Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Power Generation/Distribution

Rating :
N/A

BSE: 526987 | NSE: URJA

14.60
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  14.75
  •  14.75
  •  14.60
  •  14.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  260919
  •  38.20
  •  25.45
  •  10.87

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 786.77
  • 487.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 792.12
  • N/A
  • 4.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.43%
  • 0.51%
  • 76.97%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 2.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.51
  • -22.93
  • -15.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.89
  • 15.66
  • 35.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.07
  • 12.74
  • 38.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 235.42
  • 329.65
  • 430.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.77
  • 3.83
  • 4.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 164.30
  • 207.74
  • 247.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
20.20
10.96
84.31%
19.49
10.96
77.83%
10.38
9.67
7.34%
13.02
10.64
22.37%
Expenses
19.86
10.17
95.28%
19.14
10.17
88.20%
9.99
9.21
8.47%
12.81
10.55
21.42%
EBITDA
0.33
0.79
-58.23%
0.35
0.79
-55.70%
0.39
0.46
-15.22%
0.21
0.09
133.33%
EBIDTM
1.65%
7.24%
1.80%
7.24%
3.79%
4.79%
1.63%
0.85%
Other Income
0.45
0.36
25.00%
0.28
0.36
-22.22%
0.18
0.35
-48.57%
0.42
0.47
-10.64%
Interest
0.15
0.16
-6.25%
0.18
0.16
12.50%
0.17
0.18
-5.56%
0.14
0.18
-22.22%
Depreciation
0.10
0.09
11.11%
0.10
0.09
11.11%
0.08
0.09
-11.11%
0.03
0.29
-89.66%
PBT
0.53
0.89
-40.45%
0.35
0.89
-60.67%
0.34
0.54
-37.04%
0.47
0.09
422.22%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.53
0.89
-40.45%
0.35
0.89
-60.67%
0.34
0.54
-37.04%
0.47
0.09
422.22%
PATM
2.63%
8.17%
1.80%
8.17%
3.23%
5.60%
3.58%
0.86%
EPS
0.01
0.02
-50.00%
0.01
0.02
-50.00%
0.01
0.01
0.00%
0.01
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
63.09
44.47
39.58
72.97
148.46
163.56
136.38
133.28
128.32
127.94
120.83
Net Sales Growth
49.40%
12.35%
-45.76%
-50.85%
-9.23%
19.93%
2.33%
3.87%
0.30%
5.88%
 
