Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Miscellaneous

Rating :
47/99

BSE: 533296 | NSE: FMNL

15.00
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  15.75
  •  16.25
  •  14.95
  •  15.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  108047
  •  16.39
  •  29.30
  •  11.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 90.63
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 85.32
  • N/A
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.57%
  • 11.17%
  • 16.28%
  • FII
  • DII
  • Others
  • 0%
  • 0.05%
  • 0.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.99
  • 7.29
  • 14.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.25
  • 13.96
  • 22.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 53.05
  • -22.55
  • 154.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.27
  • 1.73
  • 1.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.25
  • 10.57
  • 5.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
23.20
31.41
-26.14%
17.44
32.42
-46.21%
17.97
31.22
-42.44%
10.39
31.72
-67.24%
Expenses
27.08
20.03
35.20%
8.70
20.13
-56.78%
10.06
16.82
-40.19%
7.56
15.60
-51.54%
EBITDA
-3.88
11.38
-
8.74
12.29
-28.89%
7.91
14.40
-45.07%
2.83
16.13
-82.46%
EBIDTM
-16.73%
36.24%
50.13%
37.90%
44.04%
46.12%
27.24%
50.84%
Other Income
1.17
11.64
-89.95%
1.40
15.31
-90.86%
2.24
35.89
-93.76%
2.43
4.45
-45.39%
Interest
5.09
5.47
-6.95%
4.39
8.01
-45.19%
6.51
8.31
-21.66%
6.35
8.55
-25.73%
Depreciation
5.05
14.17
-64.36%
8.98
13.42
-33.08%
12.01
12.56
-4.38%
12.60
12.32
2.27%
PBT
-12.86
3.38
-
-3.22
6.17
-
-8.37
29.41
-
-13.68
-0.30
-
Tax
-5.13
-0.10
-
-0.30
1.05
-
-0.76
8.21
-
-1.67
0.15
-
PAT
-7.72
3.48
-
-2.92
5.12
-
-7.61
21.20
-
-12.01
-0.45
-
PATM
-33.30%
11.07%
-16.75%
15.78%
-42.35%
67.90%
-115.61%
-1.42%
EPS
-1.43
0.50
-
-0.52
0.96
-
-1.33
3.75
-
-2.09
-0.05
-

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
69.00
126.77
131.27
84.25
87.01
89.17
156.86
160.68
158.91
165.18
104.14
Net Sales Growth
-45.57%
-3.43%
55.81%
-3.17%
-2.42%
-43.15%
-2.38%
1.11%
-3.80%
58.61%
 
Cost Of Goods Sold
0.01
1.21
0.04
0.39
3.85
2.61
14.98
17.12
-10.67
-3.61
4.58
Gross Profit
68.99
125.56
131.23
83.85
83.16
86.56
141.88
143.56
169.58
168.78
99.55
GP Margin
99.98%
99.05%
99.97%
99.53%
95.58%
97.07%
90.45%
89.35%
106.71%
102.18%
95.59%
Total Expenditure
53.40
73.06
89.82
64.65
77.97
61.22
126.16
131.22
121.63
123.48
91.15
Power & Fuel Cost
-
4.54
4.91
2.13
0.59
1.22
2.88
5.10
13.34
6.84
3.77
% Of Sales
-
3.58%
3.74%
2.53%
0.68%
1.37%
1.84%
3.17%
8.39%
4.14%
3.62%
Employee Cost
-
6.38
6.52
4.70
4.68
4.40
8.86
7.35
8.63
17.21
11.93
% Of Sales
-
5.03%
4.97%
5.58%
5.38%
4.93%
5.65%
4.57%
5.43%
10.42%
11.46%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
6.54
6.15
10.97
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
4.17%
3.83%
6.90%
0%
0%
General & Admin Exp.
-
60.00
78.09
55.14
57.18
50.48
87.84
91.70
80.75
92.23
66.24
% Of Sales
-
47.33%
59.49%
65.45%
65.72%
56.61%
56.00%
57.07%
50.81%
55.84%
63.61%
Selling & Distn. Exp.
-
0.00
0.00
0.14
0.01
0.03
0.88
0.92
0.66
0.00
0.00
% Of Sales
-
0%
0%
0.17%
0.01%
0.03%
0.56%
0.57%
0.42%
0%
0%
Miscellaneous Exp.
-
0.92
0.26
2.15
11.67
2.47
4.18
2.88
17.94
10.80
0.00
% Of Sales
-
0.73%
0.20%
2.55%
13.41%
2.77%
2.66%
1.79%
11.29%
6.54%
4.45%
EBITDA
15.60
53.71
41.45
19.60
9.04
27.95
30.70
29.46
37.28
41.70
12.99
EBITDA Margin
22.61%
42.37%
31.58%
23.26%
10.39%
31.34%
19.57%
18.33%
23.46%
25.25%
12.47%
Other Income
7.24
67.61
17.40
33.74
33.07
26.25
9.47
6.51
19.29
63.82
1.12
Interest
22.34
30.36
20.37
24.57
43.61
55.63
74.90
79.98
85.39
88.11
0.45
Depreciation
38.64
52.48
26.32
24.25
25.80
30.64
41.70
28.58
27.83
24.99
10.30
PBT
-38.13
38.48
12.16
4.51
-27.30
-32.07
-76.43
-72.60
-56.65
-7.59
3.35
Tax
-7.86
9.32
3.25
4.20
0.79
-66.37
1.14
-0.04
-4.48
-7.27
2.94
Tax Rate
20.61%
24.22%
27.52%
70.00%
-2.89%
-177.75%
-1.49%
0.06%
7.91%
95.78%
87.76%
PAT
-30.26
28.91
8.46
1.76
-28.13
103.73
-77.64
-72.46
-51.16
0.27
0.41
PAT before Minority Interest
-30.38
29.16
8.57
1.81
-28.09
103.71
-77.57
-72.56
-52.17
-0.32
0.41
Minority Interest
-0.12
-0.25
-0.11
-0.05
-0.04
0.02
-0.07
0.10
1.01
0.59
0.00
PAT Margin
-43.86%
22.81%
6.44%
2.09%
-32.33%
116.33%
-49.50%
-45.10%
-32.19%
0.16%
0.39%
PAT Growth
-203.10%
241.73%
380.68%
-
-
-
-
-
-
-34.15%
 
