Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Engineering - Construction

Rating :
45/99

BSE: 532759 | NSE: ATLANTA

7.00
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  7.10
  •  7.25
  •  6.75
  •  6.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9690
  •  0.68
  •  11.60
  •  4.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 56.81
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,068.97
  • N/A
  • -0.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.27%
  • 16.70%
  • 20.56%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 0.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.26
  • -9.59
  • -20.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.00
  • 27.96
  • -6.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 82.42
  • 133.47

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.17
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.91
  • 49.19
  • 37.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
10.87
21.16
-48.63%
9.19
9.60
-4.27%
8.25
9.11
-9.44%
56.35
10.97
413.67%
Expenses
4.56
19.95
-77.14%
10.84
7.14
51.82%
8.70
6.32
37.66%
23.38
24.85
-5.92%
EBITDA
6.31
1.21
421.49%
-1.65
2.46
-
-0.45
2.79
-
32.98
-13.88
-
EBIDTM
58.04%
5.73%
-17.93%
25.65%
-5.45%
30.62%
58.52%
-126.50%
Other Income
-0.46
1.25
-
0.93
-0.64
-
0.30
0.95
-68.42%
4.97
39.72
-87.49%
Interest
14.92
18.22
-18.11%
14.76
13.28
11.14%
13.95
20.01
-30.28%
15.46
18.73
-17.46%
Depreciation
10.18
9.43
7.95%
10.23
9.57
6.90%
10.13
9.28
9.16%
9.07
8.41
7.85%
PBT
-19.25
-25.18
-
-25.70
-21.02
-
-24.23
-25.55
-
-722.66
-1.29
-
Tax
-0.52
-0.13
-
-0.30
0.15
-
1.39
0.03
4,533.33%
3.87
5.65
-31.50%
PAT
-18.73
-25.05
-
-25.40
-21.17
-
-25.61
-25.59
-
-726.53
-6.95
-
PATM
-172.37%
-118.40%
-276.38%
-220.51%
-310.62%
-281.00%
-1,289.32%
-63.32%
EPS
-2.30
-3.07
-
-3.11
-2.60
-
-3.14
-3.14
-
-88.90
-0.84
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
84.66
96.22
48.21
189.65
262.91
159.28
540.58
359.88
280.95
194.22
284.15
Net Sales Growth
66.52%
99.59%
-74.58%
-27.87%
65.06%
-70.54%
50.21%
28.09%
44.66%
-31.65%
 
Cost Of Goods Sold
32.44
21.97
14.55
29.43
51.82
39.71
120.69
37.63
2.90
42.84
57.00
Gross Profit
52.22
74.25
33.66
160.21
211.09
119.57
419.89
322.24
278.05
151.38
227.15
GP Margin
61.69%
77.17%
69.82%
84.48%
80.29%
75.07%
77.67%
89.54%
98.97%
77.94%
79.94%
Total Expenditure
47.48
56.91
70.49
135.75
124.47
147.82
425.71
351.59
198.03
166.48
193.63
Power & Fuel Cost
-
0.51
0.48
0.47
1.85
0.35
0.41
0.32
0.45
0.28
0.38
% Of Sales
-
0.53%
1.00%
0.25%
0.70%
0.22%
0.08%
0.09%
0.16%
0.14%
0.13%
Employee Cost
-
3.73
5.30
6.95
3.94
5.02
9.58
6.94
7.64
6.53
5.08
% Of Sales
-
3.88%
10.99%
3.66%
1.50%
3.15%
1.77%
1.93%
2.72%
3.36%
1.79%
Manufacturing Exp.
-
16.19
16.81
28.60
49.45
47.05
100.08
104.82
63.88
62.66
101.67
% Of Sales
-
16.83%
34.87%
15.08%
18.81%
29.54%
18.51%
29.13%
22.74%
32.26%
35.78%
General & Admin Exp.
-
7.71
12.82
15.97
13.13
8.02
8.41
7.99
8.64
9.78
7.89
% Of Sales
-
8.01%
26.59%
8.42%
4.99%
5.04%
1.56%
2.22%
3.08%
5.04%
2.78%
Selling & Distn. Exp.
-
0.04
0.10
0.15
0.00
0.59
1.39
0.45
0.33
0.30
0.95
% Of Sales
-
0.04%
0.21%
0.08%
0%
0.37%
0.26%
0.13%
0.12%
0.15%
0.33%
Miscellaneous Exp.
-
6.78
20.42
54.18
4.28
47.09
185.15
193.43
114.19
44.10
0.95
% Of Sales
-
7.05%
42.36%
28.57%
1.63%
29.56%
34.25%
53.75%
40.64%
22.71%
7.27%
EBITDA
37.19
39.31
-22.28
53.90
138.44
11.46
114.87
8.29
82.92
27.74
90.52
EBITDA Margin
43.93%
40.85%
-46.21%
28.42%
52.66%
7.19%
21.25%
2.30%
29.51%
14.28%
31.86%
Other Income
5.74
6.67
41.23
6.53
6.66
1.68
2.32
104.11
4.63
34.92
16.80
Interest
59.09
66.97
75.29
72.31
41.99
54.49
49.79
62.38
66.67
53.91
28.55
Depreciation
39.61
37.35
36.20
33.47
51.47
5.54
11.41
3.94
18.18
13.12
14.17
PBT
-791.84
-58.35
-92.54
-45.35
51.64
-46.89
55.98
46.07
2.71
-4.36
64.59
Tax
4.44
3.92
-0.52
-12.44
21.75
-7.31
7.12
-8.43
5.20
3.25
20.60
Tax Rate
-0.56%
-0.49%
0.56%
16.55%
42.12%
15.59%
12.72%
-18.30%
191.88%
-74.54%
31.89%
PAT
-796.27
-798.34
-92.02
-62.73
29.88
-39.52
48.81
54.46
-2.46
-7.60
44.00
PAT before Minority Interest
-794.24
-798.34
-92.02
-62.73
29.88
-39.58
48.86
54.51
-2.49
-7.62
44.00
Minority Interest
2.03
0.00
0.00
0.00
0.00
0.06
-0.05
-0.05
0.03
0.02
0.00
PAT Margin
-940.55%
-829.70%
-190.87%
-33.08%
11.37%
-24.81%
9.03%
15.13%
-0.88%
-3.91%
15.48%
PAT Growth
0.00%
-
-
-
-
-
-10.37%
-
-
-
 
