Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Forgings

Rating :
43/99

BSE: 533411 | NSE: SANGHVIFOR

24.50
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  25.00
  •  25.25
  •  24.45
  •  24.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7345
  •  1.84
  •  31.20
  •  12.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35.37
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 131.22
  • N/A
  • -0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.69%
  • 1.43%
  • 25.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.24
  • -6.11
  • 3.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.67
  • -24.43
  • 8.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.77
  • -4.12

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.77
  • -2.01
  • -4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.66
  • 37.14
  • 44.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
13.37
19.26
-30.58%
6.67
17.69
-62.30%
8.81
18.69
-52.86%
14.05
21.66
-35.13%
Expenses
12.82
14.39
-10.91%
7.99
12.87
-37.92%
14.10
16.54
-14.75%
13.41
19.02
-29.50%
EBITDA
0.55
4.87
-88.71%
-1.32
4.82
-
-5.29
2.15
-
0.64
2.64
-75.76%
EBIDTM
4.14%
25.28%
-19.81%
27.26%
-60.10%
11.48%
4.55%
12.20%
Other Income
-0.08
0.43
-
0.16
0.03
433.33%
0.49
0.13
276.92%
-0.31
-0.29
-
Interest
0.35
0.63
-44.44%
0.29
0.85
-65.88%
0.46
14.82
-96.90%
0.55
0.19
189.47%
Depreciation
2.13
2.14
-0.47%
2.10
2.13
-1.41%
2.11
2.11
0.00%
2.13
2.17
-1.84%
PBT
-2.00
2.53
-
-3.56
1.87
-
-7.38
-14.67
-
-2.35
-0.01
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-2.00
2.53
-
-3.56
1.87
-
-7.38
-14.67
-
-2.35
-0.01
-
PATM
-14.99%
13.12%
-53.40%
10.59%
-83.77%
-78.47%
-16.74%
-0.02%
EPS
-1.34
1.70
-
-2.39
1.26
-
-4.95
-9.84
-
-1.58
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
42.90
63.69
59.24
58.02
71.65
87.29
53.82
39.68
28.86
28.40
22.21
Net Sales Growth
-44.50%
7.51%
2.10%
-19.02%
-17.92%
62.19%
35.64%
37.49%
1.62%
27.87%
 
Cost Of Goods Sold
27.02
33.56
33.18
32.11
32.32
43.15
27.71
22.22
15.84
17.70
13.79
Gross Profit
15.88
30.13
26.06
25.92
39.33
44.14
26.11
17.46
13.03
10.70
8.42
GP Margin
37.03%
47.31%
43.99%
44.67%
54.89%
50.57%
48.51%
44.00%
45.15%
37.68%
37.91%
Total Expenditure
48.32
59.79
57.67
55.45
58.34
71.47
47.64
31.74
23.19
23.97
17.66
Power & Fuel Cost
-
10.60
7.12
6.08
8.20
9.57
6.30
2.18
1.65
0.00
0.00
% Of Sales
-
16.64%
12.02%
10.48%
11.44%
10.96%
11.71%
5.49%
5.72%
0%
0%
Employee Cost
-
6.39
7.15
6.76
6.39
5.01
3.76
1.33
0.84
0.55
0.43
% Of Sales
-
10.03%
12.07%
11.65%
8.92%
5.74%
6.99%
3.35%
2.91%
1.94%
1.94%
Manufacturing Exp.
-
4.11
4.14
3.53
4.62
5.47
3.76
3.11
2.45
3.65
1.70
% Of Sales
-
6.45%
6.99%
6.08%
6.45%
6.27%
6.99%
7.84%
8.49%
12.85%
7.65%
General & Admin Exp.
-
1.46
1.43
1.43
1.71
2.74
2.66
1.19
1.06
2.07
1.74
% Of Sales
-
2.29%
2.41%
2.46%
2.39%
3.14%
4.94%
3.00%
3.67%
7.29%
7.83%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
1.49
1.02
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
3.76%
3.53%
0%
0%
Miscellaneous Exp.
-
3.68
4.66
5.54
5.10
5.53
3.45
0.23
0.35
0.00
0.00
% Of Sales
-
5.78%
7.87%
9.55%
7.12%
6.34%
6.41%
0.58%
1.21%
0%
0%
EBITDA
-5.42
3.90
1.57
2.57
13.31
15.82
6.18
7.94
5.67
4.43
4.55
EBITDA Margin
-12.63%
6.12%
2.65%
4.43%
18.58%
18.12%
11.48%
20.01%
19.65%
15.60%
20.49%
Other Income
0.26
0.36
1.02
0.25
0.95
0.24
0.44
0.26
0.15
0.97
0.79
Interest
1.65
15.72
16.90
16.61
16.18
15.85
9.41
1.56
1.24
1.34
0.98
Depreciation
8.47
8.59
8.83
8.98
8.42
8.35
7.15
0.65
0.65
0.55
0.39
PBT
-15.29
-20.06
-23.15
-22.76
-10.34
-8.14
-9.94
5.99
3.94
3.50
3.97
Tax
0.00
0.00
0.00
0.00
0.06
0.00
-2.16
2.13
1.46
1.18
1.45
Tax Rate
0.00%
0.00%
0.00%
0.00%
-0.58%
0.00%
21.73%
35.56%
37.06%
33.71%
36.52%
PAT
-15.29
-20.06
-23.15
-22.76
-10.40
-8.14
-7.78
3.86
2.48
2.32
2.52
PAT before Minority Interest
-15.29
-20.06
-23.15
-22.76
-10.40
-8.14
-7.78
3.86
2.48
2.32
2.52
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
-35.64%
-31.50%
-39.08%
-39.23%
-14.52%
-9.33%
-14.46%
9.73%
8.59%
8.17%
11.35%
PAT Growth
0.00%
-
-
-
-
-
-
55.65%
6.90%
-7.94%
 
