Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Cycles

Rating :
N/A

BSE: 505029 | NSE: ATLASCYCLE

37.80
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  37.95
  •  37.95
  •  37.45
  •  37.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9061
  •  3.42
  •  60.25
  •  26.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24.68
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 81.44
  • N/A
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.12%
  • 2.97%
  • 50.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.93
  • -1.97
  • -7.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.48
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.31
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 0.89
  • 0.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.91
  • 10.30
  • 4.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0.00
72.47
-100.00%
0.00
98.87
-100.00%
28.61
135.03
-78.81%
25.57
0.00
0
Expenses
0.00
81.07
-100.00%
0.00
131.13
-100.00%
46.09
148.85
-69.04%
31.30
0.00
0
EBITDA
0.00
-8.60
-
0.00
-32.26
-
-17.49
-13.82
-
-5.74
0.00
-
EBIDTM
0.00%
-11.87%
0.00%
-32.63%
-61.13%
-10.24%
-22.44%
0.00%
Other Income
0.00
0.35
-100.00%
0.00
-0.16
-
21.12
0.27
7,722.22%
0.03
0.00
0
Interest
0.00
1.59
-100.00%
0.00
3.44
-100.00%
0.07
1.26
-94.44%
1.05
0.00
0
Depreciation
0.00
1.04
-100.00%
0.00
1.09
-100.00%
1.07
1.04
2.88%
1.04
0.00
0
PBT
0.00
-10.88
-
0.00
-36.96
-
2.49
-15.85
-
-7.80
0.00
-
Tax
0.00
-2.11
-
0.00
-4.59
-
0.82
-4.96
-
-1.48
0.00
-
PAT
0.00
-8.77
-
0.00
-32.37
-
1.67
-10.89
-
-6.31
0.00
-
PATM
0.00%
-12.10%
0.00%
-32.74%
5.82%
-8.07%
-24.70%
0.00%
EPS
0.00
-13.49
-
0.00
-49.80
-
2.56
-16.76
-
-9.71
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
-
538.36
649.87
684.28
570.99
594.59
650.11
678.32
875.32
767.81
654.33
Net Sales Growth
-
-17.16%
-5.03%
19.84%
-3.97%
-8.54%
-4.16%
-22.51%
14.00%
17.34%
 
Cost Of Goods Sold
-
419.02
465.23
477.34
409.74
458.34
482.56
494.20
671.08
585.31
501.07
Gross Profit
-
119.35
184.65
206.94
161.25
136.26
167.55
184.12
204.24
182.50
153.27
GP Margin
-
22.17%
28.41%
30.24%
28.24%
22.92%
25.77%
27.14%
23.33%
23.77%
23.42%
Total Expenditure
-
584.12
640.36
669.78
564.42
613.37
650.46
654.94
846.00
744.41
639.14
Power & Fuel Cost
-
5.72
5.59
7.77
7.57
8.99
9.93
8.08
9.12
8.64
7.58
% Of Sales
-
1.06%
0.86%
1.14%
1.33%
1.51%
1.53%
1.19%
1.04%
1.13%
1.16%
Employee Cost
-
36.45
38.98
37.07
35.14
36.92
40.08
41.33
43.50
39.32
33.82
% Of Sales
-
6.77%
6.00%
5.42%
6.15%
6.21%
6.17%
6.09%
4.97%
5.12%
5.17%
Manufacturing Exp.
-
54.43
52.32
69.07
61.08
63.00
69.40
61.61
71.21
70.66
67.74
% Of Sales
-
10.11%
8.05%
10.09%
10.70%
10.60%
10.68%
9.08%
8.14%
9.20%
10.35%
General & Admin Exp.
-
10.60
14.04
9.06
9.85
10.14
10.95
12.21
15.56
11.71
10.08
% Of Sales
-
1.97%
2.16%
1.32%
1.73%
1.71%
1.68%
1.80%
1.78%
1.53%
1.54%
Selling & Distn. Exp.
-
42.33
46.90
46.70
29.40
30.59
29.23
30.08
23.38
21.27
9.92
% Of Sales
-
7.86%
7.22%
6.82%
5.15%
5.14%
4.50%
4.43%
2.67%
2.77%
1.52%
Miscellaneous Exp.
-
15.57
17.30
22.77
11.64
5.39
8.30
7.44
12.14
7.50
9.92
% Of Sales
-
2.89%
2.66%
3.33%
2.04%
0.91%
1.28%
1.10%
1.39%
0.98%
1.37%
EBITDA
-
-45.76
9.51
14.50
6.57
-18.78
-0.35
23.38
29.32
23.40
15.19
EBITDA Margin
-
-8.50%
1.46%
2.12%
1.15%
-3.16%
-0.05%
3.45%
3.35%
3.05%
2.32%
Other Income
-
0.56
2.62
3.96
0.79
8.51
1.79
1.83
2.41
1.50
6.03
Interest
-
7.03
9.83
8.57
7.85
11.07
9.22
14.60
19.46
13.24
10.46
Depreciation
-
4.21
4.28
4.74
5.47
6.63
7.13
7.07
7.23
5.70
5.03
PBT
-
-56.44
-1.98
5.14
-5.96
-27.98
-14.91
3.54
5.04
5.96
5.72
Tax
-
-10.60
-0.36
1.98
-2.68
-9.02
-4.83
0.77
1.50
2.20
1.34
Tax Rate
-
18.78%
18.18%
38.52%
44.97%
32.24%
32.39%
21.75%
29.76%
36.91%
26.02%
PAT
-
-45.84
-1.62
3.17
-3.28
-18.95
-10.08
2.77
3.54
3.76
3.81
PAT before Minority Interest
-
-45.84
-1.62
3.17
-3.28
-18.95
-10.08
2.77
3.54
3.76
3.81
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-8.51%
-0.25%
0.46%
-0.57%
-3.19%
-1.55%
0.41%
0.40%
0.49%
0.58%
PAT Growth
-
-
-
-
-
-
-
-21.75%
-5.85%
-1.31%
 
