Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Construction - Real Estate

Rating :
35/99

BSE: 517556 | NSE: PVP

4.70
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  4.70
  •  4.75
  •  4.55
  •  4.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  101332
  •  4.71
  •  9.25
  •  4.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 112.48
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 470.80
  • N/A
  • -2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.53%
  • 2.11%
  • 26.69%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 13.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 74.19
  • -21.64
  • -9.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.60
  • 17.58
  • 18.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.66
  • -
  • 36.68

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 0.09
  • -0.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.60
  • -12.31
  • -45.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
3.48
1.81
92.27%
4.25
6.71
-36.66%
9.15
6.35
44.09%
2.63
21.14
-87.56%
Expenses
7.33
7.03
4.27%
6.68
22.86
-70.78%
10.47
10.41
0.58%
7.20
21.24
-66.10%
EBITDA
-3.85
-5.22
-
-2.44
-16.15
-
-1.32
-4.06
-
-4.57
-0.10
-
EBIDTM
-110.65%
-288.29%
-57.42%
-240.75%
-14.43%
-63.92%
-173.49%
-0.48%
Other Income
0.03
0.08
-62.50%
1.71
0.21
714.29%
0.05
0.48
-89.58%
0.05
0.06
-16.67%
Interest
15.86
16.87
-5.99%
9.84
19.51
-49.56%
17.51
23.46
-25.36%
17.09
9.83
73.86%
Depreciation
0.24
0.59
-59.32%
0.18
0.61
-70.49%
0.58
0.69
-15.94%
0.62
0.54
14.81%
PBT
-19.93
-22.60
-
-16.44
-36.06
-
-19.36
-27.74
-
-22.23
-9.54
-
Tax
0.00
0.00
0
-2.63
2.71
-
2.05
0.00
0
0.58
0.00
0
PAT
-19.93
-22.60
-
-13.80
-38.76
-
-21.41
-27.74
-
-22.81
-9.54
-
PATM
-572.29%
-1,247.71%
-325.06%
-577.79%
-234.00%
-436.83%
-866.39%
-45.11%
EPS
-0.81
-0.92
-
-0.56
-1.58
-
-0.30
-0.49
-
-0.93
-0.39
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
19.51
43.72
36.81
58.43
155.60
147.95
53.36
63.47
47.77
0.00
0.17
Net Sales Growth
-45.82%
18.77%
-37.00%
-62.45%
5.17%
177.27%
-15.93%
32.87%
0
-100%
 
