Nifty

:

18633.85

Sensex

:

62969.13

35.20 (0.19%)
122.75 (0.20%)

Login

Nifty
Sensex

:
:

18633.85
62969.13

35.20 (0.19%)
122.75 (0.20%)

Mcnally Bharat Engineering Company Ltd.

Engineering - Construction

Rating :

37/99

BSE: 532629 | NSE: MBECL

Watchlist

NSE BSE

3.80

29-May-2023

Day's Open
Day's High
Day's Low
Previous Close

3.60
3.80
3.60
3.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

319709
12.13
4.90
3.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

79.13
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,434.34
N/A
-0.04

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-16.84
-24.08
-16.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-7.78
-20.81

PAT CAGR (%)

10 Years
5 Years
3 Years

17.11
-24.43
-33.70

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.18
-
-1.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

31.79
53.09
7.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 67.85 73.72 -7.96% 44.32 63.15 -29.82% 51.90 61.87 -16.11% 53.96 119.94 -55.01%
Expenses 165.63 77.86 112.73% 149.70 62.71 138.72% 86.02 69.26 24.20% 124.79 103.11 21.03%
EBITDA -97.77 -4.14 - -105.38 0.44 - -34.12 -7.38 - -70.83 16.82 -
EBIDTM -144.10% -5.61% -237.78% 0.70% -65.73% -11.93% -131.27% 14.03%
Other Income 18.82 20.13 -6.51% 10.85 12.17 -10.85% 10.71 8.79 21.84% 21.78 1.38 1,478.26%
Interest 599.60 12.84 4,569.78% 143.21 11.54 1,140.99% 1,019.81 14.51 6,928.33% 13.11 3.26 302.15%
Depreciation 0.96 2.01 -52.24% 1.07 1.37 -21.90% 1.00 1.33 -24.81% 1.39 1.25 11.20%
PBT -757.24 1.13 - -238.81 -0.29 - -1,044.22 -14.43 - -63.56 13.70 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -757.24 1.13 - -238.81 -0.29 - -1,044.22 -14.43 - -63.56 13.70 -
PATM -1,116.02% 1.54% -538.84% -0.46% -2,011.91% -23.33% -117.78% 11.42%
EPS -35.79 0.05 - -11.29 -0.01 - -49.35 -0.68 - -3.00 0.65 -