EPS
-
-70.52
-2.49
4.88
-5.05
-29.15
-15.51
4.26
5.45
5.78
5.86

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
51.61
97.46
99.07
93.99
97.27
116.22
126.30
125.24
123.40
121.34
Share Capital
3.25
3.25
3.25
3.25
3.25
3.25
3.25
3.25
3.25
3.25
Total Reserves
48.36
94.20
95.82
90.74
94.02
112.97
123.04
121.98
120.15
118.09
Non-Current Liabilities
10.97
19.74
21.00
18.83
-1.10
16.47
19.84
16.12
16.05
106.26
Secured Loans
0.32
0.47
1.61
1.61
0.79
0.79
1.97
4.08
4.13
88.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
8.60
7.08
1.47
1.90
10.97
Long Term Provisions
0.88
0.80
0.76
0.65
0.82
0.73
0.73
0.60
0.64
0.00
Current Liabilities
209.83
261.75
233.04
215.94
257.67
297.34
310.84
315.59
310.97
185.81
Trade Payables
135.59
194.51
125.85
112.48
99.16
126.12
121.74
131.75
128.23
138.29
Other Current Liabilities
6.35
12.40
11.78
19.91
38.70
50.12
67.21
70.79
68.60
1.50
Short Term Borrowings
59.78
50.34
83.54
58.95
94.45
82.96
79.91
73.29
75.66
0.00
Short Term Provisions
8.12
4.49
11.87
24.60
25.36
38.14
41.98
39.76
38.48
46.02
Total Liabilities
272.41
378.95
353.11
328.76
353.84
430.03
456.98
456.95
450.42
413.41
Net Block
81.33
88.25
86.98
93.32
92.16
90.37
90.94
92.39
94.11
80.27
Gross Block
175.97
190.52
187.72
191.14
193.48
186.42
180.50
175.28
170.74
153.36
Accumulated Depreciation
94.64
102.26
100.75
97.82
101.32
96.05
89.56
82.89
76.64
73.10
Non Current Assets
101.46
107.75
104.67
111.15
115.10
112.92
120.34
118.90
123.26
84.17
Capital Work in Progress
1.95
1.32
0.45
0.00
4.28
4.40
4.18
3.16
5.96
3.16
Non Current Investment
0.17
0.17
0.26
0.77
0.50
1.17
1.51
1.41
5.07
0.74
Long Term Loans & Adv.
1.30
1.30
1.43
14.68
14.65
16.93
23.57
21.75
17.92
0.00
Other Non Current Assets
16.71
16.71
15.56
2.38
3.52
0.06
0.14
0.19
0.20
0.00
Current Assets
170.95
271.20
248.44
217.55
238.67
317.04
336.58
337.72
327.12
329.20
Current Investments
0.05
11.38
14.77
12.25
12.35
10.73
13.53
10.81
21.15
7.68
Inventories
41.58
60.58
49.00
38.65
44.78
92.68
112.74
113.53
106.27
77.79
Sundry Debtors
97.54
169.02
138.53
105.45
118.54
162.38
136.03
148.88
146.04
162.66
Cash & Bank
3.77
4.77
14.65
2.24
5.62
2.96
15.72
13.32
6.31
18.38
Other Current Assets
28.02
0.37
0.26
24.01
57.39
48.29
58.56
51.17
47.35
62.70
Short Term Loans & Adv.
27.81
25.08
31.24
34.95
56.97
47.81
58.12
50.49
46.71
62.17
Net Current Assets
-38.89
9.45
15.40
1.61
-19.00
19.70
25.74
22.13
16.15
143.40
Total Assets
272.41
378.95
353.11
328.77
353.84
430.02
456.98
456.95
450.42
413.40