Cost Of Goods Sold
50.09
-19.16
-6.25
-5.86
1.78
-3.51
-1.48
6.01
-0.71
-1.68
1.11
Gross Profit
13.00
63.63
45.83
78.82
146.68
167.07
137.86
127.28
129.03
129.62
119.72
GP Margin
20.60%
143.09%
115.79%
108.02%
98.80%
102.15%
101.09%
95.50%
100.55%
101.31%
99.08%
Total Expenditure
61.80
42.11
38.09
72.46
148.66
162.42
136.85
133.89
126.33
125.24
120.29
Power & Fuel Cost
-
53.70
39.87
74.62
144.31
163.59
135.44
124.99
123.76
123.59
115.45
% Of Sales
-
120.76%
100.73%
102.26%
97.20%
100.02%
99.31%
93.78%
96.45%
96.60%
95.55%
Employee Cost
-
2.75
2.15
1.57
1.22
1.41
1.83
1.62
2.05
1.94
1.64
% Of Sales
-
6.18%
5.43%
2.15%
0.82%
0.86%
1.34%
1.22%
1.60%
1.52%
1.36%
Manufacturing Exp.
-
0.63
0.17
0.77
0.60
0.06
0.05
0.06
0.05
0.46
0.10
% Of Sales
-
1.42%
0.43%
1.06%
0.40%
0.04%
0.04%
0.05%
0.04%
0.36%
0.08%
General & Admin Exp.
-
2.04
1.80
0.97
0.51
0.61
0.70
0.78
0.79
0.75
0.73
% Of Sales
-
4.59%
4.55%
1.33%
0.34%
0.37%
0.51%
0.59%
0.62%
0.59%
0.60%
Selling & Distn. Exp.
-
0.92
0.08
0.13
0.07
0.22
0.26
0.37
0.23
0.10
0.06
% Of Sales
-
2.07%
0.20%
0.18%
0.05%
0.13%
0.19%
0.28%
0.18%
0.08%
0.05%
Miscellaneous Exp.
-
1.22
0.27
0.26
0.17
0.03
0.05
0.06
0.15
0.07
0.06
% Of Sales
-
2.74%
0.68%
0.36%
0.11%
0.02%
0.04%
0.05%
0.12%
0.05%
1.00%
EBITDA
1.28
2.36
1.49
0.51
-0.20
1.14
-0.47
-0.61
1.99
2.70
0.54
EBITDA Margin
2.03%
5.31%
3.76%
0.70%
-0.13%
0.70%
-0.34%
-0.46%
1.55%
2.11%
0.45%
Other Income
1.33
1.49
1.83
1.57
3.36
1.80
2.17
1.68
1.16
0.66
0.14
Interest
0.64
0.71
1.04
0.74
0.64
0.79
0.68
0.81
0.96
1.08
1.18
Depreciation
0.31
0.29
0.31
0.34
0.35
0.40
0.47
0.55
0.63
0.71
0.99
PBT
1.69
2.85
1.98
0.99
2.18
1.76
0.55
-0.29
1.56
1.57
-1.49
Tax
0.00
0.81
0.45
0.23
0.44
0.64
0.55
0.57
0.53
0.50
0.02
Tax Rate
0.00%
28.42%
22.73%
23.23%
20.18%
36.36%
100.00%
-196.55%
33.97%
31.85%
-1.34%
PAT
1.69
2.04
1.52
0.77
1.74
1.12
0.00
-0.87
1.04
1.06
-1.51
PAT before Minority Interest
1.62
2.04
1.52
0.77
1.74
1.12
0.00
-0.87
1.04
1.06
-1.51
Minority Interest
-0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.68%
4.59%
3.84%
1.06%
1.17%
0.68%
0%
-0.65%
0.81%
0.83%
-1.25%
PAT Growth
-29.88%
34.21%
97.40%
-55.75%
55.36%
0
-
-
-1.89%
-
 
