Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Finance - Investment

Rating :
49/99

BSE: 532256 | NSE: NSIL

696.15
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  687.95
  •  705.00
  •  687.00
  •  686.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  305
  •  2.11
  •  915.00
  •  420.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 347.36
  • 10.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 347.80
  • N/A
  • 0.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.61%
  • 16.59%
  • 9.98%
  • FII
  • DII
  • Others
  • 5.52%
  • 0.59%
  • 11.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 7.17
  • 8.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 12.88
  • 2.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.26
  • 45.06
  • 60.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.61
  • 24.98
  • 23.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.11
  • 0.11
  • 0.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.34
  • 59.78
  • 80.23

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
14.75
5.13
187.52%
5.58
0.00
0
13.70
13.74
-0.29%
34.56
25.54
35.32%
Expenses
3.18
9.90
-67.88%
12.68
0.00
0
10.60
14.94
-29.05%
16.61
-1.93
-
EBITDA
11.57
-4.78
-
-7.10
0.00
-
3.10
-1.20
-
17.95
27.47
-34.66%
EBIDTM
78.44%
-93.16%
-127.12%
0.00%
22.61%
-8.74%
51.95%
107.57%
Other Income
0.02
0.00
0
0.02
0.00
0
0.12
6.09
-98.03%
0.04
7.50
-99.47%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.02
-50.00%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
11.58
-4.80
-
-7.08
0.00
-
3.22
4.89
-34.15%
17.99
34.98
-48.57%
Tax
2.70
-1.05
-
-9.13
0.00
-
1.12
1.26
-11.11%
-1.13
3.14
-
PAT
8.88
-3.75
-
2.06
0.00
0
2.10
3.62
-41.99%
19.12
31.84
-39.95%
PATM
60.19%
-73.15%
36.85%
0.00%
15.32%
26.37%
55.33%
124.68%
EPS
17.41
-7.35
-
4.03
0.00
0
4.12
7.10
-41.97%
37.49
62.43
-39.95%

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
-
43.27
36.18
33.86
29.50
30.61
36.77
31.33
32.90
31.06
23.66
Net Sales Growth
-
19.60%
6.85%
14.78%
-3.63%
-16.75%
17.36%
-4.77%
5.92%
31.28%
 
Cost Of Goods Sold
-
10.19
10.46
10.47
3.05
0.00
0.00
0.00
0.00
-0.67
-0.18
Gross Profit
-
33.08
25.73
23.39
26.45
30.61
36.77
31.33
32.90
31.73
23.85
GP Margin
-
76.45%
71.12%
69.08%
89.66%
100%
100%
100%
100%
102.16%
100.80%
Total Expenditure
-
19.02
25.75
11.93
5.90
17.38
0.69
2.53
5.08
-0.07
0.62
Power & Fuel Cost
-
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%
Employee Cost
-
1.08
0.85
0.70
0.64
0.41
0.16
0.16
0.16
0.12
0.10
% Of Sales
-
2.50%
2.35%
2.07%
2.17%
1.34%
0.44%
0.51%
0.49%
0.39%
0.42%
Manufacturing Exp.
-
0.07
0.07
0.04
0.02
0.03
0.02
0.01
0.05
0.06
0.05
% Of Sales
-
0.16%
0.19%
0.12%
0.07%
0.10%
0.05%
0.03%
0.15%
0.19%
0.21%
General & Admin Exp.
-
0.84
0.35
0.34
0.54
0.76
0.51
0.40
0.52
0.41
0.63
% Of Sales
-
1.94%
0.97%
1.00%
1.83%
2.48%
1.39%
1.28%
1.58%
1.32%
2.66%
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.
-
6.84
14.02
0.39
1.65
16.18
0.01
1.96
4.36
0.01
0.00
% Of Sales
-
15.81%
38.75%
1.15%
5.59%
52.86%
0.03%
6.26%
13.25%
0.03%
0.13%
EBITDA
-
24.25
10.43
21.93
23.60
13.23
36.08
28.80
27.82
31.13
23.04
EBITDA Margin
-
56.04%
28.83%
64.77%
80.0%
43.22%
98.12%
91.92%
84.56%
100.23%
97.38%
Other Income
-
19.50
0.11
0.24
0.73
0.11
0.03
0.01
0.00
0.13
0.04
Interest
-
0.03
0.03
0.03
0.02
0.02
0.03
0.01
0.01
0.01
0.00
Depreciation
-
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-
43.70
10.51
22.13
24.30
13.32
36.07
28.79
27.82
31.25
23.08
Tax
-
5.73
2.03
4.08
5.56
1.20
7.05
5.39
5.03
4.35
4.01
Tax Rate
-
6.78%
19.31%
18.44%
22.88%
9.01%
19.55%
18.72%
18.08%
13.78%
17.37%
PAT
-
77.72
11.41
18.73
18.76
12.10
28.50
22.97
0.94
26.23
15.81
PAT before Minority Interest
-
78.75
8.48
18.05
18.74
12.12
29.01
23.41
22.78
27.21
19.06
Minority Interest
-
-1.03
2.93
0.68
0.02
-0.02
-0.51
-0.44
-21.84
-0.98
-3.25
PAT Margin
-
179.62%
31.54%
55.32%
63.59%
39.53%
77.51%
73.32%
2.86%
84.45%
66.82%
PAT Growth
-
581.16%
-39.08%
-0.16%
55.04%
-57.54%
24.07%
2,343.62%
-96.42%
65.91%
 
