Nifty

:

14581.45

Sensex

:

48803.68

76.65 (0.53%)
259.62 (0.53%)

Login

Nifty
Sensex

:
:

14581.45
48803.68

76.65 (0.53%)
259.62 (0.53%)

Sejal Glass Ltd.

Glass

Rating :

N/A

BSE: 532993 | NSE: SEZAL

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12.75
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

29.63
N/A
-0.08

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-20.99
-23.46
-27.35

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.50
-21.72
9.28

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-29.23
42.25

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.01
-0.22
-0.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-16.44
-32.12
-5.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 3.35 0.60 458.33% 2.21 0.62 256.45% 0.44 0.53 -16.98% 1.97 0.91 116.48%
Expenses 7.13 5.03 41.75% 6.52 3.86 68.91% 4.58 5.76 -20.49% 6.03 5.78 4.33%
EBITDA -3.78 -4.43 - -4.31 -3.25 - -4.14 -5.23 - -4.06 -4.87 -
EBIDTM -113.00% -743.79% -195.11% -524.23% -945.66% -990.72% -205.98% -537.97%
Other Income 0.03 0.02 50.00% 0.04 -0.02 - 0.03 0.12 -75.00% 0.09 0.11 -18.18%
Interest 0.62 0.42 47.62% 0.62 0.57 8.77% 0.61 0.57 7.02% 0.68 0.55 23.64%
Depreciation 0.63 0.64 -1.56% 0.63 0.64 -1.56% 0.62 0.64 -3.12% 0.57 0.64 -10.94%
PBT -5.00 -5.48 - -5.52 -4.47 - -5.34 -6.32 - -5.22 -5.95 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -5.00 -5.48 - -5.52 -4.47 - -5.34 -6.32 - -5.22 -5.95 -
PATM -149.39% -919.97% -249.82% -722.94% -1,220.09% -1,196.97% -264.91% -656.73%
EPS -1.49 -1.63 - -1.64 -1.33 - -1.59 -1.88 - -1.55 -1.77 -