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 111.31 115.60 -3.71% 87.46 108.97 -19.74% 91.67 91.16 0.56% 108.53 175.04 -38.00%
Expenses 204.60 117.54 74.07% 193.13 104.68 84.50% 125.08 97.51 28.27% 196.72 155.42 26.57%
EBITDA -93.29 -1.94 - -105.68 4.29 - -33.41 -6.35 - -88.19 19.62 -
EBIDTM -83.81% -1.68% -120.83% 3.94% -36.44% -6.97% -81.26% 11.21%
Other Income 18.59 20.02 -7.14% 11.86 12.69 -6.54% 11.01 8.84 24.55% 29.65 4.50 558.89%
Interest 600.44 13.72 4,276.38% 144.14 12.57 1,046.70% 1,020.66 15.43 6,514.78% 14.59 4.08 257.60%
Depreciation 2.75 3.67 -25.07% 2.67 2.99 -10.70% 2.60 2.99 -13.04% 3.08 2.91 5.84%
PBT -755.62 0.69 - -240.63 1.43 - -1,045.66 -15.93 - -106.97 17.12 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -755.62 0.69 - -240.63 1.43 - -1,045.66 -15.93 - -106.97 17.12 -
PATM -678.83% 0.60% -275.14% 1.31% -1,140.62% -17.47% -98.56% 9.78%
EPS -35.73 0.04 - -11.36 0.05 - -49.41 -0.74 - -4.68 0.89 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 218.03 252.71 332.78 567.60 1,518.37 1,432.59 1,905.64 2,477.05 2,170.11 2,143.78 2,183.25 Net Sales Growth -31.58% -24.06% -41.37% -62.62% 5.99% -24.82% -23.07% 14.14% 1.23% -1.81% Cost Of Goods Sold 140.90 120.07 136.09 214.71 1,105.61 849.49 1,484.10 1,416.44 486.17 263.79 304.09 Gross Profit 77.13 132.64 196.70 352.89 412.76 583.10 421.54 1,060.61 1,683.94 1,879.98 1,879.16 GP Margin 35.38% 52.49% 59.11% 62.17% 27.18% 40.70% 22.12% 42.82% 77.60% 87.69% 86.07% Total Expenditure 526.14 340.05 349.88 879.32 1,812.15 1,602.04 2,314.08 2,491.93 2,074.28 2,019.20 1,996.74 Power & Fuel Cost - 3.10 4.56 7.94 10.54 8.29 9.16 12.10 14.95 15.82 13.24 % Of Sales - 1.23% 1.37% 1.40% 0.69% 0.58% 0.48% 0.49% 0.69% 0.74% 0.61% Employee Cost - 44.07 45.60 71.31 96.57 97.97 93.44 113.23 136.57 158.47 161.54 % Of Sales - 17.44% 13.70% 12.56% 6.36% 6.84% 4.90% 4.57% 6.29% 7.39% 7.40% Manufacturing Exp. - 119.07 123.88 217.36 449.08 506.05 552.76 655.75 1,264.64 1,329.97 1,388.65 % Of Sales - 47.12% 37.23% 38.29% 29.58% 35.32% 29.01% 26.47% 58.28% 62.04% 63.60% General & Admin Exp. - 21.39 22.33 34.15 49.75 92.05 78.00 79.52 83.09 102.71 93.60 % Of Sales - 8.46% 6.71% 6.02% 3.28% 6.43% 4.09% 3.21% 3.83% 4.79% 4.29% Selling & Distn. Exp. - 0.00 0.00 0.00 2.14 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0.14% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 32.35 17.43 333.84 98.47 48.19 96.62 214.89 88.85 148.45 0.00 % Of Sales - 12.80% 5.24% 58.82% 6.49% 3.36% 5.07% 8.68% 4.09% 6.92% 1.63% EBITDA -308.10 -87.34 -17.10 -311.72 -293.78 -169.45 -408.44 -14.88 95.83 124.58 186.51 EBITDA Margin -141.31% -34.56% -5.14% -54.92% -19.35% -11.83% -21.43% -0.60% 4.42% 5.81% 8.54% Other Income 62.16 74.88 33.47 51.52 246.42 160.71 332.22 48.15 72.89 11.73 7.31 Interest 1,775.73 58.59 59.67 110.63 408.05 536.02 447.99 354.94 253.83 184.58 123.62 Depreciation 4.42 6.09 6.74 10.05 10.59 14.62 25.33 22.57 29.12 19.10 13.58 PBT -2,103.83 -77.14 -50.04 -380.88 -466.00 -559.38 -549.53 -344.25 -114.22 -67.36 56.62 Tax 0.00 0.00 0.00 0.00 0.00 -133.93 -491.26 0.00 0.00 5.12 17.99 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 23.94% 89.40% 0.00% 0.00% -7.60% 31.77% PAT -2,103.83 -77.14 -50.04 -380.88 -466.00 -425.45 -58.28 -344.25 -114.22 -72.49 38.63 PAT before Minority Interest -2,103.83 -77.14 -50.04 -380.88 -466.00 -425.45 -58.28 -344.25 -114.22 -72.49 38.63 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 -964.93% -30.53% -15.04% -67.10% -30.69% -29.70% -3.06% -13.90% -5.26% -3.38% 1.77% PAT Growth -1,912,672.73% - - - - - - - - - EPS -99.42 -3.65 -2.36 -18.00 -22.02 -20.11 -2.75 -16.27 -5.40 -3.43 1.83

