Nifty
Sensex
:
:
11186.75
37902.99
-63.80 (-0.57%)
-131.15 (-0.34%)

Construction - Real Estate

Rating :
36/99

BSE: 532719 | NSE: BLKASHYAP

6.80
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  7.10
  •  7.10
  •  6.75
  •  7.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28256
  •  1.95
  •  11.75
  •  3.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 153.30
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 695.01
  • N/A
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.49%
  • 11.26%
  • 18.50%
  • FII
  • DII
  • Others
  • 5.11%
  • 1.66%
  • 1.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.16
  • -1.61
  • -5.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.51
  • 24.91
  • -8.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.42
  • -35.86
  • 3.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.19
  • 8.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.24
  • 0.24
  • 0.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.34
  • 11.85
  • 12.34

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
65.30
174.49
-62.58%
229.83
0.00
0
191.66
193.37
-0.88%
223.71
211.08
5.98%
Expenses
63.78
168.20
-62.08%
238.82
0.00
0
175.67
175.37
0.17%
215.89
189.60
13.87%
EBITDA
1.52
6.30
-75.87%
-8.99
0.00
-
15.99
18.00
-11.17%
7.82
21.48
-63.59%
EBIDTM
2.32%
3.61%
-3.91%
0.00%
8.34%
9.31%
3.49%
10.18%
Other Income
4.31
5.17
-16.63%
4.01
0.00
0
3.30
0.35
842.86%
3.10
0.50
520.00%
Interest
12.65
16.55
-23.56%
17.17
0.00
0
18.09
14.51
24.67%
17.47
14.07
24.16%
Depreciation
2.76
3.35
-17.61%
2.76
0.00
0
2.87
3.40
-15.59%
2.92
2.20
32.73%
PBT
-9.59
-28.59
-
-42.19
0.00
-
-1.67
0.44
-
-9.48
2.21
-
Tax
-6.93
-4.35
-
-16.25
0.00
-
2.56
-0.10
-
-1.09
1.15
-
PAT
-2.66
-24.23
-
-25.94
0.00
-
-4.23
0.54
-
-8.39
1.07
-
PATM
-4.08%
-13.89%
-11.29%
0.00%
-2.21%
0.28%
-3.75%
0.51%
EPS
-0.12
-1.08
-
-1.15
0.00
-
-0.19
0.02
-
-0.37
0.05
-

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
-
769.25
1,012.20
923.63
860.30
834.33
1,349.08
1,543.31
1,959.81
1,594.88
1,060.00
Net Sales Growth
-
-24.00%
9.59%
7.36%
3.11%
-38.16%
-12.59%
-21.25%
22.88%
50.46%
 
