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

Power Generation/Distribution

Rating :
N/A

BSE: 533451 | NSE: KARMAENG

9.15
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  9.60
  •  9.60
  •  8.95
  •  8.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1905
  •  0.18
  •  15.55
  •  8.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10.27
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 84.10
  • N/A
  • 0.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.70%
  • 3.04%
  • 19.43%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.29
  • 2.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.42
  • -13.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.25
  • 380.43

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.71
  • 0.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.63
  • 11.51
  • 8.35

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
11.35
18.69
-39.27%
7.08
9.38
-24.52%
6.08
5.92
2.70%
7.73
5.19
48.94%
Expenses
9.02
11.83
-23.75%
6.85
6.57
4.26%
4.22
6.32
-33.23%
6.28
9.30
-32.47%
EBITDA
2.33
6.86
-66.03%
0.23
2.81
-91.81%
1.86
-0.40
-
1.45
-4.11
-
EBIDTM
20.53%
36.72%
3.25%
29.99%
30.55%
-6.76%
18.72%
-79.21%
Other Income
0.15
0.38
-60.53%
0.07
0.21
-66.67%
0.29
0.16
81.25%
0.30
0.64
-53.12%
Interest
1.76
1.96
-10.20%
1.75
2.01
-12.94%
1.57
1.73
-9.25%
1.84
1.66
10.84%
Depreciation
1.59
1.66
-4.22%
1.58
1.65
-4.24%
1.65
1.59
3.77%
1.66
1.53
8.50%
PBT
-0.87
3.62
-
-3.03
-0.64
-
-1.07
-3.55
-
-1.75
-6.67
-
Tax
-0.28
0.58
-
-0.21
-0.09
-
-0.12
1.14
-
-0.36
0.70
-
PAT
-0.60
3.04
-
-2.81
-0.55
-
-0.94
-4.69
-
-1.39
-7.37
-
PATM
-5.25%
16.25%
-39.70%
-5.82%
-15.53%
-79.28%
-17.98%
-141.94%
EPS
-0.51
2.62
-
-2.42
-0.47
-
-0.81
-4.04
-
-1.20
-6.35
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
32.24
34.70
40.30
32.62
18.98
19.44
31.47
31.71
26.89
17.14
Net Sales Growth
-17.71%
-13.90%
23.54%
71.87%
-2.37%
-38.23%
-0.76%
17.92%
56.88%
 