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 398.97 424.27 501.52 730.05 1,738.77 1,682.49 2,171.79 2,693.67 2,429.73 2,631.91 2,682.07 Net Sales Growth -18.71% -15.40% -31.30% -58.01% 3.35% -22.53% -19.37% 10.86% -7.68% -1.87% Cost Of Goods Sold 244.06 212.15 223.58 298.09 1,218.31 919.59 1,586.14 1,512.10 566.56 417.21 447.54 Gross Profit 154.91 212.12 277.93 431.96 520.46 762.90 585.65 1,181.57 1,863.18 2,214.70 2,234.53 GP Margin 38.83% 50.00% 55.42% 59.17% 29.93% 45.34% 26.97% 43.86% 76.68% 84.15% 83.31% Total Expenditure 719.53 521.88 503.13 1,043.44 2,205.42 1,828.83 2,524.56 2,695.82 2,338.87 2,511.78 2,513.30 Power & Fuel Cost - 5.29 7.00 10.88 13.51 11.42 12.09 15.96 18.38 25.78 23.02 % Of Sales - 1.25% 1.40% 1.49% 0.78% 0.68% 0.56% 0.59% 0.76% 0.98% 0.86% Employee Cost - 71.83 75.64 103.46 131.50 134.97 136.39 150.31 184.82 314.84 319.36 % Of Sales - 16.93% 15.08% 14.17% 7.56% 8.02% 6.28% 5.58% 7.61% 11.96% 11.91% Manufacturing Exp. - 146.10 144.29 226.19 446.78 505.68 612.42 711.69 1,344.45 1,428.40 1,491.81 % Of Sales - 34.44% 28.77% 30.98% 25.70% 30.06% 28.20% 26.42% 55.33% 54.27% 55.62% General & Admin Exp. - 28.48 30.30 52.99 71.22 115.49 91.15 90.84 101.01 152.54 141.13 % Of Sales - 6.71% 6.04% 7.26% 4.10% 6.86% 4.20% 3.37% 4.16% 5.80% 5.26% Selling & Distn. Exp. - 0.10 0.21 18.64 27.42 49.05 0.00 0.00 1.08 0.54 0.00 % Of Sales - 0.02% 0.04% 2.55% 1.58% 2.92% 0% 0% 0.04% 0.02% 0% Miscellaneous Exp. - 57.94 22.10 333.19 296.68 92.64 86.37 214.92 122.57 172.49 0.00 % Of Sales - 13.66% 4.41% 45.64% 17.06% 5.51% 3.98% 7.98% 5.04% 6.55% 3.37% EBITDA -320.57 -97.61 -1.61 -313.39 -466.65 -146.34 -352.77 -2.15 90.86 120.13 168.77 EBITDA Margin -80.35% -23.01% -0.32% -42.93% -26.84% -8.70% -16.24% -0.08% 3.74% 4.56% 6.29% Other Income 71.11 83.22 37.91 62.17 161.43 154.28 317.17 50.67 162.07 71.58 20.73 Interest 1,779.83 62.91 63.56 118.36 447.34 589.30 488.79 384.70 284.25 230.81 161.56 Depreciation 11.10 12.72 16.25 18.11 23.22 31.04 45.34 38.45 46.21 40.13 30.55 PBT -2,148.88 -90.02 -43.50 -387.69 -775.77 -612.40 -569.72 -374.62 -77.52 -79.23 -2.62 Tax 0.00 -0.22 0.00 -0.25 -11.02 -146.56 -521.58 1.70 3.67 1.20 19.28 Tax Rate 0.00% 0.18% 0.00% 0.06% 1.37% 23.93% 91.55% -0.45% -4.73% -1.62% -735.88% PAT -2,148.88 -112.54 -44.71 -386.23 -783.38 -456.57 -54.20 -368.01 -74.05 -75.41 -23.19 PAT before Minority Interest -2,140.62 -120.55 -43.50 -387.44 -790.66 -465.84 -48.15 -376.32 -81.19 -75.12 -21.89 Minority Interest 8.26 8.01 -1.21 1.21 7.28 9.27 -6.05 8.31 7.14 -0.29 -1.30 PAT Margin -538.61% -26.53% -8.91% -52.90% -45.05% -27.14% -2.50% -13.66% -3.05% -2.87% -0.86% PAT Growth -65,020.85% - - - - - - - - - EPS -101.55 -5.32 -2.11 -18.25 -37.02 -21.58 -2.56 -17.39 -3.50 -3.56 -1.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds -16.39 73.81 135.85 532.06 134.64 102.37 -398.08 314.99 328.30 400.60 Share Capital 211.57 211.57 211.57 211.57 211.57 136.88 51.09 50.34 40.84 39.34 Total Reserves -227.96 -137.76 -75.73 319.49 -77.93 -34.51 -455.42 257.15 287.45 361.25 Non-Current Liabilities -366.26 -357.59 -370.63 -395.82 -507.20 -267.96 276.28 118.90 154.70 117.18 Secured Loans 0.00 0.00 -54.51 -50.20 -41.97 73.04 268.21 37.70 57.81 34.59 Unsecured Loans 147.89 134.44 176.73 161.31 41.97 32.48 0.00 10.15 14.85 0.00 Long Term Provisions 2.03 2.33 2.23 5.75 6.21 6.86 6.04 70.04 81.16 76.09 Current Liabilities 2,421.24 2,413.92 2,627.03 2,777.83 4,795.59 4,910.91 4,117.75 3,275.60 2,745.30 2,138.80 Trade Payables 217.45 225.83 226.33 467.98 846.97 1,479.27 1,320.43 1,056.77 1,007.10 951.63 Other Current Liabilities 172.62 175.46 410.91 477.17 884.78 1,014.80 989.26 823.08 725.92 564.24 Short Term Borrowings 2,026.47 2,007.79 1,984.63 1,826.55 3,058.12 2,409.31 1,745.53 1,370.92 927.15 610.67 Short Term Provisions 4.70 4.84 5.15 6.14 5.72 7.53 62.52 24.83 85.13 12.27 Total Liabilities 2,038.59 2,130.14 2,392.25 2,914.07 4,423.03 4,745.32 3,995.95 3,709.49 3,228.30 2,656.58 Net Block 22.12 45.24 52.08 41.57 52.07 66.49 91.21 108.24 132.65 130.37 Gross Block 108.74 130.29 131.57 113.98 113.96 113.90 113.41 197.23 193.61 175.64 Accumulated Depreciation 86.62 85.05 79.49 72.41 61.88 47.41 22.20 88.99 60.96 45.27 Non Current Assets 207.40 230.45 237.13 251.69 546.47 558.38 280.89 362.62 372.08 345.84 Capital Work in Progress 4.63 4.63 4.62 4.62 4.62 4.63 4.62 8.20 7.10 8.89 Non Current Investment 180.52 180.54 180.27 180.30 485.45 484.67 181.17 198.33 198.33 192.84 Long Term Loans & Adv. 0.00 0.02 0.02 0.11 1.81 1.37 3.15 47.77 32.07 13.10 Other Non Current Assets 0.15 0.02 0.14 25.09 2.50 1.22 0.74 0.10 1.93 0.64 Current Assets 1,831.18 1,899.69 2,155.12 2,662.38 3,876.57 4,186.95 3,715.06 3,346.87 2,856.21 2,310.74 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 Inventories 1.66 2.93 5.27 73.15 89.74 26.15 148.50 127.73 93.80 88.26 Sundry Debtors 955.50 1,052.20 1,385.32 1,677.05 1,710.60 1,652.44 1,385.20 1,416.43 1,431.73 1,455.98 Cash & Bank 24.12 27.81 17.69 79.48 116.24 101.86 61.59 46.89 27.32 13.40 Other Current Assets 849.90 259.89 215.85 350.15 1,959.99 2,406.50 2,119.77 1,755.82 1,303.36 753.03 Short Term Loans & Adv. 539.92 556.86 530.98 482.55 480.19 2,219.93 2,022.73 496.82 315.85 270.65 Net Current Assets -590.06 -514.23 -471.91 -115.45 -919.02 -723.96 -402.68 71.27 110.91 171.94 Total Assets 2,038.58 2,130.14 2,392.25 2,914.07 4,423.04 4,745.33 3,995.95 3,709.49 3,228.29 2,656.58

