Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Finance - NBFC

Rating :
N/A

BSE: 530235 | NSE: KJMCFIN

29.55
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  29.50
  •  30.95
  •  29.50
  •  29.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4
  •  0.19
  •  36.95
  •  5.84

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14.14
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17.78
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.80%
  • 0.00%
  • 15.43%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.76
  • -12.53
  • -13.90

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 28.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.54
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.44
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.03
  • -8.83
  • -22.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1.36
0.31
338.71%
0.37
0.37
0.00%
0.49
0.53
-7.55%
0.33
0.46
-28.26%
Expenses
1.02
0.68
50.00%
0.57
0.46
23.91%
0.80
0.53
50.94%
0.87
0.71
22.54%
EBITDA
0.34
-0.37
-
-0.20
-0.08
-
-0.32
0.00
-
-0.54
-0.25
-
EBIDTM
25.29%
-118.59%
-53.37%
-22.52%
-65.57%
0.57%
-162.73%
-53.90%
Other Income
0.04
0.19
-78.95%
0.04
0.16
-75.00%
0.09
-0.07
-
0.02
0.13
-84.62%
Interest
0.32
0.27
18.52%
0.13
0.33
-60.61%
0.18
0.18
0.00%
0.15
0.32
-53.12%
Depreciation
0.02
0.09
-77.78%
0.02
0.06
-66.67%
0.02
0.07
-71.43%
0.02
0.07
-71.43%
PBT
0.04
-0.55
-
-0.30
-0.32
-
-0.42
-0.32
-
-0.69
-0.51
-
Tax
0.00
0.00
0
0.62
0.00
0
-0.46
-0.03
-
0.00
0.00
0
PAT
0.05
-0.54
-
-0.92
-0.32
-
0.04
-0.29
-
-0.69
-0.51
-
PATM
3.31%
-173.72%
-247.17%
-84.45%
7.84%
-55.39%
-207.88%
-110.17%
EPS
0.09
-1.13
-
-1.92
-0.66
-
0.08
-0.61
-
-1.43
-1.05
-

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
2.55
1.50
1.80
2.35
6.94
2.93
2.29
1.38
0.62
0.33
0.54
Net Sales Growth
52.69%
-16.67%
-23.40%
-66.14%
136.86%
27.95%
65.94%
122.58%
87.88%
-38.89%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
3.30
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2.55
1.50
1.80
2.35
3.65
2.93
2.29
1.38
0.62
0.33
0.54
GP Margin
99.84%
100%
100%
100%
52.59%
100%
100%
100%
100%
100%
100%
Total Expenditure
3.26
2.81
2.43
1.90
5.14
2.15
1.41
0.97
0.52
0.36
0.30
Power & Fuel Cost
-
0.03
0.03
0.03
0.02
0.02
0.03
0.00
0.00
0.00
0.00
% Of Sales
-
2.00%
1.67%
1.28%
0.29%
0.68%
1.31%
0%
0%
0%
0%
Employee Cost
-
1.57
1.59
1.02
1.12
1.55
0.70
0.47
0.25
0.17
0.14
% Of Sales
-
104.67%
88.33%
43.40%
16.14%
52.90%
30.57%
34.06%
40.32%
51.52%
25.93%
Manufacturing Exp.
-
0.42
0.18
0.30
0.28
0.28
0.33
0.15
0.03
0.00
0.00
% Of Sales
-
28.00%
10.0%
12.77%
4.03%
9.56%
14.41%
10.87%
4.84%
0%
0%
General & Admin Exp.
-
0.40
0.53
0.45
0.38
0.25
0.31
0.30
0.10
0.06
0.07
% Of Sales
-
26.67%
29.44%
19.15%
5.48%
8.53%
13.54%
21.74%
16.13%
18.18%
12.96%
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.
-
0.42
0.13
0.13
0.06
0.06
0.06
0.06
0.13
0.13
0.00
% Of Sales
-
28.00%
7.22%
5.53%
0.86%
2.05%
2.62%
4.35%
20.97%
39.39%
16.67%
EBITDA
-0.72
-1.31
-0.63
0.45
1.80
0.78
0.88
0.41
0.10
-0.03
0.24
EBITDA Margin
-28.24%
-87.33%
-35.00%
19.15%
25.94%
26.62%
38.43%
29.71%
16.13%
-9.09%
44.44%
Other Income
0.19
0.46
0.57
0.40
0.08
0.06
0.08
0.10
0.15
0.17
0.15
Interest
0.78
0.93
1.32
1.45
1.21
0.40
0.21
0.16
0.09
0.06
0.06
Depreciation
0.08
0.19
0.29
0.09
0.07
0.10
0.14
0.19
0.11
0.04
0.05
PBT
-1.37
-1.97
-1.68
-0.69
0.61
0.35
0.62
0.15
0.04
0.04
0.27
Tax
0.16
-0.44
-0.02
0.03
0.11
-0.12
-0.01
-0.07
-0.04
-0.06
0.03
Tax Rate
-11.68%
22.34%
1.19%
-4.35%
18.03%
-34.29%
-1.61%
-46.67%
-100.00%
-150.00%
11.11%
PAT
-1.52
-1.54
-1.66
-0.72
0.51
0.46
0.63
0.22
0.08
0.10
0.25
PAT before Minority Interest
-1.52
-1.54
-1.66
-0.72
0.51
0.46
0.63
0.22
0.08
0.10
0.25
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
-59.61%
-102.67%
-92.22%
-30.64%
7.35%
15.70%
27.51%
15.94%
12.90%
30.30%
46.30%
PAT Growth
0.00%
-
-
-
10.87%
-26.98%
186.36%
175.00%
-20.00%
-60.00%
 
