Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Cement & Construction Materials

Rating :
56/99

BSE: 532916 | NSE: BVCL

16.80
25-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  16.90
  •  17.00
  •  16.10
  •  16.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  642
  •  0.11
  •  20.00
  •  7.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37.67
  • 17.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 140.03
  • N/A
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.49%
  • 7.17%
  • 35.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.57
  • 4.86
  • 0.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 21.32
  • -1.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.95
  • -
  • 14.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.77
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 11.19
  • 7.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
31.60
41.00
-22.93%
23.38
40.11
-41.71%
43.47
38.64
12.50%
37.42
33.25
12.54%
Expenses
26.48
36.31
-27.07%
20.82
35.33
-41.07%
39.58
37.96
4.27%
33.71
28.21
19.50%
EBITDA
5.11
4.69
8.96%
2.56
4.79
-46.56%
3.89
0.68
472.06%
3.72
5.04
-26.19%
EBIDTM
16.19%
11.43%
10.95%
11.93%
8.95%
1.75%
9.93%
15.18%
Other Income
0.18
0.26
-30.77%
0.19
0.44
-56.82%
0.41
3.70
-88.92%
0.28
0.32
-12.50%
Interest
2.50
2.75
-9.09%
1.94
2.56
-24.22%
3.19
3.21
-0.62%
2.16
2.94
-26.53%
Depreciation
1.58
1.59
-0.63%
1.52
1.64
-7.32%
1.51
1.22
23.77%
1.68
2.23
-24.66%
PBT
1.22
0.60
103.33%
-0.71
4.59
-
0.93
-0.05
-
0.16
0.21
-23.81%
Tax
0.00
0.21
-100.00%
0.00
0.47
-100.00%
-0.72
-0.38
-
0.24
0.85
-71.76%
PAT
1.22
0.39
212.82%
-0.71
4.12
-
1.65
0.34
385.29%
-0.08
-0.64
-
PATM
3.85%
0.95%
-3.02%
10.27%
3.79%
0.87%
-0.22%
-1.92%
EPS
0.55
0.18
205.56%
-0.32
1.86
-
0.74
0.15
393.33%
-0.04
-0.29
-

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
135.87
162.01
148.45
157.44
130.25
127.80
157.39
123.92
130.79
122.02
114.10
Net Sales Growth
-11.20%
9.13%
-5.71%
20.88%
1.92%
-18.80%
27.01%
-5.25%
7.19%
6.94%
 
Cost Of Goods Sold
28.40
31.48
22.93
31.74
23.47
15.18
30.30
28.62
25.90
26.47
19.99
Gross Profit
107.47
130.53
125.52
125.70
106.78
112.62
127.09
95.30
104.89
95.55
94.11
GP Margin
79.10%
80.57%
84.55%
79.84%
81.98%
88.12%
80.75%
76.90%
80.20%
78.31%
82.48%
Total Expenditure
120.59
144.93
133.83
139.30
119.03
121.30
139.57
111.92
115.23
113.32
99.83
Power & Fuel Cost
-
44.50
49.89
45.56
32.09
41.84
38.79
28.97
35.39
30.36
22.30
% Of Sales
-
27.47%
33.61%
28.94%
24.64%
32.74%
24.65%
23.38%
27.06%
24.88%
19.54%
Employee Cost
-
17.33
15.59
13.97
11.87
14.53
13.66
13.00
11.09
10.43
11.14
% Of Sales
-
10.70%
10.50%
8.87%
9.11%
11.37%
8.68%
10.49%
8.48%
8.55%
9.76%
Manufacturing Exp.
-
10.71
10.80
8.59
6.38
10.20
10.28
8.11
7.07
8.18
10.38
% Of Sales
-
6.61%
7.28%
5.46%
4.90%
7.98%
6.53%
6.54%
5.41%
6.70%
9.10%
General & Admin Exp.
-
4.03
3.06
2.33
2.12
2.15
2.78
2.24
1.75
2.51
3.03
% Of Sales
-
2.49%
2.06%
1.48%
1.63%
1.68%
1.77%
1.81%
1.34%
2.06%
2.66%
Selling & Distn. Exp.
-
27.05
27.86
35.09
41.41
35.58
41.29
29.10
31.84
33.18
31.59
% Of Sales
-
16.70%
18.77%
22.29%
31.79%
27.84%
26.23%
23.48%
24.34%
27.19%
27.69%
Miscellaneous Exp.
-
9.83
3.70
2.02
1.69
1.83
2.47
1.89
2.18
2.19
31.59
% Of Sales
-
6.07%
2.49%
1.28%
1.30%
1.43%
1.57%
1.53%
1.67%
1.79%
1.23%
EBITDA
15.28
17.08
14.62
18.14
11.22
6.50
17.82
12.00
15.56
8.70
14.27
EBITDA Margin
11.25%
10.54%
9.85%
11.52%
8.61%
5.09%
11.32%
9.68%
11.90%
7.13%
12.51%
Other Income
1.06
1.39
4.13
0.60
0.66
0.32
0.70
0.31
0.33
0.26
0.51
Interest
9.79
10.66
10.97
13.45
9.35
10.15
11.29
11.53
11.65
11.42
8.92
Depreciation
6.29
6.41
6.79
7.17
4.38
5.30
6.35
8.19
8.42
7.95
8.20
PBT
1.60
1.40
0.99
-1.88
-1.85
-8.63
0.88
-7.42
-4.18
-10.41
-2.35
Tax
-0.48
0.20
0.65
0.40
0.88
0.05
0.05
-0.16
-0.13
0.23
-0.16
Tax Rate
-30.00%
3.19%
65.66%
-21.28%
-47.57%
-0.58%
-5.38%
2.05%
2.82%
-2.21%
4.08%
PAT
2.08
6.08
0.34
-2.28
-2.73
-8.67
-0.99
-7.64
-4.48
-10.65
-3.76
PAT before Minority Interest
2.08
6.08
0.34
-2.28
-2.73
-8.67
-0.99
-7.64
-4.48
-10.65
-3.76
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
1.53%
3.75%
0.23%
-1.45%
-2.10%
-6.78%
-0.63%
-6.17%
-3.43%
-8.73%
-3.30%
PAT Growth
-50.59%
1,688.24%
-
-
-
-
-
-
-
-
 
