Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Engineering - Construction

Rating :
60/99

BSE: 532759 | NSE: ATLANTA

19.55
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 21.10
  • 21.10
  • 18.30
  • 20.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  185973
  •  36.90
  •  29.55
  •  12.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 157.29
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 908.08
  • N/A
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.24%
  • 0.00%
  • 20.00%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 16.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.21
  • 9.66
  • 78.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -34.34
  • -43.88
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 49.67
  • 168.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.40
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.25
  • 0.25
  • 0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 182.18
  • 285.28
  • 465.78

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
0.00
8.42
-100.00%
131.44
60.02
118.99%
11.87
10.87
9.20%
48.67
9.19
429.60%
Expenses
0.00
2.67
-100.00%
422.58
25.44
1,561.08%
88.44
4.56
1,839.47%
8.36
10.84
-22.88%
EBITDA
0.00
5.76
-100.00%
-291.14
34.58
-
-76.57
6.31
-
40.32
-1.65
-
EBIDTM
0.00%
68.35%
-221.50%
57.62%
-644.96%
58.04%
82.83%
-17.93%
Other Income
0.00
0.45
-100.00%
3.73
1.84
102.72%
104.30
-0.46
-
31.80
0.93
3,319.35%
Interest
0.00
14.75
-100.00%
-32.31
21.74
-
10.18
14.92
-31.77%
71.07
14.76
381.50%
Depreciation
0.00
6.27
-100.00%
6.25
10.22
-38.85%
6.34
10.18
-37.72%
6.27
10.23
-38.71%
PBT
0.00
-14.81
-
-261.36
4.46
-
11.21
-19.25
-
-5.22
-25.70
-
Tax
0.00
-0.22
-
9.09
4.86
87.04%
0.82
-0.52
-
2.10
-0.30
-
PAT
0.00
-14.59
-
-270.45
-0.39
-
10.39
-18.73
-
-7.32
-25.40
-
PATM
0.00%
-173.25%
-205.76%
-0.65%
87.49%
-172.37%
-15.04%
-276.38%
EPS
0.00
-1.79
-
-33.18
-0.05
-
1.27
-2.30
-
-0.90
-3.11
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
234.50
88.33
96.22
48.21
189.65
262.91
159.28
540.58
359.88
280.95
Net Sales Growth
-
165.48%
-8.20%
99.59%
-74.58%
-27.87%
65.06%
-70.54%
50.21%
28.09%
 
Cost Of Goods Sold
-
3.98
6.96
21.97
14.55
29.43
51.82
39.71
120.69
37.63
2.90
Gross Profit
-
230.51
81.37
74.25
33.66
160.21
211.09
119.57
419.89
322.24
278.05
GP Margin
-
98.30%
92.12%
77.17%
69.82%
84.48%
80.29%
75.07%
77.67%
89.54%
98.97%
Total Expenditure
-
522.05
49.53
56.91
70.49
135.75
124.47
147.82
425.71
351.59
198.03
Power & Fuel Cost
-
0.14
0.38
0.51
0.48
0.47
1.85
0.35
0.41
0.32
0.45
% Of Sales
-
0.06%
0.43%
0.53%
1.00%
0.25%
0.70%
0.22%
0.08%
0.09%
0.16%
Employee Cost
-
2.41
3.29
3.73
5.30
6.95
3.94
5.02
9.58
6.94
7.64
% Of Sales
-
1.03%
3.72%
3.88%
10.99%
3.66%
1.50%
3.15%
1.77%
1.93%
2.72%
Manufacturing Exp.
-
6.76
24.53
16.19
16.81
28.60
49.45
47.05
100.08
104.82
63.88
% Of Sales
-
2.88%
27.77%
16.83%
34.87%
15.08%
18.81%
29.54%
18.51%
29.13%
22.74%
General & Admin Exp.
-
10.35
7.56
7.85
12.82
15.97
13.13
8.02
8.41
7.99
8.64
% Of Sales
-
4.41%
8.56%
8.16%
26.59%
8.42%
4.99%
5.04%
1.56%
2.22%
3.08%
Selling & Distn. Exp.
-
0.04
0.02
0.04
0.10
0.15
0.00
0.59
1.39
0.45
0.33
% Of Sales
-
0.02%
0.02%
0.04%
0.21%
0.08%
0%
0.37%
0.26%
0.13%
0.12%
Miscellaneous Exp.
-
498.37
6.79
6.64
20.42
54.18
4.28
47.09
185.15
193.43
0.33
% Of Sales
-
212.52%
7.69%
6.90%
42.36%
28.57%
1.63%
29.56%
34.25%
53.75%
40.64%
EBITDA
-
-287.55
38.80
39.31
-22.28
53.90
138.44
11.46
114.87
8.29
82.92
EBITDA Margin
-
-122.62%
43.93%
40.85%
-46.21%
28.42%
52.66%
7.19%
21.25%
2.30%
29.51%
Other Income
-
106.20
2.62
6.67
41.23
6.53
6.66
1.68
2.32
104.11
4.63
Interest
-
63.68
65.37
66.97
75.29
72.31
41.99
54.49
49.79
62.38
66.67
Depreciation
-
25.14
40.75
37.35
36.20
33.47
51.47
5.54
11.41
3.94
18.18
PBT
-
-270.18
-64.72
-58.35
-92.54
-45.35
51.64
-46.89
55.98
46.07
2.71
Tax
-
11.81
5.42
3.92
-0.52
-12.44
21.75
-7.31
7.12
-8.43
5.20
Tax Rate
-
-3.02%
-8.37%
-0.49%
0.56%
16.55%
42.12%
15.59%
12.72%
-18.30%
191.88%
PAT
-
-402.21
-70.10
-798.34
-92.02
-62.73
29.88
-39.52
48.81
54.46
-2.46
PAT before Minority Interest
-
-402.47
-70.14
-798.34
-92.02
-62.73
29.88
-39.58
48.86
54.51
-2.49
Minority Interest
-
0.26
0.04
0.00
0.00
0.00
0.00
0.06
-0.05
-0.05
0.03
PAT Margin
-
-171.52%
-79.36%
-829.70%
-190.87%
-33.08%
11.37%
-24.81%
9.03%
15.13%
-0.88%
PAT Growth
-
-
-
-
-
-
-
-
-10.37%
-
 