EPS
0.03
0.04
0.03
0.01
0.03
0.02
0.00
-0.02
0.02
0.02
-0.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
173.98
171.94
170.42
166.51
154.77
153.65
153.64
154.51
153.42
152.36
Share Capital
53.39
53.39
53.39
55.72
50.72
50.72
50.72
50.72
50.72
50.72
Total Reserves
120.59
118.55
117.03
110.79
104.05
102.93
102.92
103.79
102.70
101.64
Non-Current Liabilities
48.56
69.04
333.74
262.64
3.54
0.17
0.18
0.19
0.87
1.29
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.45
0.86
Unsecured Loans
3.03
3.46
3.46
3.00
3.58
0.21
0.23
0.25
0.48
0.48
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
45.67
34.90
51.22
90.80
318.46
194.15
136.38
46.08
16.72
27.54
Trade Payables
7.21
8.53
35.03
79.15
306.57
182.84
126.48
35.00
7.42
16.51
Other Current Liabilities
35.69
23.33
10.09
5.61
6.35
2.71
1.58
2.33
0.61
1.10
Short Term Borrowings
1.99
3.04
2.42
1.90
2.09
5.62
5.72
6.56
6.75
8.42
Short Term Provisions
0.79
0.00
3.68
4.13
3.44
2.97
2.60
2.19
1.94
1.51
Total Liabilities
282.59
285.26
564.75
529.33
486.14
357.35
299.58
210.16
180.39
190.57
Net Block
47.81
47.85
48.09
48.31
48.42
48.79
137.62
49.77
138.54
137.84
Gross Block
55.22
54.97
50.83
50.70
50.47
50.44
137.62
50.40
142.67
141.27
Accumulated Depreciation
7.41
7.12
2.73
2.39
2.04
1.65
0.00
0.63
4.14
3.43
Non Current Assets
217.56
247.74
466.13
456.91
137.95
138.26
138.34
138.88
150.09
168.43
Capital Work in Progress
85.26
90.91
89.80
89.76
88.82
88.75
0.00
88.40
0.00
0.00
Non Current Investment
0.70
0.65
0.65
0.65
0.65
0.65
0.65
0.65
0.75
0.65
Long Term Loans & Adv.
83.80
108.32
327.58
318.19
0.05
0.06
0.06
0.05
10.81
29.94
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
64.76
37.08
98.06
71.91
348.19
219.09
161.24
71.28
30.29
22.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
39.18
20.02
13.77
7.91
9.69
6.18
4.70
10.71
9.99
8.31
Sundry Debtors
15.07
10.29
59.02
43.69
312.26
187.67
132.31
37.99
18.82
12.63
Cash & Bank
1.24
0.58
5.54
0.44
0.44
0.16
0.78
8.38
0.22
0.29
Other Current Assets
9.27
0.02
0.08
0.14
25.81
25.07
23.45
14.22
1.26
0.90
Short Term Loans & Adv.
9.19
6.17
19.66
19.74
25.80
25.06
23.44
14.21
1.25
0.89
Net Current Assets
19.09
2.18
46.83
-18.88
29.73
24.93
24.87
25.20
13.57
-5.41
Total Assets
282.58
285.27
564.76
529.32
486.14
357.35
299.58
210.16
180.38
190.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-8.64
-5.13
-8.30
-7.16
-0.64
-1.21
-8.92
8.27
-2.15
13.19
PBT
2.85
1.98
0.99
2.18
1.76
0.55
-0.29
1.56
1.57
-1.49
Adjustment
0.90
-0.42
-0.78
-1.74
-0.61
-1.02
-0.26
0.52
0.09
2.14
Changes in Working Capital
-11.58
-6.24
-8.08
-7.17
-1.15
-0.19
-7.80
6.70
-3.80
12.55
Cash after chg. in Working capital
-7.83
-4.68
-7.87
-6.72
0.00
-0.66
-8.35
8.79
-2.14
13.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.81
-0.45
-0.43
-0.43
-0.63
-0.55
-0.57
-0.52
0.00
-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
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
6.64
0.65
-0.78
1.66
1.71
1.77
1.62
0.43
3.78
-12.22
Net Fixed Assets
-0.15
-0.03
-0.02
-0.01
0.00
-0.36
0.00
0.04
-1.46
-8.37
Net Investments
-0.05
-0.01
-2.00
-0.01
0.00
0.00
0.00
-0.26
-1.10
-7.67
Others
6.84
0.69
1.24
1.68
1.71
2.13
1.62
0.65
6.34
3.82
Cash from Financing Activity
2.66
-0.48
8.75
5.50
-0.79
-0.68
-0.81
-0.59
-1.68
-1.36
Net Cash Inflow / Outflow
0.66
-4.96
-0.34
0.00
0.28
-0.11
-8.11
8.11
-0.06
-0.39
Opening Cash & Equivalents
0.58
5.54
0.39
0.39
0.11
0.22
8.33
0.22
0.28
0.67
Closing Cash & Equivalent
1.24
0.58
0.05
0.39
0.39
0.11
0.22
8.33
0.22
0.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
3.25
3.21
3.18
2.98
2.92
2.90
2.90
2.92
2.90
2.88
ROA
0.72%
0.36%
0.14%
0.34%
0.27%
0.00%
-0.34%
0.53%
0.57%
-0.85%
ROE
1.18%
0.89%
0.46%
1.08%
0.73%
0.00%
-0.56%
0.67%
0.70%
-0.99%
ROCE
2.00%
1.70%
1.00%
1.70%
1.60%
0.77%
0.33%
1.57%
1.64%
-0.20%
Fixed Asset Turnover
0.81
0.75
1.44
2.93
3.24
1.45
1.42
1.33
0.90
0.91
Receivable days
104.06
319.56
256.89
437.57
557.81
428.19
233.18
80.79
44.86
29.07
Inventory Days
242.96
155.79
54.22
21.63
17.71
14.56
21.09
29.44
26.11
13.61
Payable days
-149.91
-1271.29
-3558.79
0.00
539.07
408.88
230.94
61.09
34.43
27.08
Cash Conversion Cycle
496.94
1746.63
3869.90
459.20
36.44
33.87
23.34
49.14
36.54
15.59
Total Debt/Equity
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
Interest Cover
4.99
2.91
2.34
4.43
3.21
1.81
0.64
2.62
2.45
-0.27

Top Investors:

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.