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 3.35 0.60 458.33% 2.21 0.62 256.45% 0.44 0.53 -16.98% 1.97 0.91 116.48%
Expenses 7.13 5.03 41.75% 6.52 3.86 68.91% 4.58 5.75 -20.35% 6.03 5.78 4.33%
EBITDA -3.78 -4.43 - -4.31 -3.25 - -4.14 -5.22 - -4.06 -4.87 -
EBIDTM -113.00% -742.38% -195.11% -524.23% -945.66% -988.45% -205.98% -537.97%
Other Income 0.03 0.02 50.00% 0.04 -0.02 - 0.03 0.12 -75.00% 0.09 0.11 -18.18%
Interest 0.62 0.42 47.62% 0.62 0.57 8.77% 0.61 0.57 7.02% 0.68 0.55 23.64%
Depreciation 0.63 0.64 -1.56% 0.63 0.65 -3.08% 0.62 0.64 -3.12% 0.57 0.64 -10.94%
PBT -5.00 -5.48 - -5.52 -4.48 - -5.34 -6.31 - -5.22 -5.95 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -5.00 -5.48 - -5.52 -4.48 - -5.34 -6.31 - -5.22 -5.95 -
PATM -149.39% -918.26% -249.86% -723.10% -1,220.09% -1,194.70% -264.91% -656.73%
EPS -1.49 -1.63 - -1.65 -1.33 - -1.59 -1.88 - -1.56 -1.77 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 7.97 3.72 8.54 9.70 4.91 14.16 14.40 126.37 62.68 44.86 39.24 Net Sales Growth 199.62% -56.44% -11.96% 97.56% -65.32% -1.67% -88.60% 101.61% 39.72% 14.32% Cost Of Goods Sold 5.35 2.50 7.69 6.65 4.49 14.56 11.19 118.31 48.72 30.38 26.94 Gross Profit 2.62 1.21 0.85 3.06 0.42 -0.41 3.21 8.06 13.96 14.48 12.29 GP Margin 32.90% 32.53% 9.95% 31.55% 8.55% -2.90% 22.29% 6.38% 22.27% 32.28% 31.32% Total Expenditure 24.26 7.99 15.23 12.44 11.11 28.69 32.16 132.93 63.18 49.95 41.99 Power & Fuel Cost - 0.97 1.12 0.89 0.64 0.77 0.87 1.10 1.77 1.99 1.16 % Of Sales - 26.08% 13.11% 9.18% 13.03% 5.44% 6.04% 0.87% 2.82% 4.44% 2.96% Employee Cost - 2.83 3.45 2.79 3.90 4.35 4.70 5.72 5.96 5.87 5.01 % Of Sales - 76.08% 40.40% 28.76% 79.43% 30.72% 32.64% 4.53% 9.51% 13.09% 12.77% Manufacturing Exp. - 0.14 0.15 0.15 0.08 0.32 0.58 0.45 1.42 2.75 1.91 % Of Sales - 3.76% 1.76% 1.55% 1.63% 2.26% 4.03% 0.36% 2.27% 6.13% 4.87% General & Admin Exp. - 0.30 0.65 1.06 1.21 1.25 1.14 1.34 2.20 2.51 1.77 % Of Sales - 8.06% 7.61% 10.93% 24.64% 8.83% 7.92% 1.06% 3.51% 5.60% 4.51% Selling & Distn. Exp. - 0.12 0.27 0.27 0.30 1.00 0.19 0.27 0.88 1.21 1.91 % Of Sales - 3.23% 3.16% 2.78% 6.11% 7.06% 1.32% 0.21% 1.40% 2.70% 4.87% Miscellaneous Exp. - 1.13 1.90 0.64 0.48 6.44 13.49 5.77 2.23 5.24 1.91 % Of Sales - 30.38% 22.25% 6.60% 9.78% 45.48% 93.68% 4.57% 3.56% 11.68% 8.38% EBITDA -16.29 -4.27 -6.69 -2.74 -6.20 -14.53 -17.76 -6.56 -0.50 -5.09 -2.75 EBITDA Margin -204.39% -114.78% -78.34% -28.25% -126.27% -102.61% -123.33% -5.19% -0.80% -11.35% -7.01% Other Income 0.19 0.20 0.53 2.79 1.50 3.08 8.40 10.63 11.60 8.60 0.56 Interest 2.53 2.24 2.19 2.12 4.50 5.66 9.27 8.82 8.10 1.73 2.32 Depreciation 2.45 2.49 2.60 2.73 3.41 3.70 4.82 2.46 2.44 2.34 2.25 PBT -21.08 -8.81 -10.95 -4.80 -12.60 -20.81 -23.45 -7.21 0.55 -0.57 -6.76 Tax 0.00 0.00 0.00 0.00 0.00 0.00 22.42 0.00 7.02 2.84 -32.32 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -56.73% 0.00% -78.17% -498.25% 478.11% PAT -21.08 -21.50 -14.66 -7.47 -46.69 -121.14 -61.93 -18.76 -16.00 -3.41 25.56 PAT before Minority Interest -21.08 -21.50 -14.66 -7.47 -46.69 -121.14 -61.93 -18.76 -16.00 -3.41 25.56 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 -264.49% -577.96% -171.66% -77.01% -950.92% -855.51% -430.07% -14.85% -25.53% -7.60% 65.14% PAT Growth 0.00% - - - - - - - - - EPS -6.27 -6.40 -4.36 -2.22 -13.90 -36.05 -18.43 -5.58 -4.76 -1.01 7.61