EPS
-
-49.35
-8.60
-97.96
-11.29
-7.70
3.67
-4.85
5.99
6.68
-0.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
-320.94
-557.87
-483.48
312.81
391.98
465.09
689.12
725.71
648.05
573.61
Share Capital
16.30
16.30
16.30
16.30
16.30
16.30
18.80
18.80
18.80
18.80
Total Reserves
-337.24
-574.17
-499.78
296.51
375.68
448.79
670.32
706.91
629.25
554.81
Non-Current Liabilities
66.01
283.99
305.30
884.79
889.00
951.16
531.66
910.24
744.88
494.90
Secured Loans
28.56
184.93
244.30
819.44
844.13
880.14
501.81
670.49
549.66
293.07
Unsecured Loans
13.44
23.93
13.39
28.97
12.37
11.81
8.97
15.91
8.25
75.72
Long Term Provisions
48.96
79.68
61.61
53.25
47.94
35.35
34.00
228.50
187.71
110.18
Current Liabilities
797.40
962.06
871.75
378.64
322.56
292.30
552.46
328.28
278.09
318.00
Trade Payables
14.60
63.15
12.40
13.03
15.52
94.49
100.07
112.04
93.72
59.00
Other Current Liabilities
1.50
3.16
183.26
181.41
128.88
139.67
429.01
62.73
40.33
154.62
Short Term Borrowings
769.62
883.67
664.03
170.24
167.52
32.84
16.82
142.21
138.54
102.22
Short Term Provisions
11.68
12.08
12.06
13.95
10.63
25.29
6.56
11.30
5.49
2.16
Total Liabilities
543.20
689.17
694.60
1,577.27
1,604.64
1,710.00
1,774.63
1,965.73
1,672.41
1,387.60
Net Block
169.91
498.66
540.78
577.86
625.43
652.04
314.61
320.69
333.19
818.31
Gross Block
357.18
726.88
731.09
731.16
810.34
817.26
393.48
396.46
391.32
908.54
Accumulated Depreciation
187.27
228.22
190.31
153.30
184.91
165.21
78.87
75.78
58.12
90.23
Non Current Assets
313.16
555.98
599.15
1,385.96
1,342.00
1,460.53
1,170.69
1,153.34
853.86
1,148.50
Capital Work in Progress
0.69
0.69
0.69
709.06
669.41
622.31
776.22
635.91
419.27
181.98
Non Current Investment
0.28
0.33
23.42
29.39
11.52
11.44
0.36
0.38
0.90
2.75
Long Term Loans & Adv.
119.53
33.34
34.26
69.66
33.25
174.73
79.50
196.37
100.49
144.98
Other Non Current Assets
0.05
0.07
0.00
0.00
2.38
0.00
0.00
0.00
0.00
0.47
Current Assets
230.03
133.19
95.44
191.30
262.65
249.47
313.89
472.05
339.32
239.10
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
15.08
14.45
13.00
12.30
Inventories
49.31
53.03
52.87
65.65
78.57
95.71
156.83
174.67
184.40
162.20
Sundry Debtors
110.87
62.48
20.23
94.45
161.87
115.42
89.91
215.99
61.67
27.15
Cash & Bank
60.83
5.05
2.54
5.90
7.29
10.21
13.16
20.23
33.88
12.94
Other Current Assets
9.02
0.02
0.05
0.02
14.92
28.15
38.91
46.71
46.38
24.51
Short Term Loans & Adv.
8.87
12.61
19.76
25.29
10.47
11.08
22.20