Cost Of Goods Sold
-
321.67
484.87
483.28
441.93
415.42
677.74
782.11
1,028.50
754.92
511.11
Gross Profit
-
447.58
527.34
440.36
418.38
418.92
671.34
761.20
931.31
839.97
548.88
GP Margin
-
58.18%
52.10%
47.68%
48.63%
50.21%
49.76%
49.32%
47.52%
52.67%
51.78%
Total Expenditure
-
712.60
926.93
834.56
792.50
815.70
1,299.36
1,436.14
1,883.57
1,474.05
970.14
Power & Fuel Cost
-
16.79
18.07
18.50
19.81
20.56
32.37
38.68
60.38
35.95
3.92
% Of Sales
-
2.18%
1.79%
2.00%
2.30%
2.46%
2.40%
2.51%
3.08%
2.25%
0.37%
Employee Cost
-
148.68
157.02
148.55
153.82
172.22
243.10
285.24
383.37
294.07
345.96
% Of Sales
-
19.33%
15.51%
16.08%
17.88%
20.64%
18.02%
18.48%
19.56%
18.44%
32.64%
Manufacturing Exp.
-
151.15
202.33
138.24
137.74
168.90
272.83
263.13
326.47
312.33
56.57
% Of Sales
-
19.65%
19.99%
14.97%
16.01%
20.24%
20.22%
17.05%
16.66%
19.58%
5.34%
General & Admin Exp.
-
20.19
21.24
18.08
38.88
38.32
55.65
66.43
84.38
76.43
48.11
% Of Sales
-
2.62%
2.10%
1.96%
4.52%
4.59%
4.13%
4.30%
4.31%
4.79%
4.54%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.32
0.29
0.31
0.43
0.34
0.35
0.51
% Of Sales
-
0%
0%
0%
0.04%
0.03%
0.02%
0.03%
0.02%
0.02%
0.05%
Miscellaneous Exp.
-
54.11
43.41
27.92
0.00
0.00
17.36
0.13
0.13
0.00
0.51
% Of Sales
-
7.03%
4.29%
3.02%
0%
0%
1.29%
0.01%
0.01%
0%
0.37%
EBITDA
-
56.65
85.27
89.07
67.80
18.63
49.72
107.17
76.24
120.83
89.86
EBITDA Margin
-
7.36%
8.42%
9.64%
7.88%
2.23%
3.69%
6.94%
3.89%
7.58%
8.48%
Other Income
-
8.62
30.52
1.60
23.86
31.06
19.94
20.65
18.85
10.97
4.20
Interest
-
59.46
77.16
82.72
82.04
80.55
97.30
92.77
74.60
34.59
18.05
Depreciation
-
11.83
11.91
12.98
20.73
46.85
22.83
25.73
27.26
21.69
19.23
PBT
-
-6.02
26.73
-5.04
-11.10
-77.72
-50.46
9.32
-6.77
75.52
56.78
Tax
-
-3.29
6.12
-11.09
-5.53
-19.87
-47.05
3.15
-1.24
26.69
16.65
Tax Rate
-
34.38%
22.90%
183.61%
47.96%
25.57%
35.64%
27.25%
18.32%
35.34%
29.32%
PAT
-
-6.28
20.61
5.06
-6.00
-57.85
-84.96
8.41
-5.53
48.81
40.15
PAT before Minority Interest
-
-6.28
20.61
5.06
-6.00
-57.85
-84.96
8.41
-5.53
48.83
40.13
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
0.02
PAT Margin
-
-0.82%
2.04%
0.55%
-0.70%
-6.93%
-6.30%
0.54%
-0.28%
3.06%
3.79%
PAT Growth
-
-
307.31%
-
-
-
-
-
-
21.57%
 
EPS
-
-0.28
0.91
0.22
-0.27
-2.57
-3.77
0.37
-0.25
2.17
1.78

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
515.83
497.83
434.21
399.05
404.58
464.06
548.43
541.85
548.97
502.53
Share Capital
22.54
21.54
20.54
20.54
20.54
20.54
20.54
20.54
20.54
10.27
Total Reserves
493.28
476.04
413.67
378.51
384.04
443.51
527.89
521.31
528.43
492.25
Non-Current Liabilities
153.26
167.03
200.34
442.37
366.21
308.62
318.84
239.44
235.98
484.41
Secured Loans
57.54
76.00
99.83
281.56
253.87
173.81
132.78
218.08
200.47
352.57
Unsecured Loans
60.12
57.02
50.97
44.08
49.31
26.70
6.80
7.56
21.98
132.49
Long Term Provisions
9.60
0.99
1.06
8.01
8.08
8.00
7.89
7.08
6.62
0.00
Current Liabilities
1,012.49
945.52
1,000.22
899.64
906.08
1,008.71
1,146.28
1,232.43
1,052.74
428.89
Trade Payables
150.07
201.28
156.77
197.48
213.82
278.61
307.32
395.12
316.47
207.39
Other Current Liabilities
561.39
435.57
487.00
353.93
319.63
375.34
553.83
525.41
441.65
196.21
Short Term Borrowings
299.70
300.76
348.70
347.60
370.58
352.70
281.40
306.66
265.35
0.00
Short Term Provisions
1.33
7.90
7.74
0.63
2.05
2.06
3.74
5.24
29.26
25.29
Total Liabilities
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
1,415.95
Net Block
79.22
84.40
88.41
99.06
89.77
139.81
158.61
179.55
161.87
125.17
Gross Block
265.21
276.82
285.16
295.13
271.90
292.75
300.48
299.96
259.13
204.03
Accumulated Depreciation
185.99
192.42
196.74
196.07
182.13
152.94
141.87
120.41
97.26
78.86
Non Current Assets
673.27
705.81
592.89
608.50
586.63
622.99
643.48
673.11
607.15
365.17
Capital Work in Progress
94.50
96.76
95.48
139.04
129.52
116.78
106.36
144.84
345.69
239.64
Non Current Investment
333.95
330.32
343.23
300.76
299.21
299.21
301.89
256.19
5.36
0.36
Long Term Loans & Adv.
162.82
182.60
64.60
69.64
68.12
67.18
76.63
92.53
94.23
0.00
Other Non Current Assets
2.79
11.72
1.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
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
1,050.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
327.88
346.41
441.12
464.33
471.56
480.18
612.57
576.14
512.62
297.85
Sundry Debtors
370.72
352.61
395.92
440.60
387.24
393.69
471.04
530.90
514.74
475.19
Cash & Bank
10.61
11.74
9.59
11.09
18.18
12.81
14.37
11.88
30.87
50.63
Other Current Assets
299.08
142.72
124.75
61.75
213.38
271.96
272.26
221.73
172.35
227.05
Short Term Loans & Adv.
166.96
51.11
71.02
154.79
106.37
138.10
129.66
164.72
139.26
227.05
Net Current Assets
-4.19
-40.92
42.17
232.92
184.28
149.93
223.96
108.23
177.85
621.83
Total Assets
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
1,415.94

