Nifty
Sensex
:
:
18566.95
62501.55
54.20 (0.29%)
207.91 (0.33%)

Finance - Stock Broking

Rating :
46/99

BSE: 530393 | NSE: DBSTOCKBRO

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 80.33
  • 9.03
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19.94
  • N/A
  • 1.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.01%
  • 44.70%
  • 23.79%
  • 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
  • 10.48
  • 37.91
  • 40.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.01
  • 63.42
  • 20.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.79
  • 72.24
  • 48.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.87
  • 19.23
  • 11.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.77
  • 1.05
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.71
  • 2.41
  • 3.54

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
6.94
6.22
11.58%
6.84
7.46
-8.31%
8.68
6.61
31.32%
6.92
4.56
51.75%
Expenses
4.29
3.65
17.53%
3.81
4.52
-15.71%
5.12
6.20
-17.42%
3.87
2.47
56.68%
EBITDA
2.65
2.57
3.11%
3.03
2.94
3.06%
3.56
0.41
768.29%
3.05
2.09
45.93%
EBIDTM
38.19%
41.29%
44.28%
39.38%
40.99%
6.19%
44.10%
45.90%
Other Income
0.06
0.03
100.00%
0.07
0.01
600.00%
0.10
0.01
900.00%
0.01
0.00
0
Interest
0.15
0.12
25.00%
0.17
0.17
0.00%
0.13
0.10
30.00%
0.22
0.07
214.29%
Depreciation
0.18
0.22
-18.18%
0.16
0.19
-15.79%
0.19
-0.03
-
0.15
0.09
66.67%
PBT
2.39
2.25
6.22%
2.76
2.58
6.98%
3.34
0.35
854.29%
2.69
1.94
38.66%
Tax
0.68
0.50
36.00%
0.66
0.68
-2.94%
0.24
0.27
-11.11%
0.69
4.46
-84.53%
PAT
1.70
1.76
-3.41%
2.09
1.91
9.42%
3.09
0.08
3,762.50%
2.00
-2.52
-
PATM
24.57%
28.23%
30.64%
25.56%
35.62%
1.18%
28.92%
-55.28%
EPS
0.49
0.50
-2.00%
0.60
0.54
11.11%
0.88
0.02
4,300.00%
0.57
-0.72
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
29.38
29.28
18.07
10.55
1.84
5.87
4.70
5.99
Net Sales Growth
18.23%
62.04%
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
0.00
Gross Profit
29.37
29.28
18.07
10.55
1.84
5.87
4.70
5.99
GP Margin
99.98%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
17.09
17.16
12.60
5.87
4.74
4.83
4.07
4.50
Power & Fuel Cost
-
0.16
0.13
0.12
0.11
0.12
0.13
0.13
% Of Sales
-
0.55%
0.72%
1.14%
5.98%
2.04%
2.77%
2.17%
Employee Cost
-
3.78
2.61
2.39
2.37
2.48
2.54
1.66
% Of Sales
-
12.91%
14.44%
22.65%
128.80%
42.25%
54.04%
27.71%
Manufacturing Exp.
-
9.77
8.04
2.56
1.52
1.53
1.17
1.10
% Of Sales
-
33.37%
44.49%
24.27%
82.61%
26.06%
24.89%
18.36%
General & Admin Exp.
-
2.83
1.53
0.81
0.79
0.81
0.36
1.73
% Of Sales
-
9.67%
8.47%
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
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.79
0.41
0.11
0.05
0.01
0.00
0.01
% Of Sales
-
2.70%
2.27%
1.04%
2.72%
0.17%
0%
0.17%
EBITDA
12.29
12.12
5.47
4.68
-2.90
1.04
0.63
1.49
EBITDA Margin
41.83%
41.39%
30.27%
44.36%
-157.61%
17.72%
13.40%
24.87%
Other Income
0.24
0.14
0.01
0.02
0.13
0.01
0.00
0.00
Interest
0.67
0.65
0.36
0.47
0.18
0.12
0.07
0.25
Depreciation
0.68
0.75
0.24
0.32
0.28
0.10
0.11
0.15
PBT
11.18
10.86
4.88
3.91
-3.22
0.84
0.45
1.08
Tax
2.27
2.22
4.56
1.26
-1.18
0.27
0.09
0.38
Tax Rate
20.30%
20.44%
93.44%
32.23%
31.22%
32.14%
20.00%
35.19%
PAT
8.88
8.64
0.31
2.65
-2.60
0.57
0.36
0.70
PAT before Minority Interest
8.88
8.64
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
0.00
PAT Margin
30.22%
29.51%
1.72%
25.12%
-141.30%
9.71%
7.66%
11.69%
PAT Growth
621.95%
2,687.10%
-88.30%
-
-
58.33%
-48.57%
 