Description TTM Mar 20 Mar 14
Net Sales 7.97 3.72 126.37 Net Sales Growth 199.62% -97.06% Cost Of Goods Sold 5.35 2.50 118.31 Gross Profit 2.62 1.21 8.06 GP Margin 32.90% 32.53% 6.38% Total Expenditure 24.26 7.99 141.48 Power & Fuel Cost - 0.97 1.10 % Of Sales - 26.08% 0.87% Employee Cost - 2.83 5.72 % Of Sales - 76.08% 4.53% Manufacturing Exp. - 0.14 0.45 % Of Sales - 3.76% 0.36% General & Admin Exp. - 0.30 1.39 % Of Sales - 8.06% 1.10% Selling & Distn. Exp. - 0.12 0.27 % Of Sales - 3.23% 0.21% Miscellaneous Exp. - 1.13 14.27 % Of Sales - 30.38% 11.29% EBITDA -16.29 -4.27 -15.11 EBITDA Margin -204.39% -114.78% -11.96% Other Income 0.19 0.20 10.63 Interest 2.53 2.24 8.83 Depreciation 2.45 2.49 2.46 PBT -21.08 -8.81 -15.76 Tax 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% PAT -21.08 -21.50 -18.84 PAT before Minority Interest -21.08 -21.50 -18.84 Minority Interest 0.00 0.00 0.00 PAT Margin -264.49% -577.96% -14.91% PAT Growth 0.00% - EPS -6.27 -6.40 -5.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 -132.38 -110.88 -95.35 -87.87 -41.17 80.71 152.39 171.61 231.08 285.13 Share Capital 33.55 33.55 33.55 33.55 33.55 33.55 33.55 33.55 33.55 33.55 Total Reserves -165.93 -144.43 -128.90 -121.42 -74.72 47.16 118.84 138.06 197.53 250.13 Non-Current Liabilities 0.22 0.23 0.23 0.61 33.70 36.29 -4.68 1.78 3.33 477.90 Secured Loans 0.00 0.00 0.00 0.00 21.00 23.38 0.00 4.65 6.54 444.31 Unsecured Loans 0.00 0.00 0.00 0.00 12.00 12.31 17.27 19.20 25.82 64.21 Long Term Provisions 0.22 0.23 0.23 0.61 0.70 0.60 0.47 0.35 0.32 0.61 Current Liabilities 187.54 163.93 159.03 169.74 111.50 99.61 133.21 96.21 64.38 279.05 Trade Payables 13.05 13.11 12.61 12.63 14.23 14.08 48.33 29.58 17.51 120.96 Other Current Liabilities 151.90 128.19 119.05 127.57 80.69 70.17 49.17 33.13 32.21 59.75 Short Term Borrowings 22.15 22.19 26.93 29.13 16.31 15.16 35.48 33.28 14.07 95.74 Short Term Provisions 0.45 0.45 0.45 0.41 0.27 0.21 0.23 0.22 0.60 2.60 Total Liabilities 55.38 53.28 63.91 82.48 104.03 216.61 280.92 269.60 298.79 1,042.08 Net Block 32.06 34.56 39.43 42.11 45.52 51.30 76.17 80.49 141.66 835.31 Gross Block 68.50 68.50 70.82 70.77 70.76 73.36 96.72 98.47 158.29 887.69 Accumulated Depreciation 36.44 33.95 31.38 28.65 25.24 22.06 20.55 17.98 16.63 52.38 Non Current Assets 38.67 41.16 48.30 66.48 75.71 143.40 171.79 178.29 195.26 889.00 Capital Work in Progress 2.92 2.92 4.92 4.92 7.52 7.51 7.42 11.07 11.36 5.03 Non Current Investment 1.02 1.02 1.02 1.02 1.02 1.07 1.08 4.31 3.73 0.09 Long Term Loans & Adv. 1.27 1.26 1.19 15.30 21.66 83.53 87.13 82.42 38.51 48.57 Other Non Current Assets 1.39 1.39 1.74 3.12 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 16.71 12.13 15.62 16.01 28.31 73.21 109.13 91.31 103.53 153.09 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.70 0.52 2.21 2.45 3.52 7.27 10.00 16.79 18.64 58.19 Sundry Debtors 4.23 4.14 5.99 5.65 17.74 36.15 65.60 35.23 23.89 32.40 Cash & Bank 5.27 0.19 0.06 0.05 0.59 0.52 1.24 1.54 2.95 2.70 Other Current Assets 6.51 0.94 15.96 17.06 6.46 29.28 32.30 37.74 58.04 59.80 Short Term Loans & Adv. 6.46 6.34 -8.60 -9.20 4.41 6.62 7.08 10.35 26.47 54.53 Net Current Assets -170.83 -151.80 -143.42 -153.73 -83.19 -26.40 -24.09 -4.90 39.15 -125.97 Total Assets 55.38 53.29 63.92 82.49 104.02 216.61 280.92 269.60 298.79 1,042.09

