Nifty

:

19674.25

Sensex

:

66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Login

Nifty
Sensex

:
:

19674.25
66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Supreme Infrastructure India Ltd.

Engineering - Construction

Rating :

52/99

BSE: 532904 | NSE: SUPREMEINF

Watchlist

NSE BSE

27.00

22-Sep-2023

Open
High
Low
Previous Close

27.65
27.65
27.00
27.55

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

33381
9.23
32.35
19.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

69.39
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,214.37
N/A
-0.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-16.67
-25.37
-24.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.85
-16.63

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.19
-0.01
-0.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-595.49
-1025.50
-1892.31

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 0.00 23.00 -100.00% 16.22 30.11 -46.13% 19.05 30.72 -37.99% 21.73 39.03 -44.32%
Expenses 0.00 31.13 -100.00% 21.61 30.72 -29.65% 21.92 28.49 -23.06% 21.84 37.01 -40.99%
EBITDA 0.00 -8.13 - -5.39 -0.60 - -2.87 2.23 - -0.11 2.02 -
EBIDTM 0.00% -35.36% -33.21% -2.00% -15.08% 7.25% -0.52% 5.17%
Other Income 0.00 2.38 -100.00% 1.97 2.42 -18.60% 6.83 2.36 189.41% 2.65 2.49 6.43%
Interest 0.00 206.31 -100.00% 235.44 193.95 21.39% 225.24 199.05 13.16% 213.83 165.72 29.03%
Depreciation 0.00 2.61 -100.00% 2.10 2.61 -19.54% 2.13 2.61 -18.39% 2.12 2.61 -18.77%
PBT 0.00 -214.68 - -240.96 -204.75 - -223.42 -212.54 - -213.41 -188.82 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 -214.68 - -240.96 -204.75 - -223.42 -212.54 - -213.41 -188.82 -
PATM 0.00% -933.49% -1,485.20% -679.94% -1,172.92% -691.95% -982.28% -483.84%
EPS 0.00 -83.53 - -93.76 -79.67 - -86.93 -82.70 - -83.04 -73.47 -

