Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Finance - Stock Broking

Rating :
51/99

BSE: 530393 | NSE: DBSTOCKBRO

24.15
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  23.95
  •  25.50
  •  23.90
  •  24.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  922
  •  0.22
  •  49.20
  •  8.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87.50
  • 15.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 37.73
  • N/A
  • 1.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.01%
  • 44.97%
  • 23.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.83
  • 30.91
  • 114.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 54.07
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.05
  • -2.95
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 27.17
  • 11.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.99
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 2.35
  • 3.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
6.92
4.56
51.75%
6.22
4.16
49.52%
7.46
2.58
189.15%
6.61
3.21
105.92%
Expenses
3.87
2.47
56.68%
3.65
2.25
62.22%
4.52
1.57
187.90%
6.20
1.50
313.33%
EBITDA
3.05
2.09
45.93%
2.57
1.91
34.55%
2.94
1.01
191.09%
0.41
1.71
-76.02%
EBIDTM
44.10%
45.90%
41.29%
45.87%
39.38%
39.13%
6.19%
53.31%
Other Income
0.01
0.00
0
0.03
0.00
0
0.01
0.00
0
0.01
0.02
-50.00%
Interest
0.22
0.07
214.29%
0.12
0.10
20.00%
0.17
0.08
112.50%
0.10
0.12
-16.67%
Depreciation
0.15
0.09
66.67%
0.22
0.09
144.44%
0.19
0.08
137.50%
-0.03
0.09
-
PBT
2.69
1.94
38.66%
2.25
1.73
30.06%
2.58
0.84
207.14%
0.35
1.53
-77.12%
Tax
0.69
4.46
-84.53%
0.50
0.45
11.11%
0.68
0.18
277.78%
0.27
0.55
-50.91%
PAT
2.00
-2.52
-
1.76
1.28
37.50%
1.91
0.66
189.39%
0.08
0.98
-91.84%
PATM
28.92%
-55.28%
28.23%
30.67%
25.56%
25.65%
1.18%
30.54%
EPS
0.57
-0.72
-
0.50
0.36
38.89%
0.54
0.19
184.21%
0.02
0.28
-92.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
27.21
18.07
10.55
1.84
5.87
4.70
5.99
Net Sales Growth
87.53%
71.28%
473.37%
-68.65%
24.89%
-21.54%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
27.20
18.07
10.55
1.84
5.87
4.70
5.99
GP Margin
99.97%
100%
100%
100%
100%
100%
100%
Total Expenditure
18.24
12.60
5.87
4.74
4.83
4.07
4.50
Power & Fuel Cost
-
0.13
0.12
0.11
0.12
0.13
0.13
% Of Sales
-
0.72%
1.14%
5.98%
2.04%
2.77%
2.17%
Employee Cost
-
2.61
2.39
2.37
2.48
2.54
1.66
% Of Sales
-
14.44%
22.65%
128.80%
42.25%
54.04%
27.71%
Manufacturing Exp.
-
7.33
2.56
1.52
1.53
1.17
1.10
% Of Sales
-
40.56%
24.27%
82.61%
26.06%
24.89%
18.36%
General & Admin Exp.
-
2.24
0.81
0.79
0.81
0.36
1.73
% Of Sales
-
12.40%
7.68%
42.93%
13.80%
7.66%
28.88%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.41
0.11
0.05
0.01
0.00
0.01
% Of Sales
-
2.27%
1.04%
2.72%
0.17%
0%
0.17%
EBITDA
8.97
5.47
4.68
-2.90
1.04
0.63
1.49
EBITDA Margin
32.97%
30.27%
44.36%
-157.61%
17.72%
13.40%
24.87%
Other Income
0.06
0.01
0.02
0.13
0.01
0.00
0.00
Interest
0.61
0.36
0.47
0.18
0.12
0.07
0.25
Depreciation
0.53
0.24
0.32
0.28
0.10
0.11
0.15
PBT
7.87
4.88
3.91
-3.22
0.84
0.45
1.08
Tax
2.14
1.38
1.26
-1.18
0.27
0.09
0.38
Tax Rate
27.19%
81.66%
32.23%
31.22%
32.14%
20.00%
35.19%
PAT
5.75
0.31
2.65
-2.60
0.57
0.36
0.70
PAT before Minority Interest
5.75
0.31
2.65
-2.60
0.57
0.36
0.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.13%
1.72%
25.12%
-141.30%
9.71%
7.66%
11.69%
PAT Growth
1,337.50%
-88.30%
-
-
58.33%
-48.57%
 
