Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Construction - Real Estate

Rating :
55/99

BSE: 532719 | NSE: BLKASHYAP

17.20
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  17.80
  •  18.00
  •  17.10
  •  17.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  215581
  •  37.62
  •  21.60
  •  3.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 387.76
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 895.35
  • N/A
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.52%
  • 13.07%
  • 22.79%
  • FII
  • DII
  • Others
  • 0.2%
  • 0.00%
  • 2.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.44
  • -0.96
  • -6.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.01
  • -20.82
  • -24.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 59.94
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 1.13
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.11
  • 14.62
  • 13.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
240.34
191.66
25.40%
164.36
223.71
-26.53%
65.30
174.49
-62.58%
229.83
153.77
49.46%
Expenses
215.51
175.67
22.68%
149.10
215.89
-30.94%
63.78
168.20
-62.08%
238.82
159.82
49.43%
EBITDA
24.83
15.99
55.28%
15.26
7.82
95.14%
1.52
6.30
-75.87%
-8.99
-6.05
-
EBIDTM
10.33%
8.34%
9.29%
3.49%
2.32%
3.61%
-3.91%
-3.94%
Other Income
-0.25
3.30
-
2.41
3.10
-22.26%
4.31
5.17
-16.63%
4.01
4.07
-1.47%
Interest
15.17
18.09
-16.14%
13.31
17.47
-23.81%
12.65
16.55
-23.56%
17.17
15.93
7.78%
Depreciation
2.73
2.87
-4.88%
2.82
2.92
-3.42%
2.76
3.35
-17.61%
2.76
3.28
-15.85%
PBT
6.68
-1.67
-
-5.43
-9.48
-
-9.59
-28.59
-
-42.19
-21.24
-
Tax
2.86
2.56
11.72%
17.56
-1.09
-
-6.93
-4.35
-
-16.25
-6.46
-
PAT
3.82
-4.23
-
-22.99
-8.39
-
-2.66
-24.23
-
-25.94
-14.78
-
PATM
1.59%
-2.21%
-13.99%
-3.75%
-4.08%
-13.89%
-11.29%
-9.61%
EPS
0.17
-0.19
-
-1.02
-0.37
-
-0.12
-1.07
-
-1.15
-0.66
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
699.83
819.68
769.25
1,012.20
923.63
860.30
834.33
1,349.08
1,543.31
1,959.81
1,594.88
Net Sales Growth
-5.89%
6.56%
-24.00%
9.59%
7.36%
3.11%
-38.16%
-12.59%
-21.25%
22.88%
 
Cost Of Goods Sold
341.92
379.36
321.67
484.87
483.28
441.93
415.42
677.74
782.11
1,028.50
754.92
Gross Profit
357.91
440.32
447.58
527.34
440.36
418.38
418.92
671.34
761.20
931.31
839.97
GP Margin
51.14%
53.72%
58.18%
52.10%
47.68%
48.63%
50.21%
49.76%
49.32%
47.52%
52.67%
Total Expenditure
667.21
798.58
712.60
926.93
834.56
792.50
815.70
1,299.36
1,436.14
1,883.57
1,474.05
Power & Fuel Cost
-
14.79
16.79
18.07
18.50
19.81
20.56
32.37
38.68
60.38
35.95
% Of Sales
-
1.80%
2.18%
1.79%
2.00%
2.30%
2.46%
2.40%
2.51%
3.08%
2.25%
Employee Cost
-
167.98
148.68
157.02
148.55
153.82
172.22
243.10
285.24
383.37
294.07
% Of Sales
-
20.49%
19.33%
15.51%
16.08%
17.88%
20.64%
18.02%
18.48%
19.56%
18.44%
Manufacturing Exp.
-
166.69
151.15
202.33
138.24
137.74
168.90
272.83
263.13
326.47
312.33
% Of Sales
-
20.34%
19.65%
19.99%
14.97%
16.01%
20.24%
20.22%
17.05%
16.66%
19.58%
General & Admin Exp.
-
45.82
50.27
21.24
18.08
38.88
38.32
55.65
66.43
84.38
76.43
% Of Sales
-
5.59%
6.53%
2.10%
1.96%
4.52%
4.59%
4.13%
4.30%
4.31%
4.79%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.32
0.29
0.31
0.43
0.34
0.35
% Of Sales
-
0%
0%
0%
0%
0.04%
0.03%
0.02%
0.03%
0.02%
0.02%
Miscellaneous Exp.
-
23.94
24.04
43.41
27.92
0.00
0.00
17.36
0.13
0.13
0.35
% Of Sales
-
2.92%
3.13%
4.29%
3.02%
0%
0%
1.29%
0.01%
0.01%
0%
EBITDA
32.62
21.10
56.65
85.27
89.07
67.80
18.63
49.72
107.17
76.24
120.83
EBITDA Margin
4.66%
2.57%
7.36%
8.42%
9.64%
7.88%
2.23%
3.69%
6.94%
3.89%
7.58%
Other Income
10.48
15.58
8.62
30.52
1.60
23.86
31.06
19.94
20.65
18.85
10.97
Interest
58.30
69.28
59.46
77.16
82.72
82.04
80.55
97.30
92.77
74.60
34.59
Depreciation
11.07
11.91
11.83
11.91
12.98
20.73
46.85
22.83
25.73
27.26
21.69
PBT
-50.53
-44.51
-6.02
26.73
-5.04
-11.10
-77.72
-50.46
9.32
-6.77
75.52
Tax
-2.76
-19.14
-3.29
6.12
-11.09
-5.53
-19.87
-47.05
3.15
-1.24
26.69
Tax Rate
5.46%
23.36%
34.38%
22.90%
183.61%
47.96%
25.57%
35.64%
27.25%
18.32%
35.34%
PAT
-47.77
-62.79
-6.28
20.61
5.06
-6.00
-57.85
-84.96
8.41
-5.53
48.81
PAT before Minority Interest
-47.77
-62.79
-6.28
20.61
5.06
-6.00
-57.85
-84.96
8.41
-5.53
48.83
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
PAT Margin
-6.83%
-7.66%
-0.82%
2.04%
0.55%
-0.70%
-6.93%
-6.30%
0.54%
-0.28%
3.06%
PAT Growth
0.00%
-
-
307.31%
-
-
-
-
-
-
 