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 0.00 9.04 -100.00% 22.88 39.46 -42.02% 24.36 32.75 -25.62% 21.82 42.39 -48.53%
Expenses 0.00 14.05 -100.00% 26.23 44.21 -40.67% 25.30 30.89 -18.10% 22.52 39.52 -43.02%
EBITDA 0.00 -5.02 - -3.35 -4.75 - -0.95 1.86 - -0.70 2.87 -
EBIDTM 0.00% -55.52% -14.66% -12.03% -3.89% 5.67% -3.19% 6.76%
Other Income 0.00 -2.11 - 1.97 -0.42 - 9.31 0.75 1,141.33% 0.17 2.50 -93.20%
Interest 0.00 145.24 -100.00% 280.77 190.67 47.25% 261.46 233.13 12.15% 213.83 196.00 9.10%
Depreciation 0.00 -8.49 - 8.50 6.32 34.49% 4.58 6.32 -27.53% 2.14 6.42 -66.67%
PBT 0.00 -143.87 - -290.65 -212.15 - -257.69 -252.30 - -216.50 -222.05 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 -143.87 - -290.65 -212.15 - -257.69 -252.30 - -216.50 -222.05 -
PATM 0.00% -1,592.03% -1,270.50% -537.64% -1,057.99% -770.38% -991.96% -523.86%
EPS 0.00 -68.24 - -107.09 -76.50 - -96.99 -95.03 - -84.09 -83.19 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 80.00 243.12 220.76 555.63 904.05 1,050.12 1,209.70 1,516.95 2,170.66 1,986.95 1,505.91 Net Sales Growth -50.13% 10.13% -60.27% -38.54% -13.91% -13.19% -20.25% -30.12% 9.25% 31.94% Cost Of Goods Sold 22.88 41.59 45.21 119.45 220.63 336.99 320.03 451.74 776.83 588.88 416.74 Gross Profit 57.12 201.53 175.56 436.18 683.41 713.13 889.67 1,065.20 1,393.83 1,398.07 1,089.17 GP Margin 71.39% 82.89% 79.53% 78.50% 75.59% 67.91% 73.54% 70.22% 64.21% 70.36% 72.33% Total Expenditure 96.50 270.52 208.39 529.81 791.36 908.75 1,015.89 1,265.99 1,859.39 1,678.48 1,262.44 Power & Fuel Cost - 2.98 2.87 5.57 20.01 29.49 38.10 36.21 42.81 24.89 16.79 % Of Sales - 1.23% 1.30% 1.00% 2.21% 2.81% 3.15% 2.39% 1.97% 1.25% 1.11% Employee Cost - 5.52 9.79 14.24 26.21 29.89 40.88 55.97 73.91 53.67 36.51 % Of Sales - 2.27% 4.43% 2.56% 2.90% 2.85% 3.38% 3.69% 3.40% 2.70% 2.42% Manufacturing Exp. - 169.48 138.66 358.51 468.71 445.91 522.45 648.99 857.94 988.62 767.92 % Of Sales - 69.71% 62.81% 64.52% 51.85% 42.46% 43.19% 42.78% 39.52% 49.76% 50.99% General & Admin Exp. - 7.20 5.48 26.86 41.14 50.88 62.64 53.87 64.14 8.24 14.50 % Of Sales - 2.96% 2.48% 4.83% 4.55% 4.85% 5.18% 3.55% 2.95% 0.41% 0.96% Selling & Distn. Exp. - 0.00 0.00 0.01 0.25 0.00 0.23 0.09 0.29 1.43 0.92 % Of Sales - 0% 0% 0.00% 0.03% 0% 0.02% 0.01% 0.01% 0.07% 0.06% Miscellaneous Exp. - 43.75 6.38 5.17 14.40 15.59 31.56 19.11 43.47 12.76 0.92 % Of Sales - 18.00% 2.89% 0.93% 1.59% 1.48% 2.61% 1.26% 2.00% 0.64% 0.60% EBITDA -16.50 -27.40 12.37 25.82 112.69 141.37 193.81 250.96 311.27 308.47 243.47 EBITDA Margin -20.63% -11.27% 5.60% 4.65% 12.47% 13.46% 16.02% 16.54% 14.34% 15.52% 16.17% Other Income 13.83 15.07 11.03 24.09 76.25 73.67 50.66 10.59 6.06 4.06 2.81 Interest 880.82 610.80 481.48 438.15 361.35 280.68 251.58 190.94 135.01 119.18 91.54 Depreciation 8.96 15.15 18.54 21.03 21.91 24.71 30.60 37.30 36.51 33.59 28.36 PBT -892.47 -638.29 -476.62 -409.27 -194.32 -90.36 -37.71 33.30 145.80 159.76 126.38 Tax 0.00 0.00 0.00 2.79 46.31 -15.13 8.54 16.06 55.78 50.13 34.58 Tax Rate 0.00% 0.00% 0.00% -0.25% -10.20% 6.92% 258.79% 48.23% 38.26% 31.38% 27.36% PAT -892.47 -642.31 -490.93 -1,108.55 -500.12 -203.50 -5.24 17.25 90.03 109.64 91.80 PAT before Minority Interest -892.47 -642.31 -490.93 -1,108.55 -500.12 -203.50 -5.24 17.25 90.03 109.64 91.80 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 -1,115.59% -264.19% -222.38% -199.51% -55.32% -19.38% -0.43% 1.14% 4.15% 5.52% 6.10% PAT Growth 0.00% - - - - - - -80.84% -17.89% 19.43% EPS -347.26 -249.93 -191.02 -431.34 -194.60 -79.18 -2.04 6.71 35.03 42.66 35.72

