Nifty

:

25884.80

Sensex

:

84587.01

-74.70 (-0.29%)
-313.70 (-0.37%)

Login

Nifty
Sensex

:
:

25884.80
84587.01

-74.70 (-0.29%)
-313.70 (-0.37%)

Sugal & Damani Share Brokers Ltd.

Finance - Stock Broking

Rating :

53/99

BSE: 511654 | NSE: Not Listed

Watchlist

NSE BSE

71.65

25-Nov-2025

Open
High
Low
Previous Close

71.25
72.45
70
69.00

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

652
46733
72.45
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

44.78
9.43
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

41.80
N/A
1.53

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

21.25
52.82
171.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

33.03
-
93.73

PAT CAGR (%)

10 Years
5 Years
3 Years

15.75
-
69.23

P:E (Median)

8 Years
5 Years
3 Years

7.98
8.75
9.52

P:BV (Average)

8 Years
5 Years
3 Years

0.90
0.95
1.23

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.39
8.17
6.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 5.88 5.44 8.09% 6.16 6.46 -4.64% 7.33 1.75 318.86% 6.12 0.66 827.27%
Expenses 4.41 4.28 3.04% 3.66 4.80 -23.75% 5.12 1.33 284.96% 5.42 0.39 1,289.74%
EBITDA 1.47 1.16 26.72% 2.50 1.66 50.60% 2.21 0.42 426.19% 0.70 0.27 159.26%
EBIDTM 24.97% 21.32% 40.64% 25.72% 30.14% 23.86% 11.41% 40.67%
Other Income 0.30 0.29 3.45% 0.22 0.32 -31.25% 0.06 0.30 -80.00% 0.12 0.23 -47.83%
Interest 0.02 0.01 100.00% 0.02 0.07 -71.43% 0.04 0.12 -66.67% 0.01 0.13 -92.31%
Depreciation 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.01 100.00%
PBT 1.72 1.43 20.28% 2.69 1.91 40.84% 2.21 0.59 274.58% 0.78 0.36 116.67%
Tax 0.41 0.36 13.89% 0.65 0.47 38.30% 0.59 0.07 742.86% 0.18 0.10 80.00%
PAT 1.31 1.07 22.43% 2.04 1.44 41.67% 1.63 0.52 213.46% 0.61 0.27 125.93%
PATM 22.35% 19.78% 33.08% 22.29% 22.20% 29.63% 9.94% 40.36%
EPS 2.08 1.71 21.64% 3.24 2.29 41.48% 2.58 0.82 214.63% 0.97 0.42 130.95%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 5.88 5.44 8.09% 6.16 6.46 -4.64% 7.33 1.75 318.86% 0.00 0.00 0
Expenses 4.41 4.28 3.04% 3.66 4.80 -23.75% 5.12 1.33 284.96% 0.00 0.00 0
EBITDA 1.47 1.16 26.72% 2.50 1.66 50.60% 2.21 0.42 426.19% 0.00 0.00 0
EBIDTM 24.97% 21.32% 40.64% 25.72% 30.15% 23.86% 0.00% 0.00%
Other Income 0.30 0.29 3.45% 0.22 0.32 -31.25% 0.06 0.30 -80.00% 0.00 0.00 0
Interest 0.02 0.01 100.00% 0.02 0.07 -71.43% 0.04 0.12 -66.67% 0.00 0.00 0
Depreciation 0.02 0.01 100.00% 0.02 0.01 100.00% 0.02 0.01 100.00% 0.00 0.00 0
PBT 1.72 1.43 20.28% 2.69 1.91 40.84% 2.21 0.59 274.58% 0.00 0.00 0