27.81
21.13
16.59
Net Current Assets
-567.37
-828.87
-776.30
-187.34
-59.91
-42.82
-238.57
143.77
61.23
-78.90
Total Assets
543.19
689.17
694.59
1,577.26
1,604.65
1,710.00
1,774.63
1,965.71
1,672.41
1,387.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
109.16
106.91
151.33
80.12
-18.62
101.34
493.28
218.61
-371.46
90.32
PBT
-390.67
-64.72
-794.42
-92.54
-75.18
51.64
-46.89
55.98
46.07
2.71
Adjustment
788.47
107.84
100.95
113.73
107.83
91.78
59.85
59.82
64.66
86.40
Changes in Working Capital
-287.63
64.13
845.67
67.06
-28.72
-31.42
481.54
110.32
-475.97
5.04
Cash after chg. in Working capital
110.16
107.25
152.21
88.25
3.93
112.00
494.51
226.12
-365.23
94.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.00
-0.34
-0.87
-8.14
-22.56
-10.66
-1.22
-7.51
-6.22
-3.84
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
243.31
-0.36
9.28
2.78
-15.79
-102.77
-141.10
-225.41
248.92
-150.77
Net Fixed Assets
-0.93
3.65
0.00
90.91
7.06
-14.98
2.75
-4.97
159.66
1.49
Net Investments
442.67
23.07
5.98
-20.12
-8.74
-112.76
-0.25
-58.59
-10.17
5.06
Others
-198.43
-27.08
3.30
-68.01
-14.11
24.97
-143.60
-161.85
99.43
-157.32
Cash from Financing Activity
-344.60
-103.65
-163.91
-80.65
34.94
-2.52
-357.30
-6.59
141.33
44.39
Net Cash Inflow / Outflow
7.88
2.91
-3.30
2.25
0.52
-3.95
-5.11
-13.40
18.79
-16.06
Opening Cash & Equivalents
4.89
1.98
5.28
3.03
2.51
6.54
11.46
24.85
6.07
22.13
Closing Cash & Equivalent
12.77
4.89
1.98
5.28
3.03
2.59
6.34
11.46
24.85
6.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-39.38
-68.45
-59.32
38.38
48.10
57.07
48.40
46.71
20.13
69.79
ROA
-65.32%
-10.14%
-70.28%
-5.78%
-3.79%
1.72%
-2.12%
2.69%
3.56%
-0.20%
ROE
0.00%
0.00%
0.00%
-26.11%
-14.64%
6.95%
-10.21%
17.94%
14.88%
-0.57%
ROCE
-63.78%
0.12%
-73.77%
-1.19%
-0.20%
6.61%
0.58%
9.74%
10.41%
6.80%
Fixed Asset Turnover
0.43
0.12
0.13
0.06
0.23
0.43
0.40
1.37
0.55
0.36
Receivable days
134.91
170.90
217.54
970.27
266.84
142.53
350.48
93.74
45.04
61.31
Inventory Days
79.65
218.80
224.79
545.89
167.71
175.30
379.82
121.22
175.77
167.13
Payable days
3563.77
1981.00
57.18
69.58
198.04
467.48
388.85
153.32
178.72
306.76
Cash Conversion Cycle
-3349.21
-1591.30
385.15
1446.59
236.51
-149.65
341.45
61.64
42.09
-78.32
Total Debt/Equity
-2.53
-1.96
-2.10
3.61
2.71
2.19
2.40
2.32
4.40
1.07
Interest Cover
-5.13
0.01
-10.86
-0.23
-0.04
2.23
0.14
2.12
1.74
1.04

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.