EPS
-5.26
5.03
1.47
0.31
-4.89
18.04
-13.50
-12.60
-8.90
0.05
0.07

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
170.20
179.37
178.91
193.64
199.93
157.59
231.60
307.38
419.95
263.96
Share Capital
57.54
56.29
56.29
56.29
56.17
55.85
55.85
55.85
55.85
11.17
Total Reserves
112.66
123.08
122.61
137.35
143.56
101.37
175.16
251.52
363.00
252.79
Non-Current Liabilities
138.88
-35.35
66.23
59.13
164.80
671.90
977.63
534.83
604.38
7.71
Secured Loans
0.00
0.00
37.33
84.12
161.30
305.29
762.96
324.45
522.26
5.23
Unsecured Loans
0.00
0.00
3.11
2.68
2.44
168.62
80.06
88.45
4.26
0.00
Long Term Provisions
0.63
0.35
0.32
0.21
0.20
0.15
0.11
0.06
0.15
0.36
Current Liabilities
381.76
431.05
389.93
558.88
441.35
498.20
470.53
407.29
286.63
96.25
Trade Payables
15.04
5.94
14.23
16.32
25.89
38.50
58.53
32.63
29.32
61.75
Other Current Liabilities
362.41
307.50
225.16
363.82
260.60
262.63
146.82
149.55
183.65
9.35
Short Term Borrowings
3.77
117.07
150.40
178.74
154.81
196.86
264.58
224.38
73.01
24.85
Short Term Provisions
0.54
0.54
0.14
0.00
0.04
0.22
0.61
0.72
0.64
0.30
Total Liabilities
695.59
580.02
653.92
815.75
810.44
1,347.59
1,699.59
1,269.43
1,331.90
367.92
Net Block
343.82
221.12
267.60
189.92
375.20
656.56
656.07
556.04
542.52
194.72
Gross Block
496.49
321.30
341.05
239.32
403.24
807.22
766.08
637.46
596.85
267.20
Accumulated Depreciation
152.67
100.19
73.45
49.40
28.04
150.66
110.01
81.42
54.33
72.48
Non Current Assets
448.37
331.18
407.43
460.90
609.98
1,011.85
1,242.49
982.66
951.98
329.29
Capital Work in Progress
11.91
6.33
9.95
3.48
12.47
18.65
105.06
66.44
133.89
57.06
Non Current Investment
36.06
41.07
44.48
171.84
98.70
131.47
77.06
104.21
99.24
7.69
Long Term Loans & Adv.
56.31
59.31
81.83
91.67
115.83
205.17
404.31
255.97
176.33
69.82
Other Non Current Assets
0.26
3.36
3.57
3.99
7.78
0.00
0.00
0.00
0.00
0.00
Current Assets
247.23
248.83
246.48
354.85
200.46
335.74
457.09
286.76
379.92
38.63
Current Investments
10.51
23.44
23.70
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Inventories
8.63
9.18
9.19
9.30
10.65
46.36
40.66
34.77
24.11
0.00
Sundry Debtors
37.25
11.28
16.64
14.60
27.91
93.51
95.16
89.63
92.87
27.17
Cash & Bank
9.08
7.54
10.98
7.03
1.02
2.95
11.53
21.34
7.43
2.08
Other Current Assets
181.76
108.81
65.04
208.54
160.89
192.93
309.74
141.01
255.51
9.38
Short Term Loans & Adv.
142.10
88.59
120.93
115.38
148.28
192.80
309.72
140.85
255.51
9.38
Net Current Assets
-134.53
-182.22
-143.45
-204.02
-240.88
-162.46
-13.44
-120.53
93.28
-57.62
Total Assets
695.60
580.01
653.91
815.75
810.44
1,347.59
1,699.58
1,269.42
1,331.90
367.92

