Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Construction - Real Estate

Rating :
38/99

BSE: 517556 | NSE: PVP

4.95
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  5.20
  •  5.35
  •  4.85
  •  5.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  113931
  •  5.85
  •  9.25
  •  4.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 124.73
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 474.59
  • N/A
  • -5.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.53%
  • 2.14%
  • 26.69%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 13.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -35.15
  • -21.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • -14.78
  • -21.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -21.45

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.07
  • -0.53
  • -2.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.11
  • -17.86
  • -48.34

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
9.48
2.63
260.46%
3.48
1.81
92.27%
4.25
6.71
-36.66%
9.15
6.35
44.09%
Expenses
8.22
7.20
14.17%
7.33
7.03
4.27%
6.68
22.86
-70.78%
10.47
10.41
0.58%
EBITDA
1.26
-4.57
-
-3.85
-5.22
-
-2.44
-16.15
-
-1.32
-4.06
-
EBIDTM
13.32%
-173.49%
-110.65%
-288.29%
-57.42%
-240.75%
-14.43%
-63.92%
Other Income
0.11
0.05
120.00%
0.03
0.08
-62.50%
1.71
0.21
714.29%
0.05
0.48
-89.58%
Interest
16.31
17.09
-4.56%
15.86
16.87
-5.99%
9.84
19.51
-49.56%
17.51
23.46
-25.36%
Depreciation
0.21
0.62
-66.13%
0.24
0.59
-59.32%
0.18
0.61
-70.49%
0.58
0.69
-15.94%
PBT
-15.14
-22.23
-
-19.93
-22.60
-
-16.44
-36.06
-
-19.36
-27.74
-
Tax
0.00
0.58
-100.00%
0.00
0.00
0
-2.63
2.71
-
2.05
0.00
0
PAT
-15.14
-22.81
-
-19.93
-22.60
-
-13.80
-38.76
-
-21.41
-27.74
-
PATM
-159.65%
-866.39%
-572.29%
-1,247.71%
-325.06%
-577.79%
-234.00%
-436.83%
EPS
-0.62
-0.93
-
-0.81
-0.92
-
-0.56
-1.58
-
-0.30
-0.49
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
26.36
17.84
43.72
36.81
58.43
155.60
147.95
53.36
63.47
47.77
0.00
Net Sales Growth
50.63%
-59.19%
18.77%
-37.00%
-62.45%
5.17%
177.27%
-15.93%
32.87%
0
 
Cost Of Goods Sold
1.72
1.00
1.50
1.44
1.45
1.99
1.95
53.22
14.51
5.34
0.00
Gross Profit
24.64
16.84
42.22
35.37
56.98
153.61
146.00
0.14
48.96
42.42
0.00
GP Margin
93.48%
94.39%
96.57%
96.09%
97.52%
98.72%
98.68%
0.26%
77.14%
88.80%
0
Total Expenditure
32.70
31.38
64.43
80.92
67.47
110.94
112.76
64.55
30.98
12.78
4.10
Power & Fuel Cost
-
0.12
0.18
0.19
0.22
0.18
0.27
0.11
0.50
0.05
0.05
% Of Sales
-
0.67%
0.41%
0.52%
0.38%
0.12%
0.18%
0.21%
0.79%
0.10%
0
Employee Cost
-
1.81
2.36
2.65
3.22
4.32
6.08
4.97
4.47
2.67
1.76
% Of Sales
-
10.15%
5.40%
7.20%
5.51%
2.78%
4.11%
9.31%
7.04%
5.59%
0
Manufacturing Exp.
-
0.18
10.10
0.02
16.75
97.83
91.75
0.14
0.08
0.06
0.13
% Of Sales
-
1.01%
23.10%
0.05%
28.67%
62.87%
62.01%
0.26%
0.13%
0.13%
0
General & Admin Exp.
-
2.59
4.29
6.82
5.96
6.26
12.35
5.76
10.43
3.93
2.13
% Of Sales
-
14.52%
9.81%
18.53%
10.20%
4.02%
8.35%
10.79%
16.43%
8.23%
0
Selling & Distn. Exp.
-
0.05
0.07
0.07
0.05
0.03
0.03
0.30
0.08
0.31
0.02
% Of Sales
-
0.28%
0.16%
0.19%
0.09%
0.02%
0.02%
0.56%
0.13%
0.65%
0
Miscellaneous Exp.
-
25.65
45.93
69.72
39.83
0.33
0.33
0.05
0.90
0.42
0.02
% Of Sales
-
143.78%
105.05%
189.41%
68.17%
0.21%
0.22%
0.09%
1.42%
0.88%
0
EBITDA
-6.35
-13.54
-20.71
-44.11
-9.04
44.66
35.19
-11.19
32.49
34.99
-4.10
EBITDA Margin
-24.09%
-75.90%
-47.37%
-119.83%
-15.47%
28.70%
23.79%
-20.97%
51.19%
73.25%
0
Other Income
1.90
1.89
0.80
0.46
0.52
1.07
9.41
13.37
13.12
12.09
3.40
Interest
59.52
61.32
69.15
59.25
50.88
47.23
51.18
21.84
20.31
0.45
0.09
Depreciation
1.21
1.96
2.46
1.71
1.09
1.11
1.16
0.60
0.21
0.15
0.14
PBT
-70.87
-74.93
-91.52
-104.60
-60.49
-2.61
-7.74
-20.26
25.10
46.48
-0.93
Tax
-0.58
0.00
2.70
0.03
1.58
-9.80
4.22
2.63
5.41
9.11
0.14
Tax Rate
0.82%
0.00%
-2.98%
-0.03%
-2.61%
620.25%
92.75%
-8.58%
65.82%
20.35%
19.18%
PAT
-70.28
-56.38
-60.79
-116.32
-36.56
13.89
4.88
-25.41
2.81
35.69
0.59
PAT before Minority Interest
-56.25
-80.62
-93.35
-116.32
-62.06
8.22
0.33
-33.29
2.81
35.67
0.59
Minority Interest
14.03
24.24
32.56
0.00
25.50
5.67
4.55
7.88
0.00
0.02
0.00
PAT Margin
-266.62%
-316.03%
-139.04%
-316.00%
-62.57%
8.93%
3.30%
-47.62%
4.43%
74.71%
0
PAT Growth
0.00%
-
-
-
-
184.63%
-
-
-92.13%
5,949.15%
 