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
-10.44
34.40
-11.66
40.73
20.99
-2.41
32.32
7.02
51.27
-13.70
PBT
-56.44
-1.98
5.14
-5.96
-25.23
-6.33
16.70
22.34
17.59
14.60
Adjustment
16.99
10.93
12.98
13.67
6.63
7.13
7.07
6.94
5.70
5.03
Changes in Working Capital
29.01
25.44
-29.78
33.18
40.40
-2.01
8.39
-21.22
32.06
-32.02
Cash after chg. in Working capital
-10.44
34.40
-11.66
40.89
21.79
-1.21
32.16
8.06
55.35
-12.38
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
0.54
-0.80
-1.20
0.16
-1.03
-4.07
-1.32
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
-0.70
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
7.59
-0.11
7.43
-2.29
-1.20
-3.33
-8.38
13.25
-40.25
-1.20
Net Fixed Assets
13.92
-3.67
2.97
6.62
-6.94
-6.14
-6.24
-1.74
-20.18
-8.44
Net Investments
11.33
3.48
-2.01
-0.17
-0.95
3.14
-2.82
14.00
-17.80
7.48
Others
-17.66
0.08
6.47
-8.74
6.69
-0.33
0.68
0.99
-2.27
-0.24
Cash from Financing Activity
2.27
-44.16
16.02
-41.11
-17.52
-7.10
-19.30
-13.79
-25.03
21.34
Net Cash Inflow / Outflow
-0.58
-9.87
11.79
-2.67
2.27
-12.84
4.64
6.48
-14.00
6.44
Opening Cash & Equivalents
4.16
14.04
2.24
4.91
2.64
15.39
10.75
4.38
18.38
11.93
Closing Cash & Equivalent
3.58
4.16
14.04
2.24
4.91
2.55
15.39
10.86
4.38
18.38

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.)
73.36
143.85
146.34
138.42
143.46
172.60
188.11
186.06
183.68
180.52
ROA
-14.08%
-0.44%
0.93%
-0.96%
-4.84%
-2.27%
0.61%
0.78%
0.87%
0.93%
ROE
-64.90%
-1.71%
3.42%
-3.58%
-18.44%
-8.59%
2.28%
2.94%
3.18%
3.27%
ROCE
-38.83%
4.71%
7.91%
1.06%
-8.08%
-2.52%
7.89%
10.80%
8.74%
7.83%
Fixed Asset Turnover
2.94
3.45
3.68
3.16
3.30
3.73
4.00
5.24
4.91
4.54
Receivable days
90.36
85.92
63.95
67.18
81.80
79.53
73.10
59.39
70.78
85.08
Inventory Days
34.63
30.61
22.97
25.02
40.03
54.75
58.06
44.26
42.20
40.88
Payable days
108.46
95.15
66.86
70.79
68.41
70.79
72.24
57.59
65.96
89.83
Cash Conversion Cycle
16.54
21.38
20.07
21.41
53.42
63.48
58.92
46.06
47.03
36.14
Total Debt/Equity
1.27
0.56
0.96
0.77
1.10
0.98
0.87
0.91
0.86
0.84
Interest Cover
-7.03
0.80
1.60
0.24
-1.53
-0.62
1.24
1.26
1.45
1.49

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.