Nifty

:

13967.50

Sensex

:

47409.93

-271.40 (-1.91%)
-937.66 (-1.94%)

Login

Nifty
Sensex

:
:

13967.50
47409.93

-271.40 (-1.91%)
-937.66 (-1.94%)

Sayaji Hotels Ltd.

Hotel, Resort & Restaurants

Rating :

47/99

BSE: 523710 | NSE: SAYAJIHOTL

Watchlist

NSE BSE

222.40

27-Jan-2021

Open
High
Low
Previous Close

214.25
230.00
214.25
225.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

13
0.43
288.00
145.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

395.03
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

482.59
N/A
3.06

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.59
5.87
3.61

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.92
9.69
10.79

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-14.77

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

3.02
3.28
3.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.48
12.06
12.02

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 7.57 42.32 -82.11% 0.73 46.95 -98.45% 56.00 66.17 -15.37% 64.42 58.13 10.82%
Expenses 7.84 36.90 -78.75% 5.59 37.62 -85.14% 42.29 53.39 -20.79% 44.62 46.70 -4.45%
EBITDA -0.27 5.43 - -4.86 9.33 - 13.70 12.78 7.20% 19.81 11.42 73.47%
EBIDTM -3.54% 12.82% -666.12% 19.87% 24.48% 19.31% 30.75% 19.65%
Other Income 0.55 0.59 -6.78% 0.40 0.43 -6.98% 1.69 1.02 65.69% 0.58 0.48 20.83%
Interest 2.76 6.38 -56.74% 4.80 4.96 -3.23% 4.65 4.99 -6.81% 5.85 3.97 47.36%
Depreciation 3.90 6.31 -38.19% 6.35 6.81 -6.75% 9.08 7.49 21.23% 6.61 4.18 58.13%
PBT -6.38 -6.67 - -15.60 -2.00 - 1.67 -0.53 - 3.24 3.75 -13.60%
Tax -1.87 0.25 - -3.90 -0.22 - -4.23 1.38 - 2.23 2.08 7.21%
PAT -4.51 -6.92 - -11.71 -1.79 - 5.90 -1.91 - 1.01 1.67 -39.52%
PATM -59.63% -16.35% -1,605.90% -3.81% 10.53% -2.88% 1.57% 2.87%
EPS -2.58 -3.95 - -6.69 -1.02 - 3.37 -1.09 - 0.58 0.95 -38.95%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 8.89 49.54 -82.05% 0.87 53.52 -98.37% 63.86 73.30 -12.88% 73.14 64.67 13.10%
Expenses 8.20 41.82 -80.39% 6.33 42.63 -85.15% 47.93 58.72 -18.38% 49.84 51.61 -3.43%
EBITDA 0.68 7.72 -91.19% -5.46 10.89 - 15.93 14.58 9.26% 23.31 13.06 78.48%
EBIDTM 7.72% 15.59% -625.66% 20.35% 24.94% 19.89% 31.86% 20.20%
Other Income 0.77 1.95 -60.51% 0.65 0.83 -21.69% 0.66 1.27 -48.03% 0.91 0.20 355.00%
Interest 2.29 8.58 -73.31% 6.58 6.37 3.30% 6.86 6.50 5.54% 7.93 4.44 78.60%
Depreciation 5.01 7.96 -37.06% 7.46 7.66 -2.61% 10.72 8.59 24.80% 7.86 5.28 48.86%
PBT -5.85 -6.86 - -18.85 -2.31 - -0.99 -1.09 - 3.73 3.55 5.07%
Tax -1.38 -0.68 - -4.34 0.18 - -4.57 1.41 - 3.17 2.28 39.04%