EPS
-2.87
-2.30
-2.48
-4.75
-1.49
0.57
0.20
-1.04
0.11
1.46
0.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
11.24
67.57
122.72
205.00
241.50
234.69
386.56
427.15
437.78
417.27
Share Capital
243.96
243.96
243.96
243.96
243.96
243.96
243.96
243.96
243.96
243.96
Total Reserves
-232.72
-176.39
-121.24
-38.96
-2.46
-9.28
142.60
183.19
193.81
173.31
Non-Current Liabilities
176.09
219.24
274.52
239.99
229.92
251.32
225.63
248.38
228.24
284.56
Secured Loans
20.94
51.52
102.06
31.88
4.06
36.36
0.00
0.00
0.00
21.05
Unsecured Loans
123.29
131.88
139.15
171.63
181.04
132.89
142.74
164.62
141.60
141.42
Long Term Provisions
0.26
0.25
0.27
0.30
0.24
0.55
0.73
0.46
0.25
0.27
Current Liabilities
464.80
386.38
295.91
253.98
248.01
293.39
75.66
101.53
128.95
76.36
Trade Payables
1.55
2.14
1.83
4.41
6.49
1.34
11.00
6.76
5.46
0.29
Other Current Liabilities
327.98
258.79
168.29
137.03
115.58
87.77
63.34
88.16
114.19
75.88
Short Term Borrowings
120.28
109.34
106.79
100.50
116.00
193.53
0.00
0.00
0.00
0.00
Short Term Provisions
15.00
16.11
19.01
12.04
9.94
10.74
1.33
6.61
9.30
0.19
Total Liabilities
556.40
601.69
661.18
716.18
762.14
820.71
681.19
778.24
796.15
779.39
Net Block
4.81
13.78
12.39
13.36
4.20
3.80
69.48
85.18
98.93
129.07
Gross Block
56.14
67.02
63.23
62.62
52.75
51.31
177.16
177.09
175.45
190.28
Accumulated Depreciation
51.34
53.24
50.84
49.26
48.55
47.50
107.68
91.90
76.52
61.21
Non Current Assets
152.19
186.07
197.24
199.68
206.24
209.45
665.07
755.23
776.88
776.52
Capital Work in Progress
0.00
0.00
0.00
0.00
8.66
2.76
0.10
0.00
0.00
0.00
Non Current Investment
17.57
29.04
32.99
43.88
51.85
51.81
150.19
147.63
167.36
166.19
Long Term Loans & Adv.
129.81
143.24
151.86
142.45
141.53
22.79
152.62
224.63
202.12
172.43
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
128.29
292.67
297.79
308.47
308.82
Current Assets
404.22
415.62
463.94
516.50
555.90
611.26
16.13
23.01
19.26
2.87
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
340.57
341.00
343.69
333.21
338.50
387.54
0.00
0.00
0.00
0.00
Sundry Debtors
1.62
1.50
1.63
12.68
22.63
5.64
3.02
2.50
1.77
0.00
Cash & Bank
3.93
0.34
1.81
1.31
5.90
1.20
0.94
2.01
2.03
1.48
Other Current Assets
58.10
16.23
15.38
18.85
188.88
216.89
12.16
18.50
15.46
1.40
Short Term Loans & Adv.
43.51
56.55
101.43
150.46
174.16
203.36
12.04
18.42
14.26
1.33