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 78.10 263.44 320.66 677.00 1,005.68 1,161.01 1,289.61 1,813.91 2,570.50 2,332.88 1,726.99 Net Sales Growth -62.90% -17.84% -52.64% -32.68% -13.38% -9.97% -28.90% -29.43% 10.19% 35.08% Cost Of Goods Sold 69.52 41.59 45.21 119.49 220.74 337.17 320.56 555.93 872.32 693.67 467.58 Gross Profit 8.58 221.86 275.45 557.51 784.94 823.84 969.05 1,257.99 1,698.19 1,639.21 1,259.41 GP Margin 10.99% 84.22% 85.90% 82.35% 78.05% 70.96% 75.14% 69.35% 66.06% 70.27% 72.93% Total Expenditure 88.10 293.30 266.98 579.51 858.70 968.87 1,050.30 1,453.16 2,120.69 1,968.44 1,452.37 Power & Fuel Cost - 3.17 3.72 6.44 20.89 29.86 38.81 40.33 44.66 25.32 17.14 % Of Sales - 1.20% 1.16% 0.95% 2.08% 2.57% 3.01% 2.22% 1.74% 1.09% 0.99% Employee Cost - 7.00 12.12 20.82 33.70 34.48 46.06 67.24 81.29 55.90 38.61 % Of Sales - 2.66% 3.78% 3.08% 3.35% 2.97% 3.57% 3.71% 3.16% 2.40% 2.24% Manufacturing Exp. - 182.13 179.39 392.32 502.39 492.15 544.66 697.11 992.55 1,154.41 899.24 % Of Sales - 69.14% 55.94% 57.95% 49.96% 42.39% 42.23% 38.43% 38.61% 49.48% 52.07% General & Admin Exp. - 13.42 16.44 33.45 64.75 54.07 65.57 61.34 70.51 24.96 18.85 % Of Sales - 5.09% 5.13% 4.94% 6.44% 4.66% 5.08% 3.38% 2.74% 1.07% 1.09% Selling & Distn. Exp. - 0.00 0.00 0.01 0.25 0.00 0.23 0.20 0.69 1.43 1.01 % Of Sales - 0% 0% 0.00% 0.02% 0% 0.02% 0.01% 0.03% 0.06% 0.06% Miscellaneous Exp. - 46.00 10.11 6.99 15.98 21.14 34.42 31.01 58.67 12.76 1.01 % Of Sales - 17.46% 3.15% 1.03% 1.59% 1.82% 2.67% 1.71% 2.28% 0.55% 0.57% EBITDA -10.02 -29.86 53.68 97.49 146.98 192.14 239.31 360.75 449.81 364.44 274.62 EBITDA Margin -12.83% -11.33% 16.74% 14.40% 14.61% 16.55% 18.56% 19.89% 17.50% 15.62% 15.90% Other Income 9.34 7.79 1.92 15.77 6.47 9.72 12.40 8.04 8.22 5.42 3.75 Interest 901.30 745.20 631.23 601.45 476.29 388.55 336.57 296.70 244.29 165.69 123.93 Depreciation 6.73 30.07 91.75 97.65 66.89 35.51 42.03 76.62 76.71 53.28 36.04 PBT -908.71 -797.33 -667.38 -585.84 -389.74 -222.19 -126.89 -4.53 137.03 150.88 118.39 Tax 0.00 0.00 0.00 2.85 46.42 -15.02 8.99 16.26 59.43 53.09 37.01 Tax Rate 0.00% 0.00% 0.00% -0.21% -6.06% 4.29% -7.08% -358.94% 43.37% 35.19% 31.26% PAT -908.71 -873.62 -720.67 -1,325.11 -791.79 -320.57 -125.43 -12.51 79.16 100.17 79.14 PAT before Minority Interest -915.90 -910.33 -738.86 -1,341.74 -812.13 -335.44 -135.88 -20.79 77.59 97.79 81.39 Minority Interest -7.19 36.71 18.19 16.63 20.34 14.87 10.45 8.28 1.57 2.38 -2.25 PAT Margin -1,163.52% -331.62% -224.75% -195.73% -78.73% -27.61% -9.73% -0.69% 3.08% 4.29% 4.58% PAT Growth 0.00% - - - - - - - -20.97% 26.57% EPS -353.58 -339.93 -280.42 -515.61 -308.09 -124.74 -48.81 -4.87 30.80 38.98 30.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds -2,092.73 -1,451.75 -960.75 146.03 643.88 847.14 772.46 634.51 476.82 371.13 Share Capital 25.70 25.70 25.70 25.70 25.70 25.70 28.20 22.59 19.24 19.24 Total Reserves -2,118.42 -1,477.45 -986.45 120.33 618.18 821.44 744.26 602.67 457.58 351.89 Non-Current Liabilities 27.54 25.15 464.32 839.19 978.70 1,263.76 941.25 161.24 247.47 276.40 Secured Loans 0.00 0.00 438.44 812.76 967.17 1,028.81 944.26 157.82 235.09 264.34 Unsecured Loans 24.71 20.06 20.06 18.07 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.91 1.61 1.35 2.79 4.70 212.30 5.53 4.90 1.94 1.31 Current Liabilities 4,768.45 4,184.10 3,239.03 2,260.43 1,777.91 1,533.26 1,223.41 1,576.35 1,349.22 1,041.49 Trade Payables 132.87 126.17 120.49 148.37 203.90 100.89 111.44 217.33 219.84 174.60 Other Current Liabilities 3,048.72 2,604.33 1,723.56 816.23 474.82 471.11 357.66 446.17 449.83 416.27 Short Term Borrowings 1,556.05 1,422.15 1,365.60 1,267.27 1,098.66 957.83 617.35 755.10 666.78 434.36 Short Term Provisions 30.81 31.44 29.39 28.56 0.53 3.42 136.97 157.75 12.77 16.25 Total Liabilities 2,703.26 2,757.50 2,742.60 3,245.65 3,400.49 3,644.16 2,937.12 2,372.10 2,073.51 1,689.02 Net Block 119.60 169.71 188.25 209.28 231.08 259.77 281.64 288.37 303.63 281.53 Gross Block 251.46 286.42 286.42 286.42 286.31 290.38 488.77 455.84 434.60 378.91 Accumulated Depreciation 131.86 116.71 98.17 77.14 55.23 30.60 207.13 167.47 130.97 97.38 Non Current Assets 1,714.21 1,805.82 1,825.15 1,932.18 1,937.13 1,853.38 1,399.34 1,066.40 546.78 575.01 Capital Work in Progress 0.00 6.69 6.69 6.69 6.69 6.69 14.94 0.00 3.12 6.89 Non Current Investment 1,591.50 1,626.03 1,626.69 1,710.90 1,647.52 1,278.14 708.55 293.55 222.78 127.29 Long Term Loans & Adv. 3.11 3.39 3.29 4.19 48.77 302.53 389.38 484.33 15.28 154.61 Other Non Current Assets 0.00 0.00 0.22 1.11 3.06 6.25 4.82 0.16 1.98 4.69 Current Assets 989.05 951.67 917.45 1,313.46 1,463.37 1,790.76 1,537.79 1,305.71 1,526.72 1,114.01 Current Investments 0.03 0.03 0.03 0.54 2.23 2.46 2.35 1.70 1.73 4.79 Inventories 36.32 35.19 35.87 46.79 77.75 84.58 85.46 87.00 170.66 141.38 Sundry Debtors 811.52 777.39 706.06 1,074.21 1,067.32 1,271.74 933.34 779.59 692.03 496.33 Cash & Bank 3.18 3.20 17.17 13.43 36.16 35.44 71.20 103.26 129.77 68.27 Other Current Assets 138.00 132.85 143.28 131.58 279.92 396.55 445.44 334.14 532.53 403.23 Short Term Loans & Adv. 0.92 3.01 15.04 46.92 134.50 381.20 286.64 234.49 532.53 403.23 Net Current Assets -3,779.40 -3,232.43 -2,321.58 -946.96 -314.55 257.51 314.37 -270.65 177.50 72.52 Total Assets 2,703.26 2,757.49 2,742.60 3,245.64 3,400.50 3,644.14 2,937.13 2,372.11 2,073.50 1,689.02

