Nifty
Sensex
:
:
12858.40
43828.10
-196.75 (-1.51%)
-694.92 (-1.56%)

Ecommerce - Online Classifieds

Rating :
71/99

BSE: 535648 | NSE: JUSTDIAL

621.20
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  623.50
  •  633.25
  •  618.65
  •  620.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  503495
  •  3142.26
  •  717.65
  •  250.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,840.60
  • 14.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,800.94
  • N/A
  • 3.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.28%
  • 1.21%
  • 11.96%
  • FII
  • DII
  • Others
  • 33.87%
  • 16.57%
  • 2.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.73
  • 7.38
  • 6.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.50
  • 13.60
  • 10.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.27
  • 13.79
  • 23.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.12
  • 22.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.26
  • 3.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.10
  • 12.32

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
167.53
242.57
-30.94%
162.43
240.17
-32.37%
234.95
232.26
1.16%
235.42
226.78
3.81%
Expenses
122.85
175.31
-29.92%
124.94
175.91
-28.98%
160.58
173.43
-7.41%
168.37
171.58
-1.87%
EBITDA
44.68
67.26
-33.57%
37.49
64.26
-41.66%
74.37
58.83
26.42%
67.05
55.20
21.47%
EBIDTM
26.67%
27.73%
3.55%
3.55%
14.01%
14.01%
28.48%
24.34%
Other Income
26.66
44.13
-39.59%
76.91
31.06
147.62%
38.14
32.24
18.30%
26.38
34.08
-22.59%
Interest
2.52
2.26
11.50%
1.49
1.79
-16.76%
2.31
0.09
2,466.67%
2.55
0.04
6,275.00%
Depreciation
10.79
12.96
-16.74%
11.64
13.63
-14.60%
12.66
8.27
53.08%
12.82
8.55
49.94%
PBT
58.03
96.17
-39.66%
15.41
15.41
0.00%
97.54
82.71
17.93%
78.06
80.69
-3.26%
Tax
10.69
19.23
-44.41%
1.10
1.10
0.00%
21.47
20.16
6.50%
16.03
23.36
-31.38%
PAT
47.34
76.94
-38.47%
14.31
14.31
0.00%
76.07
62.55
21.61%
62.03
57.33
8.20%
PATM
28.26%
31.72%
37.11%
37.11%
7.11%
7.11%
26.35%
25.28%
EPS
7.66
12.45
-38.47%
2.32
2.32
0.00%
12.31
10.12
21.64%
10.04
9.28
8.19%

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 12
Mar 11
Mar 10
Net Sales
800.33
953.11
891.50
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
Net Sales Growth
-15.02%
6.91%
14.04%
8.79%
7.63%
13.20%
27.86%
76.02%
40.70%
42.28%
 