EPS
1.64
0.09
0.76
-0.74
0.16
0.10
0.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
41.95
41.64
38.75
41.34
40.77
40.49
Share Capital
7.00
7.00
7.00
7.00
7.00
7.00
Total Reserves
34.95
34.64
31.75
34.34
33.77
33.49
Non-Current Liabilities
1.16
1.03
-1.03
0.10
-0.06
0.06
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
1.47
0.75
0.00
0.00
0.00
0.00
Long Term Provisions
0.31
0.30
0.31
0.26
0.20
0.00
Current Liabilities
19.94
16.92
12.66
5.83
2.93
9.98
Trade Payables
16.97
16.21
11.18
5.27
2.43
9.49
Other Current Liabilities
1.50
0.46
1.46
0.32
0.33
0.15
Short Term Borrowings
0.00
0.09
0.00
0.00
0.00
0.00
Short Term Provisions
1.47
0.16
0.02
0.24
0.17
0.35
Total Liabilities
63.05
59.59
50.38
47.27
43.64
50.53
Net Block
1.05
0.58
0.63
3.58
0.30
0.36
Gross Block
2.02
1.32
1.05
3.77
0.40
1.64
Accumulated Depreciation
0.98
0.74
0.42
0.19
0.11
1.28
Non Current Assets
6.97
7.71
3.90
9.68
15.63
11.75
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.59
0.59
0.59
0.62
0.62
0.62
Long Term Loans & Adv.
3.26
4.54
2.67
5.48
14.71
10.77
Other Non Current Assets
2.08
2.00
0.00
0.00
0.00
0.00
Current Assets
56.08
51.87
46.48
37.59
28.00
38.79
Current Investments
0.23
0.44
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.43
3.07
1.38
0.27
0.32
0.20
Cash & Bank
51.24
46.50
38.01
33.62
26.73
37.81
Other Current Assets
3.18
1.07
6.73
1.41
0.95
0.78
Short Term Loans & Adv.
1.85
0.79
0.36
2.28
0.20
0.47
Net Current Assets
36.14
34.95
33.83
31.76
25.07
28.81
Total Assets
63.05
59.58
50.38
47.27
43.63
50.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
6.09
10.39
-2.74
3.00
-6.91
-15.85
PBT
1.69
3.91
-3.78
0.84
0.45
1.08
Adjustment
0.33
0.57
0.72
0.09
0.11
0.15
Changes in Working Capital
3.13
8.18
0.59
2.24
-6.63
-16.44
Cash after chg. in Working capital
5.16
12.66
-2.47
3.17
-6.06
-15.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.93
-2.27
-0.27
-0.17
-0.84
-0.64
Other Direct Exp. Paid
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
Cash From Investing Activity
-12.14
-2.83
-3.19
-3.52
7.52
-0.15
Net Fixed Assets
-0.65
-0.07
2.72
-3.37
1.24
Net Investments
0.21
-0.44
0.03
-1.25
0.00
Others
-11.70
-2.32
-5.94
1.10
6.28
Cash from Financing Activity
0.50
0.81
-0.02
0.00
0.00
0.00
Net Cash Inflow / Outflow
-5.56
8.37
-5.95
-0.52
0.61
-16.01
Opening Cash & Equivalents
11.97
3.60
9.55
10.07
9.46
53.82
Closing Cash & Equivalent
6.42
11.97
3.60
9.55
10.07
37.81

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
11.98
11.90
11.07
11.81
11.65
11.57
ROA
0.51%
4.82%
-5.33%
1.25%
0.76%
1.39%
ROE
0.75%
6.60%
-6.50%
1.39%
0.88%
1.74%
ROCE
4.79%
10.78%
-8.99%
2.33%
1.28%
3.31%
Fixed Asset Turnover
10.83
8.92
0.76
2.82
4.60
3.65
Receivable days
45.42
77.05
164.25
18.49
20.35
12.39
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
700.41
332.99
550.21
1077.91
Cash Conversion Cycle
45.42
77.05
-536.16
-314.50
-529.86
-1065.53
Total Debt/Equity
0.04
0.02
0.00
0.00
0.00
0.00
Interest Cover
5.66
9.27
-19.82
8.00
7.73
5.25

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.