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds -3,267.15 -3,001.80 -2,189.03 -767.59 214.74 554.91 848.20 748.29 604.96 353.77 Share Capital 25.70 25.70 25.70 25.70 25.70 25.70 28.20 25.45 22.19 19.24 Total Reserves -3,292.85 -3,027.50 -2,214.72 -793.29 189.05 529.21 820.01 713.59 582.77 334.53 Non-Current Liabilities 1,585.00 2,122.23 2,156.77 2,788.29 2,757.73 2,914.28 3,152.76 2,019.72 1,438.89 991.03 Secured Loans 1,488.09 1,411.10 2,078.49 2,714.65 2,720.73 2,655.67 3,137.03 2,006.73 1,423.52 978.19 Unsecured Loans 45.91 644.60 18.07 16.28 0.00 0.00 2.85 0.00 0.00 0.00 Long Term Provisions 50.84 66.64 60.29 55.90 32.44 238.68 21.39 13.52 4.23 1.85 Current Liabilities 6,698.24 5,713.07 4,598.83 2,992.04 2,099.03 1,666.53 1,622.59 1,798.22 1,562.95 1,058.19 Trade Payables 155.39 140.01 161.16 197.87 195.48 113.19 156.85 329.00 341.91 189.96 Other Current Liabilities 4,927.03 4,587.15 3,016.46 1,497.99 804.21 590.71 616.23 579.67 481.51 346.05 Short Term Borrowings 1,585.01 954.42 1,391.36 1,267.27 1,098.66 957.83 711.31 842.95 726.42 508.09 Short Term Provisions 30.81 31.49 29.85 28.92 0.68 4.80 138.21 46.60 13.10 14.09 Total Liabilities 4,901.05 4,755.17 4,506.43 4,969.23 5,048.33 5,127.42 5,697.05 4,648.01 3,690.16 2,428.85 Net Block 907.89 1,125.54 1,216.18 1,313.69 957.88 1,015.44 1,240.28 2,852.42 1,093.62 534.60 Gross Block 1,079.27 1,479.90 1,481.49 1,481.35 1,058.65 1,080.79 1,558.57 3,093.72 1,258.21 645.91 Accumulated Depreciation 171.38 354.36 262.61 167.66 100.76 65.35 318.29 241.30 164.59 111.31 Non Current Assets 3,541.93 3,767.33 3,570.82 3,616.55 3,587.93 3,392.28 3,912.39 3,204.95 1,996.76 1,165.60 Capital Work in Progress 2,562.75 2,366.14 2,052.43 1,758.53 1,825.85 1,532.04 2,269.30 0.00 795.70 598.65 Non Current Investment 28.00 33.57 42.36 48.91 226.61 203.59 98.35 86.13 86.37 10.37 Long Term Loans & Adv. 43.18 241.60 258.72 494.31 574.52 634.96 304.46 266.24 19.09 16.11 Other Non Current Assets 0.11 0.48 1.14 1.11 3.06 6.25 0.00 0.16 1.98 5.87 Current Assets 1,359.12 987.84 935.62 1,352.69 1,460.41 1,735.14 1,784.66 1,443.07 1,693.40 1,263.25 Current Investments 0.03 0.03 0.03 0.54 2.23 2.46 2.55 1.90 11.88 4.94 Inventories 36.32 35.19 35.87 46.79 77.75 84.58 130.34 123.45 230.27 196.71 Sundry Debtors 896.11 787.53 697.51 1,088.03 1,020.86 1,193.40 1,034.05 925.07 839.60 600.79 Cash & Bank 7.23 11.52 27.14 18.26 48.57 45.11 111.13 137.26 198.89 120.55 Other Current Assets 419.43 133.01 139.19 136.07 311.00 409.61 506.60 255.39 412.75 340.25 Short Term Loans & Adv. 14.43 20.56 35.88 62.99 166.54 394.89 319.99 129.30 412.75 339.39 Net Current Assets -5,339.12 -4,725.23 -3,663.21 -1,639.36 -638.62 68.62 162.08 -355.16 130.46 205.05 Total Assets 4,901.05 4,755.17 4,506.44 4,969.24 5,048.34 5,127.42 5,697.05 4,648.02 3,690.16 2,428.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 -15.26 -71.49 -85.25 -83.73 41.70 -265.96 -574.90 21.53 85.36 76.23 PBT -641.51 -490.93 -1,105.76 -453.81 -218.63 3.30 33.30 145.80 159.76 126.38 Adjustment 667.06 488.28 1,002.23 510.29 302.97 206.62 227.64 182.28 143.43 116.44 Changes in Working Capital -38.73 -66.57 20.31 -138.06 -38.97 -459.01 -807.69 -271.40 -162.40 -131.73 Cash after chg. in Working capital -13.18 -69.23 -83.22 -81.59 45.37 -249.09 -546.74 56.68 140.79 111.09 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.09 -2.26 -2.03 -2.14 -3.67 -16.87 -28.17 -35.15 -55.43 -34.86 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 41.75 14.81 -2.53 23.79 7.15 28.77 -14.21 -77.54 -187.91 -253.01 Net Fixed Assets 41.65 0.00 0.00 -0.11 4.07 206.64 -47.87 -18.12 -51.92 -51.62 Net Investments 34.53 0.66 84.72 -61.69 -369.15 -569.70 -415.65 -70.74 -92.43 -61.87 Others -34.43 14.15 -87.25 85.59 372.23 391.83 449.31 11.32 -43.56 -139.52 Cash from Financing Activity -26.34 58.39 87.10 57.82 -53.80 235.56 583.43 34.37 116.42 186.38 Net Cash Inflow / Outflow 0.14 1.71 -0.68 -2.12 -4.96 -1.63 -5.69 -21.64 13.87 9.60 Opening Cash & Equivalents 3.03 1.32 2.01 4.13 9.08 10.72 16.40 38.04 24.16 14.56 Closing Cash & Equivalent 3.17 3.03 1.32 2.01 4.13 9.08 10.72 16.40 38.04 24.16

