Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Engineering - Construction

Rating :
52/99

BSE: 532759 | NSE: ATLANTA

19.30
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  20.15
  •  20.15
  •  19.10
  •  19.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47154
  •  9.20
  •  22.70
  •  6.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 157.29
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,182.86
  • N/A
  • -0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.49%
  • 17.06%
  • 20.00%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 0.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.58
  • -19.60
  • 22.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • -22.46
  • -30.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.88
  • -
  • -8.67

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.25
  • 1.00
  • 0.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.02
  • 38.93
  • 39.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
48.67
9.19
429.60%
8.42
8.25
2.06%
60.02
56.35
6.51%
10.87
21.16
-48.63%
Expenses
8.36
10.84
-22.88%
2.67
8.70
-69.31%
25.44
23.38
8.81%
4.56
19.95
-77.14%
EBITDA
40.32
-1.65
-
5.76
-0.45
-
34.58
32.98
4.85%
6.31
1.21
421.49%
EBIDTM
82.83%
-17.93%
68.35%
-5.45%
57.62%
58.52%
58.04%
5.73%
Other Income
31.80
0.93
3,319.35%
0.45
0.30
50.00%
1.84
4.97
-62.98%
-0.46
1.25
-
Interest
71.07
14.76
381.50%
14.75
13.95
5.73%
21.74
15.46
40.62%
14.92
18.22
-18.11%
Depreciation
6.27
10.23
-38.71%
6.27
10.13
-38.10%
10.22
9.07
12.68%
10.18
9.43
7.95%
PBT
-5.22
-25.70
-
-14.81
-24.23
-
4.46
-722.66
-
-19.25
-25.18
-
Tax
2.10
-0.30
-
-0.22
1.39
-
4.86
3.87
25.58%
-0.52
-0.13
-
PAT
-7.32
-25.40
-
-14.59
-25.61
-
-0.39
-726.53
-
-18.73
-25.05
-
PATM
-15.04%
-276.38%
-173.25%
-310.62%
-0.65%
-1,289.32%
-172.37%
-118.40%
EPS
-0.90
-3.11
-
-1.79
-3.14
-
-0.05
-89.14
-
-2.30
-3.07
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
127.98
88.33
96.22
48.21
189.65
262.91
159.28
540.58
359.88
280.95
194.22
Net Sales Growth
34.79%
-8.20%
99.59%
-74.58%
-27.87%
65.06%
-70.54%
50.21%
28.09%
44.66%
 