EPS
-97.70
-97.96
-11.29
-7.70
3.67
-4.85
5.99
6.68
-0.30
-0.93
5.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-481.44
312.81
391.98
465.09
689.12
725.71
648.05
573.61
305.28
315.08
Share Capital
16.30
16.30
16.30
16.30
18.80
18.80
18.80
18.80
18.80
18.80
Total Reserves
-497.74
296.51
375.68
448.79
670.32
706.91
629.25
554.81
286.48
296.28
Non-Current Liabilities
305.30
884.79
889.00
951.16
531.66
910.24
744.88
494.90
482.27
399.65
Secured Loans
244.30
819.44
844.13
880.14
501.81
670.49
549.66
293.07
321.33
300.31
Unsecured Loans
13.39
28.97
12.37
11.81
8.97
15.91
8.25
75.72
24.75
84.88
Long Term Provisions
61.61
53.25
47.94
35.35
34.00
228.50
187.71
110.18
2.53
0.46
Current Liabilities
871.75
378.64
322.56
292.30
552.46
328.28
278.09
318.00
366.42
227.22
Trade Payables
12.40
13.03
15.52
94.49
100.07
112.04
93.72
59.00
100.46
125.55
Other Current Liabilities
183.26
181.41
128.88
139.67
429.01
62.73
40.33
154.62
157.72
49.03
Short Term Borrowings
664.03
170.24
167.52
32.84
16.82
142.21
138.54
102.22
74.61
14.86
Short Term Provisions
12.06
13.95
10.63
25.29
6.56
11.30
5.49
2.16
33.63
37.78
Total Liabilities
694.59
1,577.27
1,604.64
1,710.00
1,774.63
1,965.73
1,672.41
1,387.60
1,155.19
942.44
Net Block
540.78
577.86
625.43
652.04
314.61
320.69
333.19
818.31
574.67
181.66
Gross Block
731.09
731.16
810.34
817.26
393.48
396.46
391.32
908.54
648.83
261.78
Accumulated Depreciation
190.31
153.30
184.91
165.21
78.87
75.78
58.12
90.23
74.16
80.13
Non Current Assets
599.15
1,385.96
1,342.00
1,460.53
1,170.69
1,153.34
853.86
1,148.50
909.99
683.34
Capital Work in Progress
0.69
709.06
669.41
622.31
776.22
635.91
419.27
181.98
59.25
346.27
Non Current Investment
23.42
29.39
11.52
11.44
0.36
0.38
0.90
2.75
0.44
1.12
Long Term Loans & Adv.
34.26
69.66
33.25
174.73
79.50
196.37
100.49
144.98
266.76
146.07
Other Non Current Assets
0.00
0.00
2.38
0.00
0.00
0.00
0.00
0.47
8.88
8.22
Current Assets
95.44
191.30
262.65
249.47
313.89
472.05
339.32
239.10
245.19
259.10
Current Investments
0.00
0.00
0.00
0.00
15.08
14.45
13.00
12.30
10.62
7.93
Inventories
52.87
65.65
78.57
95.71
156.83
174.67
184.40
162.20
95.09
95.46
Sundry Debtors
20.23
94.45
161.87
115.42
89.91
215.99
61.67
27.15
67.23
73.07
Cash & Bank
2.54
5.90
7.29
10.21
13.16
20.23
33.88
12.94
28.35
13.08
Other Current Assets
19.81
0.02
4.45
17.07
38.91
46.71
46.38
24.51
43.89
69.57
Short Term Loans & Adv.
19.76
25.29
10.47
11.08
22.20
