Nifty
Sensex
:
:
11937.65
40707.31
40.85 (0.34%)
162.94 (0.40%)

Finance - Investment

Rating :
50/99

BSE: 533303 | NSE: BFINVEST

274.90
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  274.70
  •  281.35
  •  271.20
  •  273.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10595
  •  29.31
  •  377.00
  •  151.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,028.89
  • 9.60
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,012.88
  • N/A
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.38%
  • 10.26%
  • 12.95%
  • FII
  • DII
  • Others
  • 1.05%
  • 0.43%
  • 1.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • -52.61
  • 26.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.44
  • -23.80
  • 15.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.00
  • 22.13
  • 26.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.30
  • 8.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.58
  • 0.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.18
  • 23.00
  • 35.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
3.88
3.34
16.17%
7.05
0.00
0
6.30
5.35
17.76%
5.42
6.06
-10.56%
Expenses
0.73
0.45
62.22%
2.53
0.00
0
2.06
1.31
57.25%
0.89
0.63
41.27%
EBITDA
3.15
2.89
9.00%
4.52
0.00
0
4.25
4.03
5.46%
4.52
5.43
-16.76%
EBIDTM
81.17%
86.39%
64.16%
0.00%
67.40%
75.42%
83.53%
89.59%
Other Income
0.06
0.00
0
0.02
0.00
0
0.00
0.00
0
0.00
1.02
-100.00%
Interest
0.00
0.02
-100.00%
0.01
0.00
0
0.01
0.00
0
0.02
0.00
0
Depreciation
0.19
0.19
0.00%
0.19
0.00
0
0.19
0.03
533.33%
0.19
0.03
533.33%
PBT
3.01
2.68
12.31%
4.35
0.00
0
4.04
4.00
1.00%
0.74
6.84
-89.18%
Tax
-1.17
8.26
-
71.07
0.00
0
4.29
3.38
26.92%
1.80
3.88
-53.61%
PAT
4.18
-5.59
-
-66.72
0.00
-
-0.25
0.62
-
-1.06
2.97
-
PATM
107.71%
-167.13%
-946.44%
0.00%
-3.95%
11.61%
-19.60%
48.95%
EPS
1.11
-1.48
-
-17.70
0.00
-
-0.07
0.16
-
-0.28
0.79
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
22.11
18.15
11.04
1,017.14
924.89
0.00
Net Sales Growth
-
21.82%
64.40%
-98.91%
9.97%
0
 
Cost Of Goods Sold
-
0.00
0.00
0.00
834.05
767.90
0.00
Gross Profit
-
22.11
18.15
11.04
183.09
156.98
0.00
GP Margin
-
100%
100%
100%
18.00%
16.97%
0
Total Expenditure
-
5.93
4.41
3.32
946.41
861.89
0.00
Power & Fuel Cost
-
0.00
0.00
0.00
7.32
7.02
0.00
% Of Sales
-
0%
0%
0%
0.72%
0.76%
0
Employee Cost
-
0.57
0.45
0.41
34.14
33.33
0.00
% Of Sales
-
2.58%
2.48%
3.71%
3.36%
3.60%
0
Manufacturing Exp.
-
0.29
1.03
1.06
52.11
44.01
0.00
% Of Sales
-
1.31%
5.67%
9.60%
5.12%
4.76%
0
General & Admin Exp.
-
3.90
2.93
1.84
24.25
13.74
0.00
% Of Sales
-
17.64%
16.14%
16.67%
2.38%
1.49%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0
Miscellaneous Exp.
-
1.18
0.00
0.00
1.85
2.91
0.00
% Of Sales
-
5.34%
0%
0%
0.18%
0.31%
0
EBITDA
-
16.18
13.74
7.72
70.73
63.00
0.00
EBITDA Margin
-
73.18%
75.70%
69.93%
6.95%
6.81%
0
Other Income
-
0.02
1.64
0.58
7.83
14.88
0.00
Interest
-
0.06
0.02
0.01
0.48
2.22
0.00
Depreciation
-
0.76
0.12
0.41
15.11
16.25
0.00
PBT
-
15.39
15.25
7.88
62.97
59.40
0.00
Tax
-
85.43
21.32
31.96
20.21
17.02
0.00
Tax Rate
-
723.37%
128.51%
-699.34%
32.01%
28.65%
0.00%
PAT
-
-73.62
-4.73
-36.52
42.92
42.38
0.00
PAT before Minority Interest
-
-73.62
-4.73
-36.52
42.92
42.38
0.00
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-332.97%
-26.06%
-330.80%
4.22%
4.58%
0
PAT Growth
-
-
-
-
1.27%
0
 
