Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Electronics - Components

Rating :
N/A

BSE: 531404 | NSE: ZICOM

1.00
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1.00
  •  1.00
  •  0.95
  •  0.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  706
  •  0.01
  •  9.90
  •  0.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4.12
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 655.80
  • N/A
  • -0.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 4.38%
  • 4.95%
  • 35.43%
  • FII
  • DII
  • Others
  • 51.11%
  • 0.51%
  • 3.62%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.40
  • -22.09
  • -38.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 215.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.53
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.47
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.61
  • 1.79
  • -0.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
9.29
37.62
-75.31%
16.69
26.24
-36.39%
15.77
49.82
-68.35%
17.86
100.62
-82.25%
Expenses
13.61
143.19
-90.50%
140.88
170.44
-17.34%
29.20
116.40
-74.91%
22.42
119.88
-81.30%
EBITDA
-4.32
-105.57
-
-124.19
-144.20
-
-13.42
-66.58
-
-4.57
-19.26
-
EBIDTM
-46.51%
-280.62%
-743.95%
-549.54%
-85.10%
-133.65%
-25.58%
-19.15%
Other Income
0.05
0.03
66.67%
0.13
2.74
-95.26%
0.10
0.01
900.00%
0.05
-0.34
-
Interest
11.38
13.26
-14.18%
11.64
1.94
500.00%
9.64
24.34
-60.39%
13.78
16.44
-16.18%
Depreciation
5.74
6.85
-16.20%
14.88
8.13
83.03%
5.87
9.39
-37.49%
6.71
9.70
-30.82%
PBT
-21.38
-125.65
-
-90.19
-138.60
-
-28.84
-100.30
-
-25.01
-45.74
-
Tax
-4.35
-0.08
-
-0.57
0.56
-
-3.86
1.13
-
1.32
2.45
-46.12%
PAT
-17.03
-125.57
-
-89.62
-139.17
-
-24.98
-101.43
-
-26.33
-48.19
-
PATM
-183.29%
-333.79%
-536.87%
-530.36%
-158.39%
-203.60%
-147.45%
-47.89%
EPS
-3.90
-29.46
-
-20.14
-32.50
-
-5.84
-24.41
-
-6.15
-11.58
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
59.61
265.88
713.21
1,117.87
1,108.12
926.10
691.30
484.05
373.37
527.97
375.76
Net Sales Growth
-72.18%
-62.72%
-36.20%
0.88%
19.65%
33.96%
42.82%
29.64%
-29.28%
40.51%
 