Cost Of Goods Sold
4,666.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-3,866.03
953.11
891.50
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
GP Margin
-483.05%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
576.74
680.21
669.67
618.58
609.00
523.43
424.52
319.09
194.78
140.29
100.78
Power & Fuel Cost
-
10.87
10.80
10.89
12.05
10.64
10.04
8.58
0.00
0.00
0.00
% Of Sales
-
1.14%
1.21%
1.39%
1.68%
1.59%
1.70%
1.86%
0%
0%
0%
Employee Cost
-
532.94
497.14
441.58
440.88
379.93
308.77
228.70
130.84
92.15
65.37
% Of Sales
-
55.92%
55.76%
56.48%
61.35%
56.90%
52.35%
49.58%
49.93%
49.47%
49.94%
Manufacturing Exp.
-
10.14
11.75
13.67
13.73
14.65
9.87
8.70
63.95
46.05
33.90
% Of Sales
-
1.06%
1.32%
1.75%
1.91%
2.19%
1.67%
1.89%
24.40%
24.72%
25.90%
General & Admin Exp.
-
52.18
78.91
80.33
105.80
86.21
76.61
56.30
0.00
2.09
1.52
% Of Sales
-
5.47%
8.85%
10.28%
14.72%
12.91%
12.99%
12.20%
0%
1.12%
1.16%
Selling & Distn. Exp.
-
66.71
58.27
66.42
32.11
25.28
16.99
14.72
0.00
0.00
0.00
% Of Sales
-
7.00%
6.54%
8.50%
4.47%
3.79%
2.88%
3.19%
0%
0%
0%
Miscellaneous Exp.
-
7.37
12.80
5.69
4.43
6.72
2.24
2.09
0.00
0.00
0.00
% Of Sales
-
0.77%
1.44%
0.73%
0.62%
1.01%
0.38%
0.45%
0%
0%
0%
EBITDA
223.59
272.90
221.83
163.19
109.61
144.23
165.28
142.20
67.28
45.97
30.13
EBITDA Margin
27.94%
28.63%
24.88%
20.87%
15.25%
21.60%
28.02%
30.83%
25.67%
24.68%
23.02%
Other Income
168.09
139.73
100.11
67.11
87.03
80.03
49.27
39.95
14.96
3.65
3.86
Interest
8.87
8.91
0.13
0.00
0.00
0.00
0.00
0.00
0.02
0.50
0.42
Depreciation
47.91
52.07
33.65
36.42
40.14
31.10
24.10
17.29
9.02
7.03
5.25
PBT
249.04
351.65
288.16
193.88
156.50
193.16
190.45
164.86
73.20
42.09
28.31
Tax
49.29
79.34
81.31
50.68
35.14
50.39
51.61
44.25
20.92
13.48
9.88
Tax Rate
19.79%
22.56%
28.22%
26.14%
22.45%
26.09%
27.10%
26.84%
28.58%
32.03%
34.90%
PAT
199.75
272.31
206.85
143.20
121.36
142.77
138.84
120.61
52.28
28.61
18.44
PAT before Minority Interest
199.75
272.31
206.85
143.20
121.36
142.77
138.84
120.61
52.28
28.61
18.43
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
PAT Margin
24.96%
28.57%
23.20%
18.32%
16.89%
21.38%
23.54%
26.15%
19.95%
15.36%
14.09%
PAT Growth
-5.39%
31.65%
44.45%
18.00%
-15.00%
2.83%
15.11%
130.70%
82.73%
55.15%
 