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds -173.08 -47.25 8.00 170.30 85.89 98.64 -409.85 360.17 317.16 389.48 Share Capital 211.57 211.57 211.57 211.57 211.57 136.88 51.09 50.34 40.84 39.34 Total Reserves -384.65 -258.82 -203.57 -42.27 -126.68 -38.24 -467.19 302.32 276.32 350.14 Non-Current Liabilities -421.99 -412.47 -425.37 -406.09 -483.48 -236.00 331.87 161.42 248.60 356.59 Secured Loans 0.00 0.03 -86.44 -36.47 -10.79 -39.45 324.64 75.63 129.98 246.75 Unsecured Loans 147.89 134.44 208.70 193.28 78.86 207.30 0.00 13.28 14.85 0.20 Long Term Provisions 6.95 7.92 7.56 8.87 8.99 9.00 9.51 73.35 99.67 94.15 Current Liabilities 2,741.95 2,698.05 2,946.57 3,305.97 5,131.36 5,160.91 4,357.25 3,601.50 3,071.48 2,449.34 Trade Payables 258.63 264.70 264.75 522.33 954.37 1,404.34 1,293.29 1,092.18 1,018.38 980.98 Other Current Liabilities 226.34 203.78 457.54 666.95 968.17 1,117.79 1,105.83 916.80 813.81 654.28 Short Term Borrowings 2,214.94 2,187.19 2,181.29 2,106.38 3,202.41 2,626.60 1,892.41 1,558.88 1,131.32 771.98 Short Term Provisions 42.03 42.38 42.99 10.31 6.41 12.18 65.72 33.63 107.97 42.10 Total Liabilities 2,159.20 2,258.53 2,548.15 3,090.43 4,765.73 5,059.27 4,309.04 4,164.86 3,686.15 3,244.02 Net Block 150.28 179.49 195.22 189.50 355.95 385.20 285.84 314.07 404.80 396.20 Gross Block 387.95 409.88 410.66 352.42 536.35 469.97 325.55 498.63 571.83 524.76 Accumulated Depreciation 237.67 230.39 215.44 162.93 180.40 84.77 39.71 184.56 167.03 128.56 Non Current Assets 178.42 201.63 215.59 244.99 411.49 578.82 455.52 420.67 450.82 553.12 Capital Work in Progress 4.83 4.84 4.82 5.04 4.79 4.05 4.88 9.04 7.91 10.57 Non Current Investment 4.73 4.79 4.54 4.61 19.84 21.46 30.12 26.76 0.05 94.20 Long Term Loans & Adv. 10.91 7.69 5.82 17.37 20.95 164.15 133.95 69.38 36.00 48.88 Other Non Current Assets 7.67 4.82 5.18 28.48 9.95 3.95 0.74 1.43 2.06 3.27 Current Assets 1,980.78 2,056.91 2,332.57 2,845.44 4,354.24 4,480.45 3,853.53 3,744.18 3,235.33 2,690.91 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 Inventories 54.66 94.49 112.99 180.97 417.56 337.35 300.32 267.13 284.56 244.83 Sundry Debtors 992.52 1,087.39 1,433.77 1,740.57 1,797.41 1,755.33 1,508.17 1,535.58 1,622.00 1,624.59 Cash & Bank 46.18 41.89 25.83 87.95 125.14 115.32 69.97 61.07 52.10 53.45 Other Current Assets 887.42 265.95 224.75 163.56 2,014.14 2,272.45 1,975.07 1,880.41 1,276.67 767.95 Short Term Loans & Adv. 568.14 567.19 535.23 672.39 1,789.06 2,073.22 1,867.33 618.09 278.31 253.17 Net Current Assets -761.17 -641.15 -614.00 -460.53 -777.12 -680.46 -503.72 142.69 163.85 241.56 Total Assets 2,159.20 2,258.54 2,548.16 3,090.43 4,765.73 5,059.27 4,309.05 4,164.85 3,686.15 3,244.03