Tax 0.41 0.36 13.89% 0.65 0.47 38.30% 0.59 0.07 742.86% 0.00 0.00 0
PAT 1.31 1.07 22.43% 2.04 1.44 41.67% 1.63 0.52 213.46% 0.00 0.00 0
PATM 22.35% 19.78% 33.08% 22.29% 22.21% 29.63% 0.00% 0.00%
EPS 2.10 1.72 22.09% 3.26 2.30 41.74% 2.60 0.83 213.25% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 25.49 25.34 4.88 1.26 1.87 3.04 5.35 3.38 5.08 4.22 3.69 Net Sales Growth 78.13% 419.26% 287.30% -32.62% -38.49% -43.18% 58.28% -33.46% 20.38% 14.36% Cost Of Goods Sold 7.21 12.50 1.12 -0.01 0.00 0.00 0.00 0.00 0.15 0.00 0.00 Gross Profit 18.28 12.85 3.77 1.27 1.87 3.04 5.35 3.38 4.93 4.22 3.69 GP Margin 71.73% 50.71% 77.25% 100.79% 100% 100% 100% 100% 97.05% 100% 100% Total Expenditure 18.61 19.61 2.78 1.05 0.86 4.93 3.88 2.97 4.12 3.27 3.36 Power & Fuel Cost - 0.03 0.03 0.03 0.02 0.04 0.05 0.05 0.06 0.06 0.06 % Of Sales - 0.12% 0.61% 2.38% 1.07% 1.32% 0.93% 1.48% 1.18% 1.42% 1.63% Employee Cost - 1.53 1.01 0.79 0.63 0.77 0.88 0.99 1.14 0.92 0.81 % Of Sales - 6.04% 20.70% 62.70% 33.69% 25.33% 16.45% 29.29% 22.44% 21.80% 21.95% Manufacturing Exp. - 5.37 0.42 0.15 0.16 1.21 2.76 1.77 2.60 1.99 1.76 % Of Sales - 21.19% 8.61% 11.90% 8.56% 39.80% 51.59% 52.37% 51.18% 47.16% 47.70% General & Admin Exp. - 0.21 0.22 0.12 0.07 0.25 0.24 0.22 0.23 0.36 0.78 % Of Sales - 0.83% 4.51% 9.52% 3.74% 8.22% 4.49% 6.51% 4.53% 8.53% 21.14% 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. - 0.00 0.02 0.00 0.01 2.70 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0.41% 0% 0.53% 88.82% 0% 0% 0% 0% 0% EBITDA 6.88 5.73 2.10 0.21 1.01 -1.89 1.47 0.41 0.96 0.95 0.33 EBITDA Margin 26.99% 22.61% 43.03% 16.67% 54.01% -62.17% 27.48% 12.13% 18.90% 22.51% 8.94% Other Income 0.70 0.80 1.50 1.33 0.83 2.01 1.81 2.56 2.43 1.63 1.82 Interest 0.09 0.14 0.59 0.01 0.00 0.33 0.67 0.54 0.49 0.55 0.52 Depreciation 0.08 0.06 0.03 0.02 0.02 0.02 0.02 0.03 0.04 0.06 0.09 PBT 7.40 6.34 3.00 1.51 1.81 -0.23 2.59 2.40 2.85 1.97 1.55 Tax 1.83 1.59 0.68 0.53 0.44 0.13 0.67 0.55 0.52 0.58 0.44 Tax Rate 24.73% 25.08% 22.67% 35.10% 24.31% -56.52% 25.87% 22.92% 18.25% 29.44% 28.39% PAT 5.59 4.75 2.31 0.98 1.37 -0.36 1.92 1.85 2.33 1.40 1.10 PAT before Minority Interest 5.59 4.75 2.31 0.98 1.37 -0.36 1.92 1.85 2.33 1.40 1.10 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 21.93% 18.75% 47.34% 77.78% 73.26% -11.84% 35.89% 54.73% 45.87% 33.18% 29.81% PAT Growth 69.39% 105.63% 135.71% -28.47% - - 3.78% -20.60% 66.43% 27.27% EPS 8.87 7.54 3.67 1.56 2.17 -0.57 3.05 2.94 3.70 2.22 1.75

