Nifty
Sensex
:
:
22248.65
73233.30
31.20 (0.14%)
75.06 (0.10%)

Construction - Real Estate

Rating :
58/99

BSE: 532123 | NSE: BSELINFRA

13.37
22-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  13.00
  •  13.50
  •  12.50
  •  12.99
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  998
  •  34.31
  •  19.74
  •  4.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 110.46
  • 3.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 109.58
  • N/A
  • 0.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 16.45%
  • 8.70%
  • 69.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -100.00
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -30.39
  • -41.91
  • 15.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 329.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.12
  • 2.52
  • 2.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.08
  • 0.08
  • 0.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.99
  • 4.59
  • 5.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
-7.59
21.79
-
10.98
-0.11
-
16.48
9.27
77.78%
0.00
0.00
0
Expenses
0.40
0.44
-9.09%
0.42
0.34
23.53%
0.32
0.25
28.00%
0.42
0.33
27.27%
EBITDA
-7.99
21.35
-
10.56
-0.45
-
16.16
9.01
79.36%
-0.42
-0.33
-
EBIDTM
105.24%
97.97%
96.22%
396.46%
98.03%
97.27%
0.00%
0.00%
Other Income
0.50
0.50
0.00%
0.33
0.28
17.86%
0.35
0.31
12.90%
9.05
3.52
157.10%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
-7.50
21.84
-
10.88
-0.18
-
16.49
9.32
76.93%
8.62
3.18
171.07%
Tax
-1.66
5.12
-
2.17
-1.25
-
3.69
1.40
163.57%
-4.61
0.10
-
PAT
-5.84
16.72
-
8.71
1.07
714.02%
12.80
7.92
61.62%
13.23
3.08
329.55%
PATM
76.90%
76.71%
79.34%
-950.44%
77.67%
85.45%
0.00%
0.00%
EPS
-0.71
2.02
-
1.05
0.13
707.69%
1.55
0.96
61.46%
1.60
0.37
332.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
19.87
0.00
0.00
0.00
0.04
5.20
0.43
0.48
0.64
0.38
0.71
Net Sales Growth
-35.80%
0
0
-100%
-99.23%
1109.30%
-10.42%
-25.00%
68.42%
-46.48%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
20.41
0.04
0.05
0.06
0.04
0.11
Gross Profit
19.87
0.00
0.00
0.00
0.04
-15.20
0.39
0.44
0.57
0.33
0.60
GP Margin
100.01%
0
0
0
100%
-292.31%
90.70%
91.67%
89.06%
86.84%
84.51%
Total Expenditure
1.56
1.45
2.20
0.71
8.22
27.13
1.67
1.32
5.23
6.66
55.03
Power & Fuel Cost
-
0.01
0.01
0.04
0.05
0.29
0.20
0.33
0.16
0.15
0.18
% Of Sales
-
0
0
0
125.00%
5.58%
46.51%
68.75%
25.00%
39.47%
25.35%
Employee Cost
-
0.34
0.21
0.12
0.26
0.34
0.36
0.31
0.30
0.38
0.47
% Of Sales
-
0
0
0
650.0%
6.54%
83.72%
64.58%
46.88%
100%
66.20%
Manufacturing Exp.
-
0.12
0.10
0.10
0.10
0.16
0.16
0.15
0.15
0.00
0.00
% Of Sales
-
0
0
0
250.0%
3.08%
37.21%
31.25%
23.44%
0%
0%
General & Admin Exp.
-
0.93
0.67
0.30
1.45
0.38
0.34
0.46
0.46
0.67
54.26
% Of Sales
-
0
0
0
3625.00%
7.31%
79.07%
95.83%
71.88%
176.32%
7642.25%
Selling & Distn. Exp.
-
0.05
0.05
0.05
0.05
0.06
0.03
0.01
0.01
0.02
0.01
% Of Sales
-
0
0
0
125.00%
1.15%
6.98%
2.08%
1.56%
5.26%
1.41%
Miscellaneous Exp.
-
0.00
1.16
0.10
6.29
5.49
0.54
0.01
4.08
5.39
0.01
% Of Sales
-
0
0
0
15725.00%
105.58%
125.58%
2.08%
637.50%
1418.42%
0%
EBITDA
18.31
-1.45
-2.20
-0.71
-8.18
-21.93
-1.24
-0.84
-4.59
-6.28
-54.32
EBITDA Margin
92.15%
0
0
0
-20450.0%
-421.73%
-288.37%
-175.00%
-717.19%
-1652.63%
-7650.70%
Other Income
10.23
41.09
8.16
2.16
1.71
1.89
2.01
5.20
1.50
2.12
24.38
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Depreciation
0.04
0.04
0.03
0.03
0.03
0.14
0.15
0.15
0.16
0.16
0.24
PBT
28.49
39.60
5.92
1.41
-6.51
-20.18
0.63
4.21
-3.27
-4.32
-30.18
Tax
-0.41
0.65
1.06
0.92
0.02
0.02
0.08
1.29
0.34
0.60
0.85
Tax Rate
-1.44%
1.64%
17.91%
65.25%
-0.31%
-0.10%
12.70%
30.64%
-10.40%
-13.89%
-2.82%
PAT
28.90
38.94
4.86
0.49
-6.52
-20.20
0.54
2.92
-3.61
-4.91
-31.03
PAT before Minority Interest
28.90
38.94
4.86
0.49
-6.52
-20.20
0.54
2.92
-3.61
-4.91
-31.03
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
145.45%
0
0
0
-16300%
-388.46%
125.58%
608.33%
-564.06%
-1292.11%
-4370.42%
PAT Growth
0.38%
701.23%
891.84%
-
-
-
-81.51%
-
-
-
 