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 -14.61 38.51 -199.46 347.04 -491.93 -424.98 -401.96 -366.39 -211.64 -121.98 PBT -77.14 -50.04 -380.88 -466.00 -559.38 -549.53 -344.25 -114.22 -67.36 56.62 Adjustment -2.39 25.04 359.08 283.71 400.71 147.17 441.88 213.89 257.83 117.92 Changes in Working Capital 32.02 42.91 -171.08 470.27 -338.37 -4.78 -481.05 -442.01 -379.63 -291.34 Cash after chg. in Working capital -47.51 17.91 -192.88 287.98 -497.05 -407.15 -383.41 -342.34 -189.16 -116.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 32.90 20.60 -6.59 59.06 5.11 -17.84 -18.55 -24.05 -22.48 -5.18 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 39.44 1.47 49.23 388.03 107.08 -11.34 -39.05 -4.86 -32.75 -47.04 Net Fixed Assets 21.55 1.27 -17.59 -0.02 -0.05 -0.50 87.40 -4.72 -16.18 -35.76 Net Investments 0.02 -0.27 0.03 305.15 -0.78 -303.50 17.16 0.00 -5.42 -18.55 Others 17.87 0.47 66.79 82.90 107.91 292.66 -143.61 -0.14 -11.15 7.27 Cash from Financing Activity -27.93 -29.37 131.39 -790.69 447.66 426.76 474.93 388.92 258.49 170.59 Net Cash Inflow / Outflow -3.10 10.62 -18.84 -55.62 62.81 -9.57 33.92 17.67 14.10 1.56 Opening Cash & Equivalents 27.23 16.61 35.45 91.07 28.26 37.83 3.91 27.11 13.01 11.45 Closing Cash & Equivalent 24.12 27.23 16.61 35.45 91.07 28.26 37.83 44.78 27.11 13.01