EPS
-3.17
-3.21
-3.46
-1.50
1.06
0.96
1.31
0.46
0.17
0.21
0.52

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
71.47
26.95
27.27
15.74
15.10
14.63
14.00
12.67
11.90
11.92
Share Capital
4.79
4.79
4.79
4.79
4.79
4.79
4.79
4.34
3.99
3.99
Total Reserves
66.68
22.17
22.48
10.96
10.32
9.84
9.21
8.34
7.91
7.93
Non-Current Liabilities
10.08
4.71
3.24
0.02
-0.19
-0.28
-0.03
0.14
0.10
-0.04
Secured Loans
2.59
2.64
0.19
0.00
0.00
0.04
0.08
0.12
0.16
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
0.91
0.45
0.43
0.22
0.11
0.13
0.11
0.11
0.00
0.00
Current Liabilities
1.64
10.81
12.14
12.24
11.07
2.26
1.81
3.11
2.97
2.66
Trade Payables
0.07
0.03
0.03
0.00
0.00
0.00
0.00
0.01
0.02
0.00
Other Current Liabilities
0.25
0.34
0.29
0.16
0.65
0.16
0.14
0.08
0.05
0.04
Short Term Borrowings
1.33
10.44
11.82
12.07
10.41
2.10
1.67
3.00
2.75
2.50
Short Term Provisions
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.02
0.15
0.12
Total Liabilities
83.19
42.47
42.65
28.00
25.98
16.61
15.78
15.92
14.97
14.54
Net Block
0.19
0.36
0.37
1.30
1.35
1.44
1.55
1.77
1.33
1.62
Gross Block
2.57
2.56
2.27
3.37
3.36
3.36
3.33
3.33
2.78
3.03
Accumulated Depreciation
2.39
2.20
1.90
2.08
2.01
1.92
1.78
1.56
1.45
1.41
Non Current Assets
77.01
28.23
28.84
16.66
15.85
14.49
13.32
11.44
11.64
10.60
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
74.19
25.24
25.56
11.97
12.01
10.11
8.71
6.67
7.42
6.16
Long Term Loans & Adv.
2.64
2.62
2.91
3.40
2.49
2.94
2.92
2.86
2.74
2.56
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.14
0.15
0.27
Current Assets
6.18
14.24
13.81
11.34
10.12
2.12
2.45
4.48
3.33
3.93
Current Investments
0.49
0.43
0.83
6.30
7.11
1.40
1.39
4.35
2.30
3.65
Inventories
0.00
0.00
0.00
0.17
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
0.00
0.00
0.00
0.00
Cash & Bank
0.28
6.99
6.92
0.21
0.19
0.23
0.09
0.11
0.18
0.16
Other Current Assets
5.41
0.04
0.05
1.09
2.83
0.49
0.97
0.02
0.85
0.12
Short Term Loans & Adv.
5.39
6.78
6.00
3.57
2.83
0.49
0.97
0.02
0.78
0.11
Net Current Assets
4.54
3.43
1.66
-0.90
-0.95
-0.14
0.64
1.37
0.36
1.27
Total Assets
83.19
42.47
42.65
28.00
25.97
16.61
15.77
15.92
14.97
14.53

