Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Miscellaneous

Rating :
N/A

BSE: 506414 | NSE: Not Listed

402.65
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  405.00
  •  405.95
  •  398.50
  •  399.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6149
  •  24.75
  •  449.00
  •  145.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 761.97
  • 21.44
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 843.80
  • 0.48%
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.09%
  • 1.93%
  • 30.38%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 3.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.00
  • 2.76
  • -5.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.78
  • -15.39
  • -14.83

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.47
  • 18.48
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.67
  • 2.21
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.81
  • 17.97
  • 21.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
156.47
98.97
58.10%
95.03
56.91
66.98%
78.13
82.45
-5.24%
97.34
105.16
-7.44%
Expenses
103.20
73.85
39.74%
76.25
70.83
7.65%
77.33
71.51
8.14%
91.97
85.87
7.10%
EBITDA
53.27
25.12
112.06%
18.78
-13.92
-
0.80
10.94
-92.69%
5.37
19.29
-72.16%
EBIDTM
34.04%
25.38%
19.76%
-24.46%
1.03%
13.26%
5.52%
18.34%
Other Income
2.23
2.52
-11.51%
2.88
1.90
51.58%
2.82
2.01
40.30%
5.38
1.16
363.79%
Interest
4.08
5.19
-21.39%
3.69
3.69
0.00%
3.43
4.78
-28.24%
3.39
6.31
-46.28%
Depreciation
6.08
6.38
-4.70%
6.15
5.93
3.71%
6.12
5.95
2.86%
6.46
6.19
4.36%
PBT
45.34
16.07
182.14%
11.82
-29.06
-
-5.93
2.21
-
0.91
-1.12
-
Tax
7.45
6.08
22.53%
0.70
0.00
0
0.00
0.00
0
8.05
4.18
92.58%
PAT
37.89
9.99
279.28%
11.12
-29.06
-
-5.93
2.21
-
-7.15
-5.29
-
PATM
24.21%
10.09%
11.70%
-51.07%
-7.59%
2.68%
-7.34%
-5.03%
EPS
12.66
3.41
271.26%
3.92
-9.89
-
-2.01
0.64
-
-2.40
-1.42
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
426.97
335.66
349.94
398.52
377.29
292.95
404.67
302.67
164.13
154.80
141.75
Net Sales Growth
24.30%
-4.08%
-12.19%
5.63%
28.79%
-27.61%
33.70%
84.41%
6.03%
9.21%
 
Cost Of Goods Sold
135.09
130.13
153.55
153.15
134.37
79.02
92.26
80.41
68.43
64.51
63.20
Gross Profit
291.88
205.52
196.39
245.36
242.92
213.92
312.42
222.26
95.70
90.29
78.55
GP Margin
68.36%
61.23%
56.12%
61.57%
64.39%
73.02%
77.20%
73.43%
58.31%
58.33%
55.41%
Total Expenditure
348.75
307.77
331.75
336.29
294.71
228.64
269.35
211.54
152.17
134.66
125.85
Power & Fuel Cost
-
19.78
18.24
20.35
14.23
12.74
13.88
11.11
9.97
8.67
8.98
% Of Sales
-
5.89%
5.21%
5.11%
3.77%
4.35%
3.43%
3.67%
6.07%
5.60%
6.34%
Employee Cost
-
58.55
58.00
62.97
58.22
50.03
53.18
39.83
30.84
27.97
24.21
% Of Sales
-
17.44%
16.57%
15.80%
15.43%
17.08%
13.14%
13.16%
18.79%
18.07%
17.08%
Manufacturing Exp.
-
36.56
32.66
37.22
31.08
21.62
27.60
26.64
17.04
12.03
10.92
% Of Sales
-
10.89%
9.33%
9.34%
8.24%
7.38%
6.82%
8.80%
10.38%
7.77%
7.70%
General & Admin Exp.
-
46.09
46.09
39.95
29.05
33.12
27.57
15.80
13.19
12.46
10.93
% Of Sales
-
13.73%
13.17%
10.02%
7.70%
11.31%
6.81%
5.22%
8.04%
8.05%
7.71%
Selling & Distn. Exp.
-
11.36
13.97
17.06
19.13
23.38
31.40
26.90
5.47
5.71
4.47
% Of Sales
-
3.38%
3.99%
4.28%
5.07%
7.98%
7.76%
8.89%
3.33%
3.69%
3.15%
Miscellaneous Exp.
-
5.30
9.24
5.58
8.63
8.73
23.47
10.84
7.23
3.30
4.47
% Of Sales
-
1.58%
2.64%
1.40%
2.29%
2.98%
5.80%
3.58%
4.41%
2.13%
2.22%
EBITDA
78.22
27.89
18.19
62.23
82.58
64.31
135.32
91.13
11.96
20.14
15.90
EBITDA Margin
18.32%
8.31%
5.20%
15.62%
21.89%
21.95%
33.44%
30.11%
7.29%
13.01%
11.22%
Other Income
13.31
11.81
8.60
8.25
8.37
14.20
26.50
10.83
2.78
1.31
0.07
Interest
14.59
17.43
21.37
17.98
19.00
20.09
21.23
13.63
9.96
6.15
4.50
Depreciation
24.81
24.72
28.25
25.56
20.31
15.00
11.89
12.36
10.31
8.35
8.58
PBT
52.14
-2.45
-22.83
26.94
51.63
43.42
128.71
75.97
-5.53
6.96
2.88
Tax
16.20
14.14
1.83
11.88
9.10
-16.10
10.80
21.13
2.70
4.25
1.93
Tax Rate
31.07%
-143.12%
-3.57%
44.10%
17.63%
-37.08%
8.39%
27.81%
-48.82%
61.06%
67.01%
PAT
35.93
-23.06
-51.07
15.45
45.51
59.53
117.88
42.21
-11.03
-0.59
0.88
PAT before Minority Interest
35.52
-24.01
-53.13
15.06
42.53
59.52
117.90
54.84
-8.23
2.71
0.95
Minority Interest
-0.41
0.95
2.06
0.39
2.98
0.01
-0.02
-12.63
-2.80
-3.30
-0.07
PAT Margin
8.42%
-6.87%
-14.59%
3.88%
12.06%
20.32%
29.13%
13.95%
-6.72%
-0.38%
0.62%
PAT Growth
262.21%
-
-
-66.05%
-23.55%
-49.50%
179.27%
-
-
-
 
