Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Finance - Stock Broking

Rating :
55/99

BSE: 500337 | NSE: PRIMESECU

27.40
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  26.90
  •  28.85
  •  25.75
  •  26.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6272
  •  1.72
  •  51.40
  •  24.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71.06
  • 5.58
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 70.55
  • N/A
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 23.67%
  • 70.56%
  • FII
  • DII
  • Others
  • 0.23%
  • 0.04%
  • 5.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.55
  • 76.33
  • 39.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.13
  • -
  • 28.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.20
  • -
  • 8.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.66
  • 7.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 4.61
  • 5.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.42
  • 7.14
  • 6.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
13.52
13.41
0.82%
18.76
9.36
100.43%
10.57
9.65
9.53%
13.44
2.67
403.37%
Expenses
13.03
6.35
105.20%
13.73
4.91
179.63%
6.54
6.41
2.03%
5.84
2.00
192.00%
EBITDA
0.49
7.06
-93.06%
5.03
4.45
13.03%
4.03
3.24
24.38%
7.60
0.67
1,034.33%
EBIDTM
3.62%
52.65%
26.81%
47.54%
38.13%
33.58%
56.55%
25.09%
Other Income
0.33
0.09
266.67%
0.11
0.32
-65.62%
0.10
0.27
-62.96%
0.40
0.22
81.82%
Interest
0.03
0.06
-50.00%
0.06
0.06
0.00%
0.07
0.02
250.00%
0.03
0.01
200.00%
Depreciation
0.21
0.10
110.00%
0.23
0.05
360.00%
0.25
0.06
316.67%
0.16
0.04
300.00%
PBT
0.58
6.99
-91.70%
4.85
4.66
4.08%
3.81
3.43
11.08%
7.81
0.84
829.76%
Tax
1.03
1.48
-30.41%
0.90
0.95
-5.26%
0.86
0.70
22.86%
1.53
-0.25
-
PAT
-0.45
5.51
-
3.95
3.71
6.47%
2.95
2.73
8.06%
6.28
1.09
476.15%
PATM
-3.33%
41.09%
21.06%
39.64%
27.91%
28.29%
46.73%
40.82%
EPS
-0.17
2.07
-
1.49
1.39
7.19%
1.11
1.03
7.77%
2.36
0.41
475.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
56.29
45.86
23.11
16.95
10.41
2.69
17.81
21.68
24.58
29.40
5.97
Net Sales Growth
60.42%
98.44%
36.34%
62.82%
286.99%
-84.90%
-17.85%
-11.80%
-16.39%
392.46%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
56.29
45.86
23.11
16.95
10.41
2.69
17.81
21.68
24.58
29.40
5.97
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
39.14
23.36
7.75
10.58
4.45
20.90
111.29
35.38
13.94
15.76
31.13
Power & Fuel Cost
-
0.04
0.03
0.03
0.04
0.07
0.22
0.08
0.07
0.09
0.00
% Of Sales
-
0.09%
0.13%
0.18%
0.38%
2.60%
1.24%
0.37%
0.28%
0.31%
0%
Employee Cost
-
12.40
3.54
1.38
1.49
2.50
6.93
5.65
5.36
3.48
4.54
% Of Sales
-
27.04%
15.32%
8.14%
14.31%
92.94%
38.91%
26.06%
21.81%
11.84%
76.05%
Manufacturing Exp.
-
1.63
0.88
0.56
0.49
0.66
0.84
1.32
1.58
1.55
2.30
% Of Sales
-
3.55%
3.81%
3.30%
4.71%
24.54%
4.72%
6.09%
6.43%
5.27%
38.53%
General & Admin Exp.
-
7.96
2.08
1.00
1.30
1.68
15.03
2.64
2.29
3.02
1.80
% Of Sales
-
17.36%
9.00%
5.90%
12.49%
62.45%
84.39%
12.18%
9.32%
10.27%
30.15%
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.
-
1.37
1.25
7.64
1.17
16.05
88.49
25.76
4.71
7.71
0.00
% Of Sales
-
2.99%
5.41%
45.07%
11.24%
596.65%
496.86%
118.82%
19.16%
26.22%
376.55%
EBITDA
17.15
22.50
15.36
6.37
5.96
-18.21
-93.48
-13.70
10.64
13.64
-25.16
EBITDA Margin
30.47%
49.06%
66.46%
37.58%
57.25%
-676.95%
-524.87%
-63.19%
43.29%
46.39%
-421.44%
Other Income
0.94
1.09
0.91
2.62
12.88
4.96
20.59
2.71
8.36
0.70
2.38
Interest
0.19
0.17
0.02
0.02
0.01
2.66
12.83
14.00
14.48
6.34
1.46
Depreciation
0.85
0.39
0.15
0.13
0.85
0.52
0.69
0.49
0.45
0.44
0.46
PBT
17.05
23.03
16.10
8.85
17.97
-16.43
-86.41
-25.48
4.07
7.56
-24.70
Tax
4.32
4.69
2.85
5.94
0.64
0.14
0.30
2.10
1.08
3.78
0.52
Tax Rate
25.34%
21.66%
16.62%
30.70%
4.32%
-0.93%
-0.35%
-8.24%
26.54%
50.00%
-2.11%
PAT
12.73
16.96
14.30
13.41
14.20
-15.21
-86.70
-27.58
2.98
3.78
-25.22
PAT before Minority Interest
12.73
16.96
14.30
13.41
14.20
-15.21
-86.70
-27.58
2.98
3.78
-25.22
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
22.62%
36.98%
61.88%
79.12%
136.41%
-565.43%
-486.81%
-127.21%
12.12%
12.86%
-422.45%
PAT Growth
-2.38%
18.60%
6.64%
-5.56%
-
-
-
-
-21.16%
-
 