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 203.01 1,518.81 -139.58 75.90 406.12 -20.87 -157.93 410.10 92.67 -11.00 PBT -334.09 -738.86 -1,338.89 -765.71 -350.46 -151.34 -4.53 137.03 150.88 118.39 Adjustment 721.38 938.39 1,592.48 946.67 552.25 411.23 382.95 348.54 219.02 156.81 Changes in Working Capital -184.28 1,320.32 -390.58 -102.86 209.38 -248.55 -503.99 -37.36 -218.06 -246.80 Cash after chg. in Working capital 203.01 1,519.85 -136.99 78.10 411.17 11.34 -125.57 448.20 151.84 28.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -1.04 -2.60 -2.20 -5.05 -32.21 -32.35 -38.10 -59.17 -39.41 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 20.92 -270.02 -0.69 -323.78 -494.62 -335.94 -811.34 -1,089.73 -840.37 -816.30 Net Fixed Assets 41.65 0.00 0.00 -0.11 4.07 206.64 -47.87 -18.12 -51.92 -51.62 Net Investments 34.53 0.66 84.72 -61.69 -369.15 -569.70 -415.65 -70.74 -92.43 -61.87 Others -55.26 -270.68 -85.41 -261.98 -129.54 27.12 -347.82 -1,000.87 -696.02 -702.81 Cash from Financing Activity -220.85 -1,248.71 144.70 240.70 104.88 331.23 963.75 626.18 788.99 846.34 Net Cash Inflow / Outflow 3.08 0.08 4.42 -7.18 16.38 -25.58 -5.51 -53.45 41.28 19.03 Opening Cash & Equivalents 11.30 11.22 6.80 13.98 -2.40 23.18 28.84 82.29 41.01 21.98 Closing Cash & Equivalent 14.38 11.30 11.22 6.80 13.98 -2.40 23.33 28.84 82.29 41.01