Cost Of Goods Sold
1.13
1.50
1.44
1.45
1.99
1.95
53.22
14.51
5.34
0.00
0.00
Gross Profit
18.38
42.22
35.37
56.98
153.61
146.00
0.14
48.96
42.42
0.00
0.17
GP Margin
94.23%
96.57%
96.09%
97.52%
98.72%
98.68%
0.26%
77.14%
88.80%
0
100%
Total Expenditure
31.68
64.43
80.92
67.47
110.94
112.76
64.55
30.98
12.78
4.10
2.87
Power & Fuel Cost
-
0.18
0.19
0.22
0.18
0.27
0.11
0.50
0.05
0.05
0.04
% Of Sales
-
0.41%
0.52%
0.38%
0.12%
0.18%
0.21%
0.79%
0.10%
0
23.53%
Employee Cost
-
2.36
2.65
3.22
4.32
6.08
4.97
4.47
2.67
1.76
0.40
% Of Sales
-
5.40%
7.20%
5.51%
2.78%
4.11%
9.31%
7.04%
5.59%
0
235.29%
Manufacturing Exp.
-
9.87
0.02
16.75
97.83
91.75
0.14
0.08
0.06
0.13
0.12
% Of Sales
-
22.58%
0.05%
28.67%
62.87%
62.01%
0.26%
0.13%
0.13%
0
70.59%
General & Admin Exp.
-
4.52
6.82
5.96
6.26
12.35
5.76
10.43
3.93
2.13
1.88
% Of Sales
-
10.34%
18.53%
10.20%
4.02%
8.35%
10.79%
16.43%
8.23%
0
1105.88%
Selling & Distn. Exp.
-
0.07
0.07
0.05
0.03
0.03
0.30
0.08
0.31
0.02
0.07
% Of Sales
-
0.16%
0.19%
0.09%
0.02%
0.02%
0.56%
0.13%
0.65%
0
41.18%
Miscellaneous Exp.
-
45.93
69.72
39.83
0.33
0.33
0.05
0.90
0.42
0.01
0.07
% Of Sales
-
105.05%
189.41%
68.17%
0.21%
0.22%
0.09%
1.42%
0.88%
0
205.88%
EBITDA
-12.18
-20.71
-44.11
-9.04
44.66
35.19
-11.19
32.49
34.99
-4.10
-2.70
EBITDA Margin
-62.43%
-47.37%
-119.83%
-15.47%
28.70%
23.79%
-20.97%
51.19%
73.25%
0
-1588.24%
Other Income
1.84
0.80
0.46
0.52
1.07
9.41
13.37
13.12
12.09
3.40
1.59
Interest
60.30
69.15
59.25
50.88
47.23
51.18
21.84
20.31
0.45
0.09
6.36
Depreciation
1.62
2.46
1.71
1.09
1.11
1.16
0.60
0.21
0.15
0.14
0.24
PBT
-77.96
-91.52
-104.60
-60.49
-2.61
-7.74
-20.26
25.10
46.48
-0.93
-7.70
Tax
0.00
2.70
0.03
1.58
-9.80
4.22
2.63
5.41
9.11
0.14
2.04
Tax Rate
0.00%
-2.98%
-0.03%
-2.61%
620.25%
92.75%
-8.58%
65.82%
20.35%
19.18%
-1.88%
PAT
-77.95
-93.35
-116.32
-36.56
13.89
4.88
-25.41
2.81
35.69
0.59
-110.37
PAT before Minority Interest
-63.92
-93.35
-116.32
-62.06
8.22
0.33
-33.29
2.81
35.67
0.59
-110.37
Minority Interest
14.03
0.00
0.00
25.50
5.67
4.55
7.88
0.00
0.02
0.00
0.00
PAT Margin
-399.54%
-213.52%
-316.00%
-62.57%
8.93%
3.30%
-47.62%
4.43%
74.71%
0
-64923.53%
PAT Growth
0.00%
-
-
-
184.63%
-
-
-92.13%
5,949.15%
-
 