Description TTM Mar 25 Mar 24
Net Sales - 25.34 4.88 Net Sales Growth - 419.26% Cost Of Goods Sold - 12.49 1.12 Gross Profit - 12.85 3.77 GP Margin - 50.71% 77.25% Total Expenditure - 19.61 2.78 Power & Fuel Cost - 0.03 0.03 % Of Sales - 0.12% 0.61% Employee Cost - 1.53 1.01 % Of Sales - 6.04% 20.70% Manufacturing Exp. - 5.37 0.42 % Of Sales - 21.19% 8.61% General & Admin Exp. - 0.21 0.22 % Of Sales - 0.83% 4.51% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 0.00 0.02 % Of Sales - 0% 0.41% EBITDA - 5.73 2.10 EBITDA Margin - 22.61% 43.03% Other Income - 0.80 1.50 Interest - 0.14 0.59 Depreciation - 0.06 0.03 PBT - 6.34 3.00 Tax - 1.59 0.68 Tax Rate - 25.08% 22.67% PAT - 4.75 2.31 PAT before Minority Interest - 4.75 2.31 Minority Interest - 0.00 0.00 PAT Margin - 18.75% 47.34% PAT Growth - 105.63% EPS - 7.54 3.67

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 25.89 21.26 19.06 18.21 16.51 17.15 15.09 13.78 11.41 9.35 Share Capital 6.25 6.25 6.25 6.25 6.25 6.25 6.25 6.25 6.25 6.25 Total Reserves 19.64 15.01 12.81 11.96 10.26 10.90 8.84 7.53 5.16 3.10 Non-Current Liabilities 0.06 0.06 0.06 0.10 0.05 0.24 0.25 0.43 0.50 0.33 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.10 0.08 0.06 0.09 0.15 0.20 0.26 0.28 0.22 0.21 Current Liabilities 6.68 6.17 2.69 1.59 1.72 15.93 13.96 15.40 13.51 9.86 Trade Payables 3.10 1.68 1.47 1.49 1.59 6.46 6.12 6.02 6.73 5.84 Other Current Liabilities 1.94 0.62 0.17 0.11 0.13 9.46 7.84 4.30 2.44 1.20 Short Term Borrowings 1.65 3.87 1.05 0.00 0.00 0.01 0.00 5.08 4.34 2.82 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 32.63 27.49 21.81 19.90 18.28 33.32 29.30 29.61 25.42 19.54 Net Block 0.49 0.11 0.06 0.08 0.08 0.13 0.16 0.22 0.26 0.29 Gross Block 0.69 0.25 0.25 0.24 0.23 0.27 0.27 0.32 0.32 1.47 Accumulated Depreciation 0.20 0.14 0.19 0.17 0.15 0.13 0.11 0.10 0.06 1.19 Non Current Assets 11.75 2.63 3.29 3.13 3.08 11.38 4.45 1.38 1.51 1.82 Capital Work in Progress 0.00 0.00 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 11.10 1.82 1.48 2.03 0.25 0.13 0.12 0.12 0.12 0.40 Long Term Loans & Adv. 0.17 0.70 1.65 1.03 1.03 2.11 4.17 1.05 1.13 1.14 Other Non Current Assets 0.00 0.00 0.02 0.00 1.72 9.01 0.00 0.00 0.00 0.00 Current Assets 20.88 24.85 18.52 16.78 15.20 21.94 24.86 28.22 23.91 17.72 Current Investments 0.00 0.00 3.30 12.82 0.00 4.70 2.50 5.33 5.21 4.78 Inventories 8.93 16.34 0.02 0.02 0.01 0.02 0.02 0.02 0.17 0.17 Sundry Debtors 0.24 0.23 0.15 0.56 0.46 5.49 10.92 9.97 9.81 6.92 Cash & Bank 4.97 2.89 11.15 2.85 14.34 11.03 10.83 12.16 7.33 4.53 Other Current Assets 6.75 0.02 0.01 0.00 0.38 0.71 0.60 0.75 1.39 1.31 Short Term Loans & Adv. 6.17 5.37 3.88 0.53 0.38 0.67 0.58 0.75 1.39 1.20 Net Current Assets 14.20 18.68 15.83 15.18 13.48 6.01 10.89 12.83 10.40 7.86 Total Assets 32.63 27.48 21.81 19.91 18.28 33.32 29.31 29.60 25.42 19.54