Cost Of Goods Sold
18.35
6.96
21.97
14.55
29.43
51.82
39.71
120.69
37.63
2.90
42.84
Gross Profit
109.63
81.37
74.25
33.66
160.21
211.09
119.57
419.89
322.24
278.05
151.38
GP Margin
85.66%
92.12%
77.17%
69.82%
84.48%
80.29%
75.07%
77.67%
89.54%
98.97%
77.94%
Total Expenditure
41.03
49.53
56.91
70.49
135.75
124.47
147.82
425.71
351.59
198.03
166.48
Power & Fuel Cost
-
0.37
0.51
0.48
0.47
1.85
0.35
0.41
0.32
0.45
0.28
% Of Sales
-
0.42%
0.53%
1.00%
0.25%
0.70%
0.22%
0.08%
0.09%
0.16%
0.14%
Employee Cost
-
3.29
3.73
5.30
6.95
3.94
5.02
9.58
6.94
7.64
6.53
% Of Sales
-
3.72%
3.88%
10.99%
3.66%
1.50%
3.15%
1.77%
1.93%
2.72%
3.36%
Manufacturing Exp.
-
24.58
16.19
16.81
28.60
49.45
47.05
100.08
104.82
63.88
62.66
% Of Sales
-
27.83%
16.83%
34.87%
15.08%
18.81%
29.54%
18.51%
29.13%
22.74%
32.26%
General & Admin Exp.
-
7.53
7.85
12.82
15.97
13.13
8.02
8.41
7.99
8.64
9.78
% Of Sales
-
8.52%
8.16%
26.59%
8.42%
4.99%
5.04%
1.56%
2.22%
3.08%
5.04%
Selling & Distn. Exp.
-
0.02
0.04
0.10
0.15
0.00
0.59
1.39
0.45
0.33
0.30
% Of Sales
-
0.02%
0.04%
0.21%
0.08%
0%
0.37%
0.26%
0.13%
0.12%
0.15%
Miscellaneous Exp.
-
6.78
6.64
20.42
54.18
4.28
47.09
185.15
193.43
114.19
0.30
% Of Sales
-
7.68%
6.90%
42.36%
28.57%
1.63%
29.56%
34.25%
53.75%
40.64%
22.71%
EBITDA
86.97
38.80
39.31
-22.28
53.90
138.44
11.46
114.87
8.29
82.92
27.74
EBITDA Margin
67.96%
43.93%
40.85%
-46.21%
28.42%
52.66%
7.19%
21.25%
2.30%
29.51%
14.28%
Other Income
33.63
2.62
6.67
41.23
6.53
6.66
1.68
2.32
104.11
4.63
34.92
Interest
122.48
65.37
66.97
75.29
72.31
41.99
54.49
49.79
62.38
66.67
53.91
Depreciation
32.94
40.75
37.35
36.20
33.47
51.47
5.54
11.41
3.94
18.18
13.12
PBT
-34.82
-64.72
-58.35
-92.54
-45.35
51.64
-46.89
55.98
46.07
2.71
-4.36
Tax
6.22
5.42
3.92
-0.52
-12.44
21.75
-7.31
7.12
-8.43
5.20
3.25
Tax Rate
-17.86%
-8.37%
-0.49%
0.56%
16.55%
42.12%
15.59%
12.72%
-18.30%
191.88%
-74.54%
PAT
-41.03
-70.10
-798.34
-92.02
-62.73
29.88
-39.52
48.81
54.46
-2.46
-7.60
PAT before Minority Interest
-41.03
-70.14
-798.34
-92.02
-62.73
29.88
-39.58
48.86
54.51
-2.49
-7.62
Minority Interest
0.00
0.04
0.00
0.00
0.00
0.00
0.06
-0.05
-0.05
0.03
0.02
PAT Margin
-32.06%
-79.36%
-829.70%
-190.87%
-33.08%
11.37%
-24.81%
9.03%
15.13%
-0.88%
-3.91%
PAT Growth
0.00%
-
-
-
-
-
-
-10.37%
-
-
 