EPS
-3.18
-3.81
-4.75
-1.49
0.57
0.20
-1.04
0.11
1.46
0.02
-4.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
60.50
122.72
205.00
241.50
234.69
386.56
427.15
437.78
417.27
333.06
Share Capital
243.96
243.96
243.96
243.96
243.96
243.96
243.96
243.96
243.96
243.96
Total Reserves
-183.46
-121.24
-38.96
-2.46
-9.28
142.60
183.19
193.81
173.31
89.09
Non-Current Liabilities
219.24
274.52
239.99
229.92
251.32
225.63
248.38
228.24
284.56
372.89
Secured Loans
51.52
102.06
31.88
4.06
36.36
0.00
0.00
0.00
21.05
31.47
Unsecured Loans
131.88
139.15
171.63
181.04
132.89
142.74
164.62
141.60
141.42
241.42
Long Term Provisions
0.25
0.27
0.30
0.24
0.55
0.73
0.46
0.25
0.27
0.00
Current Liabilities
390.22
295.91
253.98
248.01
293.39
75.66
101.53
128.95
76.36
7.91
Trade Payables
2.14
1.83
4.41
6.49
1.34
11.00
6.76
5.46
0.29
0.27
Other Current Liabilities
258.79
168.29
137.03
115.58
87.77
63.34
88.16
114.19
75.88
5.36
Short Term Borrowings
109.34
106.79
100.50
116.00
193.53
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
19.96
19.01
12.04
9.94
10.74
1.33
6.61
9.30
0.19
2.27
Total Liabilities
605.53
661.18
716.18
762.14
820.71
681.19
778.24
796.15
779.39
713.86
Net Block
13.78
12.39
13.36
4.20
3.80
69.48
85.18
98.93
129.07
143.33
Gross Block
67.02
63.23
62.62
52.75
51.31
177.16
177.09
175.45
190.28
189.23
Accumulated Depreciation
53.24
50.84
49.26
48.55
47.50
107.68
91.90
76.52
61.21
45.89
Non Current Assets
186.07
197.24
199.68
206.24
209.45
665.07
755.23
776.88
776.52
693.93
Capital Work in Progress
0.00
0.00
0.00
8.66
2.76
0.10
0.00
0.00
0.00
0.00
Non Current Investment
29.04
32.99
43.88
51.85
51.81
150.19
147.63
167.36
166.19
164.93
Long Term Loans & Adv.
143.24
151.86
142.45
141.53
22.79
152.62
224.63
202.12
172.43
76.50
Other Non Current Assets
0.00
0.00
0.00
0.00
128.29
292.67
297.79
308.47
308.82
309.17
Current Assets
419.46
463.94
516.50
555.90
611.26
16.13
23.01
19.26
2.87
19.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
341.00
343.69
333.21
338.50
387.54
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1.50
1.63
12.68
22.63
5.64
3.02
2.50
1.77
0.00
0.00
Cash & Bank
0.34
1.81
1.31
5.90
1.20
0.94
2.01
2.03
1.48
18.86
Other Current Assets
76.63
15.38
18.85
14.72
216.89
12.16
18.50
15.46
1.40
1.06
Short Term Loans & Adv.
60.40
101.43
150.46
174.16
203.36
12.04
18.42
14.26
1.33
1.02
Net Current Assets
29.24
168.03
262.53
307.89
317.87
-59.54
-78.52
-109.69
-73.49
12.01
Total Assets
605.53
661.18
716.18
762.14
820.71
681.20
778.24
796.14
779.39
713.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
17.43
-13.20
-8.20
48.35
28.11
65.68
-20.65
-9.67
-9.61
-22.95
PBT
-90.65
-116.29
-60.49
-1.58
4.55
-30.66
8.22
44.78
0.73
-108.33
Adjustment
113.69
123.63
55.60
0.01
52.11
20.90
25.43
-5.74
-4.85
130.97
Changes in Working Capital
-5.39
-12.95
-2.12
50.87
-27.15
81.09
-43.94
-48.70
-3.02
-45.59
Cash after chg. in Working capital
17.66
-5.61
-7.00
49.30
29.51
71.34
-10.29
-9.67
-7.13
-22.95
Interest Paid
-0.15
-0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.08
-7.18
-1.20
-0.96
-1.40
-5.65
-10.37
0.00
-2.48
0.00
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
1.99
19.32
7.23
18.92
12.30
-23.09
17.88
31.54
2.72
-0.80
Net Fixed Assets
-0.62
-0.66
0.00
-1.37
153.12
-0.08
-1.64
14.84
-1.07
0.45
Net Investments
-3.33
2.40
-1.20
-1.87
-539.98
217.06
2.04
0.00
-1.00
-1.00
Others
5.94
17.58
8.43
22.16
399.16
-240.07
17.48
16.70
4.79
-0.25
Cash from Financing Activity
-20.88
-5.62
-3.63
-62.56
-40.16
-43.66
2.75
-21.32
-10.49
-33.98
Net Cash Inflow / Outflow
-1.46
0.50
-4.59
4.71
0.26
-1.07
-0.02
0.55
-17.38
-57.73
Opening Cash & Equivalents
1.81
1.31
5.90
1.20
0.94
2.01
2.03
1.48
18.86
76.58
Closing Cash & Equivalent
0.34
1.81
1.31
5.90
1.20
0.94
2.01
2.03
1.48
18.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
2.48
5.03
8.40
9.90
9.62
15.85
17.51
17.94
17.10
13.65
ROA
-14.74%
-16.89%
-8.40%
1.04%
0.04%
-4.56%
0.36%
4.53%
0.08%
-14.05%
ROE
-101.90%
-70.99%
-27.80%
3.45%
0.11%
-8.18%
0.65%
8.34%
0.16%
-43.04%
ROCE
-4.73%
-10.93%
-1.75%
8.00%
9.89%
-1.57%
4.87%
7.80%
0.14%
-15.00%
Fixed Asset Turnover
0.67
0.59
1.01
2.99
1.30
0.30
0.36
0.26
0.00
0.00
Receivable days
13.07
70.91
110.25
33.15
10.68
18.91
12.30
13.56
0.00
0.00
Inventory Days
2858.17
3355.64
2097.89
851.55
956.08
0.00
0.00
0.00
0.00
0.00
Payable days
43.61
181.66
86.57
13.52
22.19
54.51
111.97
121.52
48.16
259.82
Cash Conversion Cycle
2827.64
3244.90
2121.57
871.18
944.58
-35.60
-99.67
-107.95
-48.16
-259.82
Total Debt/Equity
5.93
2.99
1.70
1.25
1.55
0.37
0.39
0.32
0.39
0.82
Interest Cover
-0.31
-0.96
-0.19
0.97
1.09
-0.40
1.40
100.63
9.36
-16.04

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.