EPS
-10.26
-13.46
-15.54
-15.28
-6.98
-5.46
-5.22
2.59
1.66
1.56
1.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
-22.48
-2.46
20.86
43.60
50.41
55.84
18.41
11.81
8.76
6.49
Share Capital
14.89
14.89
14.89
14.89
13.89
13.29
7.99
4.78
3.93
3.93
Total Reserves
-37.37
-17.35
5.97
28.71
35.39
41.98
10.42
7.03
4.83
2.56
Non-Current Liabilities
45.16
57.46
78.95
87.94
94.10
43.08
16.83
12.10
12.88
11.17
Secured Loans
34.62
45.60
65.10
77.21
88.29
37.33
11.57
9.66
9.87
8.54
Unsecured Loans
10.19
11.56
13.72
10.73
5.80
3.39
3.56
0.80
1.47
1.49
Long Term Provisions
0.34
0.30
0.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
157.78
134.30
97.52
68.64
70.08
101.77
8.95
4.42
2.39
1.97
Trade Payables
22.55
25.70
21.88
17.04
18.21
13.10
5.74
2.56
0.00
0.00
Other Current Liabilities
93.01
67.70
37.85
23.15
23.60
59.53
1.13
0.22
2.39
1.97
Short Term Borrowings
39.37
38.45
35.37
26.57
26.99
28.35
0.00
0.00
0.00
0.00
Short Term Provisions
2.86
2.45
2.41
1.87
1.28
0.79
2.08
1.64
0.00
0.00
Total Liabilities
180.46
189.30
197.33
200.18
214.59
200.69
44.19
28.33
24.03
19.63
Net Block
132.48
140.04
147.98
156.39
150.59
157.54
11.30
10.97
10.60
9.42
Gross Block
158.87
157.84
156.95
185.62
171.55
170.05
14.18
13.21
12.41
10.68
Accumulated Depreciation
26.39
17.80
8.98
29.23
20.96
12.51
2.88
2.25
1.82
1.26
Non Current Assets
134.91
142.11
150.55
158.54
161.78
166.00
23.06
11.00
10.61
9.43
Capital Work in Progress
0.02
0.00
0.36
0.45
10.17
7.70
11.76
0.04
0.01
0.01
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.40
2.07
2.22
1.71
1.02
0.76
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
45.56
47.19
46.77
41.64
52.82
34.69
20.50
17.33
13.43
10.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
21.86
24.09
22.84
23.62
20.88
15.28
8.33
5.50
4.73
4.94
Sundry Debtors
18.33
18.74
20.04
12.38
24.47
11.75
10.30
10.21
6.90
4.31
Cash & Bank
1.11
1.41
1.19
1.17
2.43
2.09
0.71
0.33
0.34
0.24
Other Current Assets
4.25
0.53
0.74
0.56
5.05
5.58
1.16
1.29
1.46
0.72
Short Term Loans & Adv.
3.72
2.42
1.96
3.91
4.25
4.82
1.16
1.29
1.46
0.72
Net Current Assets
-112.22
-87.11
-50.74
-26.99
-17.27
-67.09
11.55
12.91
11.03
8.24
Total Assets