Cost Of Goods Sold
0.22
0.16
-0.45
-0.22
-0.13
-0.37
-0.07
-0.36
-0.20
-0.31
Gross Profit
32.02
34.54
40.75
32.85
19.11
19.81
31.53
32.07
27.09
17.45
GP Margin
99.32%
99.54%
101.12%
100.71%
100.68%
101.90%
100.19%
101.14%
100.74%
101.81%
Total Expenditure
26.37
28.47
28.38
19.64
12.28
13.34
17.98
13.65
10.25
6.72
Power & Fuel Cost
-
0.28
0.60
0.48
0.52
0.67
0.04
0.04
0.03
0.03
% Of Sales
-
0.81%
1.49%
1.47%
2.74%
3.45%
0.13%
0.13%
0.11%
0.18%
Employee Cost
-
4.66
4.06
4.92
4.87
5.50
4.71
3.58
2.83
1.63
% Of Sales
-
13.43%
10.07%
15.08%
25.66%
28.29%
14.97%
11.29%
10.52%
9.51%
Manufacturing Exp.
-
19.06
16.00
8.25
4.11
4.88
9.86
7.50
5.14
3.06
% Of Sales
-
54.93%
39.70%
25.29%
21.65%
25.10%
31.33%
23.65%
19.11%
17.85%
General & Admin Exp.
-
3.75
2.57
1.83
1.96
1.89
2.44
1.91
1.86
1.60
% Of Sales
-
10.81%
6.38%
5.61%
10.33%
9.72%
7.75%
6.02%
6.92%
9.33%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
0.57
5.61
4.40
0.94
0.77
0.99
0.98
0.58
0.72
% Of Sales
-
1.64%
13.92%
13.49%
4.95%
3.96%
3.15%
3.09%
2.16%
4.20%
EBITDA
5.87
6.23
11.92
12.98
6.70
6.10
13.49
18.06
16.64
10.42
EBITDA Margin
18.21%
17.95%
29.58%
39.79%
35.30%
31.38%
42.87%
56.95%
61.88%
60.79%
Other Income
0.81
2.44
0.38
1.35
0.65
1.41
2.25
1.23
3.13
2.27
Interest
6.92
6.86
7.85
11.54
12.50
12.21
11.75
12.05
9.58
4.38
Depreciation
6.48
6.17
6.26
6.50
6.58
6.51
9.55
9.27
8.01
7.81
PBT
-6.72
-4.36
-1.81
-3.71
-11.73
-11.22
-5.56
-2.03
2.17
0.50
Tax
-0.97
1.01
1.91
-1.60
1.10
-3.28
-1.45
-0.88
1.75
-0.01
Tax Rate
14.43%
-9.61%
-105.52%
43.13%
-16.85%
33.37%
26.08%
26.67%
80.65%
-2.00%
PAT
-5.74
-9.98
-2.46
-0.09
-4.59
-4.70
-1.37
-1.00
0.37
0.59
PAT before Minority Interest
-5.90
-11.52
-3.73
-2.11
-7.63
-6.55
-4.10
-2.42
0.43
0.52
Minority Interest
-0.16
1.54
1.27
2.02
3.04
1.85
2.73
1.42
-0.06
0.07
PAT Margin
-17.80%
-28.76%
-6.10%
-0.28%
-24.18%
-24.18%
-4.35%
-3.15%
1.38%
3.44%
PAT Growth
0.00%
-
-
-
-
-
-
-
-37.29%
 
