Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Miscellaneous

Rating :
51/99

BSE: 533296 | NSE: FMNL

6.98
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  7.10
  •  7.10
  •  6.72
  •  6.86
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  123201
  •  8.49
  •  10.75
  •  4.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39.59
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 123.60
  • N/A
  • 1.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.31%
  • 1.11%
  • 31.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.38
  • -6.78
  • 10.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.42
  • 3.79
  • 26.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.82
  • -
  • -33.31

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.41
  • 0.84
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 3.02
  • 2.55

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
23.09
25.22
-8.45%
23.41
22.07
6.07%
24.13
22.01
9.63%
22.40
23.10
-3.03%
Expenses
17.23
14.84
16.11%
12.21
9.43
29.48%
32.77
10.10
224.46%
13.52
8.10
66.91%
EBITDA
5.85
10.38
-43.64%
11.20
12.64
-11.39%
-8.64
11.91
-
8.88
15.00
-40.80%
EBIDTM
25.34%
41.17%
47.84%
57.26%
-4.88%
-4.88%
39.66%
64.93%
Other Income
1.93
2.30
-16.09%
1.13
1.66
-31.93%
1.28
1.08
18.52%
10.61
0.82
1,193.90%
Interest
3.65
4.39
-16.86%
3.90
5.72
-31.82%
4.09
5.05
-19.01%
4.22
5.20
-18.85%
Depreciation
3.45
4.46
-22.65%
3.43
4.44
-22.75%
3.43
4.44
-22.75%
3.43
4.43
-22.57%
PBT
0.68
-17.08
-
5.00
4.15
20.48%
-14.88
3.51
-
11.84
6.18
91.59%
Tax
6.70
9.06
-26.05%
1.07
0.01
10,600.00%
1.14
0.87
31.03%
3.20
0.85
276.47%
PAT
-6.02
-26.14
-
3.92
4.13
-5.08%
-16.01
2.64
-
8.64
5.33
62.10%
PATM
-26.08%
-103.63%
16.75%
18.73%
-10.84%
-10.84%
38.56%
23.07%
EPS
-0.85
-3.76
-
0.82
0.74
10.81%
-0.96
-0.96
-
1.61
0.96
67.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
93.03
92.40
85.26
69.00
126.77
131.27
84.25
87.01
89.17
156.86
160.68
Net Sales Growth
0.68%
8.37%
23.57%
-45.57%
-3.43%
55.81%
-3.17%
-2.42%
-43.15%
-2.38%
 
Cost Of Goods Sold
1,001.82
3.15
0.01
0.01
1.21
0.04
0.39
3.85
2.61
14.98
17.12
Gross Profit
-908.79
89.25
85.25
68.99
125.56
131.23
83.85
83.16
86.56
141.88
143.56
GP Margin
-976.88%
96.59%
99.99%
99.99%
99.05%
99.97%
99.53%
95.58%
97.07%
90.45%
89.35%
Total Expenditure
75.73
42.47
64.09
53.38
72.74
89.82
64.65
77.97
61.22
126.16
131.22
Power & Fuel Cost
-
1.06
0.76
1.86
4.54
4.91
2.13
0.59
1.22
2.88
5.10
% Of Sales
-
1.15%
0.89%
2.70%
3.58%
3.74%
2.53%
0.68%
1.37%
1.84%
3.17%
Employee Cost
-
8.38
6.92
4.82
6.38
6.52
4.70
4.68
4.40
8.86
7.35
% Of Sales
-
9.07%
8.12%
6.99%
5.03%
4.97%
5.58%
5.38%
4.93%
5.65%
4.57%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.54
6.15
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
4.17%
3.83%
General & Admin Exp.
-
29.79
32.81
34.83
59.76
78.09
55.14
57.18
50.48
87.84
91.70
% Of Sales
-
32.24%
38.48%
50.48%
47.14%
59.49%
65.45%
65.72%
56.61%
56.00%
57.07%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.14
0.01
0.03
0.88
0.92
% Of Sales
-
0%
0%
0%
0%
0%
0.17%
0.01%
0.03%
0.56%
0.57%
Miscellaneous Exp.
-
0.09
23.59
11.87
0.85
0.26
2.15
11.67
2.47
4.18
0.92
% Of Sales
-
0.10%
27.67%
17.20%
0.67%
0.20%
2.55%
13.41%
2.77%
2.66%
1.79%
EBITDA
17.29
49.93
21.17
15.62
54.03
41.45
19.60
9.04
27.95
30.70
29.46
EBITDA Margin
18.59%
54.04%
24.83%
22.64%
42.62%
31.58%
23.26%
10.39%
31.34%
19.57%
18.33%
Other Income
14.95
5.86
4.38
7.24
67.29
17.40
33.74
33.07
26.25
9.47
6.51
Interest
15.86
20.36
21.19
22.34
30.35
20.37
24.57
43.61
55.63
74.90
79.98
Depreciation
13.74
17.76
18.61
38.63
52.48
26.32
24.25
25.80
30.64
41.70
28.58
PBT
2.64
17.66
-14.25
-38.13
38.48
12.16
4.51
-27.30
-32.07
-76.43
-72.60
Tax
12.11
10.79
12.60
-7.86
9.32
3.25
4.20
0.79
-66.37
1.14
-0.04
Tax Rate
458.71%
-332.00%
-88.42%
20.61%
24.22%
27.52%
70.00%
-2.89%
-177.75%
-1.49%
0.06%
PAT
-9.47
-9.01
-28.27
-30.38
28.91
8.46
1.76
-28.13
103.73
-77.64
-72.46
PAT before Minority Interest
-8.11
-9.35
-28.04
-30.26
29.16
8.57
1.81
-28.09
103.71
-77.57
-72.56
Minority Interest
1.36
0.34
-0.23
-0.12
-0.25
-0.11
-0.05
-0.04
0.02
-0.07
0.10
PAT Margin
-10.18%
-9.75%
-33.16%
-44.03%
22.81%
6.44%
2.09%
-32.33%
116.33%
-49.50%
-45.10%
PAT Growth
0.00%
-
-
-
241.73%
380.68%
-
-
-
-
 