PAT -4.48 -6.19 - -14.51 -2.49 - 3.58 -2.50 - 0.56 1.27 -55.91%
PATM -50.37% -12.49% -1,661.97% -4.65% 5.61% -3.41% 0.76% 1.96%
EPS -2.77 -4.14 - -9.17 -1.38 - -4.67 -5.95 - -0.36 -3.35 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 128.72 209.69 218.25 191.50 157.78 161.07 135.37 123.43 117.63 123.13 111.98 Net Sales Growth -39.73% -3.92% 13.97% 21.37% -2.04% 18.99% 9.67% 4.93% -4.47% 9.96% Cost Of Goods Sold 25.39 41.90 43.81 41.69 36.84 40.11 35.66 31.04 28.04 26.64 23.76 Gross Profit 103.33 167.80 174.44 149.81 120.95 120.96 99.71 92.39 89.59 96.49 88.22 GP Margin 80.28% 80.02% 79.93% 78.23% 76.66% 75.10% 73.66% 74.85% 76.16% 78.36% 78.78% Total Expenditure 100.34 161.42 182.82 163.53 129.40 128.60 109.32 98.39 91.32 86.21 79.42 Power & Fuel Cost - 17.87 18.34 16.53 12.87 12.86 11.94 11.33 11.56 10.46 9.42 % Of Sales - 8.52% 8.40% 8.63% 8.16% 7.98% 8.82% 9.18% 9.83% 8.50% 8.41% Employee Cost - 56.12 59.36 53.73 39.07 36.52 29.43 24.09 20.79 17.28 15.00 % Of Sales - 26.76% 27.20% 28.06% 24.76% 22.67% 21.74% 19.52% 17.67% 14.03% 13.40% Manufacturing Exp. - 32.82 32.97 31.20 27.29 28.56 25.28 21.46 21.93 22.33 18.60 % Of Sales - 15.65% 15.11% 16.29% 17.30% 17.73% 18.67% 17.39% 18.64% 18.14% 16.61% General & Admin Exp. - 12.62 26.58 20.05 12.94 10.02 7.02 8.14 8.98 9.51 12.17 % Of Sales - 6.02% 12.18% 10.47% 8.20% 6.22% 5.19% 6.59% 7.63% 7.72% 10.87% 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. - 0.10 1.76 0.33 0.39 0.52 0.00 2.33 0.00 0.00 0.00 % Of Sales - 0.05% 0.81% 0.17% 0.25% 0.32% 0% 1.89% 0% 0% 0.42% EBITDA 28.38 48.27 35.43 27.97 28.38 32.47 26.05 25.04 26.31 36.92 32.56 EBITDA Margin 22.05% 23.02% 16.23% 14.61% 17.99% 20.16% 19.24% 20.29% 22.37% 29.98% 29.08% Other Income 3.22 3.30 2.42 2.46 1.39 1.90 1.96 0.75 0.64 0.38 0.60 Interest 18.06 21.84 15.91 13.75 16.13 12.09 11.68 13.03 17.57 22.06 16.20 Depreciation 25.94 28.81 20.01 20.45 21.05 23.11 20.41 15.07 17.29 12.96 12.25 PBT -17.07 0.93 1.91 -3.76 -7.40 -0.83 -4.08 -2.33 -7.92 2.27 4.71 Tax -7.77 -1.97 3.16 0.47 -1.12 0.83 -1.43 2.69 -11.03 0.87 1.40 Tax Rate 45.52% 52.39% 5266.67% -12.50% 15.14% 7.80% 35.05% 32.69% 34.62% 43.28% 29.72% PAT -9.31 -1.80 -3.09 -4.23 -6.28 9.81 -2.65 5.54 -20.83 1.14 3.31 PAT before Minority Interest -9.31 -1.80 -3.09 -4.23 -6.28 9.81 -2.65 5.54 -20.83 1.14 3.31 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 -7.23% -0.86% -1.42% -2.21% -3.98% 6.09% -1.96% 4.49% -17.71% 0.93% 2.96% PAT Growth 0.00% - - - - - - - - -65.56% EPS -5.32 -1.03 -1.77 -2.42 -3.59 5.61 -1.51 3.17 -11.90 0.65 1.89

