Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Breweries & Distilleries

Rating :
65/99

BSE: 507498 | NSE: PICCADSUG

19.00
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  19.40
  •  19.40
  •  18.45
  •  18.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  257
  •  5.87
  •  21.10
  •  4.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44.18
  • 17.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 47.76
  • N/A
  • 2.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.98%
  • 0.05%
  • 24.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.76
  • 24.69
  • -10.39

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.45
  • 58.84
  • 40.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.30
  • 14.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.13
  • 2.20
  • 2.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 7.00
  • 7.00

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
9.04
7.10
27.32%
7.10
4.54
56.39%
10.36
7.06
46.74%
5.99
8.93
-32.92%
Expenses
8.02
7.30
9.86%
7.02
4.58
53.28%
11.14
7.47
49.13%
6.02
10.33
-41.72%
EBITDA
1.01
-0.19
-
0.08
-0.03
-
-0.79
-0.41
-
-0.03
-1.41
-
EBIDTM
11.21%
-2.72%
1.17%
-0.70%
-7.59%
-5.84%
-0.50%
-15.77%
Other Income
0.11
0.16
-31.25%
0.49
0.45
8.89%
4.78
0.49
875.51%
0.06
0.10
-40.00%
Interest
0.10
0.13
-23.08%
0.11
0.11
0.00%
0.12
0.12
0.00%
0.13
0.15
-13.33%
Depreciation
0.90
0.90
0.00%
0.86
0.90
-4.44%
1.00
0.91
9.89%
0.71
0.91
-21.98%
PBT
0.13
-1.01
-
-0.39
-0.60
-
2.87
-0.95
-
-0.81
-2.35
-
Tax
-0.11
0.11
-
-0.17
-0.14
-
-0.24
-0.87
-
-0.17
-0.65
-
PAT
0.24
-1.12
-
-0.23
-0.45
-
3.12
-0.09
-
-0.64
-1.70
-
PATM
2.62%
-15.78%
-3.17%
-9.93%
30.09%
-1.20%
-10.69%
-19.03%
EPS
0.10
-0.48
-
-0.10
-0.19
-
1.34
-0.04
-
-0.28
-0.73
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Net Sales
32.49
23.75
38.89
Net Sales Growth
17.59%
-38.93%
 
Cost Of Goods Sold
9.36
9.61
17.10
Gross Profit
23.13
14.14
21.79
GP Margin
71.18%
59.54%
56.03%
Total Expenditure
32.20
24.79
38.68
Power & Fuel Cost
-
0.85
3.16
% Of Sales
-
3.58%
8.13%
Employee Cost
-
2.06
2.82
% Of Sales
-
8.67%
7.25%
Manufacturing Exp.
-
8.46
10.36
% Of Sales
-
35.62%
26.64%
General & Admin Exp.
-
3.47
4.99
% Of Sales
-
14.61%
12.83%
Selling & Distn. Exp.
-
0.08
0.20
% Of Sales
-
0.34%
0.51%
Miscellaneous Exp.
-
0.27
0.06
% Of Sales
-
1.14%
0.15%
EBITDA
0.27
-1.04
0.21
EBITDA Margin
0.83%
-4.38%
0.54%
Other Income
5.44
5.50
4.27
Interest
0.46
0.49
0.60
Depreciation
3.47
3.51
3.63
PBT
1.80
0.46
0.24
Tax
-0.69
-0.45
0.22
Tax Rate
-38.33%
-97.83%
91.67%
PAT
2.49
0.91
0.02
PAT before Minority Interest
2.49
0.91
0.02
Minority Interest
0.00
0.00
0.00
PAT Margin
7.66%
3.83%
0.05%
PAT Growth
174.11%
4,450.00%
 
EPS
1.07
0.39
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Shareholder's Funds
16.20
15.29
Share Capital
23.22
23.22
Total Reserves
-7.02
-7.93
Non-Current Liabilities
3.22
3.58
Secured Loans
4.37
3.96
Unsecured Loans
0.00
0.00
Long Term Provisions
0.03
0.27
Current Liabilities
29.77
32.08
Trade Payables
17.62
19.60
Other Current Liabilities
12.04
12.42
Short Term Borrowings
0.00
0.00
Short Term Provisions
0.11
0.06
Total Liabilities
49.19
50.95
Net Block
34.99
38.79
Gross Block
71.96
81.65
Accumulated Depreciation
36.97
42.87
Non Current Assets
35.94
40.41
Capital Work in Progress
0.08
0.08
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
0.87
0.87
Other Non Current Assets
0.00
0.67
Current Assets
13.25
10.54
Current Investments
0.00
0.00
Inventories
5.14
4.19
Sundry Debtors
3.40
1.57
Cash & Bank
0.93
0.33
Other Current Assets
3.79
2.10
Short Term Loans & Adv.
1.29
2.34
Net Current Assets
-16.52
-21.54
Total Assets
49.19
50.95

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Cash From Operating Activity
0.31
-2.10
PBT
0.43
0.24
Adjustment
3.92
1.21
Changes in Working Capital
-4.04
-3.47
Cash after chg. in Working capital
0.31
-2.03
Interest Paid
0.00
0.00
Tax Paid
0.00
-0.07
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
0.38
2.90
Net Fixed Assets
9.69
Net Investments
0.00
Others
-9.31
Cash from Financing Activity
-0.09
-1.75
Net Cash Inflow / Outflow
0.60
-0.95
Opening Cash & Equivalents
0.33
1.28
Closing Cash & Equivalent
0.93
0.33

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Book Value (Rs.)
6.98
6.58
ROA
1.82%
0.04%
ROE
5.78%
0.12%
ROCE
4.73%
4.29%
Fixed Asset Turnover
0.36
0.53
Receivable days
32.40
13.16
Inventory Days
60.82
35.10
Payable days
706.70
418.38
Cash Conversion Cycle
-613.48
-370.12
Total Debt/Equity
0.28
0.28
Interest Cover
1.93
1.40

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.