EPS
12.22
-7.84
-17.37
5.26
15.48
20.25
40.10
14.36
-3.75
-0.20
0.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
288.86
315.31
372.13
360.59
309.44
250.55
124.45
144.40
129.82
131.62
Share Capital
14.44
14.43
14.42
14.42
14.42
4.59
2.29
2.29
2.29
2.29
Total Reserves
261.69
287.63
343.02
334.17
288.94
245.21
122.16
142.11
127.53
129.33
Non-Current Liabilities
77.03
97.43
154.05
131.41
71.52
125.39
145.65
48.11
24.27
13.92
Secured Loans
42.54
83.59
114.68
110.44
101.79
135.21
135.37
40.32
17.78
5.35
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
14.97
20.08
67.43
58.77
4.06
6.31
2.73
2.67
1.79
1.66
Current Liabilities
194.07
229.77
227.85
230.09
194.60
155.98
103.56
86.16
108.48
94.23
Trade Payables
64.90
45.79
64.58
62.14
56.33
42.72
40.09
27.49
19.77
16.41
Other Current Liabilities
39.61
58.53
43.72
49.90
33.12
47.42
29.38
20.79
56.62
51.08
Short Term Borrowings
67.34
101.46
97.47
96.30
104.33
60.21
29.86
37.13
29.34
24.89
Short Term Provisions
22.22
23.98
22.07
21.75
0.81
5.63
4.23
0.75
2.75
1.85
Total Liabilities
556.26
639.76
753.35
721.79
575.57
531.94
384.64
307.14
288.24
262.14
Net Block
263.13
238.25
231.31
262.93
128.89
103.73
96.88
89.81
168.10
84.71
Gross Block
387.06
338.52
308.92
330.73
166.48
128.99
114.18
103.03
221.97
140.70
Accumulated Depreciation
123.93
100.27
77.61
67.80
37.59
25.25
17.30
13.21
53.77
55.89
Non Current Assets
293.70
365.69
418.61
391.42
291.56
226.13
202.38
202.88
194.84
171.15
Capital Work in Progress
1.62
45.02
34.56
56.91
70.77
21.58
3.50
5.49
5.94
65.05
Non Current Investment
0.43
0.37
0.29
0.25
71.52
74.41
81.82
89.76
14.60
15.02
Long Term Loans & Adv.
21.05
29.33
81.35
70.47
19.60
18.64
6.80
4.51
6.20
6.34
Other Non Current Assets
2.07
24.01
3.82
0.86
0.78
7.77
13.39
13.31
0.01
0.03
Current Assets
262.57
274.07
334.74
330.38
284.01
295.61
182.27
104.26
93.40
90.99
Current Investments
0.00
2.78
0.00
0.00
0.00
1.15
1.06
1.00
0.80
3.00
Inventories
87.38
130.14
159.48
162.27
128.58
87.67
51.18
38.91
27.97
21.63
Sundry Debtors
69.83
41.65
87.09
68.01
69.77
65.54
68.72
44.57
43.01
35.53
Cash & Bank
59.83
58.33
33.61
44.53
33.11
91.13
32.66
2.49
4.79
17.26
Other Current Assets
45.52
4.08
11.25
12.87
52.55
50.12
28.65
17.28
16.84
13.57
Short Term Loans & Adv.
38.97
37.09
43.32
42.69
43.41
31.14
18.31
12.90
10.22
11.53
Net Current Assets
68.49
44.30