180.47
189.30
197.32
200.18
214.60
200.69
44.19
28.33
24.04
19.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
26.47
34.67
15.55
20.59
-38.78
11.39
8.11
2.40
1.84
2.12
PBT
-20.06
-23.15
-22.76
-10.34
-8.14
-9.94
5.99
3.94
3.50
3.97
Adjustment
22.91
24.78
23.85
22.84
20.09
13.72
2.17
1.96
1.87
1.51
Changes in Working Capital
23.62
33.03
14.46
8.15
-50.72
7.64
1.23
-2.60
-2.62
-2.23
Cash after chg. in Working capital
26.47
34.67
15.55
20.65
-38.78
11.42
9.40
3.31
2.76
3.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.06
0.00
-0.03
-1.29
-0.91
-0.91
-1.13
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
-0.25
-0.94
-0.18
-3.02
-4.08
-18.18
-13.30
-1.14
-1.71
-3.88
Net Fixed Assets
-1.05
-0.53
28.76
-4.35
-3.97
-151.81
-12.69
-0.83
-1.73
-3.65
Net Investments
0.00
0.00
0.00
0.00
0.00
0.14
-0.06
-0.07
-0.01
0.00
Others
0.80
-0.41
-28.94
1.33
-0.11
133.49
-0.55
-0.24
0.03
-0.23
Cash from Financing Activity
-25.90
-33.88
-15.12
-17.54
42.89
6.85
5.57
-1.27
-0.03
1.82
Net Cash Inflow / Outflow
0.32
-0.16
0.25
0.03
0.03
0.07
0.38
-0.01
0.10
0.06
Opening Cash & Equivalents
0.25
0.41
0.17
0.14
0.11
0.04
0.33
0.34
0.24
0.18
Closing Cash & Equivalent
0.57
0.25
0.41
0.17
0.14
0.11
0.71
0.33
0.34
0.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
-15.10
-1.65
14.01
29.28
35.47
41.59
22.25
15.43
13.92
10.32
ROA
-10.85%
-11.97%
-11.45%
-5.02%
-3.92%
-6.36%
10.65%
9.47%
10.61%
14.32%
ROE
0.00%
-251.60%
-70.61%
-22.40%
-15.57%
-21.31%
26.11%
24.11%
30.38%
47.95%
ROCE
-4.71%
-4.85%
-3.86%
3.32%
4.98%
-0.65%
27.35%
24.43%
26.47%
35.80%
Fixed Asset Turnover
0.41
0.40
0.35
0.43
0.55
0.62
3.11
2.41
2.46
2.51
Receivable days
105.35
112.34
99.09
88.38
70.06
69.99
87.77
100.88
72.01
72.89
Inventory Days
130.57
135.98
142.00
106.72
69.95
74.95
59.22
60.34
62.13
68.14
Payable days
140.37
145.97
123.08
106.07
79.22
69.59
47.63
20.62
0.00
0.00
Cash Conversion Cycle
95.55
102.35
118.00
89.02
60.79
75.34
99.36
140.60
134.14
141.03
Total Debt/Equity
-4.31
-45.65
6.07
2.92
2.64
1.33
0.85
0.89
1.29
1.54
Interest Cover
-0.28
-0.37
-0.37
0.36
0.49
-0.06
4.85
4.17
3.60
5.03

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.