EPS
-2.12
-2.79
-0.28
0.91
0.22
-0.27
-2.57
-3.77
0.37
-0.25
2.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
458.31
515.83
497.83
434.21
399.05
404.58
464.06
548.43
541.85
548.97
Share Capital
22.54
22.54
21.54
20.54
20.54
20.54
20.54
20.54
20.54
20.54
Total Reserves
435.76
493.28
476.04
413.67
378.51
384.04
443.51
527.89
521.31
528.43
Non-Current Liabilities
217.99
153.26
167.03
200.34
442.37
366.21
308.62
318.84
239.44
235.98
Secured Loans
46.07
57.54
76.00
99.83
281.56
253.87
173.81
132.78
218.08
200.47
Unsecured Loans
87.45
60.12
57.02
50.97
44.08
49.31
26.70
6.80
7.56
21.98
Long Term Provisions
10.97
9.60
0.99
1.06
8.01
8.08
8.00
7.89
7.08
6.62
Current Liabilities
975.95
1,012.49
945.52
1,000.22
899.64
906.08
1,008.71
1,146.28
1,232.43
1,052.74
Trade Payables
186.19
150.07
201.28
156.77
197.48
213.82
278.61
307.32
395.12
316.47
Other Current Liabilities
493.98
561.39
435.57
487.00
353.93
319.63
375.34
553.83
525.41
441.65
Short Term Borrowings
294.78
299.70
300.76
348.70
347.60
370.58
352.70
281.40
306.66
265.35
Short Term Provisions
1.00
1.33
7.90
7.74
0.63
2.05
2.06
3.74
5.24
29.26
Total Liabilities
1,652.25
1,681.58
1,610.41
1,635.28
1,741.06
1,676.98
1,781.62
2,013.72
2,013.76
1,837.73
Net Block
70.22
79.22
84.40
88.41
99.06
89.77
139.81
158.61
179.55
161.87
Gross Block
256.49
265.21
276.82
285.16
295.13
271.90
292.75
300.48
299.96
259.13
Accumulated Depreciation
186.27
185.99
192.42
196.74
196.07
182.13
152.94
141.87
120.41
97.26
Non Current Assets
570.69
673.27
705.81
592.89
608.50
586.63
622.99
643.48
673.11
607.15
Capital Work in Progress
94.73
94.50
96.76
95.48
139.04
129.52
116.78
106.36
144.84
345.69
Non Current Investment
241.26
333.95
330.32
343.23
300.76
299.21
299.21
301.89
256.19
5.36
Long Term Loans & Adv.
164.03
162.85
182.60
64.60
69.64
68.12
67.18
76.63
92.53
94.23
Other Non Current Assets
0.45
2.76
11.72
1.16
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,081.55
1,008.30
904.59
1,042.39
1,132.57
1,090.36
1,158.64
1,370.25
1,340.65
1,230.59
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
360.97
327.88
346.41
441.12
464.33
471.56
480.18
612.57
576.14
512.62
Sundry Debtors
383.39
370.72
352.61
395.92
440.60
387.24
393.69
471.04
530.90
514.74
Cash & Bank
12.67
10.61
11.74
9.59
11.09
18.18
12.81
14.37
11.88
30.87
Other Current Assets
324.52
132.12
142.72
124.75
216.54
213.38
271.96
272.26
221.73
172.35
Short Term Loans & Adv.
174.11
166.96
51.11
71.02
154.79
106.37
138.10
129.66
164.72
139.26
Net Current Assets
105.60
-4.19
-40.92
42.17
232.92
184.28
149.93
223.96
108.23
177.85
Total Assets
1,652.24
1,681.57
1,610.40
1,635.28
1,741.07
1,676.99
1,781.63
2,013.73
2,013.76
1,837.74