106.90
100.29
89.42
139.63
78.71
18.10
-15.08
-3.24
Total Assets
556.27
639.76
753.35
721.80
575.57
531.93
384.65
307.14
288.24
262.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
105.35
116.11
43.44
62.60
34.46
90.34
59.26
1.91
4.44
15.07
PBT
-9.87
-51.31
26.94
51.63
43.42
128.71
75.97
-5.53
6.96
2.88
Adjustment
81.50
119.25
43.18
39.61
34.01
31.05
27.02
24.10
14.71
13.09
Changes in Working Capital
32.70
44.95
-17.38
-15.12
-29.03
-36.56
-25.46
-14.42
-14.47
2.98
Cash after chg. in Working capital
104.33
112.90
52.75
76.12
48.40
123.20
77.54
4.16
7.21
18.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.02
3.21
-9.31
-13.52
-13.94
-32.86
-18.28
-2.25
-2.77
-3.88
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
0.00
0.00
0.00
Cash From Investing Activity
-15.50
-55.41
-26.04
-41.55
-43.66
-96.58
-101.14
6.52
-13.38
-18.06
Net Fixed Assets
-12.55
-37.00
43.97
-138.56
-83.89
-136.01
-3.33
90.14
-15.75
-29.73
Net Investments
11.72
-2.36
-0.04
58.91
3.87
116.82
-76.31
-75.58
-0.61
-1.37
Others
-14.67
-16.05
-69.97
38.10
36.36
-77.39
-21.50
-8.04
2.98
13.04
Cash from Financing Activity
-90.85
-41.38
-21.58
-1.14
-47.45
12.22
88.82
-12.11
10.42
0.57
Net Cash Inflow / Outflow
-1.00
19.32
-4.17
19.90
-56.65
5.99
46.93
-3.67
1.48
-2.43
Opening Cash & Equivalents
17.75
-1.61
2.29
-18.22
38.42
32.44
-14.50
-10.82
3.30
5.72
Closing Cash & Equivalent
16.75
17.75
-1.88
2.29
-18.22
38.42
32.44
-14.50
4.79
3.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
95.63
104.67
123.91
120.84
105.16
87.07
45.22
52.47
47.18
47.83
ROA
-4.01%
-7.63%
2.04%
6.56%
10.75%
25.73%
15.85%
-2.76%
0.99%
0.37%
ROE
-8.30%
-16.11%
4.27%
13.05%
21.92%
64.77%
40.79%
-6.00%
2.08%
0.72%
ROCE
1.58%
-5.25%
7.50%
12.62%
12.98%
40.16%
33.86%
1.96%
6.18%
3.68%
Fixed Asset Turnover
0.93
1.08
1.25
1.52
1.98
3.33
2.79
1.02
0.87
1.05
Receivable days
60.61
67.14
71.03
66.65
84.30
60.55
68.24
96.46
90.86
95.44
Inventory Days
118.27
151.04
147.34
140.69
134.72
62.62
54.27
73.67
57.38
56.57
Payable days
155.24
131.18
150.99
160.90
86.23
63.57
60.55
60.91
51.44
53.55
Cash Conversion Cycle
23.64
87.00
67.38
46.44
132.79
59.60
61.95
109.22
96.80
98.46
Total Debt/Equity
0.48
0.72
0.66
0.66
0.73
0.87
1.39
0.60
0.70
0.54
Interest Cover
0.43
-1.40
2.50
3.72
3.16
7.06
6.57
0.45
2.13
1.64

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.