Nifty
Sensex
:
:
15937.30
53238.25
-303.00 (-1.87%)
-970.28 (-1.79%)

Finance - NBFC

Rating :
55/99

BSE: 532216 | NSE: HBSL

49.80
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  48.00
  •  49.90
  •  46.20
  •  47.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15025
  •  7.28
  •  76.90
  •  16.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35.30
  • 2.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34.25
  • N/A
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.22%
  • 1.16%
  • 34.56%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.94
  • -2.50
  • 55.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 0.08
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.49
  • 2.13
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.36
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.29
  • 0.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 9.77
  • -3.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
0.00
0.38
-100.00%
3.75
7.68
-51.17%
1.64
0.98
67.35%
12.32
4.15
196.87%
Expenses
0.57
0.33
72.73%
0.38
0.35
8.57%
0.53
0.31
70.97%
0.31
0.32
-3.12%
EBITDA
-0.57
0.05
-
3.37
7.33
-54.02%
1.11
0.67
65.67%
12.01
3.84
212.76%
EBIDTM
0.00%
13.02%
89.77%
95.40%
67.79%
68.37%
97.48%
92.37%
Other Income
0.00
0.06
-100.00%
0.01
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.01
0.01
0.00%
Depreciation
0.05
0.05
0.00%
0.05
0.05
0.00%
0.05
0.05
0.00%
0.05
0.05
0.00%
PBT
-0.62
0.06
-
3.33
7.27
-54.20%
1.06
0.61
73.77%
11.96
3.78
216.40%
Tax
-0.61
-0.03
-
0.67
0.00
0
0.48
0.00
0
0.00
0.00
0
PAT
-0.02
0.09
-
2.66
7.27
-63.41%
0.58
0.61
-4.92%
11.96
3.78
216.40%
PATM
0.00%
22.40%
70.91%
94.71%
35.57%
62.85%
97.06%
91.00%
EPS
-0.02
0.12
-
3.73
10.19
-63.40%
0.82
0.86
-4.65%
16.75
5.30
216.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
17.71
13.19
1.96
3.48
4.68
14.97
5.27
4.66
13.41
23.18
29.96
Net Sales Growth
34.27%
572.96%
-43.68%
-25.64%
-68.74%
184.06%
13.09%
-65.25%
-42.15%
-22.63%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
17.71
13.19
1.96
3.48
4.68
14.97
5.27
4.66
13.41
23.18
29.96
GP Margin
100.01%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1.79
1.31
9.27
8.87
4.61
3.14
4.20
7.79
3.19
7.55
21.95
Power & Fuel Cost
-
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%
Employee Cost
-
0.45
0.55
0.58
0.56
1.47
1.51
1.50
1.51
1.41
1.52
% Of Sales
-
3.41%
28.06%
16.67%
11.97%
9.82%
28.65%
32.19%
11.26%
6.08%
5.07%
Manufacturing Exp.
-
0.32
0.41
0.43
0.36
0.35
0.32
0.32
0.29
0.32
0.42
% Of Sales
-
2.43%
20.92%
12.36%
7.69%
2.34%
6.07%
6.87%
2.16%
1.38%
1.40%
General & Admin Exp.
-
0.49
0.56
0.72
0.82
1.30
0.89
0.94
1.23
1.17
0.91
% Of Sales
-
3.71%
28.57%
20.69%
17.52%
8.68%
16.89%
20.17%
9.17%
5.05%
3.04%
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.
-
0.06
7.74
7.15
2.87
0.03
1.48
5.02
0.17
4.65
0.00
% Of Sales
-
0.45%
394.90%
205.46%
61.32%
0.20%
28.08%
107.73%
1.27%
20.06%
63.75%
EBITDA
15.92
11.88
-7.31
-5.39
0.07
11.83
1.07
-3.13
10.22
15.63
8.01
EBITDA Margin
89.89%
90.07%
-372.96%
-154.89%
1.50%
79.02%
20.30%
-67.17%
76.21%
67.43%
26.74%
Other Income
0.01
0.06
0.22
0.09
0.03
0.21
0.00
0.00
0.14
0.14
0.07
Interest
0.01
0.03
0.04
0.06
0.04
0.00
0.00
0.19
0.16
0.00
0.44
Depreciation
0.20
0.19
0.22
0.23
0.19
0.09
0.11
0.27
0.10
0.09
0.13
PBT
15.73
11.72
-7.34
-5.58
-0.13
11.94
0.96
-3.58
10.09
15.67
7.52
Tax
0.54
-0.03
0.01
0.22
0.42
1.37
0.12
0.05
1.26
1.10
-0.05
Tax Rate
3.43%
-0.26%
-0.14%
-3.94%
-323.08%
11.47%
12.50%
-1.40%
12.49%
7.02%
-0.56%
PAT
15.18
11.75
-7.35
-5.79
-0.55
10.57
0.84
-3.64
8.83
14.57
8.98
PAT before Minority Interest
15.18
11.75
-7.35
-5.79
-0.55
10.57
0.84
-3.64
8.83
14.57
8.98
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
85.71%
89.08%
-375.00%
-166.38%
-11.75%
70.61%
15.94%
-78.11%
65.85%
62.86%
29.97%
PAT Growth
29.19%
-
-
-
-
1,158.33%
-
-
-39.40%
62.25%
 
