Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Power Generation/Distribution

Rating :
52/99

BSE: 533451 | NSE: KARMAENG

70.80
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  68.90
  •  70.80
  •  68.00
  •  67.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49617
  •  34.81
  •  105.10
  •  40.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 106.37
  • 850.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 106.30
  • N/A
  • 2.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.70%
  • 2.01%
  • 15.85%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.13
  • -19.21
  • -23.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.59
  • -27.01
  • -17.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.73
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 1.00
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2753.79
  • -4325.51
  • -7213.74

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
31.66
25.28
41.88
34.70
40.30
32.62
18.98
19.44
31.47
31.71
Net Sales Growth
-
25.24%
-39.64%
20.69%
-13.90%
23.54%
71.87%
-2.37%
-38.23%
-0.76%
 
Cost Of Goods Sold
-
0.00
0.00
-0.10
0.16
-0.45
-0.22
-0.13
-0.37
-0.07
-0.36
Gross Profit
-
31.66
25.28
41.97
34.54
40.75
32.85
19.11
19.81
31.53
32.07
GP Margin
-
100%
100%
100.21%
99.54%
101.12%
100.71%
100.68%
101.90%
100.19%
101.14%
Total Expenditure
-
23.42
26.55
28.90
28.47
28.38
19.64
12.28
13.34
17.98
13.65
Power & Fuel Cost
-
0.01
0.01
0.36
0.28
0.60
0.48
0.52
0.67
0.04
0.04
% Of Sales
-
0.03%
0.04%
0.86%
0.81%
1.49%
1.47%
2.74%
3.45%
0.13%
0.13%
Employee Cost
-
3.36
3.21
4.10
4.66
4.06
4.92
4.87
5.50
4.71
3.58
% Of Sales
-
10.61%
12.70%
9.79%
13.43%
10.07%
15.08%
25.66%
28.29%
14.97%
11.29%
Manufacturing Exp.
-
17.27
19.98
20.16
19.06
16.00
8.25
4.11
4.88
9.86
7.50
% Of Sales
-
54.55%
79.03%
48.14%
54.93%
39.70%
25.29%
21.65%
25.10%
31.33%
23.65%
General & Admin Exp.
-
2.33
2.79
3.42
3.75
2.57
1.83
1.96
1.89
2.44
1.91
% Of Sales
-
7.36%
11.04%
8.17%
10.81%
6.38%
5.61%
10.33%
9.72%
7.75%
6.02%
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.
-
0.45
0.56
0.95
0.57
5.61
4.40
0.94
0.77
0.99
0.00
% Of Sales
-
1.42%
2.22%
2.27%
1.64%
13.92%
13.49%
4.95%
3.96%
3.15%
3.09%
EBITDA
-
8.24
-1.27
12.98
6.23
11.92
12.98
6.70
6.10
13.49
18.06
EBITDA Margin
-
26.03%
-5.02%
30.99%
17.95%
29.58%
39.79%
35.30%
31.38%
42.87%
56.95%
Other Income
-
0.95
0.49
1.18
2.44
0.38
1.35
0.65
1.41
2.25
1.23
Interest
-
4.85
7.18
7.38
6.86
7.85
11.54
12.50
12.21
11.75
12.05
Depreciation
-
6.10
6.32
6.62
6.17
6.26
6.50
6.58
6.51
9.55
9.27
PBT
-
-1.76
-14.27
0.16
-4.36
-1.81
-3.71
-11.73
-11.22
-5.56
-2.03
Tax
-
-0.13
-1.00
0.01
1.01
1.91
-1.60
1.10
-3.28
-1.45
-0.88
Tax Rate
-
7.39%
7.01%
6.25%
-9.61%
-105.52%
43.13%
-16.85%
33.37%
26.08%
26.67%
PAT
-
-1.62
-13.27
-0.28
-9.98
-2.46
-0.09
-4.59
-4.70
-1.37
-1.00
PAT before Minority Interest
-
-1.62
-13.27
0.16
-11.52
-3.73
-2.11
-7.63
-6.55
-4.10
-2.42
Minority Interest
-
0.00
0.00
-0.44
1.54
1.27
2.02
3.04
1.85
2.73
1.42
PAT Margin
-
-5.12%
-52.49%
-0.67%
-28.76%
-6.10%
-0.28%
-24.18%
-24.18%
-4.35%
-3.15%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
EPS
-
-1.40
-11.44
-0.24
-8.60
-2.12
-0.08
-3.96
-4.05
-1.18
-0.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
30.21
9.89
26.45
41.35
81.56
58.95
29.36
33.91
38.51
40.40
Share Capital
11.57
11.57
11.57
11.57
11.57
11.57
11.57
11.57
11.57
11.57
Total Reserves
18.64
-1.68
14.88
29.78
69.99
47.38
17.79
22.34
26.94
28.83
Non-Current Liabilities
22.34
29.18
37.54
53.05
70.50
34.92
51.92
48.36
65.06
81.21
Secured Loans
11.54
17.28
23.87
38.32
49.75
22.48
40.45
36.77
50.53
61.77
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
0.29
0.19
0.00
0.58
0.44
0.31
0.65
0.79
0.62
0.38
Current Liabilities
10.85
80.21
78.01
50.10
27.48
73.44
