Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Construction - Real Estate

Rating :
58/99

BSE: 532719 | NSE: BLKASHYAP

29.75
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 30.75
  • 30.75
  • 29.55
  • 30.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  153226
  •  45.92
  •  38.35
  •  16.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 672.94
  • 16.34
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,020.39
  • N/A
  • 1.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.56%
  • 12.20%
  • 22.70%
  • FII
  • DII
  • Others
  • 0.54%
  • 0.00%
  • 3.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.84
  • 2.72
  • 12.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.69
  • 1.17
  • 33.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.98
  • 16.35
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 1.04
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.50
  • 12.86
  • 13.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
292.70
314.16
-6.83%
288.59
241.28
19.61%
324.25
292.26
10.95%
277.82
240.34
15.59%
Expenses
272.00
279.01
-2.51%
256.66
217.20
18.17%
319.40
270.99
17.86%
251.54
215.51
16.72%
EBITDA
20.70
35.15
-41.11%
31.93
24.08
32.60%
4.86
21.27
-77.15%
26.28
24.83
5.84%
EBIDTM
7.07%
11.19%
11.06%
9.98%
1.50%
7.28%
9.46%
10.33%
Other Income
6.40
0.78
720.51%
0.39
0.16
143.75%
0.26
18.63
-98.60%
0.97
-0.25
-
Interest
12.76
14.11
-9.57%
13.08
12.55
4.22%
16.02
18.33
-12.60%
12.13
15.17
-20.04%
Depreciation
2.54
2.64
-3.79%
2.51
2.64
-4.92%
2.56
2.70
-5.19%
2.58
2.73
-5.49%
PBT
10.53
19.18
-45.10%
16.73
9.05
84.86%
29.22
7.65
281.96%
8.46
6.68
26.65%
Tax
4.79
5.65
-15.22%
5.00
2.84
76.06%
10.82
44.23
-75.54%
2.66
2.86
-6.99%
PAT
5.74
13.53
-57.58%
11.73
6.21
88.89%
18.40
-36.58
-
5.80
3.82
51.83%
PATM
1.96%
4.31%
4.07%
2.58%
5.67%
-12.52%
2.09%
1.59%
EPS
0.25
0.60
-58.33%
0.52
0.28
85.71%
0.82
-1.62
-
0.26
0.17
52.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,183.36
1,157.51
762.26
819.68
769.25
1,012.20
923.63
860.30
834.33
1,349.08
1,543.31
Net Sales Growth
8.76%
51.85%
-7.01%
6.56%
-24.00%
9.59%
7.36%
3.11%
-38.16%
-12.59%
 
Cost Of Goods Sold
582.26
616.64
385.41
379.36
321.67
484.87
483.28
441.93
415.42
677.74
782.11
Gross Profit
601.10
540.87
376.85
440.32
447.58
527.34
440.36
418.38
418.92
671.34
761.20
GP Margin
50.80%
46.73%
49.44%
53.72%
58.18%
52.10%
47.68%
48.63%
50.21%
49.76%
49.32%
Total Expenditure
1,099.60
1,067.15
699.37
798.58
712.60
926.93
834.56
792.50
815.70
1,299.36
1,436.14
Power & Fuel Cost
-
18.25
11.95
14.79
16.79
18.07
18.50
19.81
20.56
32.37
38.68
% Of Sales
-
1.58%
1.57%
1.80%
2.18%
1.79%
2.00%
2.30%
2.46%
2.40%
2.51%
Employee Cost
-
181.72
127.32
167.98
148.68
157.02
148.55
153.82
172.22
243.10
285.24
% Of Sales
-
15.70%
16.70%
20.49%
19.33%
15.51%
16.08%
17.88%
20.64%
18.02%
18.48%
Manufacturing Exp.
-
179.76
122.08
166.69
151.15
202.33
138.24
137.74
168.90
272.83
263.13
% Of Sales
-
15.53%
16.02%
20.34%
19.65%
19.99%
14.97%
16.01%
20.24%
20.22%
17.05%
General & Admin Exp.
-
46.90
40.18
45.82
50.27
21.24
18.08
38.88
38.32
55.65
66.43
% Of Sales
-
4.05%
5.27%
5.59%
6.53%
2.10%
1.96%
4.52%
4.59%
4.13%
4.30%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.32
0.29
0.31
0.43
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.04%
0.03%
0.02%
0.03%
Miscellaneous Exp.
-
23.88
12.44
23.94
24.04
43.41
27.92
0.00
0.00
17.36
0.43
% Of Sales
-
2.06%
1.63%
2.92%
3.13%
4.29%
3.02%
0%
0%
1.29%
0.01%
EBITDA
83.77
90.36
62.89
21.10
56.65
85.27
89.07
67.80
18.63
49.72
107.17
EBITDA Margin
7.08%
7.81%
8.25%
2.57%
7.36%
8.42%
9.64%
7.88%
2.23%
3.69%
6.94%
Other Income
8.02
2.17
25.10
15.58
8.62
30.52
1.60
23.86
31.06
19.94
20.65
Interest
53.99
54.80
59.47
69.28
59.46
77.16
82.72
82.04
80.55
97.30
92.77
Depreciation
10.19
10.41
11.01
11.91
11.83
11.91
12.98
20.73
46.85
22.83
25.73
PBT
64.94
27.32
17.51
-44.51
-6.02
26.73
-5.04
-11.10
-77.72
-50.46
9.32
Tax
23.27
21.98
57.73
-19.14
-3.29
6.12
-11.09
-5.53
-19.87
-47.05
3.15
Tax Rate
35.83%
33.34%
-8366.67%
23.36%
34.38%
22.90%
183.61%
47.96%
25.57%
35.64%
27.25%
PAT
41.67
43.95
-58.41
-62.79
-6.28
20.61
5.06
-6.00
-57.85
-84.96
8.41
PAT before Minority Interest
41.67
43.95
-58.41
-62.79
-6.28
20.61
5.06
-6.00
-57.85
-84.96
8.41
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.52%
3.80%
-7.66%
-7.66%
-0.82%
2.04%
0.55%
-0.70%
-6.93%
-6.30%
0.54%
PAT Growth
420.05%
-
-
-
-
307.31%
-
-
-
-
 