EPS
32.32
44.06
33.47
23.17
19.64
23.10
22.47
19.52
8.46
4.63
2.98

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 12
Mar 11
Mar 10
Shareholder's Funds
1,287.73
998.81
979.34
905.30
739.49
673.36
534.45
107.24
93.16
63.68
Share Capital
64.91
64.76
67.39
69.54
69.47
70.49
70.15
53.07
52.10
1.11
Total Reserves
1,173.80
888.13
869.85
797.92
638.99
587.68
463.76
53.29
40.73
60.30
Non-Current Liabilities
116.73
53.30
6.26
-13.90
7.51
177.30
125.09
1.38
0.47
0.47
Secured Loans
0.00
2.76
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.48
Long Term Provisions
0.00
0.00
0.00
3.37
2.75
175.66
120.15
0.00
0.00
0.00
Current Liabilities
427.74
496.75
412.12
350.06
301.15
287.17
225.57
138.24
94.53
57.85
Trade Payables
24.54
29.68
21.22
13.34
19.28
13.69
9.25
4.39
5.02
3.05
Other Current Liabilities
393.89
455.41
383.86
323.77
280.00
253.18
197.91
132.55
87.45
53.48
Short Term Borrowings
0.00
1.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
9.31
10.22
7.04
12.95
1.87
20.30
18.41
1.29
2.06
1.32
Total Liabilities
1,832.20
1,548.86
1,397.72
1,241.46
1,048.15
1,137.83
885.11
246.86
188.16
122.14
Net Block
63.71
126.15
148.90
156.07
138.82
92.15
52.80
34.84
27.32
19.20
Gross Block
297.27
331.38
329.33
302.11
244.54
170.62
107.98
34.84
46.41
34.16
Accumulated Depreciation
233.56
205.23
180.43
146.04
105.72
78.47
55.18
0.00
19.09
14.96
Non Current Assets
1,726.13
1,423.48
1,293.15
1,098.79
975.34
304.92
361.59
56.38
41.91
34.89
Capital Work in Progress
0.00
5.94
0.00
8.59
8.59
0.00
1.14
1.19
0.00
0.00
Non Current Investment
1,535.53
1,269.20
1,120.45
909.52
775.23
0.00
154.71
0.00
0.00
7.85
Long Term Loans & Adv.
12.19
13.17
18.80
22.71
48.46
211.39
152.70
19.54
13.24
7.82
Other Non Current Assets
114.70
9.02
5.00
1.90
4.24
1.38
0.25
0.81
1.34
0.03
Current Assets
106.07
125.38
104.57
140.10
72.81
832.91
523.53
190.48
146.25
93.61
Current Investments
16.72
21.43
22.19
54.73
20.06
772.17
470.99
156.80
115.97
77.98
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
0.08
0.00
0.00
1.10
0.04
Cash & Bank
39.66
40.62
57.67
52.64
33.67
42.22
36.90
23.73
20.12
12.12
Other Current Assets
49.69
59.52
19.07
18.02
19.08
18.44
15.63
9.95
9.06
3.48
Short Term Loans & Adv.
3.63
3.81
5.64
14.71
6.04
9.21
5.48
2.47
2.98
1.36
Net Current Assets
-321.67
-371.37
-307.55
-209.96
-228.34
545.73
297.95
52.25
51.72
35.77
Total Assets
1,832.20
1,548.86
1,397.72
1,241.46
1,048.15
1,137.83
885.12
246.86
188.16
128.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
152.94
276.24
226.22
136.28
147.82
184.43
133.04
90.20
60.47
34.98
PBT
351.65
288.16
193.88
156.50
193.16
190.53
164.86
73.62
42.09
28.31
Adjustment
-61.21
-40.17
-10.60
-26.62
-17.85
-8.57
-21.29
-0.98
5.76
2.91
Changes in Working Capital
-69.84
80.26
88.08
28.60
29.66
58.46
32.72
38.45
25.93
8.23
Cash after chg. in Working capital
220.60
328.25
271.36
158.48
204.97
240.43
176.29
111.09
73.79
39.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-67.66
-52.01
-45.14
-22.20
-57.15
-56.00
-43.25
-20.89
-13.32
-4.46
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
-126.90
-76.59
-137.03
-117.83
24.78
-158.50
-128.65
-114.43
-52.78
-29.75
Net Fixed Assets
40.05
-7.99
-18.63
-57.57
-82.51
-61.50
-46.29
-17.60
-12.27
-9.17
Net Investments
-261.62
-147.99
-178.39
-168.97
-23.11
-146.92
-468.90
-38.58
-29.57
-43.40
Others
94.67
79.39
59.99
108.71
130.40
49.92
386.54
-58.25
-10.94
22.82
Cash from Financing Activity
-27.00
-216.62
-84.20
0.52
-181.16
-14.11
4.13
29.13
-0.11
0.59
Net Cash Inflow / Outflow
-0.96
-16.97
4.99
18.97
-8.56
11.82
8.51
4.90
7.58
5.82
Opening Cash & Equivalents
40.59
57.56
52.57
33.60
42.16
30.34
21.44
18.01
11.11
5.29
Closing Cash & Equivalent
39.63
40.59
57.56
52.57
33.60
42.16
29.95
21.45
18.01
11.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
190.84
147.14
139.08
124.37
101.98
93.37
76.11
20.27
17.85
12.76
ROA
16.11%
14.04%
10.85%
10.60%
13.06%
13.73%
21.31%
24.03%
18.53%
18.11%
ROE
24.85%
21.89%
15.89%
15.43%
20.89%
23.29%
37.74%
52.85%
37.21%
35.45%
ROCE
31.48%
29.09%
20.60%
19.06%
27.34%
31.54%
51.38%
73.02%
53.66%
51.12%
Fixed Asset Turnover
3.03
2.70
2.48
2.63
3.22
4.23
6.46
6.45
4.62
4.42
Receivable days
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
1.11
0.14
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
14.70
15.18
11.08
11.04
13.03
11.31
8.89
8.43
10.00
8.71
Cash Conversion Cycle
-14.70
-15.18
-11.08
-11.04
-13.03
-11.26
-8.89
-8.43
-8.89
-8.57
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Interest Cover
40.47
2217.62
0.00
0.00
0.00
0.00
0.00
4306.88
84.69
68.40

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.