27.81
21.13
16.59
43.88
69.57
Net Current Assets
-776.30
-187.34
-59.91
-42.82
-238.57
143.77
61.23
-78.90
-121.23
31.88
Total Assets
694.59
1,577.26
1,604.65
1,710.00
1,774.63
1,965.71
1,672.41
1,387.60
1,155.18
942.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
151.33
80.12
-18.62
101.34
493.28
218.61
-371.46
90.32
31.80
21.71
PBT
-794.42
-92.54
-75.18
51.64
-46.89
55.98
46.07
2.71
-4.36
64.59
Adjustment
100.95
113.73
107.83
91.78
59.85
59.82
64.66
86.40
50.03
40.37
Changes in Working Capital
845.67
67.06
-28.72
-31.42
481.54
110.32
-475.97
5.04
10.63
-70.89
Cash after chg. in Working capital
152.21
88.25
3.93
112.00
494.51
226.12
-365.23
94.15
56.30
34.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.87
-8.14
-22.56
-10.66
-1.22
-7.51
-6.22
-3.84
-24.50
-12.36
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
9.28
2.78
-15.79
-102.77
-141.10
-225.41
248.92
-150.77
-99.49
-109.59
Net Fixed Assets
0.00
90.91
7.06
-14.98
2.75
-4.97
159.66
1.49
-5.49
-11.48
Net Investments
5.98
-20.12
-8.74
-112.76
-0.25
-58.59
-10.17
5.06
-103.91
-37.05
Others
3.30
-68.01
-14.11
24.97
-143.60
-161.85
99.43
-157.32
9.91
-61.06
Cash from Financing Activity
-163.91
-80.65
34.94
-2.52
-357.30
-6.59
141.33
44.39
81.51
70.91
Net Cash Inflow / Outflow
-3.30
2.25
0.52
-3.95
-5.11
-13.40
18.79
-16.06
13.82
-16.97
Opening Cash & Equivalents
5.28
3.03
2.51
6.54
11.46
24.85
6.07
22.13
8.31
26.00
Closing Cash & Equivalent
1.98
5.28
3.03
2.59
6.34
11.46
24.85
6.07
22.13
9.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-59.07
38.38
48.10
57.07
48.40
46.71
20.13
69.79
36.85
38.04
ROA
-70.28%
-5.78%
-3.79%
1.72%
-2.12%
2.69%
3.56%
-0.20%
-0.73%
5.22%
ROE
0.00%
-26.11%
-14.64%
6.95%
-10.21%
17.94%
14.88%
-0.57%
-2.50%
15.21%
ROCE
-73.70%
-1.19%
-0.20%
6.61%
0.58%
9.74%
10.41%
6.80%
6.13%
13.49%
Fixed Asset Turnover
0.13
0.06
0.23
0.43
0.40
1.37
0.55
0.36
0.43
1.11
Receivable days
217.54
970.27
266.84
142.53
350.48
93.74
45.04
61.31
131.83
146.92
Inventory Days
224.79
545.89
167.71
175.30
379.82
121.22
175.77
167.13
179.05
101.69
Payable days
57.18
69.58
198.04
467.48
388.85
153.32
178.72
306.76
324.23
173.62
Cash Conversion Cycle
385.15
1446.59
236.51
-149.65
341.45
61.64
42.09
-78.32
-13.36
75.00
Total Debt/Equity
-2.11
3.61
2.71
2.19
2.40
2.32
4.40
1.07
1.83
1.43
Interest Cover
-10.86
-0.23
-0.04
2.23
0.14
2.12
1.74
1.04
0.92
3.26

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.