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 146.76 240.06 244.41 215.82 178.91 180.53 142.85 390.45 301.67 242.34 204.95 Net Sales Growth -39.11% -1.78% 13.25% 20.63% -0.90% 26.38% -63.41% 29.43% 24.48% 18.24% Cost Of Goods Sold 27.91 46.58 48.10 45.43 39.88 43.53 37.08 133.01 101.29 74.90 64.55 Gross Profit 118.85 193.48 196.31 170.39 139.03 137.00 105.77 257.44 200.38 167.45 140.41 GP Margin 80.98% 80.60% 80.32% 78.95% 77.71% 75.89% 74.04% 65.93% 66.42% 69.10% 68.51% Total Expenditure 112.30 182.33 202.83 181.24 144.68 144.17 116.56 324.25 250.20 189.19 161.65 Power & Fuel Cost - 20.36 20.09 18.13 14.20 14.18 12.84 36.69 28.80 22.48 18.25 % Of Sales - 8.48% 8.22% 8.40% 7.94% 7.85% 8.99% 9.40% 9.55% 9.28% 8.90% Employee Cost - 64.70 66.34 59.66 44.48 41.91 31.37 56.71 44.38 34.58 28.40 % Of Sales - 26.95% 27.14% 27.64% 24.86% 23.21% 21.96% 14.52% 14.71% 14.27% 13.86% Manufacturing Exp. - 36.34 35.77 33.94 29.40 30.61 26.14 42.62 34.93 28.33 23.35 % Of Sales - 15.14% 14.64% 15.73% 16.43% 16.96% 18.30% 10.92% 11.58% 11.69% 11.39% General & Admin Exp. - 13.91 30.68 23.65 16.20 13.36 9.09 52.88 40.79 28.90 26.63 % Of Sales - 5.79% 12.55% 10.96% 9.05% 7.40% 6.36% 13.54% 13.52% 11.93% 12.99% 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. - 0.43 1.85 0.43 0.51 0.58 0.04 2.33 0.00 0.00 0.00 % Of Sales - 0.18% 0.76% 0.20% 0.29% 0.32% 0.03% 0.60% 0% 0% 0.23% EBITDA 34.46 57.73 41.58 34.58 34.23 36.36 26.29 66.20 51.47 53.15 43.30 EBITDA Margin 23.48% 24.05% 17.01% 16.02% 19.13% 20.14% 18.40% 16.95% 17.06% 21.93% 21.13% Other Income 2.99 4.47 5.30 2.87 1.56 1.96 1.98 3.13 0.81 0.73 1.34 Interest 23.66 29.74 18.75 16.28 19.20 15.04 13.09 19.63 23.16 25.23 19.80 Depreciation 31.05 34.20 24.40 23.75 25.60 29.67 24.68 27.85 26.75 16.80 16.00 PBT -21.96 -1.74 3.74 -2.58 -9.00 -6.40 -9.50 21.85 2.37 11.85 8.85 Tax -7.12 -1.89 2.84 3.25 -0.45 -0.81 -3.02 11.39 -8.07 2.59 1.84 Tax Rate 32.42% 29.39% 150.26% -125.97% 5.00% -15.98% 31.79% 35.64% 17.81% 24.74% 26.25% PAT -14.85 -3.69 -1.08 -5.96 -7.98 7.73 -4.63 13.77 -38.73 5.69 4.61 PAT before Minority Interest -13.65 -4.54 -0.96 -5.83 -8.55 5.87 -6.48 20.57 -37.25 7.88 5.17 Minority Interest 1.20 0.85 -0.12 -0.13 0.57 1.86 1.85 -6.80 -1.48 -2.19 -0.56 PAT Margin -10.12% -1.54% -0.44% -2.76% -4.46% 4.28% -3.24% 3.53% -12.84% 2.35% 2.25% PAT Growth 0.00% - - - - - - - - 23.43% EPS -8.49 -2.11 -0.62 -3.41 -4.56 4.42 -2.65 7.87 -22.13 3.25 2.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 77.47 72.93 75.82 79.45 102.92 91.87 82.08 76.53 97.36 96.22 Share Capital 17.52 17.52 17.52 17.52 27.52 26.68 17.52 17.52 17.52 17.52 Total Reserves 59.95 55.41 58.31 61.93 75.40 65.18 64.56 59.02 79.84 78.70 Non-Current Liabilities 146.09 85.87 103.12 100.14 38.63 58.23 66.05 89.05 112.64 95.22 Secured Loans 46.41 46.32 62.33 64.47 23.57 40.09 46.52 68.98 80.83 84.51 Unsecured Loans 13.58 20.14 21.98 16.05 0.00 0.00 0.04 0.27 0.00 0.00 Long Term Provisions 6.01 6.45 5.71 5.34 4.74 3.88 2.62 1.79 1.49 1.24 Current Liabilities 51.93 68.77 51.56 52.55 98.22 44.53 39.62 52.25 72.97 62.90 Trade Payables 12.82 12.15 11.76 7.79 11.32 7.48 7.62 6.73 8.56 6.81 Other Current Liabilities 27.67 28.08 20.43 25.12 38.01 29.98 24.21 28.66 52.73 37.39 Short Term Borrowings 6.29 22.82 14.12 14.97 42.15 4.17 5.46 14.88 10.71 17.76 Short Term Provisions 5.15 5.72 5.25 4.66 6.74 2.90 2.33 1.97 0.98 0.94 Total Liabilities 275.49 227.57 230.50 232.14 239.77 194.63 187.75 217.83 282.97 254.34 Net Block 209.26 144.58 147.23 155.55 131.99 138.53 142.84 150.76 215.37 195.41 Gross Block 288.52 199.70 183.88 172.59 306.13 292.27 274.89 269.39 280.31 247.62 Accumulated Depreciation 79.26 55.12 36.65 17.05 174.13 153.74 132.05 118.63 64.94 52.21 Non Current Assets 234.03 176.40 182.66 182.32 191.64 170.10 167.50 171.02 240.83 222.89 Capital Work in Progress 0.12 1.51 0.35 0.07 33.19 5.16 0.29 0.00 0.00 1.80 Non Current Investment 13.42 13.42 19.54 19.54 20.98 20.91 19.25 14.29 14.39 14.65 Long Term Loans & Adv. 9.65 8.41 6.41 0.57 5.45 5.31 4.93 5.16 10.08 10.00 Other Non Current Assets 1.59 8.48 9.12 6.59 0.03 0.18 0.18 0.80 1.00 1.03 Current Assets 41.46 51.16 47.84 49.82 48.13 24.52 20.25 46.81 42.14 31.45 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.03 0.03 Inventories 18.60 18.73 17.04 14.29 14.69 12.59 8.84 8.83 8.26 6.63 Sundry Debtors 5.01 8.97 8.70 6.34 9.06 7.47 6.37 11.69 11.85 11.66 Cash & Bank 3.80 4.25 12.15 13.87 5.88 0.95 1.78 1.65 1.08 1.45 Other Current Assets 14.05 7.92 1.59 8.21 18.50 3.51 3.27 24.61 20.92 11.68 Short Term Loans & Adv. 13.07 11.29 8.36 7.11 5.29 3.14 2.73 24.05 15.60 7.93 Net Current Assets -10.47 -17.60 -3.72 -2.73 -50.09 -20.01 -19.37 -5.44 -30.83 -31.44 Total Assets 275.49 227.56 230.50 232.14 239.77 194.62 187.75 217.83 282.97 254.34