EPS
1.85
1.95
-2.59
-2.79
-0.28
0.91
0.22
-0.27
-2.57
-3.77
0.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
422.96
379.29
458.31
515.83
497.83
434.21
399.05
404.58
464.06
548.43
Share Capital
22.54
22.54
22.54
22.54
21.54
20.54
20.54
20.54
20.54
20.54
Total Reserves
400.42
356.74
435.76
493.28
476.04
413.67
378.51
384.04
443.51
527.89
Non-Current Liabilities
165.03
239.88
217.99
153.26
167.03
200.34
442.37
366.21
308.62
318.84
Secured Loans
19.47
44.11
46.07
57.54
76.00
99.83
281.56
253.87
173.81
132.78
Unsecured Loans
47.43
66.92
87.45
60.12
57.02
50.97
44.08
49.31
26.70
6.80
Long Term Provisions
9.19
8.89
10.97
9.60
0.99
1.06
8.01
8.08
8.00
7.89
Current Liabilities
769.66
806.87
975.95
1,012.49
945.52
1,000.22
899.64
906.08
1,008.71
1,146.28
Trade Payables
195.90
164.42
186.19
150.07
201.28
156.77
197.48
213.82
278.61
307.32
Other Current Liabilities
271.50
330.16
493.98
561.39
435.57
487.00
353.93
319.63
375.34
553.83
Short Term Borrowings
300.26
311.05
294.78
299.70
300.76
348.70
347.60
370.58
352.70
281.40
Short Term Provisions
1.99
1.24
1.00
1.33
7.90
7.74
0.63
2.05
2.06
3.74
Total Liabilities
1,357.65
1,426.04
1,652.25
1,681.58
1,610.41
1,635.28
1,741.06
1,676.98
1,781.62
2,013.72
Net Block
61.91
67.90
70.22
79.22
84.40
88.41
99.06
89.77
139.81
158.61
Gross Block
236.83
251.37
256.49
265.21
276.82
285.16
295.13
271.90
292.75
300.48
Accumulated Depreciation
174.91
183.48
186.27
185.99
192.42
196.74
196.07
182.13
152.94
141.87
Non Current Assets
424.40
417.45
570.69
673.27
705.81
592.89
608.50
586.63
622.99
643.48
Capital Work in Progress
0.00
0.00
94.73
94.50
96.76
95.48
139.04
129.52
116.78
106.36
Non Current Investment
0.07
0.05
241.26
333.95
330.32
343.23
300.76
299.21
299.21
301.89
Long Term Loans & Adv.
108.85
112.60
164.03
162.85
182.60
64.60
69.64
68.12
67.18
76.63
Other Non Current Assets
85.59
68.74
0.45
2.76
11.72
1.16
0.00
0.00
0.00
0.00
Current Assets
933.25
1,008.59
1,081.55
1,008.30
904.59
1,042.39
1,132.57
1,090.36
1,158.64
1,370.25
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
339.81
341.68
360.97
327.88
346.41
441.12
464.33
471.56
480.18
612.57
Sundry Debtors
347.80
438.04
383.39
370.72
352.61
395.92
440.60
387.24
393.69
471.04
Cash & Bank
32.89
26.47
12.67
10.61
11.74
9.59
11.09
18.18
12.81
14.37
Other Current Assets
212.75
129.50
150.41
132.12
193.83
195.77
216.54
213.38
271.96
272.26
Short Term Loans & Adv.
91.34
72.91
174.11
166.96
51.11
71.02
154.79
106.37
138.10