EPS
-5.03
-8.60
-97.96
-11.29
-7.70
3.67
-4.85
5.99
6.68
-0.30
-0.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
-557.87
-483.48
312.81
391.98
465.09
689.12
725.71
648.05
573.61
305.28
Share Capital
16.30
16.30
16.30
16.30
16.30
18.80
18.80
18.80
18.80
18.80
Total Reserves
-574.17
-499.78
296.51
375.68
448.79
670.32
706.91
629.25
554.81
286.48
Non-Current Liabilities
283.99
305.30
884.79
889.00
951.16
531.66
910.24
744.88
494.90
482.27
Secured Loans
184.93
244.30
819.44
844.13
880.14
501.81
670.49
549.66
293.07
321.33
Unsecured Loans
23.93
13.39
28.97
12.37
11.81
8.97
15.91
8.25
75.72
24.75
Long Term Provisions
79.68
61.61
53.25
47.94
35.35
34.00
228.50
187.71
110.18
2.53
Current Liabilities
962.06
871.75
378.64
322.56
292.30
552.46
328.28
278.09
318.00
366.42
Trade Payables
17.53
12.40
13.03
15.52
94.49
100.07
112.04
93.72
59.00
100.46
Other Current Liabilities
257.87
183.26
181.41
128.88
139.67
429.01
62.73
40.33
154.62
157.72
Short Term Borrowings
674.58
664.03
170.24
167.52
32.84
16.82
142.21
138.54
102.22
74.61
Short Term Provisions
12.08
12.06
13.95
10.63
25.29
6.56
11.30
5.49
2.16
33.63
Total Liabilities
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
1,155.19
Net Block
498.66
540.78
577.86
625.43
652.04
314.61
320.69
333.19
818.31
574.67
Gross Block
727.87
731.09
731.16
810.34
817.26
393.48
396.46
391.32
908.54
648.83
Accumulated Depreciation
229.21
190.31
153.30
184.91
165.21
78.87
75.78
58.12
90.23
74.16
Non Current Assets
555.98
599.15
1,385.96
1,342.00
1,460.53
1,170.69
1,153.34
853.86
1,148.50
909.99
Capital Work in Progress
0.69
0.69
709.06
669.41
622.31
776.22
635.91
419.27
181.98
59.25
Non Current Investment
23.22
23.42
29.39
11.52
11.44
0.36
0.38
0.90
2.75
0.44
Long Term Loans & Adv.
33.34
34.26
69.66
33.25
174.73
79.50
196.37
100.49
144.98
266.76
Other Non Current Assets
0.07
0.00
0.00
2.38
0.00
0.00
0.00
0.00
0.47
8.88
Current Assets
133.19
95.44
191.30
262.65
249.47
313.89
472.05
339.32
239.10
245.19
Current Investments
0.00
0.00
0.00
0.00
0.00
15.08
14.45
13.00
12.30
10.62
Inventories
53.03
52.87
65.65
78.57
95.71
156.83
174.67
184.40
162.20
95.09
Sundry Debtors
62.48
20.23
94.45
161.87
115.42
89.91
215.99
61.67
27.15
67.23
Cash & Bank
5.05
2.54
5.90
7.29
10.21
13.16
20.23
33.88
12.94
28.35
Other Current Assets
12.63
0.05
0.02
4.45
28.15
38.91
46.71
46.38
24.51
43.89
Short Term Loans & Adv.
12.61
19.76
25.29
10.47
11.08
22.20
27.81
21.13
16.59
43.88
Net Current Assets
-828.87
-776.30
-187.34
-59.91
-42.82
-238.57
143.77
61.23
-78.90
-121.23
Total Assets
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
1,155.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
106.91
151.33
80.12
-18.62
101.34
493.28
218.61
-371.46
90.32
31.80
PBT
-64.72
-794.42
-92.54
-75.18
51.64
-46.89
55.98
46.07
2.71
-4.36
Adjustment
107.84
100.95
113.73
107.83
91.78
59.85
59.82
64.66
86.40
50.03
Changes in Working Capital
64.13
845.67
67.06
-28.72
-31.42
481.54
110.32
-475.97
5.04
10.63
Cash after chg. in Working capital
107.25
152.21
88.25
3.93
112.00
494.51
226.12
-365.23
94.15
56.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.34
-0.87
-8.14
-22.56
-10.66
-1.22
-7.51
-6.22
-3.84
-24.50
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
-0.36
9.28
2.78
-15.79
-102.77
-141.10
-225.41
248.92
-150.77
-99.49
Net Fixed Assets
3.49
0.00
90.91
7.06
-14.98
2.75
-4.97
159.66
1.49
-5.49
Net Investments
0.18
5.98
-20.12
-8.74
-112.76
-0.25
-58.59
-10.17
5.06
-103.91
Others
-4.03
3.30
-68.01
-14.11
24.97
-143.60
-161.85
99.43
-157.32
9.91
Cash from Financing Activity
-103.65
-163.91
-80.65
34.94
-2.52
-357.30
-6.59
141.33
44.39
81.51
Net Cash Inflow / Outflow
2.91
-3.30
2.25
0.52
-3.95
-5.11
-13.40
18.79
-16.06
13.82
Opening Cash & Equivalents
1.98
5.28
3.03
2.51
6.54
11.46
24.85
6.07
22.13
8.31
Closing Cash & Equivalent
4.89
1.98
5.28
3.03
2.59
6.34
11.46
24.85
6.07
22.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
-68.45
-59.32
38.38
48.10
57.07
48.40
46.71
20.13
69.79
36.85
ROA
-10.14%
-70.28%
-5.78%
-3.79%
1.72%
-2.12%
2.69%
3.56%
-0.20%
-0.73%
ROE
0.00%
0.00%
-26.11%
-14.64%
6.95%
-10.21%
17.94%
14.88%
-0.57%
-2.50%
ROCE
0.13%
-73.77%
-1.19%
-0.20%
6.61%
0.58%
9.74%
10.41%
6.80%
6.13%
Fixed Asset Turnover
0.12
0.13
0.06
0.23
0.43
0.40
1.37
0.55
0.36
0.43
Receivable days
170.90
217.54
970.27
266.84
142.53
350.48
93.74
45.04
61.31
131.83
Inventory Days
218.80
224.79
545.89
167.71
175.30
379.82
121.22
175.77
167.13
179.05
Payable days
70.36
57.18
69.58
198.04
467.48
388.85
153.32
178.72
306.76
324.23
Cash Conversion Cycle
319.34
385.15
1446.59
236.51
-149.65
341.45
61.64
42.09
-78.32
-13.36
Total Debt/Equity
-1.85
-2.10
3.61
2.71
2.19
2.40
2.32
4.40
1.07
1.83
Interest Cover
0.01
-10.86
-0.23
-0.04
2.23
0.14
2.12
1.74
1.04
0.92

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.