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) -814.34 -564.92 -373.86 56.82 250.55 329.65 299.61 309.95 283.31 220.18 ROA -23.52% -17.85% -37.02% -15.05% -5.78% -0.16% 0.65% 4.05% 5.83% 6.90% ROE 0.00% 0.00% 0.00% -126.63% -27.30% -0.65% 2.48% 16.41% 26.01% 29.36% ROCE -3.63% -0.74% -33.20% -3.44% 2.13% 9.32% 10.72% 17.79% 21.66% 23.47% Fixed Asset Turnover 0.90 0.77 1.94 3.16 3.64 3.11 3.21 4.88 4.88 4.27 Receivable days 1192.72 1226.33 584.74 432.31 406.51 332.67 206.08 123.73 109.15 94.40 Inventory Days 53.69 58.75 27.15 25.14 28.21 25.65 20.75 21.66 28.66 31.31 Payable days 1136.76 208.64 94.46 84.66 64.08 40.54 48.67 44.49 42.45 41.34 Cash Conversion Cycle 109.64 1076.45 517.43 372.79 370.63 317.78 178.16 100.90 95.36 84.37 Total Debt/Equity -1.32 -1.73 -2.56 16.26 3.43 2.52 2.21 1.71 2.05 2.02 Interest Cover -0.05 -0.02 -1.52 -0.26 0.22 1.01 1.17 2.08 2.34 2.38

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) -1271.35 -1168.09 -851.81 -298.69 83.56 215.93 329.09 365.16 358.09 209.81 ROA -18.86% -15.96% -28.32% -16.21% -6.59% -2.51% -0.40% 1.86% 3.20% 4.56% ROE 0.00% 0.00% 0.00% 0.00% -87.17% -19.40% -2.63% 11.64% 20.57% 26.98% ROCE -9.60% -5.28% -23.76% -7.24% 0.88% 4.46% 6.59% 11.28% 13.06% 17.38% Fixed Asset Turnover 0.21 0.22 0.46 0.79 1.09 0.98 0.78 1.18 2.45 3.51 Receivable days 1166.33 845.19 481.33 382.70 348.06 315.22 197.11 125.29 112.68 93.02 Inventory Days 49.54 40.45 22.28 22.60 25.52 30.41 25.53 25.11 33.40 33.15 Payable days 1296.35 165.08 102.77 84.75 60.44 49.43 61.54 59.04 48.81 42.64 Cash Conversion Cycle -80.48 720.56 400.85 320.55 313.13 296.20 161.11 91.36 97.27 83.52 Total Debt/Equity -1.58 -1.52 -2.15 -5.80 19.08 6.89 4.94 4.18 3.83 4.45 Interest Cover -0.22 -0.17 -1.23 -0.61 0.10 0.62 0.98 1.56 1.91 1.96

Top Investors:

k india opportunities fund limited class s

trishakti power holdings private limited

naresh arjandas chandwani

claricent advisory services llp

premier investment fund limited

freny firoze irani

sameer mahendra sampat

dhanesh sumatilal shah

hela holdings pvt ltd

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