Cost Of Goods Sold
48.13
184.02
577.21
877.92
843.24
712.10
544.10
387.73
302.03
412.59
266.19
Gross Profit
11.48
81.86
136.00
239.95
264.88
213.99
147.19
96.32
71.34
115.38
109.56
GP Margin
19.26%
30.79%
19.07%
21.46%
23.90%
23.11%
21.29%
19.90%
19.11%
21.85%
29.16%
Total Expenditure
206.11
509.76
807.18
1,023.71
968.17
817.66
608.75
433.57
348.61
473.51
324.23
Power & Fuel Cost
-
1.80
2.07
2.04
1.47
1.29
1.03
0.63
0.65
1.09
1.03
% Of Sales
-
0.68%
0.29%
0.18%
0.13%
0.14%
0.15%
0.13%
0.17%
0.21%
0.27%
Employee Cost
-
42.06
67.23
78.15
79.76
61.70
37.39
25.84
24.99
29.18
29.73
% Of Sales
-
15.82%
9.43%
6.99%
7.20%
6.66%
5.41%
5.34%
6.69%
5.53%
7.91%
Manufacturing Exp.
-
0.75
0.88
0.87
1.02
0.78
0.61
0.30
0.38
0.36
0.55
% Of Sales
-
0.28%
0.12%
0.08%
0.09%
0.08%
0.09%
0.06%
0.10%
0.07%
0.15%
General & Admin Exp.
-
40.01
45.25
42.13
33.96
30.93
19.69
13.40
12.16
17.25
18.53
% Of Sales
-
15.05%
6.34%
3.77%
3.06%
3.34%
2.85%
2.77%
3.26%
3.27%
4.93%
Selling & Distn. Exp.
-
0.97
1.39
3.09
3.74
6.13
4.26
2.71
4.34
3.59
3.93
% Of Sales
-
0.36%
0.19%
0.28%
0.34%
0.66%
0.62%
0.56%
1.16%
0.68%
1.05%
Miscellaneous Exp.
-
240.15
113.15
19.50
4.98
4.72
1.66
2.96
4.06
9.45
3.93
% Of Sales
-
90.32%
15.86%
1.74%
0.45%
0.51%
0.24%
0.61%
1.09%
1.79%
1.13%
EBITDA
-146.50
-243.88
-93.97
94.16
139.95
108.44
82.55
50.48
24.76
54.46
51.53
EBITDA Margin
-245.76%
-91.73%
-13.18%
8.42%
12.63%
11.71%
11.94%
10.43%
6.63%
10.31%
13.71%
Other Income
0.33
2.99
1.56
4.04
4.74
2.53
2.31
1.57
3.20
1.70
3.77
Interest
46.44
62.16
87.88
70.69
53.87
34.94
25.18
13.86
15.39
25.24
20.43
Depreciation
33.20
37.07
42.65
36.33
30.77
24.93
18.08
14.33
15.20
12.17
10.84
PBT
-165.42
-340.12
-222.94
-8.81
60.04
51.11
41.59
23.86
-2.63
18.74
24.02
Tax
-7.46
2.10
-3.06
1.54
6.53
1.89
4.70
0.90
1.80
0.97
1.73
Tax Rate
4.51%
-0.62%
1.37%
-17.48%
10.88%
4.06%
11.30%
4.11%
3.64%
5.18%
7.20%
PAT
-157.96
-335.14
-213.22
-10.66
50.59
41.94
30.32
16.84
44.45
15.02
19.35
PAT before Minority Interest
-148.51
-342.22
-219.88
-10.35
53.52
44.62
36.90
21.02
47.58
17.77
22.29
Minority Interest
9.45
7.08
6.66
-0.31
-2.93
-2.68
-6.58
-4.18
-3.13
-2.75
-2.94
PAT Margin
-264.99%
-126.05%
-29.90%
-0.95%
4.57%
4.53%
4.39%
3.48%
11.91%
2.84%
5.15%
PAT Growth
0.00%
-
-
-
20.62%
38.32%
80.05%
-62.11%
195.94%
-22.38%
 