75.46
75.04
56.30
29.54
Trade Payables
0.42
0.62
2.28
0.72
1.03
1.07
2.54
1.66
1.07
0.56
Other Current Liabilities
9.27
10.77
10.93
11.04
12.74
18.48
19.42
18.65
13.85
15.87
Short Term Borrowings
0.21
68.21
62.63
38.16
12.48
53.00
52.31
54.61
36.84
8.98
Short Term Provisions
0.94
0.62
2.17
0.19
1.23
0.89
1.19
0.12
4.54
4.12
Total Liabilities
63.40
119.28
142.00
146.10
183.46
172.50
163.95
155.48
159.89
155.97
Net Block
32.37
79.78
85.44
89.42
96.68
102.93
106.23
112.79
116.10
131.45
Gross Block
164.43
219.31
218.65
216.06
217.25
217.24
214.39
214.40
211.38
217.30
Accumulated Depreciation
132.06
139.53
133.21
126.64
120.56
114.31
108.16
101.61
95.28
85.85
Non Current Assets
34.62
96.27
108.38
116.76
159.12
134.99
120.72
126.94
131.91
140.68
Capital Work in Progress
0.00
0.00
1.71
1.47
1.29
1.29
3.76
3.45
3.13
2.85
Non Current Investment
1.88
16.10
20.09
25.59
60.93
29.02
7.74
7.70
7.67
3.33
Long Term Loans & Adv.
0.37
0.38
0.37
0.25
0.20
0.92
0.95
0.97
2.97
1.02
Other Non Current Assets
0.00
0.00
0.78
0.02
0.02
0.83
2.04
2.04
2.04
2.04
Current Assets
28.78
23.02
33.62
29.35
24.34
37.52
43.22
28.54
27.99
15.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2.39
2.64
2.75
2.71
5.28
4.89
4.70
4.53
4.18
3.53
Sundry Debtors
9.91
6.81
16.56
10.46
8.43
26.03
31.24
16.32
5.30
5.29
Cash & Bank
11.00
11.08
10.75
11.97
5.55
4.80
5.50
4.84
3.93
3.72
Other Current Assets
5.47
1.32
1.33
1.30
5.07
1.80
1.78
2.85
14.59
2.74
Short Term Loans & Adv.
4.55
1.17
2.23
2.91
3.72
1.46
1.13
2.27
14.30
2.50
Net Current Assets
17.93
-57.20
-44.39
-20.75
-3.14
-35.92
-32.24
-46.50
-28.31
-14.26
Total Assets
63.40
119.29
142.00
146.11
183.46
172.51
163.94
155.48
159.90
155.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-1.09
10.63
7.75
6.29
21.71
4.68
-12.81
0.72
-15.71
10.86
PBT
-1.76
-14.27
0.16
-4.36
-1.81
-3.71
-6.54
-9.83
-5.56
-3.30
Adjustment
7.94
13.04
13.40
11.90
18.88
10.21
6.82
6.51
9.10
9.27
Changes in Working Capital
-7.21
13.00
-5.69
0.27
5.38
-0.78
-13.08
7.74
-16.13
6.86
Cash after chg. in Working capital
-1.04
11.76
7.87
7.80
22.45
5.71
-12.80
4.42
-12.59
12.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.05
-1.13
-0.12
-1.52
-0.74
-1.03
-0.01
-3.70
-3.11
-1.96
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
50.18
1.40
-18.54
-10.58
3.86
8.50
-0.34
-3.45
-0.27
-2.24
Net Fixed Assets
0.08
-0.83
-2.31
-7.09
0.04
0.41
-0.02
-3.22
-0.12
-0.10
Net Investments
50.54
6.57
-9.11
28.73
-25.48
-8.92
-9.85
0.00
-2.75
-0.38
Others
-0.44
-4.34
-7.12
-32.22
29.30
17.01
9.53
-0.23
2.60
-1.76
Cash from Financing Activity
-49.39
-11.83
3.47
7.38
-21.09
-14.29
13.22
3.33
15.94
-8.91
Net Cash Inflow / Outflow
-0.30
0.20
-7.32
3.09
4.47
-1.11
0.08
0.59
-0.03
-0.29
Opening Cash & Equivalents
0.57
0.49
7.81
4.72
0.25
1.36
1.29
0.69
0.73
1.01
Closing Cash & Equivalent
0.28
0.70
0.49
7.81
4.72
0.25
1.36
1.29
0.69
0.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
26.11
8.55
22.86
35.74
70.50
50.95
25.37
29.30
33.29
34.91
ROA
-1.78%
-10.16%
0.11%
-6.99%
-2.09%
-1.25%
-4.78%
-4.15%
-2.60%
-1.48%
ROE
-8.10%
-73.06%
0.46%
-18.74%
-5.30%
-4.78%
-24.13%
-18.09%
-10.40%
-5.86%
ROCE
4.14%
-6.31%
6.03%
-2.59%
3.96%
5.41%
4.28%
1.72%
4.73%
6.80%
Fixed Asset Turnover
0.17
0.12
0.19
0.16
0.19
0.15
0.09
0.09
0.15
0.16
Receivable days
96.42
168.71
117.74
99.37
156.11
320.42
457.32
202.95
61.40
99.40
Inventory Days
29.02
38.90
23.81
42.07
46.06
53.60
88.67
81.70
44.70
38.59
Payable days
0.00
0.00
17.06
10.22
13.98
32.04
46.51
27.74
12.09
13.87
Cash Conversion Cycle
125.44
207.61
124.49
131.21
188.19
341.98
499.49
256.90
94.02
124.12
Total Debt/Equity
0.58
9.30
3.65
2.07
0.89
1.55
3.74
3.11
2.57
2.07
Interest Cover
0.64
-0.99
1.02
-0.53
0.77
0.68
0.48
0.20
0.53
0.73

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.