Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

IT - Hardware

Rating :
55/99

BSE: 534674 | NSE: DUCON

7.80
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7.64
  •  7.80
  •  7.64
  •  7.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  140669
  •  10.88
  •  12.75
  •  5.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 201.97
  • 26.48
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 294.13
  • N/A
  • 1.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.97%
  • 1.39%
  • 43.37%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 3.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.63
  • -4.58
  • 4.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.91
  • -4.18
  • 5.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.70
  • -9.33
  • 113.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.52
  • 46.09
  • 46.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.71
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.52
  • 17.29
  • 17.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
107.11
103.60
3.39%
112.29
111.54
0.67%
109.01
99.52
9.54%
91.06
81.36
11.92%
Expenses
99.64
101.57
-1.90%
105.63
105.01
0.59%
104.32
95.02
9.79%
87.94
77.81
13.02%
EBITDA
7.47
2.03
267.98%
6.65
6.52
1.99%
4.69
4.50
4.22%
3.12
3.55
-12.11%
EBIDTM
6.97%
1.96%
5.93%
5.85%
4.30%
4.53%
3.42%
4.36%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.04
0.11
-63.64%
Interest
2.72
1.29
110.85%
2.00
3.28
-39.02%
2.94
2.77
6.14%
2.29
2.54
-9.84%
Depreciation
0.32
0.59
-45.76%
0.32
0.01
3,100.00%
0.58
0.57
1.75%
0.02
0.02
0.00%
PBT
4.43
0.15
2,853.33%
4.33
3.24
33.64%
1.17
1.16
0.86%
0.86
1.10
-21.82%
Tax
1.32
-0.01
-
1.22
0.91
34.07%
0.37
0.37
0.00%
0.25
0.28
-10.71%
PAT
3.11
0.17
1,729.41%
3.11
2.32
34.05%
0.80
0.79
1.27%
0.61
0.82
-25.61%
PATM
2.91%
0.16%
2.77%
2.08%
0.73%
0.80%
0.67%
1.00%
EPS
0.12
0.01
1,100.00%
0.12
0.09
33.33%
0.03
0.03
0.00%
0.02
0.03
-33.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Net Sales
419.47
395.59
384.36
341.95
Net Sales Growth
5.92%
2.92%
12.40%
 
Cost Of Goods Sold
385.33
367.08
358.82
323.45
Gross Profit
34.14
28.51
25.54
18.50
GP Margin
8.14%
7.21%
6.64%
5.41%
Total Expenditure
397.53
379.42
367.82
329.36
Power & Fuel Cost
-
0.18
0.11
0.08
% Of Sales
-
0.05%
0.03%
0.02%
Employee Cost
-
5.98
3.81
3.16
% Of Sales
-
1.51%
0.99%
0.92%
Manufacturing Exp.
-
0.13
0.38
0.02
% Of Sales
-
0.03%
0.10%
0.01%
General & Admin Exp.
-
4.57
3.76
2.21
% Of Sales
-
1.16%
0.98%
0.65%
Selling & Distn. Exp.
-
1.29
0.40
0.03
% Of Sales
-
0.33%
0.10%
0.01%
Miscellaneous Exp.
-
0.20
0.53
0.42
% Of Sales
-
0.05%
0.14%
0.12%
EBITDA
21.93
16.17
16.54
12.59
EBITDA Margin
5.23%
4.09%
4.30%
3.68%
Other Income
0.04
0.54
0.41
0.54
Interest
9.95
9.89
9.54
12.33
Depreciation
1.24
1.18
1.13
0.26
PBT
10.79
5.65
6.28
0.54
Tax
3.16
1.55
1.84
0.12
Tax Rate
29.29%
27.43%
29.30%
22.22%
PAT
7.63
4.10
4.43
0.42
PAT before Minority Interest
7.63
4.10
4.43
0.42
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
1.82%
1.04%
1.15%
0.12%
PAT Growth
86.10%
-7.45%
954.76%
 
EPS
0.29
0.16
0.17
0.02

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Shareholder's Funds
122.37
150.11
145.67
Share Capital
25.99
20.57
17.67
Total Reserves
96.38
114.22
98.19
Non-Current Liabilities
16.53
7.77
7.82
Secured Loans
8.81
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.47
0.40
0.58
Current Liabilities
136.86
142.45
121.45
Trade Payables
42.26
52.51
47.54
Other Current Liabilities
6.98
2.27
3.13
Short Term Borrowings
83.48
82.45
65.32
Short Term Provisions
4.14
5.23
5.46
Total Liabilities
275.76
300.33
274.94
Net Block
5.35
6.40
0.38
Gross Block
16.40
16.27
9.11
Accumulated Depreciation
11.05
9.87
8.73
Non Current Assets
18.88
20.21
14.15
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
5.11
5.09
5.05
Long Term Loans & Adv.
8.41
8.71
8.71
Other Non Current Assets
0.00
0.00
0.00
Current Assets
256.89
280.12
260.80
Current Investments
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
Sundry Debtors
241.52
268.21
249.13
Cash & Bank
10.34
7.28
7.08
Other Current Assets
5.03
4.61
4.31
Short Term Loans & Adv.
0.01
0.02
0.28
Net Current Assets
120.03
137.67
139.34
Total Assets
275.77
300.33
274.95

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
0.62
16.20
-54.12
PBT
5.64
6.28
0.54
Adjustment
10.45
10.15
12.00
Changes in Working Capital
-12.86
1.85
-66.52
Cash after chg. in Working capital
3.23
18.28
-53.98
Interest Paid
0.00
0.00
0.00
Tax Paid
-2.61
-2.08
-0.14
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-0.13
-7.20
-0.02
Net Fixed Assets
-0.13
-0.07
Net Investments
-0.02
-0.04
Others
0.02
-7.09
Cash from Financing Activity
-0.48
-9.02
54.10
Net Cash Inflow / Outflow
0.00
-0.02
-0.04
Opening Cash & Equivalents
0.05
0.07
0.10
Closing Cash & Equivalent
0.05
0.05
0.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
4.71
5.96
5.96
ROA
1.42%
1.54%
0.15%
ROE
3.19%
3.54%
0.36%
ROCE
6.91%
7.13%
6.10%
Fixed Asset Turnover
24.22
30.29
37.52
Receivable days
235.16
245.64
265.92
Inventory Days
0.00
0.00
0.00
Payable days
47.12
50.89
53.65
Cash Conversion Cycle
188.04
194.76
212.28
Total Debt/Equity
0.78
0.61
0.56
Interest Cover
1.57
1.66
1.04

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.