EPS
0.94
2.74
0.15
-1.03
-1.23
-3.91
-0.45
-3.44
-2.02
-4.80
-1.69

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
115.34
109.40
109.08
111.36
74.23
83.28
84.96
93.18
97.77
108.55
Share Capital
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
Total Reserves
93.18
87.24
86.92
89.20
52.07
61.12
62.80
71.02
75.61
86.39
Non-Current Liabilities
70.96
55.56
55.74
55.18
38.35
40.85
58.96
58.20
37.06
26.90
Secured Loans
15.90
10.33
13.35
15.93
12.95
20.71
43.63
42.99
31.22
24.73
Unsecured Loans
52.44
42.44
39.27
36.11
16.59
11.77
9.65
11.34
3.00
0.00
Long Term Provisions
1.12
0.74
0.69
0.57
0.86
0.75
0.72
0.63
0.47
0.23
Current Liabilities
86.98
102.54
100.53
105.15
99.68
98.27
80.86
74.03
90.26
84.18
Trade Payables
24.25
24.84
27.38
33.36
21.14
19.49
16.33
8.07
7.65
2.52
Other Current Liabilities
30.63
31.37
25.42
31.82
35.61
37.68
24.36
27.75
15.97
17.11
Short Term Borrowings
31.47
45.89
47.28
39.46
41.31
38.37
38.25
37.00
65.03
63.40
Short Term Provisions
0.62
0.43
0.45
0.51
1.62
2.72
1.92
1.20
1.60
1.16
Total Liabilities
273.28
267.50
265.35
271.69
212.26
222.40
224.78
225.41
225.09
219.63
Net Block
189.16
189.82
192.21
195.87
124.87
124.75
127.64
128.71
125.12
118.74
Gross Block
221.74
216.33
211.91
295.04
219.62
213.88
209.91
202.61
191.19
176.80
Accumulated Depreciation
32.59
26.50
19.70
99.17
94.76
89.13
82.27
73.90
66.07
58.06
Non Current Assets
214.37
210.08
214.18
208.36
134.80
132.19
134.59
135.57
135.25
131.85
Capital Work in Progress
14.98
5.11
2.90
1.00
0.19
0.78
0.09
0.08
2.41
6.70
Non Current Investment
0.11
0.10
0.12
0.12
0.18
0.18
0.30
0.30
0.30
0.30
Long Term Loans & Adv.
10.12
12.99
13.04
11.37
9.57
6.48
6.56
6.48
7.42
6.11
Other Non Current Assets
0.00
2.06
5.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
58.91
57.41
51.16
63.34
77.46
90.21
90.20
89.83
89.84
87.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
15.80
18.05
12.65
9.88
14.52
13.33
9.70
12.62
11.68
13.77
Sundry Debtors
13.50
13.02
15.76
12.18
16.89
19.86
16.57
13.40
12.86
11.52
Cash & Bank
3.01
5.89
2.84
8.03
3.31
4.73
4.96
2.60
5.40
7.47
Other Current Assets
26.59
0.03
0.03
0.01
42.75
52.28
58.97
61.22
59.90
55.01
Short Term Loans & Adv.
26.23
20.42
19.88
33.25
20.95
52.27
23.74
61.21
59.89
54.93
Net Current Assets
-28.07
-45.13
-49.37
-41.81
-22.22
-8.07
9.34
15.81
-0.42
3.60
Total Assets
273.28
267.49
265.34
271.70
212.26
222.40
224.79
225.40
225.09
219.62