Unadjusted EPS
-36.03
-81.30
-93.86
19.23
19.23
19.23
19.23
13.26
35.01
11.83
15.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
-88.05
247.33
364.11
368.04
268.35
242.22
188.52
165.42
123.00
119.17
Share Capital
41.22
41.22
20.20
20.20
17.60
17.00
12.70
12.70
12.70
12.70
Total Reserves
-129.27
206.11
339.71
343.64
250.75
224.53
175.82
152.72
110.30
99.12
Non-Current Liabilities
188.70
189.64
129.70
157.95
155.41
136.54
16.56
19.66
217.20
158.52
Secured Loans
178.92
176.91
114.71
145.47
143.71
125.27
9.54
15.00
185.46
162.01
Unsecured Loans
1.69
2.47
3.25
0.00
0.00
0.00
0.00
0.00
38.63
4.07
Long Term Provisions
6.47
8.89
8.19
6.92
4.50
3.36
2.18
0.15
0.00
0.00
Current Liabilities
845.87
811.17
824.73
595.00
459.30
269.06
186.02
175.67
72.58
70.39
Trade Payables
199.55
182.71
229.14
130.59
116.34
41.21
24.92
33.53
43.37
30.44
Other Current Liabilities
92.21
106.28
99.82
76.85
65.26
39.59
23.64
28.49
21.81
38.28
Short Term Borrowings
529.11
496.23
474.31
369.97
271.35
182.28
135.83
110.40
0.00
0.00
Short Term Provisions
25.00
25.95
21.46
17.60
6.34
5.98
1.63
3.24
7.40
1.67
Total Liabilities
973.33
1,281.97
1,359.72
1,160.13
920.61
678.06
411.86
375.00
424.62
355.68
Net Block
107.59
143.19
153.11
134.38
146.51
144.46
66.77
87.40
78.31
69.43
Gross Block
329.10
323.21
293.65
239.37
222.32
196.06
96.25
114.41
109.08
89.88
Accumulated Depreciation
221.51
180.02
140.54
104.99
75.80
51.61
29.48
27.01
30.77
20.45
Non Current Assets
160.65
189.36
212.42
212.15
196.38
160.89
85.32
93.26
93.56
70.08
Capital Work in Progress
52.99
46.10
49.13
67.66
38.99
5.62
8.85
0.40
14.53
0.05
Non Current Investment
0.00
0.00
10.11
10.02
9.93
9.69
7.55
0.72
0.72
0.60
Long Term Loans & Adv.
0.07
0.07
0.07
0.09
0.94
1.12
2.15
4.75
0.00
0.00
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
812.68
1,092.61
1,147.30
947.99
724.22
517.18
326.55
281.73
331.06
285.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
74.81
158.26
173.53
191.23
138.90
83.03
44.85
33.71
53.18
72.08
Sundry Debtors
413.68
505.48
573.94
456.53
368.10
281.28
206.10
152.88
183.29
133.00
Cash & Bank
59.04
77.38
87.75
83.83
65.76
49.88
25.89
30.63
33.97
38.45
Other Current Assets
265.15
6.02
9.43
9.74
151.46
102.98
49.70
64.52
60.62
42.07
Short Term Loans & Adv.
262.66
345.47
302.65
206.67
146.18
98.02
43.83
64.52
60.62
42.07
Net Current Assets
-33.19
281.44
322.57
352.99
264.93
248.12
140.52
106.07
258.48
215.22
Total Assets
973.33
1,281.97
1,359.72
1,160.14
920.60
678.07
411.87
374.99
424.62
355.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
49.23
-65.64
10.65
-51.66
2.87
-42.35
-15.53
-114.28
0.46
-40.41
PBT
-340.12
-222.94
-8.81
60.04
46.51
41.59
23.86
49.39
18.74
24.02
Adjustment
337.83
234.07
124.11
81.08
66.48
42.82
27.04
-29.53
43.13
29.78
Changes in Working Capital
57.45
-76.20
-100.76
-188.96
-108.24
-129.31
-66.54
-130.54
-60.38
-91.46
Cash after chg. in Working capital
55.16
-65.07
14.55
-47.84
4.75
-44.90
-15.65
-110.68
1.49
-37.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.93
-0.57
-3.90
-3.82
-1.88
2.55
0.12
-3.60
-1.03
-2.75
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
-8.22
-7.15
-36.73
-43.98
-59.46
-93.60
-8.88
3.62
-35.42
-18.90
Net Fixed Assets
-0.09
-9.65
-0.18
-0.27
-0.25
-0.35
25.80
-42.78
-19.79
-4.90
Net Investments
31.07
7.37
0.07
-5.00
-4.61
-20.85
-14.73
41.90
-2.72
-16.62
Others
-39.20
-4.87
-36.62
-38.71
-54.60
-72.40
-19.95
4.50
-12.91
2.62
Cash from Financing Activity
-59.35
62.42
30.00
113.70
72.48
159.93
19.67
107.31
30.48
86.94
Net Cash Inflow / Outflow
-18.34
-10.37
3.92
18.06
15.89
23.99
-4.74
-3.34
-4.48
27.62
Opening Cash & Equivalents
77.38
87.75
83.83
65.76
49.88
25.89
30.63
33.97
38.45
10.82
Closing Cash & Equivalent
59.04
77.38
87.75
83.83
65.76
49.88
25.89
30.63
33.97
38.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
-21.36
60.00
178.17
180.12
152.47
142.08
148.44
130.25
96.85
88.05
ROA
-30.35%
-16.65%
-0.82%
5.14%
5.58%
6.77%
5.34%
11.90%
4.56%
7.89%
ROE
-429.71%
-72.42%
-2.86%
16.93%
17.50%
17.16%
11.88%
33.00%
15.14%
22.00%
ROCE
-35.26%
-13.73%
6.39%
13.99%
12.87%
14.69%
11.01%
19.99%
13.91%
19.81%
Fixed Asset Turnover
0.82
2.31
4.19
4.80
4.43
4.73
4.60
3.34
5.31
4.48
Receivable days
630.91
276.21
168.23
135.81
127.97
128.67
135.34
164.32
109.33
102.48
Inventory Days
159.98
84.90
59.55
54.37
43.73
33.76
29.62
42.47
43.30
46.58
Payable days
299.50
66.58
23.98
27.61
27.34
16.95
22.22
40.99
29.22
34.22
Cash Conversion Cycle
491.39
294.53
203.80
162.57
144.37
145.48
142.75
165.80
123.41
114.84
Total Debt/Equity
-8.07
2.86
1.80
1.53
1.63
1.32
0.85
0.82
1.82
1.49
Interest Cover
-4.47
-1.54
0.88
2.11
2.33
2.65
2.58
4.21
1.74
2.18

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.