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-22.62
164.46
117.45
245.12
116.83
-35.48
-22.60
215.11
100.04
168.22
PBT
-81.95
-10.71
28.04
-5.45
-11.53
-77.72
-132.01
11.56
-6.74
75.52
Adjustment
114.37
86.40
123.22
97.94
96.59
115.37
122.82
113.36
93.48
150.06
Changes in Working Capital
-50.74
90.26
-28.83
152.65
32.49
-67.03
-6.06
92.51
18.07
-57.36
Cash after chg. in Working capital
-18.32
165.95
122.43
245.14
117.56
-29.38
-15.25
217.43
104.81
168.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.29
-1.49
-4.98
-0.02
0.00
0.00
-0.62
-2.32
-2.99
0.00
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
-0.73
-6.10
-6.73
0.00
0.00
0.00
Cash From Investing Activity
84.42
-2.35
-22.49
-2.67
-34.49
0.87
-13.89
-7.51
-86.53
-168.35
Net Fixed Assets
8.58
13.73
7.68
8.34
-23.05
21.01
7.33
-0.37
-42.14
-55.81
Net Investments
0.00
0.00
0.00
1.00
0.43
0.00
5.22
0.00
0.00
-5.00
Others
75.84
-16.08
-30.17
-12.01
-11.87
-20.14
-26.44
-7.14
-44.39
-107.54
Cash from Financing Activity
-54.18
-160.37
-44.87
-243.23
-89.44
39.99
34.93
-205.11
-32.50
-19.62
Net Cash Inflow / Outflow
7.63
1.74
50.08
-0.78
-7.09
5.38
-1.57
2.49
-18.99
-19.75
Opening Cash & Equivalents
-287.28
-289.02
-339.10
-338.32
18.18
12.81
14.37
11.88
30.87
50.63
Closing Cash & Equivalent
-279.65
-287.28
-289.02
-339.10
11.09
18.18
12.81
14.37
11.88
30.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
20.33
22.88
23.10
21.14
19.42
19.69
22.59
26.70
26.38
26.72
ROA
-3.77%
-0.38%
1.27%
0.30%
-0.35%
-3.35%
-4.48%
0.42%
-0.29%
3.00%
ROE
-12.89%
-1.24%
4.42%
1.21%
-1.49%
-13.32%
-16.78%
1.54%
-1.01%
9.29%
ROCE
-1.24%
4.60%
9.11%
6.46%
5.97%
0.24%
-2.98%
8.83%
5.90%
10.43%
Fixed Asset Turnover
3.14
2.84
3.60
3.19
3.03
2.96
4.55
5.14
7.01
6.89
Receivable days
167.90
171.61
134.88
164.98
175.61
170.82
116.98
118.44
97.35
113.21
Inventory Days
153.37
159.97
141.91
178.57
198.54
208.18
147.83
140.52
101.36
92.69
Payable days
82.96
99.45
79.88
80.90
96.44
108.58
80.29
91.72
71.14
67.08
Cash Conversion Cycle
238.32
232.13
196.91
262.65
277.71
270.42
184.51
167.25
127.56
138.82
Total Debt/Equity
1.14
1.07
1.22
1.72
2.00
1.88
1.47
1.16
1.17
1.05
Interest Cover
-0.18
0.84
1.35
0.93
0.86
0.04
-0.36
1.12
0.91
3.18

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.