Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Miscellaneous

Rating :
51/99

BSE: 533296 | NSE: FMNL

17.00
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  16.30
  •  17.65
  •  16.15
  •  16.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  158933
  •  26.74
  •  32.80
  •  8.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95.24
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89.93
  • N/A
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.57%
  • 11.65%
  • 15.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.33%
  • 0.90%

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
  • -
  • -
  • 4.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.76
  • 1.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.79
  • 12.38
  • 10.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
17.97
31.22
-42.44%
10.39
31.72
-67.24%
31.41
34.34
-8.53%
32.42
33.47
-3.14%
Expenses
10.06
16.82
-40.19%
7.56
15.60
-51.54%
20.03
25.72
-22.12%
20.13
21.59
-6.76%
EBITDA
7.91
14.40
-45.07%
2.83
16.13
-82.46%
11.38
8.62
32.02%
12.29
11.88
3.45%
EBIDTM
44.04%
46.12%
27.24%
50.84%
36.24%
25.10%
37.90%
35.49%
Other Income
2.24
35.89
-93.76%
2.43
4.45
-45.39%
11.64
3.98
192.46%
15.31
1.46
948.63%
Interest
6.51
8.31
-21.66%
6.35
8.55
-25.73%
5.47
4.55
20.22%
8.01
4.85
65.15%
Depreciation
12.01
12.56
-4.38%
12.60
12.32
2.27%
14.17
6.88
105.96%
13.42
6.49
106.78%
PBT
-8.37
29.41
-
-13.68
-0.30
-
3.38
0.82
312.20%
6.17
2.00
208.50%
Tax
-0.76
8.21
-
-1.67
0.15
-
-0.10
-2.51
-
1.05
0.39
169.23%
PAT
-7.61
21.20
-
-12.01
-0.45
-
3.48
3.33
4.50%
5.12
1.61
218.01%
PATM
-42.35%
67.90%
-115.61%
-1.42%
11.07%
9.70%
15.78%
4.82%
EPS
-1.32
3.69
-
-2.09
-0.08
-
0.60
0.58
3.45%
0.89
0.28
217.86%

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
92.19
126.77
131.27
84.25
87.01
89.17
156.86
160.68
158.91
165.18
104.14
Net Sales Growth
-29.49%
-3.43%
55.81%
-3.17%
-2.42%
-43.15%
-2.38%
1.11%
-3.80%
58.61%
 
Cost Of Goods Sold
1.20
1.21
0.04
0.39
3.85
2.61
14.98
17.12
-10.67
-3.61
4.58
Gross Profit
90.99
125.56
131.23
83.85
83.16
86.56
141.88
143.56
169.58
168.78
99.55
GP Margin
98.70%
99.05%
99.97%
99.53%
95.58%
97.07%
90.45%
89.35%
106.71%
102.18%
95.59%
Total Expenditure
57.78
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
34.41
53.71
41.45
19.60
9.04
27.95
30.70
29.46
37.28
41.70
12.99
EBITDA Margin
37.33%
42.37%
31.58%
23.26%
10.39%
31.34%
19.57%
18.33%
23.46%
25.25%
12.47%
Other Income
31.62
67.61
17.40
33.74
33.07
26.25
9.47
6.51
19.29
63.82
1.12
Interest
26.34
30.36
20.37
24.57
43.61
55.63
74.90
79.98
85.39
88.11
0.45
Depreciation
52.20
52.48
26.32
24.25
25.80
30.64
41.70
28.58
27.83
24.99
10.30
PBT
-12.50
38.48
12.16
4.51
-27.30
-32.07
-76.43
-72.60
-56.65
-7.59
3.35
Tax
-1.48
9.32
3.25
4.20
0.79
-66.37
1.14
-0.04
-4.48
-7.27
2.94
Tax Rate
11.84%
24.22%
27.52%
70.00%
-2.89%
-177.75%
-1.49%
0.06%
7.91%
95.78%
87.76%
PAT
-11.02
28.91
8.46
1.76
-28.13
103.73
-77.64
-72.46
-51.16
0.27
0.41
PAT before Minority Interest
-11.01
29.16
8.57
1.81
-28.09
103.71
-77.57
-72.56
-52.17
-0.32
0.41
Minority Interest
0.01
-0.25
-0.11
-0.05
-0.04
0.02
-0.07
0.10
1.01
0.59
0.00
PAT Margin
-11.95%
22.81%
6.44%
2.09%
-32.33%
116.33%
-49.50%
-45.10%
-32.19%
0.16%
0.39%
PAT Growth
-142.90%
241.73%
380.68%
-
-
-
-
-
-
-34.15%
 
EPS
-1.92
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
231.08
107.15
130.83
189.92
226.51
656.56
656.07
556.04
542.52
194.72
Gross Block
375.42
200.92
199.75
239.32
252.83
807.22
766.08
637.46
596.85
267.20
Accumulated Depreciation
144.34
93.77
68.92
49.40
26.32
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
148.80
155.03
181.25
171.84
247.38
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
-177.22
-1.92
1.94
22.99
176.92
-6.05
2.87
-371.94
2.15
-6.30
Net Investments
-4.75
31.69
-15.82
73.59
-60.26
-3.15
13.51
267.02
-229.62
-254.75
Others
290.00
35.44
58.00
-16.62
-69.46
-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
0.44
0.66
0.38
0.35
0.17
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.