Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
N/A

BSE: 515093 | NSE: MADHAV

28.20
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  28.95
  •  28.95
  •  27.80
  •  28.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4284
  •  1.21
  •  42.00
  •  17.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24.87
  • 8.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42.25
  • 0.90%
  • 0.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.50%
  • 2.72%
  • 48.89%
  • FII
  • DII
  • Others
  • 0%
  • 4.03%
  • 3.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.95
  • -3.25
  • -0.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.08
  • -9.75
  • 2.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.21
  • -10.10
  • -4.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 5.42
  • 5.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.03
  • 0.04
  • 0.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 3.24
  • 3.62

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
18.10
16.43
10.16%
10.99
14.47
-24.05%
16.35
17.07
-4.22%
13.05
19.16
-31.89%
Expenses
16.15
15.32
5.42%
9.54
13.74
-30.57%
14.82
15.37
-3.58%
14.05
16.29
-13.75%
EBITDA
1.95
1.11
75.68%
1.44
0.73
97.26%
1.53
1.70
-10.00%
-1.00
2.88
-
EBIDTM
10.78%
6.76%
13.15%
5.04%
9.36%
9.98%
-7.68%
15.01%
Other Income
0.69
1.18
-41.53%
0.93
1.65
-43.64%
2.15
1.15
86.96%
1.74
-0.25
-
Interest
0.19
0.27
-29.63%
0.10
0.35
-71.43%
0.41
0.41
0.00%
0.22
0.20
10.00%
Depreciation
1.19
1.23
-3.25%
1.22
1.23
-0.81%
1.23
1.27
-3.15%
1.21
1.19
1.68%
PBT
1.25
0.80
56.25%
1.06
0.80
32.50%
2.04
1.18
72.88%
-0.69
1.24
-
Tax
-0.01
0.16
-
0.27
0.16
68.75%
0.76
0.41
85.37%
-0.14
0.26
-
PAT
1.26
0.63
100.00%
0.79
0.64
23.44%
1.28
0.77
66.23%
-0.55
0.99
-
PATM
6.93%
3.85%
7.21%
4.40%
7.85%
4.52%
-4.21%
5.15%
EPS
1.41
0.71
98.59%
0.89
0.72
23.61%
1.44
0.87
65.52%
-0.62
1.11
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Net Sales
58.49
77.14
Net Sales Growth
-12.87%
 
Cost Of Goods Sold
27.89
35.61
Gross Profit
30.60
41.53
GP Margin
52.31%
53.84%
Total Expenditure
54.56
69.95
Power & Fuel Cost
-
2.97
% Of Sales
-
3.85%
Employee Cost
-
10.02
% Of Sales
-
12.99%
Manufacturing Exp.
-
13.13
% Of Sales
-
17.02%
General & Admin Exp.
-
2.41
% Of Sales
-
3.12%
Selling & Distn. Exp.
-
4.18
% Of Sales
-
5.42%
Miscellaneous Exp.
-
1.63
% Of Sales
-
2.11%
EBITDA
3.92
7.19
EBITDA Margin
6.70%
9.32%
Other Income
5.51
4.89
Interest
0.92
1.30
Depreciation
4.85
4.76
PBT
3.66
6.01
Tax
0.88
1.40
Tax Rate
24.04%
23.29%
PAT
2.78
4.61
PAT before Minority Interest
2.78
4.61
Minority Interest
0.00
0.00
PAT Margin
4.75%
5.98%
PAT Growth
-8.25%
 
EPS
3.12
5.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Shareholder's Funds
128.56
Share Capital
8.95
Total Reserves
119.61
Non-Current Liabilities
10.63
Secured Loans
5.08
Unsecured Loans
0.00
Long Term Provisions
0.29
Current Liabilities
30.56
Trade Payables
8.10
Other Current Liabilities
3.50
Short Term Borrowings
14.01
Short Term Provisions
4.95
Total Liabilities
169.90
Net Block
42.38
Gross Block
104.73
Accumulated Depreciation
62.35
Non Current Assets
89.98
Capital Work in Progress
0.87
Non Current Investment
2.24
Long Term Loans & Adv.
25.82
Other Non Current Assets
18.66
Current Assets
79.67
Current Investments
0.00
Inventories
27.19
Sundry Debtors
26.73
Cash & Bank
1.71
Other Current Assets
24.04
Short Term Loans & Adv.
15.20
Net Current Assets
49.12
Total Assets
169.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Cash From Operating Activity
-3.60
PBT
6.01
Adjustment
3.17
Changes in Working Capital
-11.89
Cash after chg. in Working capital
-2.70
Interest Paid
0.00
Tax Paid
-0.90
Other Direct Exp. Paid
0.00
Extra & Other Items
0.00
Cash From Investing Activity
2.34
Net Fixed Assets
Net Investments
Others
Cash from Financing Activity
1.45
Net Cash Inflow / Outflow
0.20
Opening Cash & Equivalents
19.88
Closing Cash & Equivalent
20.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Book Value (Rs.)
143.41
ROA
3.78%
ROE
5.04%
ROCE
6.95%
Fixed Asset Turnover
1.06
Receivable days
68.66
Inventory Days
94.31
Payable days
31.56
Cash Conversion Cycle
131.41
Total Debt/Equity
0.15
Interest Cover
5.63

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.