EPS
-4.95
-8.60
-2.12
-0.08
-3.96
-4.05
-1.18
-0.86
0.32
0.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
41.35
81.56
58.95
29.36
33.91
38.51
40.40
42.07
42.95
Share Capital
11.57
11.57
11.57
11.57
11.57
11.57
11.57
11.56
11.56
Total Reserves
29.78
69.99
47.38
17.79
22.34
26.94
28.83
30.50
31.39
Non-Current Liabilities
53.05
70.50
34.92
51.92
48.36
65.06
81.21
94.81
67.94
Secured Loans
38.32
49.75
22.48
40.45
36.77
50.53
61.77
71.02
44.16
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.58
0.44
0.31
0.65
0.79
0.62
0.38
0.77
0.67
Current Liabilities
50.10
27.48
73.44
75.46
75.04
56.30
29.54
27.11
46.75
Trade Payables
0.72
1.03
1.07
2.54
1.66
1.07
0.56
1.01
11.82
Other Current Liabilities
11.04
12.74
18.48
19.42
18.65
13.85
15.87
15.20
13.67
Short Term Borrowings
38.16
12.48
53.00
52.31
54.61
36.84
8.98
7.98
20.12
Short Term Provisions
0.19
1.23
0.89
1.19
0.12
4.54
4.12
2.92
1.14
Total Liabilities
146.10
183.46
172.50
163.95
155.48
159.89
155.97
170.23
163.82
Net Block
89.42
96.68
102.93
106.23
112.79
116.10
131.45
98.08
101.39
Gross Block
216.06
217.25
217.24
214.39
214.40
211.38
217.30
174.67
171.26
Accumulated Depreciation
126.64
120.56
114.31
108.16
101.61
95.28
85.85
76.59
69.87
Non Current Assets
116.76
159.12
134.99
120.72
126.94
131.91
140.68
147.51
144.00
Capital Work in Progress
1.47
1.29
1.29
3.76
3.45
3.13
2.85
43.37
36.14
Non Current Investment
25.59
60.93
29.02
7.74
7.70
7.67
3.33
3.20
3.18
Long Term Loans & Adv.
0.25
0.20
0.92
0.95
0.97
2.97
1.02
0.81
1.27
Other Non Current Assets
0.02
0.02
0.83
2.04
2.04
2.04
2.04
2.04
2.02
Current Assets
29.35
24.34
37.52
43.22
28.54
27.99
15.28
22.72
19.82
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2.71
5.28
4.89
4.70
4.53
4.18
3.53
3.17
3.22
Sundry Debtors
10.46
8.43
26.03
31.24
16.32
5.30
5.29
11.98
12.55
Cash & Bank
11.97
5.55
4.80
5.50
4.84
3.93
3.72
1.99
0.70
Other Current Assets
4.21
1.35
0.34
0.65
2.85
14.59
2.74
5.58
3.35
Short Term Loans & Adv.
2.91
3.72
1.46
1.13
2.27
14.30
2.50
1.98
3.08
Net Current Assets
-20.75
-3.14
-35.92
-32.24
-46.50
-28.31
-14.26
-4.39
-26.93
Total Assets
146.11
183.46
172.51
163.94
155.48
159.90
155.96
170.23
163.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
6.29
21.71
4.68
-12.81
0.72
-15.71
10.86
1.16
0.00
PBT
-4.36
-1.81
-3.71
-6.54
-9.83
-5.56
-3.30
2.17
0.00
Adjustment
11.90
18.88
10.21
6.82
6.51
9.10
9.27
8.01
0.00
Changes in Working Capital
0.27
5.38
-0.78
-13.08
7.74
-16.13
6.86
-8.80
0.00
Cash after chg. in Working capital
7.80
22.45
5.71
-12.80
4.42
-12.59
12.83
1.38
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.52
-0.74
-1.03
-0.01
-3.70
-3.11
-1.96
-0.22
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-10.58
3.86
8.50
-0.34
-3.45
-0.27
-2.24
-11.94
0.00
Net Fixed Assets
-7.09
0.04
0.41
-0.02
-3.22
-0.12
-0.10
-5.64
Net Investments
28.73
-25.48
-8.92
-9.85
0.00
-2.75
-0.38
-0.12
Others
-32.22
29.30
17.01
9.53
-0.23
2.60
-1.76
-6.18
Cash from Financing Activity
7.38
-21.09
-14.29
13.22
3.33
15.94
-8.91
13.42
0.00
Net Cash Inflow / Outflow
3.09
4.47
-1.11
0.08
0.59
-0.03
-0.29
2.64
0.00
Opening Cash & Equivalents
4.72
0.25
1.36
1.29
0.69
0.73
1.01
-1.68
0.00
Closing Cash & Equivalent
7.81
4.72
0.25
1.36
1.29
0.69
0.73
1.01
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
35.74
70.50
50.95
25.37
29.30
33.29
34.91
36.37
37.14
ROA
-6.99%
-2.09%
-1.25%
-4.78%
-4.15%
-2.60%
-1.48%
0.26%
0.31%
ROE
-18.74%
-5.30%
-4.78%
-24.13%
-18.09%
-10.40%
-5.86%
1.01%
1.20%
ROCE
-2.59%
3.96%
5.41%
4.28%
1.72%
4.73%
6.80%
9.42%
4.18%
Fixed Asset Turnover
0.16
0.19
0.15
0.09
0.09
0.15
0.16
0.16
0.10
Receivable days
99.37
156.11
320.42
457.32
202.95
61.40
99.40
166.43
267.10
Inventory Days
42.07
46.06
53.60
88.67
81.70
44.70
38.59
43.40
68.62
Payable days
9.50
13.98
32.04
46.51
27.74
12.09
13.87
141.49
360.87
Cash Conversion Cycle
131.94
188.19
341.98
499.49
256.90
94.02
124.12
68.34
-25.14
Total Debt/Equity
2.07
0.89
1.55
3.74
3.11
2.57
2.07
2.17
1.71
Interest Cover
-0.53
0.77
0.68
0.48
0.20
0.53
0.73
1.23
1.11

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.