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
-81.37
24.95
101.38
-6.27
-4.76
356.62
-57.74
52.81
70.76
18.17
PBT
39.41
13.29
-10.39
-26.11
37.20
-76.43
-72.60
-56.65
-7.59
3.35
Adjustment
21.95
31.07
34.15
47.94
-1.47
110.78
108.08
100.25
48.13
50.32
Changes in Working Capital
-139.44
-16.12
78.12
-37.39
-42.81
322.86
-92.44
10.34
35.93
-35.49
Cash after chg. in Working capital
-78.07
28.23
101.88
-15.56
-7.09
357.21
-56.96
53.95
76.48
18.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.30
-3.29
-0.50
9.29
2.33
-0.59
-0.78
-1.14
-5.72
0.00
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
108.03
65.21
44.12
79.96
47.20
-281.29
-39.07
-25.05
-152.81
-43.70
Net Fixed Assets
-177.90
-7.61
-75.53
173.39
26.52
-6.05
2.87
-371.94
2.15
-6.30
Net Investments
-5.41
36.06
58.87
-75.10
88.43
-3.15
13.51
267.02
-229.62
-254.75
Others
291.34
36.76
60.78
-18.33
-67.75
-272.09
-55.45
79.87
74.66
217.35
Cash from Financing Activity
-38.16
-86.87
-116.06
-69.01
-43.17
-83.91
87.00
-13.85
87.40
27.55
Net Cash Inflow / Outflow
-11.51
3.29
29.45
4.68
-0.73
-8.58
-9.81
13.91
5.35
2.03
Opening Cash & Equivalents
28.78
34.61
0.04
-4.64
-3.90
11.53
21.34
7.43
2.08
0.05
Closing Cash & Equivalent
17.28
28.78
32.61
0.04
-4.64
2.95
11.53
21.34
7.43
2.08

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.)
29.58
31.86
31.78
34.40
35.56
28.15
41.36
55.03
74.99
236.29
ROA
4.57%
1.39%
0.25%
-3.45%
9.61%
-5.09%
-4.89%
-4.01%
-0.04%
0.22%
ROE
16.68%
4.78%
0.97%
-14.28%
58.11%
-39.96%
-26.95%
-14.37%
-0.09%
0.31%
ROCE
27.14%
8.58%
6.41%
2.91%
12.63%
-0.13%
0.59%
2.64%
11.47%
2.59%
Fixed Asset Turnover
0.31
0.40
0.29
0.35
0.15
0.20
0.23
0.26
0.38
0.78
Receivable days
69.86
38.82
67.69
89.17
248.49
219.50
209.88
209.59
132.63
95.24
Inventory Days
25.64
25.53
40.04
41.84
116.67
101.24
85.68
67.62
53.27
0.00
Payable days
58.93
96.59
174.56
218.48
299.81
232.67
232.45
182.57
340.14
368.65
Cash Conversion Cycle
36.57
-32.24
-66.83
-87.47
65.35
88.07
63.11
94.64
-154.23
-273.41
Total Debt/Equity
0.02
0.86
1.33
1.77
1.93
4.64
5.31
2.46
1.65
0.11
Interest Cover
2.27
1.58
1.24
0.37
1.67
-0.02
0.09
0.34
0.91
8.43

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.