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 71.83 138.66 143.36 129.67 110.95 98.07 113.83 73.17 120.25 104.77 Share Capital 17.52 17.52 17.52 17.52 27.52 26.68 17.52 17.52 17.52 17.52 Total Reserves 54.31 121.14 125.85 112.15 83.44 71.38 96.31 55.65 102.74 87.25 Non-Current Liabilities 208.22 104.59 124.67 121.93 57.75 77.91 98.43 131.52 127.20 103.90 Secured Loans 56.27 59.91 78.60 83.36 45.74 61.26 77.35 110.98 96.45 96.05 Unsecured Loans 14.66 20.14 21.98 16.05 0.00 0.00 0.04 0.27 0.00 0.00 Long Term Provisions 6.81 7.11 6.13 5.66 4.99 4.05 3.86 2.71 1.68 1.32 Current Liabilities 60.80 75.46 56.73 58.51 102.65 50.53 84.10 93.63 79.27 84.28 Trade Payables 14.07 12.93 12.48 8.66 12.01 8.11 23.10 31.28 14.98 11.17 Other Current Liabilities 33.07 32.32 24.23 29.28 40.33 32.00 40.80 42.83 48.05 54.67 Short Term Borrowings 7.61 24.11 14.34 15.44 43.17 7.39 11.68 16.68 12.40 14.96 Short Term Provisions 6.05 6.09 5.68 5.13 7.14 3.03 8.51 2.84 3.84 3.48 Total Liabilities 341.96 323.49 329.43 314.64 280.74 237.76 354.79 312.09 330.65 294.49 Net Block 271.69 153.77 161.01 172.40 153.66 166.25 226.14 219.65 247.06 224.06 Gross Block 368.50 221.07 205.49 193.99 338.61 324.27 391.73 359.08 324.70 285.58 Accumulated Depreciation 96.81 67.30 44.48 21.59 184.95 158.01 165.60 139.44 77.65 61.52 Non Current Assets 286.64 261.71 274.59 259.67 230.16 210.68 280.50 253.34 279.03 250.38 Capital Work in Progress 0.12 1.51 0.35 0.08 41.63 13.58 22.64 9.44 5.69 3.15 Non Current Investment 2.67 83.41 88.90 71.33 19.68 15.77 1.18 0.26 0.35 0.62 Long Term Loans & Adv. 10.31 9.00 11.47 4.39 15.13 14.88 30.36 23.19 23.58 20.80 Other Non Current Assets 1.86 14.03 12.85 11.49 0.06 0.18 0.18 0.80 2.36 1.75 Current Assets 55.32 61.79 54.83 54.97 50.59 27.08 74.29 58.74 51.62 44.10 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 4.56 0.04 2.53 0.03 Inventories 20.14 20.06 18.39 15.69 16.09 14.17 19.52 16.22 11.86 8.73 Sundry Debtors 5.79 10.36 9.85 6.81 9.50 7.97 8.66 14.24 11.13 13.45 Cash & Bank 5.73 5.49 13.63 14.96 6.17 1.00 10.81 6.35 1.35 2.22 Other Current Assets 23.66 8.89 1.98 8.82 18.82 3.94 30.74 21.90 24.74 19.67 Short Term Loans & Adv. 22.07 16.99 10.98 8.68 5.38 3.54 26.28 19.88 18.44 15.67 Net Current Assets -5.48 -13.67 -1.90 -3.54 -52.06 -23.45 -9.81 -34.88 -27.65 -40.18 Total Assets 341.96 323.50 329.42 314.64 280.75 237.76 354.79 312.08 330.65 294.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 42.38 36.09 25.01 32.17 21.19 28.43 48.88 3.38 37.55 20.32 PBT -3.71 0.34 -2.83 -7.40 10.64 -4.08 8.23 -31.86 2.01 4.71 Adjustment 48.56 36.14 32.42 36.88 22.44 31.70 16.77 57.25 34.22 29.04 Changes in Working Capital -0.70 2.39 -4.00 6.66 -8.97 1.82 25.31 -22.22 24.42 4.57 Cash after chg. in Working capital 44.15 38.87 25.59 36.15 24.10 29.45 50.31 3.18 60.66 38.32 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -21.80 -16.92 Tax Paid -1.77 -2.79 -0.58 -3.98 -2.91 -1.02 -1.43 0.19 -1.98 -1.08 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 0.66 0.00 Cash From Investing Activity -2.98 -19.37 -11.34 -6.61 -31.74 -22.90 -1.07 25.11 -14.70 -17.94 Net Fixed Assets -87.43 -16.98 -11.57 166.66 -41.89 -22.25 -5.79 10.92 -30.89 -14.99 Net Investments 0.00 6.12 0.00 1.44 -0.07 -1.66 -4.92 0.09 0.26 0.00 Others 84.45 -8.51 0.23 -174.71 10.22 1.01 9.64 14.10 15.93 -2.95 Cash from Financing Activity -34.63 -27.72 -13.94 -11.50 15.48 -5.70 -48.34 -27.92 -23.22 -3.30 Net Cash Inflow / Outflow 4.77 -11.00 -0.27 14.05 4.93 -0.17 -0.53 0.57 -0.37 -0.92 Opening Cash & Equivalents -1.43 9.57 9.84 -4.21 0.95 1.12 1.65 1.08 1.45 2.37 Closing Cash & Equivalent 3.33 -1.43 9.57 9.84 5.88 0.95 1.12 1.65 1.08 1.45