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
0.72
-1.19
-0.04
-1.32
-1.41
0.00
-2.65
-1.22
0.27
1.62
PBT
-1.97
-1.67
-0.80
0.61
0.35
0.62
0.15
0.04
0.04
0.27
Adjustment
1.42
1.31
1.40
1.29
0.37
0.22
0.21
-0.23
-0.28
-0.48
Changes in Working Capital
1.48
-0.71
-0.47
-3.13
-2.24
-0.82
-3.00
-1.02
0.56
1.86
Cash after chg. in Working capital
0.93
-1.07
0.12
-1.24
-1.52
0.02
-2.63
-1.22
0.32
1.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.21
-0.12
-0.16
-0.09
0.11
-0.02
-0.01
0.00
-0.05
-0.04
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
2.67
1.50
8.14
0.90
-6.66
0.17
0.14
0.45
-0.60
-1.34
Net Fixed Assets
-0.01
-0.29
0.02
-0.01
0.00
-0.03
0.00
0.00
-0.30
0.08
Net Investments
-39.22
1.12
-0.50
0.11
-0.81
-1.44
-1.91
0.06
-0.72
1.68
Others
41.90
0.67
8.62
0.80
-5.85
1.64
2.05
0.39
0.42
-3.10
Cash from Financing Activity
-10.09
-0.25
-1.40
0.45
8.03
-0.03
2.49
0.81
0.23
-1.18
Net Cash Inflow / Outflow
-6.71
0.07
6.71
0.02
-0.04
0.14
-0.01
0.05
-0.10
-0.90
Opening Cash & Equivalents
6.99
6.92
0.21
0.19
0.23
0.09
0.11
0.06
0.16
1.06
Closing Cash & Equivalent
0.28
6.99
6.92
0.21
0.19
0.23
0.09
0.11
0.06
0.16

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.)
149.34
56.32
56.97
32.90
31.56
31.94
33.56
33.92
35.23
35.29
ROA
-2.44%
-3.89%
-2.04%
1.87%
2.17%
3.89%
1.42%
0.52%
0.69%
1.37%
ROE
-3.12%
-6.11%
-3.35%
3.28%
3.14%
4.59%
1.80%
0.70%
0.92%
2.24%
ROCE
-1.81%
-0.90%
2.26%
6.83%
3.53%
5.05%
2.00%
0.88%
0.70%
2.47%
Fixed Asset Turnover
0.58
0.74
0.83
2.06
0.87
0.69
0.42
0.20
0.12
0.18
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
9.07
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
4.03
0.00
0.00
0.00
3.10
16.43
39.13
0.00
Cash Conversion Cycle
0.00
0.00
-4.03
9.07
0.00
0.00
-3.10
-16.43
-39.13
0.00
Total Debt/Equity
0.05
0.49
0.44
0.77
0.69
0.15
0.13
0.25
0.25
0.21
Interest Cover
-1.12
-0.27
0.52
1.50
1.86
4.00
1.92
1.47
1.62
5.30

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.