Unadjusted EPS
4.79
6.40
5.39
5.06
5.36
-5.75
-32.75
-10.42
1.59
1.43
-9.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
35.68
10.12
-4.32
-0.40
-14.60
0.61
87.23
114.81
111.85
108.01
Share Capital
13.30
13.30
13.30
13.28
13.28
13.28
13.28
13.28
13.20
13.20
Total Reserves
12.93
-3.47
-17.62
-13.68
-27.88
-12.66
73.95
101.54
98.65
93.16
Non-Current Liabilities
2.03
1.12
3.91
5.66
18.61
1.52
1.75
1.88
124.70
23.70
Secured Loans
0.88
0.07
2.09
4.00
17.13
0.14
0.25
0.30
68.79
13.88
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
56.00
10.00
Long Term Provisions
2.14
1.94
1.81
1.62
1.44
1.46
1.63
1.63
0.00
0.00
Current Liabilities
7.65
9.55
22.84
197.53
237.21
279.51
150.29
127.46
20.71
15.31
Trade Payables
0.43
0.34
0.55
91.42
105.32
108.88
0.18
0.12
7.29
9.04
Other Current Liabilities
3.98
2.98
5.81
22.98
39.14
68.89
42.23
27.91
10.62
5.18
Short Term Borrowings
2.73
5.87
12.85
82.92
92.61
101.58
107.58
99.18
0.00
0.00
Short Term Provisions
0.50
0.35
3.64
0.20
0.14
0.16
0.31
0.26
2.80
1.09
Total Liabilities
45.36
20.79
22.43
202.79
241.22
281.64
239.30
244.17
257.26
147.02
Net Block
4.44
2.86
2.91
3.06
4.59
5.38
5.94
5.37
5.19
5.66
Gross Block
5.02
3.13
3.04
6.68
7.65
8.35
8.47
8.11
7.49
13.58
Accumulated Depreciation
0.58
0.28
0.13
3.62
3.06
2.97
2.53
2.74
2.30
7.92
Non Current Assets
9.91
8.75
7.91
57.83
71.09
91.17
131.01
244.18
111.59
22.57
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
1.68
1.36
1.52
49.23
56.66
74.71
110.08
106.83
106.40
16.91
Long Term Loans & Adv.
3.80
4.53
3.47
5.52
9.80
10.16
13.77
7.55
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.02
0.03
0.92
1.22
0.13
0.00
0.00
Current Assets
35.45
12.04
14.52
144.95
170.14
190.46
108.29
124.29
145.68
124.44
Current Investments
1.07
0.28
0.37
0.18
0.18
0.20
10.94
3.29
12.72
5.97
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
27.12
1.30
4.29
123.06
123.54
129.26
31.65
25.10
20.11
10.67
Cash & Bank
4.34
5.36
7.21
4.67
3.25
4.74
21.73
24.06
21.87
5.40
Other Current Assets
2.91
1.52
1.59
4.26
43.17
56.27
43.95
71.83
90.98
102.41
Short Term Loans & Adv.
1.46
3.58
1.07
12.78
38.39
51.58
23.94
28.62
88.74
102.00
Net Current Assets
27.80
2.49
-8.32
-52.58
-67.07
-89.04
-42.00
-3.17
124.97