129.66
Net Current Assets
163.59
201.72
105.60
-4.19
-40.92
42.17
232.92
184.28
149.93
223.96
Total Assets
1,357.65
1,426.04
1,652.24
1,681.57
1,610.40
1,635.28
1,741.07
1,676.99
1,781.63
2,013.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
75.76
-180.75
-22.62
164.46
117.45
245.12
116.83
-35.48
-22.60
215.11
PBT
65.56
0.74
-81.95
-10.71
28.04
-5.45
-11.53
-77.72
-132.01
11.56
Adjustment
43.82
83.38
114.37
86.40
123.22
97.94
96.59
115.37
122.82
113.36
Changes in Working Capital
-31.08
-256.68
-50.74
90.26
-28.83
152.65
32.49
-67.03
-6.06
92.51
Cash after chg. in Working capital
78.31
-172.56
-18.32
165.95
122.43
245.14
117.56
-29.38
-15.25
217.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.55
-8.18
-4.29
-1.49
-4.98
-0.02
0.00
0.00
-0.62
-2.32
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
0.00
0.00
0.00
-0.73
-6.10
-6.73
0.00
Cash From Investing Activity
-2.31
142.10
84.42
-2.35
-22.49
-2.67
-34.49
0.87
-13.89
-7.51
Net Fixed Assets
14.38
9.75
8.58
13.73
7.68
8.34
-23.05
21.01
7.33
-0.37
Net Investments
0.00
0.00
0.00
0.00
0.00
1.00
0.43
0.00
5.22
0.00
Others
-16.69
132.35
75.84
-16.08
-30.17
-12.01
-11.87
-20.14
-26.44
-7.14
Cash from Financing Activity
-68.83
52.44
-59.74
-160.37
-44.87
-243.23
-89.44
39.99
34.93
-205.11
Net Cash Inflow / Outflow
4.62
13.80
2.06
1.74
50.08
-0.78
-7.09
5.38
-1.57
2.49
Opening Cash & Equivalents
26.46
12.66
10.60
-289.02
-339.10
-338.32
18.18
12.81
14.37
11.88
Closing Cash & Equivalent
31.08
26.46
12.66
-287.28
-289.02
-339.10
11.09
18.18
12.81
14.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
18.76
16.82
20.33
22.88
23.10
21.14
19.42
19.69
22.59
26.70
ROA
3.16%
-3.80%
-3.77%
-0.38%
1.27%
0.30%
-0.35%
-3.35%
-4.48%
0.42%
ROE
10.96%
-13.95%
-12.89%
-1.24%
4.42%
1.21%
-1.49%
-13.32%
-16.78%
1.54%
ROCE
14.19%
6.26%
-1.24%
4.60%
9.11%
6.46%
5.97%
0.24%
-2.98%
8.83%
Fixed Asset Turnover
4.74
3.00
3.14
2.84
3.60
3.19
3.03
2.96
4.55
5.14
Receivable days
123.90
196.67
167.90
171.61
134.88
164.98
175.61
170.82
116.98
118.44
Inventory Days
107.45
168.23
153.37
159.97
141.91
178.57
198.54
208.18
147.83
140.52
Payable days
106.64
166.02
82.96
99.45
79.88
80.90
96.44
108.58
80.29
91.72
Cash Conversion Cycle
124.71
198.87
238.32
232.13
196.91
262.65
277.71
270.42
184.51
167.25
Total Debt/Equity
0.90
1.37
1.14
1.07
1.22
1.72
2.00
1.88
1.47
1.16
Interest Cover
2.20
0.99
-0.18
0.84
1.35
0.93
0.86
0.04
-0.36
1.12

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.