EPS
2.54
2.47
0.09
0.76
-0.74
0.16
0.10
0.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
50.74
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
7.00
Total Reserves
43.74
34.95
34.64
31.75
34.34
33.77
33.49
Non-Current Liabilities
1.65
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
0.00
Unsecured Loans
1.52
1.47
0.75
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.31
0.30
0.31
0.26
0.20
0.00
Current Liabilities
46.65
19.94
16.92
12.66
5.83
2.93
9.98
Trade Payables
42.91
16.97
16.21
11.18
5.27
2.43
9.49
Other Current Liabilities
1.77
1.50
0.46
1.46
0.32
0.33
0.15
Short Term Borrowings
0.00
0.00
0.09
0.00
0.00
0.00
0.00
Short Term Provisions
1.97
1.47
0.16
0.02
0.24
0.17
0.35
Total Liabilities
99.04
63.05
59.59
50.38
47.27
43.64
50.53
Net Block
1.24
1.05
0.58
0.63
3.58
0.30
0.36
Gross Block
2.94
2.02
1.32
1.05
3.77
0.40
1.64
Accumulated Depreciation
1.69
0.98
0.74
0.42
0.19
0.11
1.28
Non Current Assets
27.11
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
0.00
Non Current Investment
9.02
0.59
0.59
0.59
0.62
0.62
0.62
Long Term Loans & Adv.
3.62
3.26
4.54
2.67
5.48
14.71
10.77
Other Non Current Assets
13.23
2.08
2.00
0.00
0.00
0.00
0.00
Current Assets
71.93
56.08
51.87
46.48
37.59
28.00
38.79
Current Investments
1.07
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
0.00
Sundry Debtors
1.64
1.43
3.07
1.38
0.27
0.32
0.20
Cash & Bank
61.90
51.24
46.50
38.01
33.62
26.73
37.81
Other Current Assets
7.31
0.94
1.07
6.73
3.69
0.95
0.78
Short Term Loans & Adv.
4.16
2.24
0.79
0.36
2.28
0.20
0.47
Net Current Assets
25.28
36.14
34.95
33.83
31.76
25.07
28.81
Total Assets
99.04
63.05
59.58
50.38
47.27
43.63
50.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
22.38
6.09
10.39
-2.74
3.00
-6.91
-15.85
PBT
10.86
4.88
3.91
-3.78
0.84
0.45
1.08
Adjustment
1.01
-2.85
0.57
0.72
0.09
0.11
0.15
Changes in Working Capital
14.17
3.13
8.18
0.59
2.24
-6.63
-16.44
Cash after chg. in Working capital
26.05
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
0.00
Tax Paid
-3.67
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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-14.10
-12.14
-2.83
-3.19
-3.52
7.52
-0.15
Net Fixed Assets
-0.91
-0.65
-0.07
2.72
-3.37
1.24
Net Investments
-9.27
0.21
-0.44
0.03
-1.25
0.00
Others
-3.92
-11.70
-2.32
-5.94
1.10
6.28
Cash from Financing Activity
-0.16
0.50
0.81
-0.02
0.00
0.00
0.00
Net Cash Inflow / Outflow
8.13
-5.56
8.37
-5.95
-0.52
0.61
-16.01
Opening Cash & Equivalents
6.42
11.97
3.60
9.55
10.07
9.46
53.82
Closing Cash & Equivalent
14.54
6.42
11.97
3.60
9.55
10.07
37.81

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
14.50
11.98
11.90
11.07
11.81
11.65
11.57
ROA
10.66%
0.51%
4.82%
-5.33%
1.25%
0.76%
1.39%
ROE
18.64%
0.75%
6.60%
-6.50%
1.39%
0.88%
1.74%
ROCE
24.06%
12.20%
10.78%
-8.99%
2.33%
1.28%
3.31%
Fixed Asset Turnover
11.81
10.83
8.92
0.76
2.82
4.60
3.65
Receivable days
19.11
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
0.00
Payable days
0.00
0.00
0.00
700.41
332.99
550.21
1077.91
Cash Conversion Cycle
19.11
45.42
77.05
-536.16
-314.50
-529.86
-1065.53
Total Debt/Equity
0.03
0.04
0.02
0.00
0.00
0.00
0.00
Interest Cover
17.83
14.44
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.