EPS
-
152.39
22.37
36.73
36.78
23.73
55.88
45.04
1.84
51.43
31.00

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
448.08
370.11
358.83
339.14
322.76
312.25
373.88
352.98
356.62
330.40
Share Capital
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
5.14
Total Reserves
442.95
364.97
353.69
334.01
317.62
307.12
368.74
347.85
351.49
325.27
Non-Current Liabilities
-4.19
23.55
24.34
24.95
22.98
27.03
24.45
23.37
20.18
20.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.20
21.44
Unsecured Loans
1.39
32.68
32.44
33.08
31.13
29.70
26.83
25.16
0.67
0.56
Long Term Provisions
0.05
0.03
0.01
0.01
0.05
0.06
0.06
0.05
0.04
0.00
Current Liabilities
0.57
11.94
12.04
12.48
11.69
11.25
10.11
9.66
8.41
9.05
Trade Payables
0.00
9.49
9.46
9.68
9.09
8.72
7.89
7.43
6.52
6.60
Other Current Liabilities
0.26
2.15
2.20
2.33
2.15
2.09
1.84
1.89
1.86
2.42
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
Short Term Provisions
0.31
0.29
0.38
0.48
0.45
0.42
0.37
0.35
0.03
0.03
Total Liabilities
473.39
433.50
426.04
408.08
388.96
382.04
419.47
396.60
373.96
347.41
Net Block
0.13
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Gross Block
0.18
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
Accumulated Depreciation
0.04
0.03
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
Non Current Assets
328.46
305.87
299.14
237.86
170.90
180.70
216.62
216.65
217.12
217.13
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
253.47
235.20
232.15
196.13
167.49
146.30
216.61
216.64
217.11
217.12
Long Term Loans & Adv.
74.86
70.66
66.98
41.73
3.40
34.40
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
144.93
127.62
126.91
170.22
218.05
201.34
202.85
179.96
156.85
130.28
Current Investments
0.27
0.00
0.00
0.50
0.00
4.50
0.00
0.00
0.00
0.00
Inventories
29.91
1.97
4.22
5.65
5.65
5.65
7.27
7.27
7.27
6.60
Sundry Debtors
0.00
2.53
2.80
7.37
2.28
3.12
4.74
3.77
2.17
5.72
Cash & Bank
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
Other Current Assets
113.81
6.24
4.74
4.25
208.08
186.57
190.37
164.44
147.03
116.29
Short Term Loans & Adv.
100.76
106.29
114.23
149.39
201.56
186.57
190.36
159.03
147.03
116.29
Net Current Assets
144.36
115.69
114.87
157.74
206.36
190.09
192.75
170.30
148.44
121.23
Total Assets
473.39
433.49
426.05
408.08
388.95
382.04
419.47
396.61
373.97
347.41

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
24.65
22.40
24.45
18.34
15.83
11.62
-5.65
0.81
-1.12
17.52
PBT
84.47
10.51
22.13
24.30
13.32
36.07
28.79
23.70
31.25
23.08
Adjustment
-13.85
13.32
0.86
-25.32
-11.57
-34.87
-27.31
-28.67
-23.32
-8.76
Changes in Working Capital
-43.56
2.44
5.55
-4.35
-5.50
-13.23
-33.37
-18.12
-28.07
-5.18
Cash after chg. in Working capital
27.06
26.27
28.54
-5.37
-3.75
-12.04
-31.88
-23.08
-20.14
9.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.41
-3.87
-4.09
-5.37
-6.54
-7.61
-6.26
-5.01
-4.56
-3.75
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.31
Extra & Other Items
0.00
0.00
0.00
29.08
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.98
-12.94
-25.94
-19.24
-16.71
-13.43
0.00
0.00
0.00
-13.50
Net Fixed Assets
-0.15
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
Net Investments
-13.94
-3.05
-52.32
-26.86
-16.71
-20.56
0.00
0.00
0.00
0.00
Others
11.11
-9.89
26.38
7.62
0.01
7.13
0.00
0.00
0.00
-13.50
Cash from Financing Activity
-31.31
0.21
-0.67
1.93
1.42
2.84
1.66
3.29
-0.18
-2.69
Net Cash Inflow / Outflow
-9.64
9.68
-2.16
1.03
0.54
1.03
-4.00
4.10
-1.31
1.34
Opening Cash & Equivalents
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68
0.34
Closing Cash & Equivalent
0.95
10.59
0.91
3.07
2.04
1.50
0.47
4.47
0.37
1.68

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.)
872.40
720.58
698.62
660.30
628.40
607.95
727.93
687.24
694.33
643.28
ROA
17.37%
1.97%
4.33%
4.70%
3.14%
7.24%
5.74%
5.91%
7.54%
3.72%
ROE
19.25%
2.33%
5.17%
5.66%
3.82%
8.46%
6.44%
6.42%
7.92%
3.85%
ROCE
19.83%
2.66%
5.80%
6.70%
3.83%
9.72%
7.40%
7.35%
8.64%
4.45%
Fixed Asset Turnover
423.39
1365.45
1277.70
1113.07
1457.77
2372.14
2021.41
2122.74
2003.64
1526.74
Receivable days
0.00
26.88
54.81
59.71
32.22
39.02
49.58
32.99
46.38
86.65
Inventory Days
134.45
31.23
53.19
69.88
67.33
64.13
84.72
80.67
81.52
100.39
Payable days
0.00
378.81
356.88
919.87
5273.73
9086.13
8521.88
7220.03
7646.06
9912.52
Cash Conversion Cycle
134.45
-320.70
-248.87
-790.29
-5174.17
-8982.98
-8387.58
-7106.38
-7518.17
-9725.48
Total Debt/Equity
0.00
0.09
0.09
0.10
0.10
0.10
0.07
0.07
0.06
0.07
Interest Cover
2699.74
307.36
879.35
997.00
823.45
1046.40
3310.70
4880.84
3255.12
0.00

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.