Nifty
Sensex
:
:
22617.15
74613.29
197.20 (0.88%)
883.13 (1.20%)

Trading

Rating :
60/99

BSE: 540717 | NSE: Not Listed

50.14
26-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  49.86
  •  51.89
  •  49.86
  •  52.48
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  164
  •  7.98
  •  79.39
  •  34.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,683.45
  • 993.19
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,696.12
  • N/A
  • 10.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.92%
  • 18.58%
  • 5.56%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.96
  • 8.53
  • 34.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 24.99
  • 27.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 31.95
  • 92.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 341.05
  • 538.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.93
  • 9.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 311.31
  • 350.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
13.83
19.10
-27.59%
13.11
19.77
-33.69%
15.03
16.57
-9.29%
22.43
12.68
76.89%
Expenses
12.72
17.75
-28.34%
12.45
17.79
-30.02%
13.96
15.48
-9.82%
21.40
11.31
89.21%
EBITDA
1.11
1.36
-18.38%
0.66
1.98
-66.67%
1.08
1.09
-0.92%
1.03
1.37
-24.82%
EBIDTM
8.03%
7.10%
5.06%
10.02%
7.18%
6.59%
4.59%
10.81%
Other Income
0.46
0.06
666.67%
0.09
0.07
28.57%
0.08
0.08
0.00%
0.05
0.04
25.00%
Interest
0.40
0.51
-21.57%
0.40
0.51
-21.57%
0.46
0.46
0.00%
0.44
0.48
-8.33%
Depreciation
0.06
0.07
-14.29%
0.06
0.06
0.00%
0.06
0.06
0.00%
0.07
0.24
-70.83%
PBT
1.11
0.84
32.14%
0.29
1.48
-80.41%
0.64
0.65
-1.54%
0.57
0.69
-17.39%
Tax
0.29
0.20
45.00%
0.11
0.46
-76.09%
0.17
0.17
0.00%
0.35
0.23
52.17%
PAT
0.82
0.64
28.12%
0.18
1.02
-82.35%
0.47
0.48
-2.08%
0.22
0.46
-52.17%
PATM
5.93%
3.35%
1.37%
5.14%
3.14%
2.88%
0.99%
3.66%
EPS
0.02
0.02
0.00%
0.01
0.03
-66.67%
0.01
0.01
0.00%
0.01
0.01
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
64.40
77.87
56.55
32.11
17.34
51.72
71.85
61.35
Net Sales Growth
-5.46%
37.70%
76.11%
85.18%
-66.47%
-28.02%
17.11%
 
Cost Of Goods Sold
49.11
63.21
47.97
27.06
13.37
45.18
64.13
52.73
Gross Profit
15.29
14.65
8.58
5.05
3.97
6.55
7.71
8.62
GP Margin
23.74%
18.81%
15.17%
15.73%
22.90%
12.66%
10.73%
14.05%
Total Expenditure
60.53
72.38
52.45
30.46
17.27
49.92
68.91
57.99
Power & Fuel Cost
-
0.06
0.06
0.05
0.05
0.05
0.06
0.05
% Of Sales
-
0.08%
0.11%
0.16%
0.29%
0.10%
0.08%
0.08%
Employee Cost
-
1.47
1.18
0.97
1.11
1.18
1.09
1.20
% Of Sales
-
1.89%
2.09%
3.02%
6.40%
2.28%
1.52%
1.96%
Manufacturing Exp.
-
2.16
1.60
1.13
1.06
1.09
1.13
1.50
% Of Sales
-
2.77%
2.83%
3.52%
6.11%
2.11%
1.57%
2.44%
General & Admin Exp.
-
2.42
0.84
0.71
0.98
1.26
1.42
1.49
% Of Sales
-
3.11%
1.49%
2.21%
5.65%
2.44%
1.98%
2.43%
Selling & Distn. Exp.
-
2.20
0.61
0.41
0.41
0.88
0.91
0.87
% Of Sales
-
2.83%
1.08%
1.28%
2.36%
1.70%
1.27%
1.42%
Miscellaneous Exp.
-
0.87
0.19
0.12
0.29
0.28
0.18
0.16
% Of Sales
-
1.12%
0.34%
0.37%
1.67%
0.54%
0.25%
0.26%
EBITDA
3.88
5.49
4.10
1.65
0.07
1.80
2.94
3.36
EBITDA Margin
6.02%
7.05%
7.25%
5.14%
0.40%
3.48%
4.09%
5.48%
Other Income
0.68
0.26
0.09
0.23
0.74
0.49
0.24
0.26
Interest
1.70
1.94
1.92
1.44
1.05
1.40
1.51
1.67
Depreciation
0.25
0.27
0.28
0.06
0.09
0.11
0.14
0.16
PBT
2.61
3.53
2.00
0.38
-0.33
0.79
1.53
1.79
Tax
0.92
1.18
0.57
0.05
0.00
0.20
0.51
0.65
Tax Rate
35.25%
33.43%
28.50%
13.16%
0.00%
25.32%
33.33%
36.31%
PAT
1.69
2.36
1.43
0.33
-0.34
0.59
1.02
1.14
PAT before Minority Interest
1.69
2.36
1.43
0.33
-0.34
0.59
1.02
1.14
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.62%
3.03%
2.53%
1.03%
-1.96%
1.14%
1.42%
1.86%
PAT Growth
-35.00%
65.03%
333.33%
-
-
-42.16%
-10.53%
 
