Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Trading

Rating :
54/99

BSE: 509009 | NSE: AUSOMENT

71.70
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  69.00
  •  72.95
  •  69.00
  •  70.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  702
  •  0.50
  •  118.00
  •  56.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 97.00
  • 11.56
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 211.09
  • 0.70%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.70%
  • 0.65%
  • 24.00%
  • FII
  • DII
  • Others
  • 0.44%
  • 0.00%
  • 1.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.05
  • 10.01
  • 1.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.89
  • 26.72
  • 25.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.26
  • 22.31
  • 30.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.77
  • 4.73
  • 5.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.70
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.79
  • 8.99
  • 10.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
1.59
164.83
-99.04%
1.20
118.22
-98.98%
0.84
174.33
-99.52%
5.99
112.34
-94.67%
Expenses
2.42
156.00
-98.45%
-0.37
114.03
-
0.45
169.25
-99.73%
1.98
109.02
-98.18%
EBITDA
-0.82
8.84
-
1.57
4.19
-62.53%
0.39
5.08
-92.32%
4.01
3.33
20.42%
EBIDTM
-51.79%
5.36%
130.97%
3.54%
46.07%
2.91%
66.87%
2.96%
Other Income
1.63
2.29
-28.82%
2.04
1.83
11.48%
2.86
2.51
13.94%
3.51
7.46
-52.95%
Interest
0.23
1.23
-81.30%
0.39
1.06
-63.21%
1.22
0.75
62.67%
2.31
7.85
-70.57%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.57
9.89
-94.24%
3.22
4.95
-34.95%
2.03
6.84
-70.32%
5.20
2.93
77.47%
Tax
0.12
1.70
-92.94%
0.55
0.80
-31.25%
0.40
1.20
-66.67%
1.20
1.00
20.00%
PAT
0.45
8.19
-94.51%
2.67
4.15
-35.66%
1.63
5.64
-71.10%
4.00
1.93
107.25%
PATM
28.16%
4.97%
222.31%
3.51%
193.93%
3.24%
66.78%
1.72%
EPS
-0.26
4.97
-
3.98
2.27
75.33%
0.99
2.57
-61.48%
1.48
-0.99
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
9.62
465.96
1,074.78
446.56
347.33
289.14
Net Sales Growth
-98.31%
-56.65%
140.68%
28.57%
20.13%
 
Cost Of Goods Sold
3.48
439.85
1,050.40
433.26
326.81
280.02
Gross Profit
6.14
26.11
24.38
13.30
20.52
9.12
GP Margin
63.77%
5.60%
2.27%
2.98%
5.91%
3.15%
Total Expenditure
4.48
443.84
1,053.82
439.37
328.65
282.37
Power & Fuel Cost
-
0.01
0.01
0.01
0.00
0.00
% Of Sales
-
0.00%
0.00%
0.00%
0%
0%
Employee Cost
-
0.16
0.13
0.13
0.12
0.12
% Of Sales
-
0.03%
0.01%
0.03%
0.03%
0.04%
Manufacturing Exp.
-
0.34
0.53
0.23
0.00
0.39
% Of Sales
-
0.07%
0.05%
0.05%
0%
0.13%
General & Admin Exp.
-
0.48
0.65
0.61
1.65
0.46
% Of Sales
-
0.10%
0.06%
0.14%
0.48%
0.16%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3.00
2.10
5.13
0.06
1.38
% Of Sales
-
0.64%
0.20%
1.15%
0.02%
0.48%
EBITDA
5.15
22.12
20.96
7.19
18.68
6.77
EBITDA Margin
53.53%
4.75%
1.95%
1.61%
5.38%
2.34%
Other Income
10.04
10.14
30.14
10.48
6.54
7.28
Interest
4.15
5.36
25.29
4.96
2.10
3.55
Depreciation
0.00
0.01
0.01
0.01
0.00
0.00
PBT
11.02
26.88
25.80
12.71
23.12
10.49
Tax
2.27
4.90
5.00
2.72
3.67
2.45
Tax Rate
20.60%
18.23%
19.38%
21.40%
15.87%
23.36%
PAT
8.75
21.98
20.79
9.99
19.46
8.03
PAT before Minority Interest
8.75
21.98
20.79
9.99
19.46
8.03
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
90.96%
4.72%
1.93%
2.24%
5.60%
2.78%
PAT Growth
-56.05%
5.72%
108.11%
-48.66%
142.34%
 