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
164.46
117.45
245.12
116.83
-35.48
-22.60
215.11
100.04
168.22
67.57
PBT
-10.71
28.04
-5.45
-11.53
-77.72
-132.01
11.56
-6.74
75.52
56.78
Adjustment
86.40
123.22
97.94
96.59
115.37
122.82
113.36
93.48
150.06
102.79
Changes in Working Capital
90.26
-28.83
152.65
32.49
-67.03
-6.06
92.51
18.07
-57.36
-92.01
Cash after chg. in Working capital
165.95
122.43
245.14
117.56
-29.38
-15.25
217.43
104.81
168.22
67.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.49
-4.98
-0.02
0.00
0.00
-0.62
-2.32
-2.99
0.00
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
-0.73
-6.10
-6.73
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.35
-22.49
-2.67
-34.49
0.87
-13.89
-7.51
-86.53
-168.35
-119.45
Net Fixed Assets
13.73
7.68
8.34
-23.05
21.01
7.33
-0.37
-42.14
-55.81
-11.38
Net Investments
0.00
0.00
1.00
0.43
0.00
5.22
0.00
0.00
-5.00
0.10
Others
-16.08
-30.17
-12.01
-11.87
-20.14
-26.44
-7.14
-44.39
-107.54
-108.17
Cash from Financing Activity
-160.37
-44.87
-243.23
-89.44
39.99
34.93
-205.11
-32.50
-19.62
80.83
Net Cash Inflow / Outflow
1.74
50.08
-0.78
-7.09
5.38
-1.57
2.49
-18.99
-19.75
28.95
Opening Cash & Equivalents
-289.02
-339.10
-338.32
18.18
12.81
14.37
11.88
30.87
50.63
21.68
Closing Cash & Equivalent
-287.28
-289.02
-339.10
11.09
18.18
12.81
14.37
11.88
30.87
50.63

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.)
22.88
23.10
21.14
19.42
19.69
22.59
26.70
26.38
26.72
24.46
ROA
-0.38%
1.27%
0.30%
-0.35%
-3.35%
-4.48%
0.42%
-0.29%
3.00%
3.04%
ROE
-1.24%
4.42%
1.21%
-1.49%
-13.32%
-16.78%
1.54%
-1.01%
9.29%
8.28%
ROCE
4.60%
9.11%
6.46%
5.97%
0.24%
-2.98%
8.83%
5.90%
10.43%
8.45%
Fixed Asset Turnover
2.84
3.60
3.19
3.03
2.96
4.55
5.14
7.01
6.89
5.43
Receivable days
171.61
134.88
164.98
175.61
170.82
116.98
118.44
97.35
113.21
152.03
Inventory Days
159.97
141.91
178.57
198.54
208.18
147.83
140.52
101.36
92.69
104.72
Payable days
99.45
79.88
80.90
96.44
108.58
80.29
91.72
71.14
67.08
82.09
Cash Conversion Cycle
232.13
196.91
262.65
277.71
270.42
184.51
167.25
127.56
138.82
174.66
Total Debt/Equity
1.07
1.22
1.72
2.00
1.88
1.47
1.16
1.17
1.05
0.97
Interest Cover
0.84
1.35
0.93
0.86
0.04
-0.36
1.12
0.91
3.18
4.15

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.