Description Mar 25 Mar 24
Shareholder's Funds 25.89 21.26 Share Capital 6.25 6.25 Total Reserves 19.64 15.01 Non-Current Liabilities 0.06 0.06 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.10 0.08 Current Liabilities 6.69 6.17 Trade Payables 3.10 1.68 Other Current Liabilities 1.94 0.62 Short Term Borrowings 1.65 3.87 Short Term Provisions 0.00 0.00 Total Liabilities 32.64 27.49 Net Block 0.49 0.11 Gross Block 0.69 0.25 Accumulated Depreciation 0.20 0.14 Non Current Assets 11.16 2.63 Capital Work in Progress 0.00 0.00 Non Current Investment 10.50 1.82 Long Term Loans & Adv. 0.17 0.70 Other Non Current Assets 0.00 0.00 Current Assets 21.48 24.85 Current Investments 0.00 0.00 Inventories 9.51 16.34 Sundry Debtors 0.24 0.23 Cash & Bank 4.98 2.89 Other Current Assets 6.75 0.02 Short Term Loans & Adv. 6.17 5.37 Net Current Assets 14.79 18.68 Total Assets 32.64 27.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 14.41 -6.23 -11.63 7.07 -4.95 4.05 -2.67 0.82 -1.65 1.99 PBT 6.34 3.00 1.51 1.81 -0.23 2.59 2.40 2.85 1.97 1.55 Adjustment -0.39 -0.48 -0.68 -0.61 -1.49 -1.10 -1.94 -1.89 -1.09 -1.05 Changes in Working Capital 9.91 -7.96 -12.08 6.39 -3.04 3.26 -2.64 0.61 -1.81 1.90 Cash after chg. in Working capital 15.86 -5.44 -11.25 7.60 -4.76 4.75 -2.18 1.58 -0.92 2.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.45 -0.79 -0.38 -0.53 -0.19 -0.70 -0.49 -0.76 -0.73 -0.40 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 -9.28 3.92 10.55 -13.60 6.09 -0.23 4.58 2.29 2.28 4.18 Net Fixed Assets -0.44 0.07 -0.08 -0.01 0.04 0.00 0.05 0.00 1.15 -0.08 Net Investments -9.28 2.96 10.07 -14.60 4.58 -2.21 2.83 -0.12 -0.15 2.71 Others 0.44 0.89 0.56 1.01 1.47 1.98 1.70 2.41 1.28 1.55 Cash from Financing Activity -2.36 2.24 1.04 0.00 -0.34 -0.67 -5.61 0.31 1.03 -6.01 Net Cash Inflow / Outflow 2.77 -0.08 -0.04 -6.53 0.81 3.15 -3.70 3.42 1.65 0.16 Opening Cash & Equivalents 0.01 0.09 0.13 6.66 5.85 2.70 6.40 2.98 1.33 4.37 Closing Cash & Equivalent 2.78 0.01 0.09 0.13 6.66 5.85 2.70 6.40 2.98 4.53

Description Mar 25 Mar 24
Cash From Operating Activity 13.83 -6.23 PBT 6.34 3.00 Adjustment -0.39 -0.48 Changes in Working Capital 9.34 -7.96 Cash after chg. in Working capital 15.28 -5.44 Interest Paid 0.00 0.00 Tax Paid -1.45 -0.79 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -8.68 3.92 Net Fixed Assets -0.44 Net Investments -9.28 Others 1.04 Cash from Financing Activity -2.36 2.24 Net Cash Inflow / Outflow 2.79 -0.08 Opening Cash & Equivalents 0.01 0.09 Closing Cash & Equivalent 2.80 0.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 41.42 34.02 30.50 29.14 26.42 27.44 24.15 22.04 18.26 14.96 ROA 15.80% 9.38% 4.68% 7.15% -1.39% 6.13% 6.29% 8.48% 6.21% 5.32% ROE 20.15% 11.46% 5.24% 7.87% -2.12% 11.91% 12.85% 18.53% 13.44% 12.52% ROCE 24.59% 15.84% 7.93% 10.43% 0.60% 20.23% 17.30% 19.31% 18.07% 14.33% Fixed Asset Turnover 54.09 19.64 5.13 7.87 12.16 19.82 11.47 16.03 4.71 2.57 Receivable days 3.39 14.40 102.82 99.68 357.92 559.68 1128.05 710.38 723.34 705.07 Inventory Days 182.00 611.62 6.06 3.18 1.80 1.08 1.72 6.62 14.59 16.71 Payable days 69.86 515.43 0.00 0.00 0.00 0.00 777.18 603.69 754.46 648.85 Cash Conversion Cycle 115.53 110.58 108.88 102.85 359.73 560.75 352.58 113.32 -16.53 72.93 Total Debt/Equity 0.06 0.18 0.06 0.00 0.00 0.00 0.00 0.37 0.38 0.30 Interest Cover 46.32 6.11 165.21 7705.54 0.31 4.87 5.48 6.87 4.60 4.00

Description Mar 25 Mar 24
Book Value (Rs.) 41.42 34.02 ROA 15.80% 8.41% ROE 20.15% 10.87% ROCE 24.59% 14.25% Fixed Asset Turnover 54.09 19.62 Receivable days 3.39 17.28 Inventory Days 186.17 1221.45 Payable days 69.86 549.58 Cash Conversion Cycle 119.70 689.15 Total Debt/Equity 0.06 0.18 Interest Cover 46.32 6.11

Top Investors:

investor education and protection fund authority ministry of corporate affairs

vallabh chandak

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