Nifty

:

22514.60

Sensex

:

74022.71

94.65 (0.42%)
292.55 (0.40%)

Login

Nifty
Sensex

:
:

22514.60
74022.71

94.65 (0.42%)
292.55 (0.40%)

GCM Capital Advisors Ltd.

Finance - Investment

Rating :

N/A

BSE: 538319 | NSE: Not Listed

Watchlist

NSE BSE

6.43

25-Apr-2024

Open
High
Low
Previous Close

6.36
6.43
6.22
6.80

Volume
Traded Value (lacs)
52 Week High
52 Week Low

15000
95260
11.55
3.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10.88
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11.46
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales - 3.73 2.37 4.22 2.23 2.50 2.96 6.86 3.89 1.05 14.24 Net Sales Growth - 57.38% -43.84% 89.24% -10.80% -15.54% -56.85% 76.35% 270.48% -92.63% Cost Of Goods Sold - 2.32 0.61 2.54 1.39 1.71 2.23 6.31 2.90 0.00 13.87 Gross Profit - 1.41 1.76 1.69 0.84 0.79 0.73 0.56 0.99 1.05 0.37 GP Margin - 37.80% 74.26% 40.05% 37.67% 31.60% 24.66% 8.16% 25.45% 100% 2.60% Total Expenditure - 10.60 1.95 4.08 2.29 2.44 3.06 7.02 3.97 2.49 14.77 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0.26% 0.95% 0.07% Employee Cost - 0.37 0.58 0.73 0.29 0.30 0.39 0.27 0.41 0.32 0.28 % Of Sales - 9.92% 24.47% 17.30% 13.00% 12.00% 13.18% 3.94% 10.54% 30.48% 1.97% Manufacturing Exp. - 0.08 0.28 0.38 0.06 0.05 0.08 0.06 0.30 0.16 0.25 % Of Sales - 2.14% 11.81% 9.00% 2.69% 2.00% 2.70% 0.87% 7.71% 15.24% 1.76% General & Admin Exp. - 0.25 0.48 0.44 0.47 0.21 0.33 0.37 0.32 0.49 0.25 % Of Sales - 6.70% 20.25% 10.43% 21.08% 8.40% 11.15% 5.39% 8.23% 46.67% 1.76% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 7.57 0.00 0.00 0.08 0.17 0.03 0.01 0.03 1.52 0.00 % Of Sales - 202.95% 0% 0% 3.59% 6.80% 1.01% 0.15% 0.77% 144.76% 0.91% EBITDA - -6.87 0.42 0.14 -0.06 0.06 -0.10 -0.16 -0.08 -1.44 -0.53 EBITDA Margin - -184.18% 17.72% 3.32% -2.69% 2.40% -3.38% -2.33% -2.06% -137.14% -3.72% Other Income - 0.00 0.05 0.01 0.17 0.02 0.40 0.30 0.25 1.62 1.13 Interest - 0.04 0.02 0.01 0.02 0.03 0.04 0.03 0.01 0.01 0.00 Depreciation - 0.21 0.13 0.05 0.07 0.11 0.16 0.11 0.07 0.07 0.01 PBT - -7.12 0.32 0.09 0.01 -0.06 0.10 0.00 0.09 0.10 0.58 Tax - 0.10 0.09 0.01 0.02 0.00 0.01 -0.01 0.04 0.07 0.18 Tax Rate - -1.40% 28.13% 11.11% 200.00% 0.00% 10.00% 0.00% 44.44% 70.00% 31.03% PAT - -7.22 0.23 0.09 0.00 -0.07 0.09 0.01 0.05 0.02 0.40 PAT before Minority Interest - -7.22 0.23 0.09 0.00 -0.07 0.09 0.01 0.05 0.02 0.40 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -193.57% 9.70% 2.13% 0% -2.80% 3.04% 0.15% 1.29% 1.90% 2.81% PAT Growth - - 155.56% 0 - - 800.00% -80.00% 150.00% -95.00% EPS - -4.27 0.14 0.05 0.00 -0.04 0.05 0.01 0.03 0.01 0.24