EPS
21.38
16.55
-10.35
-8.15
-0.77
14.89
1.18
-5.13
12.44
20.52
12.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
53.15
30.25
37.63
43.74
149.68
138.05
134.60
136.84
130.19
122.12
Share Capital
7.68
7.68
7.68
7.68
24.34
24.34
24.34
24.34
24.34
24.34
Total Reserves
45.47
22.57
29.95
36.06
125.34
113.72
110.27
112.51
105.86
97.78
Non-Current Liabilities
0.34
0.45
0.62
0.67
3.60
4.33
5.14
8.67
9.24
18.23
Secured Loans
0.26
0.45
0.62
0.62
0.00
0.00
0.00
0.00
0.00
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
0.05
3.60
4.33
5.14
8.67
9.24
18.23
Current Liabilities
4.79
1.82
1.78
29.36
3.29
4.48
4.21
5.34
10.23
8.80
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
3.73
0.68
0.65
24.90
0.39
0.45
0.49
0.49
0.23
0.22
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.06
1.14
1.13
4.47
2.90
4.03
3.72
4.85
10.00
8.59
Total Liabilities
58.28
32.52
40.03
73.77
156.57
146.86
143.95
150.85
149.66
149.15
Net Block
0.78
0.96
1.18
1.40
0.41
0.50
0.61
0.87
0.97
0.97
Gross Block
2.69
2.68
2.68
2.67
1.50
1.50
2.27
2.26
2.32
2.29
Accumulated Depreciation
1.91
1.72
1.50
1.27
1.09
0.99
1.66
1.39
1.35
1.32
Non Current Assets
24.52
0.96
1.18
4.86
102.26
103.54
107.85
111.62
98.14
103.61
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
23.74
0.00
0.00
0.00
98.38
99.57
98.77
107.27
93.69
99.12
Long Term Loans & Adv.
0.00
0.00
0.00
3.46
3.47
3.47
8.47
3.47
3.47
3.51
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
33.76
31.55
38.86
68.91
54.31
43.32
36.10
39.24
51.52
45.54
Current Investments
21.85
8.20
13.06
23.52
14.04
3.35
3.76
13.55
26.75
19.86
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
2.25
2.63
0.43
0.00
Cash & Bank
1.30
0.65
2.36
0.98
4.44
1.18
1.59
8.21
2.55
0.23
Other Current Assets
10.61
1.42
1.22
1.75
35.82
38.79
28.50
14.85
21.79
25.46
Short Term Loans & Adv.
9.44
21.28
22.22
42.67
35.07
37.83
28.04
14.82
21.74
25.44
Net Current Assets
28.97
29.73
37.08
39.55
51.02
38.84
31.89
33.90
41.30
36.74
Total Assets
58.28
32.51
40.04
73.77
156.57
146.86
143.95
150.86
149.66
149.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
5.37
-1.49
1.60
-2.91
3.06
-0.41
-6.44
8.40
2.40
9.14
PBT
11.72
-7.34
-5.58
-0.13
12.99
3.57
-2.18
6.81
11.96
-0.29
Adjustment
0.22
0.26
0.27
0.24
-0.10
0.14
0.50
0.28
0.06
1.10
Changes in Working Capital
-6.68
5.65
7.25
-2.96
-9.36
-4.00
-3.45
2.37
-9.63
8.71
Cash after chg. in Working capital
5.26
-1.43
1.94
-2.85
3.53
-0.29
-5.14
9.46
2.40
9.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.11
-0.06
-0.34
-0.05
-0.47
-0.12
-1.30
-1.05
0.00
-0.38
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
-4.26
0.00
-0.01
-1.18
0.21
0.00
0.00
-0.03
-0.08
-0.19
Net Fixed Assets
0.00
-0.01
0.00
-1.18
0.00
0.66
0.00
0.06
-0.03
-0.07
Net Investments
-37.39
4.86
10.46
85.08
-8.44
2.22
11.30
-2.57
-11.38
16.70
Others
33.13
-4.85
-10.47
-85.08
8.65
-2.88
-11.30
2.48
11.33
-16.82
Cash from Financing Activity
-0.22
-0.22
-0.22
0.62
0.00
0.00
-0.19
-2.95
0.00
-9.00
Net Cash Inflow / Outflow
0.90
-1.71
1.38
-3.46
3.27
-0.41
-6.62
5.43
2.32
-0.05
Opening Cash & Equivalents
0.40
2.12
0.74
4.20
0.94
1.35
7.97
2.55
0.23
0.28
Closing Cash & Equivalent
1.30
0.40
2.12
0.74
4.20
0.94
1.35
7.97
2.55
0.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
73.71
41.62
51.97
60.51
62.68
57.80
56.35
57.29
54.49
51.10
ROA
25.89%
-20.26%
-10.18%
-0.48%
6.97%
0.58%
-2.47%
5.87%
9.75%
5.56%
ROE
28.56%
-22.00%
-14.43%
-0.57%
7.38%
0.62%
-2.69%
6.64%
11.60%
7.42%
ROCE
27.94%
-21.18%
-13.34%
-0.09%
8.30%
0.70%
-2.50%
7.68%
12.42%
7.44%
Fixed Asset Turnover
4.91
0.73
1.30
2.25
10.01
2.80
2.06
5.85
10.05
13.28
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
191.36
41.63
6.76
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
0.00
191.36
41.63
6.76
0.00
Total Debt/Equity
0.00
0.01
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
401.74
-170.62
-98.65
-1.95
0.00
0.00
-18.30
62.35
0.00
21.27

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.