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 49.84 36.57 28.90 37.96 26.00 27.64 41.94 57.84 30.98 20.07 PBT -22.23 -12.16 -0.96 -9.01 5.06 -9.50 31.96 -45.32 11.85 7.01 Adjustment 60.66 57.24 35.45 45.64 31.94 37.38 33.70 91.94 41.50 37.13 Changes in Working Capital 13.20 -5.19 -5.02 5.34 -8.09 0.84 -19.03 15.77 5.16 -0.67 Cash after chg. in Working capital 51.63 39.89 29.48 41.98 28.91 28.71 46.64 62.39 58.51 43.47 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.79 -3.31 -0.59 -4.01 -2.91 -1.07 -4.69 -4.54 -4.08 -1.23 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 1.31 -14.28 -9.98 -5.58 -32.20 -50.90 -38.50 -41.95 -53.67 -24.20 Net Fixed Assets -87.43 -16.98 -11.57 166.66 -41.89 -22.25 -5.79 10.92 -30.89 -14.99 Net Investments 0.00 6.12 0.00 1.44 -0.07 -1.66 -4.92 0.09 0.26 0.00 Others 88.74 -3.42 1.59 -173.68 9.76 -26.99 -27.79 -52.96 -23.04 -9.21 Cash from Financing Activity -45.57 -33.49 -18.82 -17.61 11.37 14.52 1.09 -12.04 21.82 3.20 Net Cash Inflow / Outflow 5.58 -11.20 0.09 14.77 5.17 -8.73 4.53 3.86 -0.87 -0.93 Opening Cash & Equivalents -0.32 10.88 10.78 -3.99 1.00 9.74 5.20 1.35 2.22 3.15 Closing Cash & Equivalent 5.26 -0.32 10.88 10.78 6.17 1.00 9.74 5.20 1.35 2.22