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 27.42 34.65 34.41 34.33 34.35 34.23 34.45 34.30 34.25 25.22 Share Capital 16.94 16.94 16.94 16.94 16.94 16.94 16.94 16.94 16.94 12.44 Total Reserves 10.48 17.71 17.47 17.39 17.41 17.29 17.51 17.36 17.31 12.78 Non-Current Liabilities 0.72 0.24 -0.01 0.10 0.16 0.19 0.30 0.06 0.08 -0.02 Secured Loans 0.79 0.30 0.05 0.14 0.15 0.23 0.33 0.07 0.09 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.86 2.03 2.51 5.16 5.94 8.70 13.21 0.63 0.53 1.17 Trade Payables 0.74 0.74 0.74 0.04 0.00 1.39 3.81 0.38 0.19 0.91 Other Current Liabilities 0.02 1.20 1.77 5.12 5.86 7.21 9.31 0.03 0.04 0.05 Short Term Borrowings 0.10 0.09 0.00 0.00 0.08 0.10 0.10 0.00 0.02 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.22 0.27 0.21 Total Liabilities 29.00 36.92 36.91 39.59 40.45 43.12 47.96 34.99 34.86 26.37 Net Block 1.30 0.61 0.19 0.24 0.32 0.43 0.59 0.14 0.21 0.11 Gross Block 2.15 1.25 0.85 0.85 0.85 0.85 0.85 0.30 0.29 0.12 Accumulated Depreciation 0.85 0.64 0.66 0.61 0.53 0.42 0.26 0.15 0.09 0.01 Non Current Assets 14.46 13.12 14.74 18.00 18.01 20.89 21.42 11.24 5.07 0.11 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.01 0.01 0.01 0.24 2.57 3.96 2.99 0.84 0.00 Long Term Loans & Adv. 13.16 12.50 14.55 17.76 17.45 17.89 16.87 8.10 4.03 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 14.54 23.80 22.17 21.59 22.45 22.23 26.55 23.76 29.77 26.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.81 3.47 0.42 0.27 0.16 0.21 0.26 1.06 0.00 0.00 Sundry Debtors 0.00 7.53 7.52 7.52 7.52 7.95 8.59 7.54 7.55 8.26 Cash & Bank 0.31 0.09 0.74 0.33 0.38 0.22 1.71 0.18 2.53 0.25 Other Current Assets 12.42 0.00 0.00 0.00 14.39 13.86 15.99 14.97 19.69 17.74 Short Term Loans & Adv. 12.42 12.71 13.49 13.47 14.39 13.54 15.72 14.80 19.54 17.74 Net Current Assets 13.68 21.76 19.66 16.43 16.50 13.53 13.33 23.12 29.25 25.09 Total Assets 29.00 36.92 36.91 39.59 40.46 43.12 47.97 35.00 34.84 26.36

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 0.67 -0.48 0.51 -0.35 -1.98 -3.08 2.47 0.00 -5.97 0.00 PBT -7.12 0.32 0.09 0.01 -0.06 0.10 0.00 0.09 0.10 0.00 Adjustment 0.26 0.10 0.05 -0.10 0.38 -0.65 -0.02 0.08 -0.08 0.00 Changes in Working Capital 7.64 -0.81 0.37 -0.24 -2.30 -2.34 2.31 -0.15 -5.93 0.00 Cash after chg. in Working capital 0.77 -0.39 0.51 -0.33 -1.98 -2.89 2.30 0.03 -5.91 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.10 -0.09 -0.01 -0.02 0.00 -0.19 0.17 -0.03 -0.06 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 -0.90 -0.50 0.01 0.41 2.27 1.28 -1.57 -2.16 -0.85 0.00 Net Fixed Assets -0.90 -0.40 0.00 0.00 0.00 0.00 -0.55 -0.01 -0.17 Net Investments 0.01 0.00 0.00 0.23 2.33 1.39 -0.97 -2.15 -0.84 Others -0.01 -0.10 0.01 0.18 -0.06 -0.11 -0.05 0.00 0.16 Cash from Financing Activity 0.46 0.32 -0.10 -0.11 -0.13 0.31 0.63 -0.19 9.11 0.00 Net Cash Inflow / Outflow 0.23 -0.66 0.41 -0.05 0.16 -1.49 1.53 -2.36 2.28 0.00 Opening Cash & Equivalents 0.08 0.74 0.33 0.38 0.22 1.71 0.18 2.53 0.25 0.00 Closing Cash & Equivalent 0.31 0.08 0.74 0.33 0.38 0.22 1.71 0.18 2.53 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 16.19 20.45 20.32 20.26 20.28 20.20 20.34 20.25 20.22 20.27 ROA -21.92% 0.63% 0.23% -0.01% -0.16% 0.20% 0.03% 0.15% 0.08% 1.52% ROE -23.28% 0.67% 0.25% -0.01% -0.19% 0.26% 0.04% 0.16% 0.08% 1.59% ROCE -22.35% 0.98% 0.30% 0.09% -0.09% 0.40% 0.10% 0.31% 0.35% 2.32% Fixed Asset Turnover 2.19 2.25 4.97 2.62 2.94 3.48 11.96 13.19 5.03 114.51 Receivable days 0.00 1160.66 649.56 1231.89 1128.20 1021.02 429.16 707.75 2742.87 211.60 Inventory Days 258.23 299.46 29.76 35.56 27.20 28.89 34.97 99.24 0.00 0.00 Payable days 116.15 443.06 56.39 3.84 114.68 335.64 127.74 22.08 336.39 22.98 Cash Conversion Cycle 142.08 1017.05 622.93 1263.61 1040.72 714.27 336.40 784.92 2406.48 188.62 Total Debt/Equity 0.03 0.01 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 Interest Cover -168.97 20.76 10.05 1.59 -0.99 3.19 1.15 9.37 15.99 229.22

Top Investors:

pranesh traders pvt ltd

indrawati enterprises private

Annual Reports:

News Update:

No Latest News!

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.

Feedback