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
7.71
20.53
13.11
26.04
16.04
33.96
20.27
1.63
9.41
-0.83
PBT
1.40
0.99
-1.88
-1.91
-8.68
0.88
-7.42
-4.18
-10.41
-2.35
Adjustment
17.07
17.76
20.61
13.73
15.07
17.64
19.15
19.95
19.30
17.16
Changes in Working Capital
-14.70
2.57
-5.20
15.10
9.83
17.36
9.08
-14.34
0.15
-13.37
Cash after chg. in Working capital
3.77
21.32
13.53
26.92
16.22
35.88
20.81
1.43
9.04
1.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.75
-0.77
-0.73
-0.88
-0.19
-0.11
-0.32
0.50
0.49
-0.69
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
4.68
-0.02
0.32
0.00
0.01
-1.81
0.00
0.00
0.00
0.00
Cash From Investing Activity
-15.62
-6.61
-5.41
-33.53
-4.82
-4.72
-7.14
-9.68
-10.10
-14.63
Net Fixed Assets
-15.76
-4.06
63.18
-75.24
-1.59
-1.04
-5.04
-1.58
-2.77
-4.38
Net Investments
-1.64
-4.13
-3.35
31.48
-0.70
-1.23
-1.47
-4.56
-1.05
-10.95
Others
1.78
1.58
-65.24
10.23
-2.53
-2.45
-0.63
-3.54
-6.28
0.70
Cash from Financing Activity
4.95
-11.03
-12.88
11.29
-12.64
-29.46
-10.77
5.25
-1.38
14.70
Net Cash Inflow / Outflow
-2.95
2.89
-5.18
3.80
-1.42
-0.23
2.36
-2.80
-2.07
-0.75
Opening Cash & Equivalents
4.69
1.80
6.97
3.17
4.73
4.96
2.60
5.40
7.47
8.23
Closing Cash & Equivalent
1.74
4.69
1.80
6.97
3.31
4.73
4.96
2.60
5.40
7.47

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.)
52.05
49.37
49.22
50.25
21.75
25.51
26.27
29.95
31.97
36.77
ROA
2.25%
0.13%
-0.85%
-1.13%
-3.99%
-0.44%
-3.39%
-1.99%
-4.79%
-1.74%
ROE
5.41%
0.31%
-2.07%
-3.42%
-16.55%
-1.72%
-12.26%
-6.53%
-13.98%
-4.44%
ROCE
7.82%
5.61%
5.43%
4.33%
1.09%
6.68%
2.22%
4.01%
0.56%
2.94%
Fixed Asset Turnover
0.74
0.69
0.63
0.51
0.60
0.76
0.62
0.68
0.68
0.69
Receivable days
29.88
35.38
31.96
40.22
51.53
41.20
42.85
35.58
35.39
30.21
Inventory Days
38.13
37.75
25.78
33.75
39.04
26.04
31.92
32.93
36.94
41.18
Payable days
64.10
70.28
78.09
83.28
59.43
46.49
38.22
23.86
16.11
19.05
Cash Conversion Cycle
3.91
2.85
-20.35
-9.31
31.14
20.75
36.55
44.65
56.21
52.35
Total Debt/Equity
0.91
0.94
0.96
0.90
1.79
1.60
1.80
1.62
1.50
1.19
Interest Cover
1.59
1.09
0.86
0.80
0.15
0.92
0.32
0.60
0.09
0.56

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.