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 -7.15 62.85 -186.51 358.82 -303.35 -567.80 -392.39 -457.46 -183.96 -155.92 PBT -120.77 -43.50 -387.69 -801.68 -616.78 -572.47 -375.25 -77.52 -73.92 -2.62 Adjustment 22.13 35.69 368.77 616.70 471.57 201.92 481.74 211.31 295.68 214.35 Changes in Working Capital 57.84 50.71 -163.22 485.12 -159.59 -180.23 -483.98 -559.68 -381.08 -359.96 Cash after chg. in Working capital -40.80 42.89 -182.14 300.14 -304.80 -550.78 -377.49 -425.89 -159.31 -148.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 33.66 19.96 -4.38 58.68 1.45 -17.02 -14.90 -31.57 -24.65 -7.70 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 39.09 1.72 47.22 390.42 65.15 -21.95 -24.77 134.62 67.20 -87.58 Net Fixed Assets 21.55 1.27 -17.59 -0.02 -0.05 -0.50 87.40 -4.72 -16.18 -35.76 Net Investments 0.02 -0.27 0.03 305.15 -0.78 -303.50 17.16 0.00 -5.42 -18.55 Others 17.52 0.72 64.78 85.29 65.98 282.05 -129.33 139.34 88.80 -33.27 Cash from Financing Activity -33.43 -48.30 120.08 -806.47 301.72 595.22 429.10 329.08 121.29 231.03 Net Cash Inflow / Outflow -1.49 16.27 -19.22 -57.24 63.51 5.47 11.94 6.24 4.53 -12.47 Opening Cash & Equivalents 38.23 21.99 41.21 98.44 34.92 29.22 17.24 51.75 45.06 55.24 Closing Cash & Equivalent 36.75 38.23 21.99 41.21 98.44 34.92 29.22 57.99 49.59 42.77

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) -0.77 3.49 6.42 28.56 5.07 3.56 -79.13 73.35 102.45 126.18 ROA -3.70% -2.21% -14.36% -12.70% -9.28% -1.33% -8.94% -3.29% -2.46% 1.60% ROE -268.72% -47.73% -121.40% -163.01% -857.76% 0.00% 0.00% -37.07% -20.39% 10.72% ROCE -0.85% 0.43% -11.44% -1.97% -0.74% -4.29% 0.58% 8.55% 9.37% 19.57% Fixed Asset Turnover 2.11 2.54 4.62 13.32 12.58 16.79 15.98 11.12 11.64 13.46 Receivable days 1449.92 1336.75 984.64 407.18 428.25 290.47 206.05 239.23 245.29 233.14 Inventory Days 3.31 4.50 25.21 19.58 14.76 16.70 20.32 18.61 15.46 12.68 Payable days 673.79 606.37 505.76 97.74 196.85 168.86 157.87 178.47 180.23 151.35 Cash Conversion Cycle 779.44 734.87 504.10 329.02 246.16 138.31 68.49 79.37 80.52 94.47 Total Debt/Equity -132.94 29.09 15.55 3.66 24.56 27.16 -5.56 4.97 3.33 1.69 Interest Cover -0.32 0.16 -2.44 -0.14 -0.04 -0.23 0.03 0.55 0.64 1.46

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) -8.18 -2.23 0.38 7.54 1.98 2.86 -81.44 84.48 98.87 122.61 ROA -5.46% -1.81% -13.74% -20.13% -9.48% -1.03% -8.88% -2.07% -2.17% -0.72% ROE 0.00% 0.00% -562.00% -980.72% -1994.41% 0.00% 0.00% -24.97% -21.82% -5.88% ROCE -2.55% 0.86% -11.20% -11.70% -0.68% -3.06% 0.47% 10.68% 9.90% 12.53% Fixed Asset Turnover 1.06 1.22 1.91 3.91 3.35 5.54 6.61 4.58 4.85 5.60 Receivable days 894.68 917.44 793.53 371.34 384.14 270.51 203.88 234.94 222.86 210.51 Inventory Days 64.16 75.50 73.48 62.82 81.62 52.86 38.01 41.05 36.34 31.54 Payable days 450.20 432.16 420.86 103.81 179.36 144.96 144.68 163.32 147.04 133.10 Cash Conversion Cycle 508.64 560.77 446.15 330.35 286.40 178.40 97.21 112.67 112.15 108.95 Total Debt/Equity -13.87 -49.95 292.67 13.52 41.35 31.38 -6.00 5.11 4.40 2.74 Interest Cover -0.92 0.32 -2.28 -0.79 -0.04 -0.17 0.03 0.73 0.68 0.98

Top Investors:

sahal business pvt ltd

il & fs financial services ltd

aditya birla finance limited

sunny rock estates and developers private limited

atash suppliers pvt ltd

alosha marketing pvt ltd

gunkali commodities pvt ltd

kotak mahindra bank limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback