Nifty
Sensex
:
:
11163.65
37765.27
-86.90 (-0.77%)
-268.87 (-0.71%)

Engineering - Construction

Rating :
45/99

BSE: 532629 | NSE: MBECL

5.15
21-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  5.10
  •  5.35
  •  5.00
  •  5.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  111634
  •  5.75
  •  8.10
  •  2.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 103.72
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,355.32
  • N/A
  • -4.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.21%
  • 0.00%
  • 10.80%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.04%
  • 54.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.36
  • -6.44
  • -7.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 60.28
  • 143.59

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.15
  • 3.02
  • 3.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.99
  • 44.24
  • 55.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
104.95
222.00
-52.73%
137.08
267.03
-48.66%
164.24
314.98
-47.86%
206.73
647.88
-68.09%
Expenses
119.95
253.69
-52.72%
263.17
431.23
-38.97%
311.58
436.45
-28.61%
244.52
846.81
-71.12%
EBITDA
-15.00
-31.68
-
-126.10
-164.20
-
-147.34
-121.47
-
-37.79
-198.93
-
EBIDTM
-14.29%
-14.27%
-91.99%
-61.49%
-89.71%
-38.56%
-18.28%
-30.70%
Other Income
7.45
38.16
-80.48%
5.43
27.65
-80.36%
5.71
38.42
-85.14%
12.83
62.21
-79.38%
Interest
17.88
34.29
-47.86%
37.76
84.86
-55.50%
3.32
78.72
-95.78%
13.44
122.41
-89.02%
Depreciation
5.24
4.78
9.62%
4.46
5.21
-14.40%
4.06
5.27
-22.96%
4.82
5.87
-17.89%
PBT
-30.67
-32.58
-
-162.88
-252.54
-
-149.01
-167.04
-
-43.22
-264.98
-
Tax
0.00
0.00
0
0.00
-8.52
-
0.00
-3.53
-
-0.25
0.14
-
PAT
-30.67
-32.58
-
-162.88
-244.02
-
-149.01
-163.51
-
-42.97
-265.12
-
PATM
-29.22%
-14.68%
-118.82%
-91.38%
-90.73%
-51.91%
-20.79%
-40.92%
EPS
-1.45
-1.54
-
-7.70
-11.53
-
-7.04
-7.73
-
-2.03
-12.53
-

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
Mar 10
Net Sales
613.00
1,741.41
1,682.49
2,171.79
2,693.67
2,429.73
2,631.91
2,682.07
2,643.18
2,392.28
1,805.53
Net Sales Growth
-57.78%
3.50%
-22.53%
-19.37%
10.86%
-7.68%
-1.87%
1.47%
10.49%
32.50%
 
Cost Of Goods Sold
251.45
1,218.31
919.59
1,586.14
1,512.10
566.56
417.21
447.54
507.17
580.93
1,023.22
Gross Profit
361.55
523.10
762.90
585.65
1,181.57
1,863.18
2,214.70
2,234.53
2,136.01
1,811.34
782.31
GP Margin
58.98%
30.04%
45.34%
26.97%
43.86%
76.68%
84.15%
83.31%
80.81%
75.72%
43.33%
Total Expenditure
939.22
2,205.40
1,828.83
2,524.56
2,695.82
2,338.87
2,511.78
2,513.30
2,466.60
2,202.44
1,647.12
Power & Fuel Cost
-
13.51
11.42
12.09
15.96
18.38
25.78
23.02
22.18
17.86
10.25
% Of Sales
-
0.78%
0.68%
0.56%
0.59%
0.76%
0.98%
0.86%
0.84%
0.75%
0.57%
Employee Cost
-
131.50
134.97
136.39
150.31
184.82
314.84
319.36
296.34
244.13
124.81
% Of Sales
-
7.55%
8.02%
6.28%
5.58%
7.61%
11.96%
11.91%
11.21%
10.20%
6.91%
Manufacturing Exp.
-
442.01
505.68
612.42
711.69
1,344.45
1,428.40
1,491.81
1,447.46
1,176.49
364.17
% Of Sales
-
25.38%
30.06%
28.20%
26.42%
55.33%
54.27%
55.62%
54.76%
49.18%
20.17%
General & Admin Exp.
-
66.83
115.49
91.15
90.84
101.01
152.54
141.13
118.98
112.17
82.75
% Of Sales
-
3.84%
6.86%
4.20%
3.37%
4.16%
5.80%
5.26%
4.50%
4.69%
4.58%
Selling & Distn. Exp.
-
25.28
49.05
0.00
0.00
1.08
0.54
0.00
0.00
0.00
1.29
% Of Sales
-
1.45%
2.92%
0%
0%
0.04%
0.02%
0%
0%
0%
0.07%
Miscellaneous Exp.
-
307.95
92.64
86.37
214.92
122.57
172.49
90.45
74.47
70.86
1.29
% Of Sales
-
17.68%
5.51%
3.98%
7.98%
5.04%
6.55%
3.37%
2.82%
2.96%
2.25%
EBITDA
-326.23
-463.99
-146.34
-352.77
-2.15
90.86
120.13
168.77
176.58
189.84
158.41
EBITDA Margin
-53.22%
-26.64%
-8.70%
-16.24%
-0.08%
3.74%
4.56%
6.29%
6.68%
7.94%
8.77%
Other Income
31.42
158.77
154.28
317.17
50.67
162.07
71.58
20.73
24.73
17.04
12.43
Interest
72.40
447.34
589.30
488.79
384.70
284.25
230.81
161.56
115.70
77.01
64.72
Depreciation
18.58
23.22
31.04
45.34
38.45
46.21
40.13
30.55
26.39
22.85
16.37
PBT
-385.78
-775.77
-612.40
-569.72
-374.62
-77.52
-79.23
-2.62
59.22
107.02
89.75
Tax
-0.25
-11.02
-146.56
-521.58
1.70
3.67
1.20
19.28
18.88
39.74
33.09
Tax Rate
0.06%
1.37%
23.93%
91.55%
-0.45%
-4.73%
-1.62%
-735.88%
22.17%
37.13%
36.87%
PAT
-385.53
-783.38
-456.57
-54.20
-368.01
-74.05
-75.41
-23.19
65.63
63.37
49.51
PAT before Minority Interest
-385.27
-790.66
-465.84
-48.15
-376.32
-81.19
-75.12
-21.89
66.27
67.27
56.66
Minority Interest
0.26
7.28
9.27
-6.05
8.31
7.14
-0.29
-1.30
-0.64
-3.90
-7.15
PAT Margin
-62.89%
-44.99%
-27.14%
-2.50%
-13.66%
-3.05%
-2.87%
-0.86%
2.48%
2.65%
2.74%
PAT Growth
0.00%
-
-
-
-
-
-
-
3.57%
27.99%
 
EPS
-18.22
-37.02
-21.58
-2.56
-17.39
-3.50
-3.56
-1.10
3.10
2.99
2.34

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
Mar 10
Shareholder's Funds
170.30
85.89
98.64
-409.85
360.17
317.16
389.48
363.01
321.94
262.86
Share Capital
211.57
211.57
136.88
51.09
50.34
40.84
39.34
31.09
31.09
31.09
Total Reserves
-42.27
-126.68
-38.24
-467.19
302.32
276.32
350.14
331.91
288.55
229.39
Non-Current Liabilities
-406.07
-483.48
-236.00
331.87
161.42
248.60
356.59
267.09
245.31
365.91
Secured Loans
-36.46
-10.79
-39.45
324.64
75.63
129.98
246.75
157.06
181.27
341.27
Unsecured Loans
193.28
78.86
207.30
0.00
13.28
14.85
0.20
0.16
0.00
7.22
Long Term Provisions
8.87
8.99
9.00
9.51
73.35
99.67
94.15
63.21
23.85
0.00
Current Liabilities
3,302.06
5,131.36
5,160.91
4,357.25
3,601.50
3,071.48
2,449.34
2,123.83
1,988.33
1,316.08
Trade Payables
567.07
954.37
1,404.34
1,293.29
1,092.18
1,018.38
980.98
878.92
823.58
646.11
Other Current Liabilities
622.22
968.17
1,117.79
1,105.83
916.80
813.81
654.28
701.90
800.14
637.36
Short Term Borrowings
2,106.38
3,202.41
2,626.60
1,892.41
1,558.88
1,131.32
771.98
495.40
317.32
0.00
Short Term Provisions
6.40
6.41
12.18
65.72
33.63
107.97
42.10
47.61
47.28
32.62
Total Liabilities
3,086.54
4,765.73
5,059.27
4,309.04
4,164.86
3,686.15
3,244.02
2,810.12
2,611.13
1,998.25
Net Block
189.50
355.95
385.20
285.84
314.07
404.80
396.20
345.54
340.18
320.80
Gross Block
392.15
536.35
469.97
325.55
498.63
571.83
524.76
447.45
419.74
378.15
Accumulated Depreciation
202.65
180.40
84.77
39.71
184.56
167.03
128.56
101.91
79.56
57.36
Non Current Assets
244.99
411.49
578.82
455.52
420.67
450.82
553.12
473.32
422.42
324.97
Capital Work in Progress
5.04
4.79
4.05
4.88
9.04
7.91
10.57
59.61
35.70
4.11
Non Current Investment
4.61
19.84
21.46
30.12
26.76
0.05
94.20
46.13
29.06
0.07
Long Term Loans & Adv.
17.37
20.95
164.15
133.95
69.38
36.00
48.88
22.03
16.74
0.00
Other Non Current Assets
28.48
9.95
3.95
0.74
1.43
2.06
3.27
0.01
0.74
0.00
Current Assets
2,841.54
4,354.24
4,480.45
3,853.53
3,744.18
3,235.33
2,690.91
2,336.79
2,188.71
1,673.27
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.07
0.27
2.66
Inventories
180.97
417.56
337.35
300.32
267.13
284.56
244.83
225.42
149.90
117.29
Sundry Debtors
1,740.57
1,797.41
1,755.33
1,508.17
1,535.58
1,622.00
1,624.59
1,514.36
1,504.57
1,134.58
Cash & Bank
87.95
125.14
115.32
69.97
61.07
52.10
53.45
56.01
101.20
124.57
Other Current Assets
832.05
225.08
199.23
107.74
1,880.41
1,276.67
767.95
540.93
432.77
294.17
Short Term Loans & Adv.
668.48
1,789.06
2,073.22
1,867.33
618.09
278.31
253.17
249.47
282.27
195.83
Net Current Assets
-460.52
-777.12
-680.46
-503.72
142.69
163.85
241.56
212.97
200.38
357.18
Total Assets
3,086.53
4,765.73
5,059.27
4,309.05
4,164.85
3,686.15
3,244.03
2,810.11
2,611.13
1,998.25