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 44.22 41.63 43.28 45.35 53.04 47.21 46.85 43.69 55.58 54.93 ROA -0.71% -1.35% -1.83% -2.66% 4.51% -1.39% 2.73% -8.32% 0.42% 1.32% ROE -2.39% -4.16% -5.45% -7.29% 11.17% -3.22% 6.99% -23.95% 1.18% 4.30% ROCE 10.82% 8.77% 5.31% 4.51% 12.78% 4.85% 12.58% -7.17% 10.79% 9.09% Fixed Asset Turnover 0.86 1.14 1.07 0.66 0.54 0.48 0.45 0.43 0.47 0.46 Receivable days 12.17 14.78 14.33 17.81 18.73 18.65 26.70 36.52 34.84 30.95 Inventory Days 32.49 29.91 29.86 33.52 30.91 28.89 26.13 26.51 22.07 20.11 Payable days 25.63 24.97 21.78 25.40 24.26 22.41 25.37 27.94 31.18 36.71 Cash Conversion Cycle 19.03 19.72 22.41 25.94 25.38 25.14 27.46 35.09 25.73 14.35 Total Debt/Equity 1.00 1.45 1.45 1.40 0.91 0.73 0.88 1.40 1.20 1.41 Interest Cover 0.83 1.00 0.73 0.54 1.88 0.65 1.63 -0.81 1.09 1.29

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 41.00 79.15 81.84 74.02 57.63 50.75 64.98 41.77 68.65 59.80 ROA -1.36% -0.29% -1.81% -2.87% 2.26% -2.19% 6.17% -11.59% 2.52% 1.79% ROE -4.31% -0.68% -4.27% -7.41% 6.19% -6.40% 22.00% -38.52% 7.01% 6.08% ROCE 10.89% 7.71% 5.12% 4.15% 9.60% 1.70% 22.16% -8.80% 13.39% 10.28% Fixed Asset Turnover 0.81 1.15 1.08 0.67 0.54 0.40 1.04 0.88 0.79 0.74 Receivable days 12.28 15.08 14.09 16.65 17.66 21.24 10.70 15.35 18.51 19.25 Inventory Days 30.56 28.72 28.82 32.42 30.59 43.04 16.70 16.98 15.50 14.23 Payable days 24.34 23.78 21.29 24.52 22.93 43.05 33.39 35.63 26.89 32.11 Cash Conversion Cycle 18.50 20.02 21.62 24.54 25.33 21.23 -5.99 -3.30 7.12 1.36 Total Debt/Equity 1.30 0.89 0.90 1.03 1.07 0.94 1.03 2.20 1.24 1.52 Interest Cover 0.78 1.10 0.84 0.53 1.34 0.27 2.63 -0.96 1.42 1.35

Top Investors:

nasreen yusuf dhanani

sana yusuf dhanani

abdul gani sarfaraz yusuf dhanani

sarfaraz dhanani

Annual Reports:

News Update:

No Latest News!

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.

Feedback