EPS
-
-19.53
-1.25
-9.69
11.38
11.24
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,710.98
2,052.32
2,439.58
1,143.91
999.12
0.00
Share Capital
18.83
18.83
18.83
18.83
18.83
0.00
Total Reserves
1,692.14
2,033.49
2,420.74
1,125.08
980.28
0.00
Non-Current Liabilities
210.26
133.15
119.06
1.67
36.54
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
2.12
34.90
0.00
Current Liabilities
2.58
1.81
0.78
171.76
221.96
0.00
Trade Payables
0.03
0.13
0.21
164.27
136.21
0.00
Other Current Liabilities
2.12
1.23
0.29
3.89
4.62
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
10.24
0.00
Short Term Provisions
0.43
0.45
0.27
3.60
70.88
0.00
Total Liabilities
1,923.82
2,187.28
2,559.42
1,317.34
1,257.62
0.00
Net Block
0.72
0.67
1.38
59.88
64.79
0.00
Gross Block
1.89
1.09
3.75
192.48
182.88
0.00
Accumulated Depreciation
1.17
0.43
2.36
132.60
118.09
0.00
Non Current Assets
1,817.88
2,117.09
2,511.59
958.84
882.79
0.00
Capital Work in Progress
0.00
0.00
0.00
2.58
3.16
0.00
Non Current Investment
1,790.08
2,099.30
2,509.54
777.31
661.25
0.00
Long Term Loans & Adv.
0.58
0.63
0.65
119.08
153.59
0.00
Other Non Current Assets
26.50
16.50
0.01
0.00
0.00
0.00
Current Assets
105.94
70.18
47.83
358.50
374.82
0.00
Current Investments
0.00
0.00
2.93
5.84
6.12
0.00
Inventories
0.00
0.00
0.00
52.50
61.71
0.00
Sundry Debtors
0.00
0.00
0.00
201.33
165.63
0.00
Cash & Bank
16.01
8.51
3.37
33.93
26.15
0.00
Other Current Assets
89.93
0.39
1.28
3.07
115.21
0.00
Short Term Loans & Adv.
89.46
61.28
40.24
61.84
112.12
0.00
Net Current Assets
103.36
68.37
47.05
186.74
152.86
0.00
Total Assets
1,923.82
2,187.27
2,559.42
1,317.34
1,257.61
0.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-30.23
-24.56
-2.14
50.66
0.11
0.00
PBT
229.75
147.77
191.74
42.92
222.01
0.00
Adjustment
-223.49
-137.56
-196.98
30.19
26.05
0.00
Changes in Working Capital
-36.07
-34.13
3.31
0.01
-231.07
0.00
Cash after chg. in Working capital
-29.81
-23.93
-1.92
73.12
16.99
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.42
-0.63
-0.22
-22.46
-16.88
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
37.73
29.70
5.25
-25.53
-21.76
0.00
Net Fixed Assets
-0.80
2.66
0.00
0.00
-0.43
Net Investments
456.38
294.65
-1,001.04
-12.67
-23.67
Others
-417.85
-267.61
1,006.29
-12.86
2.34
Cash from Financing Activity
0.00
0.00
0.00
-6.07
36.32
0.00
Net Cash Inflow / Outflow
7.50
5.14
3.12
19.06
14.67
0.00
Opening Cash & Equivalents
8.51
3.37
0.26
14.67
0.00
0.00
Closing Cash & Equivalent
16.01
8.51
3.37
33.72
14.67
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
454.23
544.85
647.66
303.69
265.25
ROA
-3.58%
-0.20%
-1.88%
3.33%
3.37%
ROE
-3.91%
-0.21%
-2.04%
4.01%
4.24%
ROCE
0.63%
0.74%
-0.25%
5.91%
6.10%
Fixed Asset Turnover
14.82
7.50
0.11
5.42
5.06
Receivable days
0.00
0.00
0.00
65.84
65.36
Inventory Days
0.00
0.00
0.00
20.49
24.35
Payable days
9.34
22.31
0.00
56.30
55.18
Cash Conversion Cycle
-9.34
-22.31
0.00
30.03
34.54
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
Interest Cover
201.10
830.55
-344.89
131.39
27.74

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.