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
Mar 10
Cash From Operating Activity
358.82
-303.35
-567.80
-392.39
-457.46
-183.96
-155.92
-55.91
-65.14
35.08
PBT
-801.68
-616.78
-572.47
-375.25
-77.52
-73.92
-2.62
85.15
107.02
89.75
Adjustment
617.45
471.57
201.92
481.74
211.31
295.68
214.35
69.10
93.81
69.56
Changes in Working Capital
484.37
-159.59
-180.23
-483.98
-559.68
-381.08
-359.96
-210.95
-247.11
-97.68
Cash after chg. in Working capital
300.14
-304.80
-550.78
-377.49
-425.89
-159.31
-148.23
-56.69
-46.28
61.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
58.68
1.45
-17.02
-14.90
-31.57
-24.65
-7.70
0.78
-18.86
-26.55
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
390.42
65.15
-21.95
-24.77
134.62
67.20
-87.58
-65.76
-99.65
-94.45
Net Fixed Assets
-0.02
-0.05
-0.50
87.40
-4.72
-16.18
-35.76
-23.06
-25.16
-44.95
Net Investments
305.15
-0.78
-303.50
17.16
0.00
-5.42
-18.55
-18.18
0.59
-79.41
Others
85.29
65.98
282.05
-129.33
139.34
88.80
-33.27
-24.52
-75.08
29.91
Cash from Financing Activity
-806.47
301.72
595.22
429.10
329.08
121.29
231.03
67.25
140.50
125.05
Net Cash Inflow / Outflow
-57.24
63.51
5.47
11.94
6.24
4.53
-12.47
-54.43
-24.28
65.68
Opening Cash & Equivalents
98.44
34.92
29.22
17.24
51.75
45.06
55.24
100.29
124.57
41.80
Closing Cash & Equivalent
41.21
98.44
34.92
29.22
57.99
49.59
42.77
45.86
100.29
124.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
7.54
1.98
2.86
-81.44
84.48
98.87
122.61
116.75
102.08
83.05
ROA
-20.14%
-9.48%
-1.03%
-8.88%
-2.07%
-2.17%
-0.72%
2.44%
2.92%
3.50%
ROE
-980.72%
-1994.41%
0.00%
0.00%
-24.97%
-21.82%
-5.88%
19.48%
23.37%
24.44%
ROCE
-11.61%
-0.68%
-3.06%
0.47%
10.68%
9.90%
12.53%
20.54%
24.82%
30.05%
Fixed Asset Turnover
3.75
3.35
5.54
6.61
4.58
4.85
5.60
6.16
6.08
5.76
Receivable days
370.78
384.14
270.51
203.88
234.94
222.86
210.51
206.14
198.61
179.46
Inventory Days
62.73
81.62
52.86
38.01
41.05
36.34
31.54
25.63
20.11
19.36
Payable days
108.59
179.36
144.96
144.68
163.32
147.04
133.10
123.69
123.09
118.09
Cash Conversion Cycle
324.91
286.40
178.40
97.21
112.67
112.15
108.95
108.07
95.63
80.74
Total Debt/Equity
13.82
41.35
31.38
-6.00
5.11
4.40
2.74
1.98
1.75
1.35
Interest Cover
-0.79
-0.04
-0.17
0.03
0.73
0.68
0.98
1.74
2.39
2.39

Top Investors:

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.