EPS
-1.65
-1.57
-4.92
-5.28
5.03
1.47
0.31
-4.89
18.04
-13.50
-12.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
32.82
41.83
110.65
170.20
179.37
178.91
193.64
199.93
157.59
231.60
Share Capital
57.54
57.54
57.54
57.54
56.29
56.29
56.29
56.17
55.85
55.85
Total Reserves
-24.72
-15.72
53.11
112.66
123.08
122.61
137.35
143.56
101.37
175.16
Non-Current Liabilities
168.18
196.53
98.30
138.88
-35.35
66.23
59.13
164.80
671.90
977.63
Secured Loans
82.10
98.99
0.00
0.00
0.00
37.33
84.12
161.30
305.29
762.96
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
3.11
2.68
2.44
168.62
80.06
Long Term Provisions
0.84
0.71
0.67
0.63
0.35
0.32
0.21
0.20
0.15
0.11
Current Liabilities
265.94
259.81
352.87
381.76
431.05
389.93
558.88
441.35
498.20
470.53
Trade Payables
6.86
6.01
13.62
15.04
5.94
14.23
16.32
25.89
38.50
58.53
Other Current Liabilities
253.21
248.56
334.22
362.41
307.50
225.16
363.82
260.60
262.63
146.82
Short Term Borrowings
4.46
4.71
4.20
3.77
117.07
150.40
178.74
154.81
196.86
264.58
Short Term Provisions
1.41
0.53
0.82
0.54
0.54
0.14
0.00
0.04
0.22
0.61
Total Liabilities
469.02
500.78
564.20
695.59
580.02
653.92
815.75
810.44
1,347.59
1,699.59
Net Block
135.07
147.30
278.15
343.82
221.12
267.60
189.92
375.20
656.56
656.07
Gross Block
274.80
271.62
396.20
496.49
321.30
341.05
239.32
403.24
807.22
766.08
Accumulated Depreciation
139.73
124.32
118.05
152.67
100.19
73.45
49.40
28.04
150.66
110.01
Non Current Assets
310.28
318.09
342.94
448.37
331.18
407.43
460.90
609.98
1,011.85
1,242.49
Capital Work in Progress
7.35
6.26
5.57
11.91
6.33
9.95
3.48
12.47
18.65
105.06
Non Current Investment
27.20
17.09
16.05
36.06
41.07
44.48
171.84
98.70
131.47
77.06
Long Term Loans & Adv.
33.63
38.49
43.09
56.31
59.31
81.83
91.67
115.83
205.17
404.31
Other Non Current Assets
0.08
0.08
0.08
0.26
3.36
3.57
3.99
7.78
0.00
0.00
Current Assets
158.74
182.69
221.26
247.23
248.83
246.48
354.85
200.46
335.74
457.09
Current Investments
58.51
32.26
2.02
10.51
23.44
23.70
0.00
0.00
0.00
0.00
Inventories
4.80
8.61
8.62
8.63
9.18
9.19
9.30
10.65
46.36
40.66
Sundry Debtors
17.67
17.44
26.49
37.25
11.28
16.64
14.60
27.91
93.51
95.16
Cash & Bank
18.97
16.07
15.85
9.08
7.54
10.98
7.03
1.02
2.95
11.53
Other Current Assets
58.79
22.19
59.17
39.66
197.40
185.97
323.92
160.89
192.93
309.74
Short Term Loans & Adv.
54.25
86.12
109.11
142.10
88.59
120.93
115.38
148.28
192.80
309.72
Net Current Assets
-107.20
-77.12
-131.60