EPS
3.50
4.71
0.59
0.06
-0.79
-2.45
0.07
0.35
-0.44
-0.59
-3.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
440.21
374.19
360.06
368.57
350.45
352.46
351.08
354.58
342.39
336.14
Share Capital
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
Total Reserves
357.60
291.57
277.45
285.95
267.83
269.84
268.46
271.96
259.77
253.52
Non-Current Liabilities
0.00
0.00
0.00
0.02
0.02
0.34
0.37
0.36
0.49
0.41
Secured Loans
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
468.89
431.92
418.27
430.53
396.81
371.38
369.41
378.45
356.64
342.64
Trade Payables
26.27
24.15
23.44
24.13
22.20
20.78
20.72
21.23
19.98
19.13
Other Current Liabilities
442.59
406.72
394.47
406.38
374.53
350.52
348.64
357.15
335.20
320.79
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.26
2.52
Short Term Provisions
0.02
1.05
0.36
0.02
0.07
0.08
0.06
0.07
0.19
0.20
Total Liabilities
909.10
806.11
778.33
799.12
747.28
724.18
720.86
733.39
699.52
679.19
Net Block
1.26
1.24
1.27
1.30
1.64
1.77
1.93
2.05
2.20
2.39
Gross Block
4.26
4.20
4.19
9.70
10.03
10.02
10.23
10.19
10.18
2.39
Accumulated Depreciation
3.00
2.96
2.93
8.40
8.39
8.25
8.30
8.14
7.98
0.00
Non Current Assets
53.65
17.34
24.87
23.64
32.42
31.29
28.52
27.86
11.14
14.34
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
50.35
14.25
21.76
20.48
28.75
23.94
15.38
2.84
6.69
6.58
Long Term Loans & Adv.
1.84
1.66
1.66
1.67
1.79
1.78
1.78
1.78
2.25
3.52
Other Non Current Assets
0.20
0.19
0.19
0.19
0.24
3.80
9.42
21.18
0.00
1.86
Current Assets
855.45
788.76
753.46
775.47
714.85
692.89
692.34
705.53
688.37
664.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
393.53
363.57
353.32
363.26
336.01
336.24
335.31
342.41
324.93
312.93
Sundry Debtors
458.36
421.98
397.51
409.15
375.70
355.65
354.95
362.23
342.71
335.40
Cash & Bank
0.36
2.89
2.30
2.47
2.64
0.45
1.54
0.57
19.76
10.53
Other Current Assets
3.20
0.00
0.00
0.00
0.51
0.55
0.53
0.32
0.96
5.97
Short Term Loans & Adv.
3.20
0.32
0.34
0.59
0.51
0.55
0.53
0.31
0.96
5.95
Net Current Assets
386.57
356.84
335.19
344.95
318.05
321.51
322.93
327.08
331.73
322.20
Total Assets
909.10
806.10
778.33
799.11
747.27
724.18
720.86
733.39
699.51
679.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-34.55
-23.17
8.05
-29.07
-7.57
5.12
18.52
-21.53
-3.97
-57.04
PBT
39.60
5.92
1.41
-6.51
-20.18
0.63
4.21
-3.27
-4.32
-30.18
Adjustment
-41.05
-6.96
-2.03
4.35
3.74
-1.33
-5.04
-1.34
-1.97
-24.13
Changes in Working Capital
-32.45
-21.07
9.58
-26.90
8.87
5.91
20.64
-16.58
2.31
-2.72
Cash after chg. in Working capital
-33.90
-22.11
8.97
-29.05
-7.57
5.21
19.81
-21.19
-3.97
-57.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.65
-1.06
-0.92
-0.02
0.00
-0.08
-1.29
-0.27
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
0.00
0.00
0.00
0.00
-0.07
0.00
0.00
Cash From Investing Activity
32.02
23.76
-8.22
28.90
9.76
-6.22
-17.54
21.13
11.08
34.60
Net Fixed Assets
-0.06
-0.01
5.51
0.33
-0.01
0.21
-0.04
-0.01
0.04
0.04
Net Investments
-41.52
5.65
0.52
3.33
-8.46
-8.73
-11.25
0.68
-2.29
-5.58
Others
73.60
18.12
-14.25
25.24
18.23
2.30
-6.25
20.46
13.33
40.14
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.12
24.38
Net Cash Inflow / Outflow
-2.53
0.59
-0.17
-0.17
2.19
-1.10
0.97
-0.39
9.23
1.94
Opening Cash & Equivalents
2.89
2.30
2.47
2.64
0.45
1.54
0.57
0.97
10.53
8.60
Closing Cash & Equivalent
0.36
2.89
2.30
2.47
2.64
0.45
1.54
0.57
19.76
10.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
53.28
45.29
43.58
44.61
42.42
42.66
42.49
42.92
41.44
40.69
ROA
4.54%
0.61%
0.06%
-0.84%
-2.75%
0.08%
0.40%
-0.50%
-0.71%
-4.79%
ROE
9.56%
1.32%
0.13%
-1.81%
-5.75%
0.15%
0.83%
-1.04%
-1.45%
-9.30%
ROCE
9.72%
1.61%
0.39%
-1.81%
-5.74%
0.18%
1.19%
-0.93%
-1.27%
-8.96%
Fixed Asset Turnover
0.00
0.00
0.00
0.00
0.52
0.04
0.05
0.06
0.06
0.10
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
366.40
7952.54
7472.91
8676.25
9221.35
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
-366.40
-7952.54
-7472.91
-8676.25
-9221.35
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
0.00
0.00
350.83
0.00
0.00
661.68
4560.57
-156.11
-2321.92
0.00

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.