Description Mar 20 Mar 14
Shareholder's Funds -132.88 152.31 Share Capital 33.55 33.55 Total Reserves -166.43 118.76 Non-Current Liabilities 0.22 -5.78 Secured Loans 0.00 0.00 Unsecured Loans 0.00 16.17 Long Term Provisions 0.22 0.47 Current Liabilities 187.54 134.08 Trade Payables 13.05 54.96 Other Current Liabilities 151.90 43.70 Short Term Borrowings 22.15 35.18 Short Term Provisions 0.45 0.23 Total Liabilities 54.88 280.61 Net Block 32.06 76.17 Gross Block 68.50 76.17 Accumulated Depreciation 36.44 0.00 Non Current Assets 38.17 171.39 Capital Work in Progress 2.92 7.42 Non Current Investment 0.52 0.98 Long Term Loans & Adv. 1.27 64.96 Other Non Current Assets 1.39 21.87 Current Assets 16.71 109.21 Current Investments 0.00 0.00 Inventories 0.70 10.00 Sundry Debtors 4.23 65.60 Cash & Bank 5.27 1.32 Other Current Assets 6.51 21.59 Short Term Loans & Adv. 6.46 10.71 Net Current Assets -170.83 -24.87 Total Assets 54.88 280.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 7.15 2.87 2.91 20.74 5.91 -6.25 -1.40 -19.03 -82.78 -26.21 PBT -21.50 -14.66 -7.47 -46.69 -121.14 -39.51 -18.76 0.55 -36.31 -96.44 Adjustment 17.23 4.45 4.94 40.41 11.35 34.02 15.45 -3.15 25.71 105.83 Changes in Working Capital 11.43 13.07 5.45 27.02 15.37 -0.76 4.98 -17.04 -70.55 -35.31 Cash after chg. in Working capital 7.15 2.87 2.91 20.74 -94.42 -6.25 1.67 -19.64 -81.15 -25.93 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 0.00 0.00 0.00 0.00 -0.09 -0.97 -0.01 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 0.00 100.32 0.00 -3.07 0.70 -0.66 -0.27 Cash From Investing Activity 0.20 3.83 0.32 4.03 1.37 18.44 15.68 15.03 665.46 -48.62 Net Fixed Assets 0.00 4.32 -0.05 2.59 2.59 23.27 5.40 60.11 723.07 -212.27 Net Investments 0.00 0.00 0.00 0.00 0.05 0.01 3.23 -0.58 -3.64 -0.03 Others 0.20 -0.49 0.37 1.44 -1.27 -4.84 7.05 -44.50 -53.97 163.68 Cash from Financing Activity -2.28 -6.56 -3.22 -25.16 -7.20 -12.91 -14.59 2.58 -582.41 66.65 Net Cash Inflow / Outflow 5.07 0.14 0.01 -0.40 0.08 -0.72 -0.31 -1.41 0.26 -8.17 Opening Cash & Equivalents 0.19 0.21 0.20 0.59 0.52 1.24 1.54 2.95 2.70 10.86 Closing Cash & Equivalent 5.27 0.35 0.21 0.20 0.59 0.52 1.24 1.54 2.95 2.70

Description Mar 20 Mar 14
Cash From Operating Activity 7.15 -1.41 PBT -21.50 -15.77 Adjustment 17.23 3.88 Changes in Working Capital 11.43 13.55 Cash after chg. in Working capital 7.15 1.66 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.20 15.78 Net Fixed Assets 32.72 Net Investments 0.06 Others -32.58 Cash from Financing Activity -2.28 -14.59 Net Cash Inflow / Outflow 5.07 -0.23 Opening Cash & Equivalents 0.19 1.32 Closing Cash & Equivalent 5.27 1.09

Financial Ratios

Standalone /

Consolidated

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.) -45.39 -38.98 -35.86 -33.77 -19.97 15.93 32.87 38.21 39.21 36.06 ROA -39.80% -25.01% -10.21% -50.07% -75.56% -24.90% -6.82% -5.63% -0.51% 2.80% ROE 0.00% 0.00% 0.00% 0.00% 0.00% -75.66% -15.73% -12.32% -2.70% 18.43% ROCE 0.00% 0.00% 0.00% 0.00% -259.51% -22.13% -5.54% -0.46% 0.25% -0.63% Fixed Asset Turnover 0.05 0.12 0.14 0.07 0.22 0.18 1.31 0.52 0.09 0.09 Receivable days 411.22 216.51 215.60 805.16 634.63 1197.62 143.44 163.10 213.89 235.84 Inventory Days 59.70 58.30 86.23 205.14 127.03 203.26 38.10 97.72 291.88 381.98 Payable days 523.89 328.98 343.84 388.47 211.97 542.38 109.60 127.32 492.38 835.01 Cash Conversion Cycle -52.96 -54.17 -42.01 621.84 549.68 858.49 71.94 133.50 13.40 -217.20 Total Debt/Equity -0.15 -0.17 -0.22 -0.26 -0.74 0.99 0.52 0.50 0.42 5.05 Interest Cover -8.59 -5.68 -2.52 -9.38 -20.40 -3.26 -1.13 -0.11 0.67 -1.92

Description Mar 20 Mar 14
Book Value (Rs.) -45.54 32.84 ROA -40.17% -6.71% ROE 0.00% -17.10% ROCE 0.00% -6.04% Fixed Asset Turnover 0.05 1.66 Receivable days 411.22 189.48 Inventory Days 59.70 28.87 Payable days 523.89 158.08 Cash Conversion Cycle -52.96 60.27 Total Debt/Equity -0.14 0.50 Interest Cover -8.59 -1.13

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