-134.53
-182.22
-143.45
-204.02
-240.88
-162.46
-13.44
Total Assets
469.02
500.78
564.20
695.60
580.01
653.91
815.75
810.44
1,347.59
1,699.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
70.94
-35.24
-29.73
-81.37
24.95
101.38
-6.27
-4.76
356.62
-57.74
PBT
1.44
-15.44
-38.66
39.41
13.29
-10.39
-26.11
37.20
-76.43
-72.60
Adjustment
50.11
67.11
67.66
21.95
31.07
34.15
47.94
-1.47
110.78
108.08
Changes in Working Capital
13.48
-85.07
-62.62
-139.44
-16.12
78.12
-37.39
-42.81
322.86
-92.44
Cash after chg. in Working capital
65.04
-33.40
-33.62
-78.07
28.23
101.88
-15.56
-7.09
357.21
-56.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.90
-1.84
3.89
-3.30
-3.29
-0.50
9.29
2.33
-0.59
-0.78
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
-28.76
1.28
66.93
108.03
65.21
44.12
79.96
47.20
-281.29
-39.07
Net Fixed Assets
-0.62
87.13
105.81
-177.90
-7.61
-75.53
173.39
26.52
-6.05
2.87
Net Investments
0.08
-7.14
9.16
-5.41
36.06
58.87
-75.10
88.43
-3.15
13.51
Others
-28.22
-78.71
-48.04
291.34
36.76
60.78
-18.33
-67.75
-272.09
-55.45
Cash from Financing Activity
-27.00
37.76
-36.61
-38.16
-86.87
-116.06
-69.01
-43.17
-83.91
87.00
Net Cash Inflow / Outflow
15.18
3.80
0.59
-11.51
3.29
29.45
4.68
-0.73
-8.58
-9.81
Opening Cash & Equivalents
21.67
17.87
17.28
28.78
34.61
0.04
-4.64
-3.90
11.53
21.34
Closing Cash & Equivalent
36.85
21.67
17.87
17.28
28.78
32.61
0.04
-4.64
2.95
11.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
5.70
7.27
19.23
29.58
31.86
31.78
34.40
35.56
28.15
41.36
ROA
-1.93%
-5.27%
-4.80%
4.57%
1.39%
0.25%
-3.45%
9.61%
-5.09%
-4.89%
ROE
-25.04%
-36.78%
-21.55%
16.68%
4.78%
0.97%
-14.28%
58.11%
-39.96%
-26.95%
ROCE
15.83%
4.41%
-10.93%
27.14%
8.58%
6.41%
2.91%
12.63%
-0.13%
0.59%
Fixed Asset Turnover
0.34
0.31
0.15
0.31
0.40
0.29
0.35
0.15
0.20
0.23
Receivable days
69.35
94.04
168.60
69.86
38.82
67.69
89.17
248.49
219.50
209.88
Inventory Days
26.48
36.89
45.64
25.64
25.53
40.04
41.84
116.67
101.24
85.68
Payable days
745.61
0.00
0.00
58.93
96.59
174.56
218.48
299.81
232.67
232.45
Cash Conversion Cycle
-649.78
130.92
214.24
36.57
-32.24
-66.83
-87.47
65.35
88.07
63.11
Total Debt/Equity
2.96
2.48
0.04
0.02
0.86
1.33
1.77
1.93
4.64
5.31
Interest Cover
1.07
0.27
-0.71
2.27
1.58
1.24
0.37
1.67
-0.02
0.09

Top Investors:

News Update:


  • Future MarketNetwork - Quarterly Results
    23rd May 2024, 14:27 PM

    Read More

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.