Net Current Assets
-60.58
29.24
168.03
262.53
307.89
317.87
-59.54
-78.52
-109.69
-73.49
Total Assets
556.41
601.69
661.18
716.18
762.14
820.71
681.20
778.24
796.14
779.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
6.21
17.43
-13.20
-8.20
48.35
28.11
65.68
-20.65
-9.67
-9.61
PBT
-80.62
-90.65
-116.29
-60.49
-1.58
4.55
-30.66
8.22
44.78
0.73
Adjustment
91.78
113.69
123.63
55.60
0.01
52.11
20.90
25.43
-5.74
-4.85
Changes in Working Capital
-8.85
-5.39
-12.95
-2.12
50.87
-27.15
81.09
-43.94
-48.70
-3.02
Cash after chg. in Working capital
2.32
17.66
-5.61
-7.00
49.30
29.51
71.34
-10.29
-9.67
-7.13
Interest Paid
0.00
-0.15
-0.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
3.89
-0.08
-7.18
-1.20
-0.96
-1.40
-5.65
-10.37
0.00
-2.48
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
7.32
1.99
19.32
7.23
18.92
12.30
-23.09
17.88
31.54
2.72
Net Fixed Assets
-1.42
-0.62
-0.66
0.00
-1.37
153.12
-0.08
-1.64
14.84
-1.07
Net Investments
8.64
-3.33
2.40
-1.20
-1.87
-539.98
217.06
2.04
0.00
-1.00
Others
0.10
5.94
17.58
8.43
22.16
399.16
-240.07
17.48
16.70
4.79
Cash from Financing Activity
-9.94
-20.88
-5.62
-3.63
-62.56
-40.16
-43.66
2.75
-21.32
-10.49
Net Cash Inflow / Outflow
3.59
-1.46
0.50
-4.59
4.71
0.26
-1.07
-0.02
0.55
-17.38
Opening Cash & Equivalents
0.34
1.81
1.31
5.90
1.20
0.94
2.01
2.03
1.48
18.86
Closing Cash & Equivalent
3.93
0.34
1.81
1.31
5.90
1.20
0.94
2.01
2.03
1.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
0.46
2.77
5.03
8.40
9.90
9.62
15.85
17.51
17.94
17.10
ROA
-13.92%
-14.78%
-16.89%
-8.40%
1.04%
0.04%
-4.56%
0.36%
4.53%
0.08%
ROE
-204.59%
-98.12%
-70.99%
-27.80%
3.45%
0.11%
-8.18%
0.65%
8.34%
0.16%
ROCE
-4.88%
-4.69%
-10.93%
-1.75%
8.00%
9.89%
-1.57%
4.87%
7.80%
0.14%
Fixed Asset Turnover
0.29
0.67
0.59
1.01
2.99
1.30
0.30
0.36
0.26
0.00
Receivable days
31.96
13.07
70.91
110.25
33.15
10.68
18.91
12.30
13.56
0.00
Inventory Days
6972.45
2858.17
3355.64
2097.89
851.55
956.08
0.00
0.00
0.00
0.00
Payable days
127.81
43.01
181.66
86.57
13.52
22.19
54.51
111.97
121.52
48.16
Cash Conversion Cycle
6876.60
2828.23
3244.90
2121.57
871.18
944.58
-35.60
-99.67
-107.95
-48.16
Total Debt/Equity
31.46
5.32
2.99
1.70
1.25
1.55
0.37
0.39
0.32
0.39
Interest Cover
-0.31
-0.31
-0.96
-0.19
0.97
1.09
-0.40
1.40
100.63
9.36

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.