EPS
6.43
16.16
15.29
7.35
14.31
5.90

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
111.19
96.48
78.97
69.00
49.55
Share Capital
13.62
13.62
13.62
13.62
13.62
Total Reserves
97.57
82.86
65.35
55.38
35.92
Non-Current Liabilities
0.20
0.36
0.52
0.70
0.86
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.20
0.36
0.52
0.70
0.86
Current Liabilities
194.03
303.40
663.77
54.57
39.87
Trade Payables
28.53
49.82
319.65
9.30
0.12
Other Current Liabilities
1.11
0.07
0.92
9.34
0.13
Short Term Borrowings
161.84
251.74
341.41
35.14
38.95
Short Term Provisions
2.55
1.77
1.79
0.80
0.67
Total Liabilities
305.42
400.24
743.26
124.27
90.28
Net Block
3.50
1.20
0.15
0.01
0.01
Gross Block
3.56
1.25
0.18
0.03
0.03
Accumulated Depreciation
0.06
0.04
0.03
0.02
0.02
Non Current Assets
56.26
53.63
50.11
28.24
24.64
Capital Work in Progress
3.13
0.00
0.00
0.00
0.00
Non Current Investment
49.17
52.08
49.54
28.02
22.78
Long Term Loans & Adv.
0.44
0.33
0.40
0.19
1.84
Other Non Current Assets
0.02
0.02
0.02
0.02
0.02
Current Assets
249.16
346.61
693.15
96.04
65.63
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
15.56
9.50
19.06
22.50
15.90
Sundry Debtors
119.28
251.67
319.94
0.86
0.51
Cash & Bank
47.74
1.84
1.33
1.30
25.24
Other Current Assets
66.57
31.92
24.36
26.49
23.98
Short Term Loans & Adv.
47.40
51.68
328.46
44.89
19.71
Net Current Assets
55.13
43.21
29.38
41.46
25.76
Total Assets
305.42
400.24
743.26
124.28
90.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
83.40
-187.39
-6.51
28.77
13.00
PBT
20.29
22.51
12.69
23.12
10.49
Adjustment
-3.76
-4.57
-5.40
-3.99
-2.75
Changes in Working Capital
71.23
-200.22
-11.67
11.70
5.76
Cash after chg. in Working capital
87.76
-182.27
-4.38
30.84
13.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.36
-5.12
-2.13
-2.07
-0.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
10.91
302.86
-294.77
-24.34
-11.31
Net Fixed Assets
-5.44
-1.07
-0.15
0.00
Net Investments
2.91
-2.54
-21.52
-5.24
Others
13.44
306.47
-273.10
-19.10
Cash from Financing Activity
-95.95
-114.25
301.19
12.45
-3.55
Net Cash Inflow / Outflow
-1.64
1.22
-0.10
16.89
-1.86
Opening Cash & Equivalents
0.85
-0.37
-0.27
-17.16
-15.30
Closing Cash & Equivalent
-0.79
0.85
-0.37
-0.27
-17.16

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
81.62
70.82
57.97
50.65
36.37
ROA
6.23%
3.64%
2.30%
18.14%
8.90%
ROE
21.17%
23.70%
13.50%
32.83%
16.21%
ROCE
10.38%
13.29%
6.74%
26.18%
15.86%
Fixed Asset Turnover
194.02
1510.47
4282.68
0.00
0.00
Receivable days
145.29
97.06
131.10
0.72
0.64
Inventory Days
9.82
4.85
16.98
20.18
20.07
Payable days
32.51
64.74
139.55
5.15
0.16
Cash Conversion Cycle
122.60
37.17
8.54
15.74
20.56
Total Debt/Equity
1.46
2.61
4.32
0.51
0.79
Interest Cover
6.02
2.02
3.56
12.02
3.95

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.