EPS
0.05
0.07
0.04
0.01
-0.01
0.02
0.03
0.03

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
186.08
184.17
182.54
181.13
181.70
181.07
180.12
Share Capital
67.15
67.15
67.15
67.15
67.15
67.15
67.15
Total Reserves
118.93
117.02
115.39
113.98
114.55
113.92
112.97
Non-Current Liabilities
6.89
9.31
9.67
10.70
9.23
7.74
7.88
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
6.91
9.31
9.68
10.72
9.24
7.71
7.19
Long Term Provisions
0.03
0.05
0.05
0.05
0.04
0.03
0.00
Current Liabilities
25.81
22.67
13.35
11.79
13.29
14.75
15.58
Trade Payables
16.46
14.85
7.44
7.41
6.53
10.37
10.98
Other Current Liabilities
0.89
0.11
0.15
0.13
0.12
0.12
0.90
Short Term Borrowings
7.33
7.12
5.72
4.25
6.64
4.22
3.60
Short Term Provisions
1.14
0.59
0.04
0.00
0.00
0.05
0.10
Total Liabilities
218.78
216.15
205.56
203.62
204.22
203.56
203.58
Net Block
183.71
183.91
179.38
179.43
179.49
179.53
179.60
Gross Block
185.51
185.44
180.63
180.62
180.59
180.52
180.45
Accumulated Depreciation
1.79
1.53
1.25
1.19
1.10
0.99
0.85
Non Current Assets
196.87
195.98
195.08
194.10
193.44
186.56
183.93
Capital Work in Progress
7.78
7.64
12.19
12.12
10.84
4.99
3.49
Non Current Investment
3.18
3.59
3.17
1.85
2.21
1.22
0.00
Long Term Loans & Adv.
2.19
0.83
0.34
0.71
0.89
0.82
0.84
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
21.92
20.17
10.48
9.52
10.78
17.00
19.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2.20
2.18
1.87
1.87
2.36
1.75
2.12
Sundry Debtors
18.86
17.05
7.35
6.98
7.73
13.57
14.68
Cash & Bank
0.42
0.51
0.19
0.42
0.47
1.45
2.77
Other Current Assets
0.43
0.08
0.06
0.07
0.23
0.23
0.09
Short Term Loans & Adv.
0.36
0.34
1.00
0.18
0.18
0.19
0.05
Net Current Assets
-3.89
-2.50
-2.87
-2.27
-2.51
2.25
4.07
Total Assets
218.79
216.15
205.56
203.62
204.22
203.56
203.58

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
5.58
3.00
2.36
0.60
5.49
2.49
3.80
PBT
3.53
2.00
0.38
-0.33
0.79
1.53
1.79
Adjustment
1.93
2.11
1.41
1.06
1.27
1.65
1.75
Changes in Working Capital
0.75
-1.08
0.48
-0.11
3.77
-0.18
0.78
Cash after chg. in Working capital
6.22
3.02
2.27
0.61
5.83
3.00
4.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.64
-0.02
0.09
-0.01
-0.34
-0.50
-0.53
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.36
-0.18
0.07
-1.11
-6.63
-0.61
-5.22
Net Fixed Assets
-0.21
-0.26
-0.08
-1.31
-5.92
-1.57
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
Others
-1.15
0.08
0.15
0.20
-0.71
0.96
Cash from Financing Activity
-4.31
-2.50
-2.47
0.45
0.14
-0.97
1.64
Net Cash Inflow / Outflow
-0.09
0.32
-0.04
-0.06
-1.00
0.91
0.21
Opening Cash & Equivalents
0.44
0.12
0.16
0.21
1.21
0.30
0.09
Closing Cash & Equivalent
0.35
0.44
0.12
0.16
0.21
1.21
0.30

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
4.84
4.79
4.74
4.70
23.57
23.48
23.33
ROA
1.08%
0.68%
0.16%
-0.17%
0.29%
0.50%
0.56%
ROE
1.46%
0.89%
0.21%
-0.21%
0.37%
0.65%
0.73%
ROCE
3.09%
2.23%
1.05%
0.41%
1.27%
1.80%
2.07%
Fixed Asset Turnover
0.42
0.31
0.18
0.10
0.29
0.40
0.34
Receivable days
83.32
78.52
80.27
151.47
74.46
71.51
87.05
Inventory Days
10.18
13.06
20.96
43.57
14.38
9.80
12.58
Payable days
90.40
84.83
100.16
190.37
62.57
58.00
71.04
Cash Conversion Cycle
3.11
6.75
1.06
4.67
26.28
23.32
28.58
Total Debt/Equity
0.09
0.10
0.10
0.09
0.10
0.08
0.07
Interest Cover
2.82
2.04
1.26
0.68
1.56
2.01
2.07

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.