429.01
62.73
40.33
154.62
157.72
49.03
14.63
Short Term Borrowings
170.24
209.71
32.84
16.82
142.21
138.54
102.22
74.61
14.86
0.00
Short Term Provisions
13.95
4.26
25.29
6.56
11.30
5.49
2.16
33.63
37.78
43.30
Total Liabilities
1,577.27
1,646.82
1,710.00
1,774.63
1,965.73
1,672.41
1,387.60
1,155.19
942.44
743.63
Net Block
577.86
625.43
652.04
314.61
320.69
333.19
818.31
574.67
181.66
180.75
Gross Block
731.09
809.83
817.26
393.48
396.46
391.32
908.54
648.83
261.78
249.53
Accumulated Depreciation
153.23
184.39
165.21
78.87
75.78
58.12
90.23
74.16
80.13
68.78
Non Current Assets
1,385.96
1,365.09
1,460.53
1,170.69
1,153.34
853.86
1,148.50
909.99
683.34
432.79
Capital Work in Progress
709.06
669.41
622.31
776.22
635.91
419.27
181.98
59.25
346.27
250.42
Non Current Investment
29.39
11.52
11.44
0.36
0.38
0.90
2.75
0.44
1.12
1.62
Long Term Loans & Adv.
69.66
58.72
174.73
79.50
196.37
100.49
144.98
266.76
146.07
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.47
8.88
8.22
0.00
Current Assets
191.30
281.74
249.47
313.89
472.05
339.32
239.10
245.19
259.10
310.84
Current Investments
0.00
0.00
0.00
15.08
14.45
13.00
12.30
10.62
7.93
0.00
Inventories
65.65
78.57
95.71
156.83
174.67
184.40
162.20
95.09
95.46
62.88
Sundry Debtors
94.45
176.95
115.42
89.91
215.99
61.67
27.15
67.23
73.07
155.69
Cash & Bank
5.90
7.29
10.21
13.16
20.23
33.88
12.94
28.35
13.08
26.00
Other Current Assets
25.31
8.47
17.07
16.71
46.71
46.38
24.51
43.89
69.57
66.28
Short Term Loans & Adv.
25.29
10.47
11.08
22.20
27.81
21.13
16.59
43.88
69.57
62.73
Net Current Assets
-187.34
-76.62
-42.82
-238.57
143.77
61.23
-78.90
-121.23
31.88
206.17
Total Assets
1,577.26
1,646.83
1,710.00
1,774.63
1,965.71
1,672.41
1,387.60
1,155.18
942.44
743.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
80.12
-18.62
101.34
493.28
218.61
-371.46
90.32
31.80
21.71
57.10
PBT
-92.54
-75.18
51.64
-46.89
55.98
46.07
2.71
-4.36
64.59
51.04
Adjustment
113.73
107.83
91.78
59.85
59.82
64.66
86.40
50.03
40.37
43.01
Changes in Working Capital
67.06
-28.72
-31.42
481.54
110.32
-475.97
5.04
10.63
-70.89
-28.17
Cash after chg. in Working capital
88.25
3.93
112.00
494.51
226.12
-365.23
94.15
56.30
34.08
65.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.14
-22.56
-10.66
-1.22
-7.51
-6.22
-3.84
-24.50
-12.36
-8.77
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
2.78
-15.79
-102.77
-141.10
-225.41
248.92
-150.77
-99.49
-109.59
-73.10
Net Fixed Assets
90.91
7.06
-14.98
2.75
-4.97
159.66
1.49
-5.49
-11.48
9.82
Net Investments
-20.12
-8.74
-112.76
-0.25
-58.59
-10.17
5.06
-103.91
-37.05
-33.17
Others
-68.01
-14.11
24.97
-143.60
-161.85
99.43
-157.32
9.91
-61.06
-49.75
Cash from Financing Activity
-80.65
34.94
-2.52
-357.30
-6.59
141.33
44.39
81.51
70.91
24.34
Net Cash Inflow / Outflow
2.25
0.52
-3.95
-5.11
-13.40
18.79
-16.06
13.82
-16.97
8.34
Opening Cash & Equivalents
3.03
2.51
6.54
11.46
24.85
6.07
22.13
8.31
26.00
17.65
Closing Cash & Equivalent
5.28
3.03
2.59
6.34
11.46
24.85
6.07
22.13
9.03
26.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
38.38
48.10
57.07
48.40
46.71
20.13
69.79
36.85
38.04
32.96
ROA
-5.78%
-3.74%
1.72%
-2.12%
2.69%
3.56%
-0.20%
-0.73%
5.22%
5.90%
ROE
-26.11%
-14.64%
6.95%
-10.21%
17.94%
14.88%
-0.57%
-2.50%
15.21%
18.78%
ROCE
-1.19%
0.12%
6.61%
0.58%
9.74%
10.41%
6.80%
6.13%
13.49%
14.74%
Fixed Asset Turnover
0.06
0.23
0.43
0.40
1.37
0.55
0.36
0.43
1.11
0.79
Receivable days
970.27
281.35
142.53
350.48
93.74
45.04
61.31
131.83
146.92
300.73
Inventory Days
545.89
167.71
175.30
379.82
121.22
175.77
167.13
179.05
101.69
75.23
Payable days
69.58
179.51
467.48
388.85
153.32
178.72
306.76
324.23
173.62
194.67
Cash Conversion Cycle
1446.59
269.54
-149.65
341.45
61.64
42.09
-78.32
-13.36
75.00
181.29
Total Debt/Equity
3.61
2.82
2.19
2.40
2.32
4.40
1.07
1.83
1.43
1.29
Interest Cover
-0.23
0.02
2.23
0.14
2.12
1.74
1.04
0.92
3.26
2.72

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.