109.14
Total Assets
45.36
20.79
22.43
202.78
241.23
281.63
239.30
368.47
257.28
147.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-3.03
6.51
7.44
-0.35
-13.91
-40.42
41.00
22.15
4.78
-14.87
PBT
20.95
16.95
18.94
14.83
-15.08
-86.41
-25.48
4.07
7.56
-24.70
Adjustment
1.44
-0.77
-5.81
-8.12
18.57
30.35
36.61
9.02
-6.49
23.14
Changes in Working Capital
-21.80
-1.66
-4.88
-6.87
-17.19
17.62
32.36
12.67
6.20
-13.00
Cash after chg. in Working capital
0.60
14.52
8.25
-0.15
-13.70
-38.44
43.49
25.76
7.27
-14.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.62
-8.01
-0.81
-0.20
-0.22
-1.98
-2.49
-3.61
-2.49
-0.30
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
-2.32
0.33
20.45
8.87
6.93
39.30
-34.04
15.42
-82.88
10.90
Net Fixed Assets
-0.31
-0.02
2.42
0.98
-0.02
-0.09
-0.56
-0.01
0.01
0.42
Net Investments
-8.96
0.00
38.22
3.12
-3.74
30.59
7.44
-4.44
-37.57
28.55
Others
6.95
0.35
-20.19
4.77
10.69
8.80
-40.92
19.87
-45.32
-18.07
Cash from Financing Activity
4.33
-8.69
-25.32
-7.10
5.50
-19.63
-5.53
-35.38
94.57
-10.45
Net Cash Inflow / Outflow
-1.02
-1.85
2.57
1.42
-1.49
-20.74
1.43
2.19
16.47
-14.42
Opening Cash & Equivalents
5.36
7.21
4.64
3.25
4.74
25.48
24.06
21.87
5.40
19.82
Closing Cash & Equivalent
4.34
5.36
7.21
4.67
3.25
4.74
25.48
24.06
21.87
5.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
9.88
3.69
-1.64
-0.17
-5.53
0.22
32.93
43.35
42.47
40.38
ROA
51.29%
66.20%
11.91%
6.39%
-5.82%
-33.29%
-11.41%
1.19%
1.87%
-14.53%
ROE
94.28%
527.23%
0.00%
0.00%
0.00%
-197.59%
-27.31%
2.63%
3.46%
-21.21%
ROCE
75.79%
111.73%
38.28%
16.15%
-12.56%
-49.45%
-5.61%
8.23%
7.54%
-15.72%
Fixed Asset Turnover
11.25
7.49
3.49
1.45
0.34
2.12
2.61
3.15
2.79
0.43
Receivable days
113.08
44.10
1370.76
4325.05
0.00
1649.04
477.87
335.74
191.02
1667.40
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
9.50
31.89
7671.00
0.00
9992.62
2245.21
7.04
178.94
475.10
450.69
Cash Conversion Cycle
103.58
12.21
-6300.24
4325.05
-9992.62
-596.17
470.83
156.80
-284.08
1216.71
Total Debt/Equity
0.15
0.81
-3.93
-219.97
-7.52
165.83
1.24
0.87
1.12
0.22
Interest Cover
125.22
918.11
872.55
1878.59
-4.66
-5.74
-0.82
1.28
2.19
-15.93

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.