Nifty
Sensex
:
:
11889.40
40522.10
121.65 (1.03%)
376.60 (0.94%)

Electronics - Components

Rating :
N/A

BSE: 531404 | NSE: ZICOM

2.25
27-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2.05
  •  2.25
  •  2.05
  •  2.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16615
  •  0.35
  •  3.45
  •  0.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8.86
  • 0.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 601.19
  • N/A
  • -0.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 4.38%
  • 2.84%
  • 38.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 54.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -28.27
  • -52.96
  • -64.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -70.11

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.28
  • 0.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.61
  • -0.18
  • -3.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0.00
9.29
-100.00%
0.00
16.69
-100.00%
19.41
15.77
23.08%
8.57
17.86
-52.02%
Expenses
0.00
13.61
-100.00%
0.00
140.88
-100.00%
29.81
29.20
2.09%
41.77
22.42
86.31%
EBITDA
0.00
-4.32
-
0.00
-124.19
-
-10.40
-13.42
-
-33.21
-4.57
-
EBIDTM
0.00%
-46.51%
0.00%
-743.95%
-53.59%
-85.10%
-387.56%
-25.57%
Other Income
0.00
0.05
-100.00%
0.00
0.13
-100.00%
0.05
0.10
-50.00%
0.06
0.05
20.00%
Interest
0.00
11.38
-100.00%
0.00
11.64
-100.00%
3.77
9.64
-60.89%
12.22
13.78
-11.32%
Depreciation
0.00
5.74
-100.00%
0.00
14.88
-100.00%
5.85
5.87
-0.34%
14.08
6.71
109.84%
PBT
0.00
-21.38
-
0.00
-90.19
-
-19.97
-28.84
-
-62.77
-25.00
-
Tax
0.00
-4.35
-
0.00
-0.57
-
-1.48
-3.86
-
3.80
1.32
187.88%
PAT
0.00
-17.03
-
0.00
-89.62
-
-18.49
-24.98
-
-66.58
-26.33
-
PATM
0.00%
-183.29%
0.00%
-536.87%
-95.29%
-158.39%
-777.02%
-147.45%
EPS
0.00
-4.13
-
0.00
-21.75
-
-4.49
-6.06
-
-16.16
-6.39
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
53.96
87.94
265.88
713.21
1,117.87
1,108.12
926.10
691.30
484.05
373.37
527.97
Net Sales Growth
-44.65%
-66.92%
-62.72%
-36.20%
0.88%
19.65%
33.96%
42.82%
29.64%
-29.28%
 
Cost Of Goods Sold
43.71
72.48
184.02
577.21
877.92
843.24
712.10
544.10
387.73
302.03
412.59
Gross Profit
10.25
15.46
81.86
136.00
239.95
264.88
213.99
147.19
96.32
71.34
115.38
GP Margin
18.99%
17.58%
30.79%
19.07%
21.46%
23.90%
23.11%
21.29%
19.90%
19.11%
21.85%
Total Expenditure
226.07
335.68
509.76
807.18
1,023.71
968.17
817.66
608.75
433.57
348.61
473.51
Power & Fuel Cost
-
0.77
1.80
2.07
2.04
1.47
1.29
1.03
0.63
0.65
1.09
% Of Sales
-
0.88%
0.68%
0.29%
0.18%
0.13%
0.14%
0.15%
0.13%
0.17%
0.21%
Employee Cost
-
19.34
42.06
67.23
78.15
79.76
61.70
37.39
25.84
24.99
29.18
% Of Sales
-
21.99%
15.82%
9.43%
6.99%
7.20%
6.66%
5.41%
5.34%
6.69%
5.53%
Manufacturing Exp.
-
0.15
0.75
0.88
0.87
1.02
0.78
0.61
0.30
0.38
0.36
% Of Sales
-
0.17%
0.28%
0.12%
0.08%
0.09%
0.08%
0.09%
0.06%
0.10%
0.07%
General & Admin Exp.
-
20.16
40.01
45.25
42.13
33.96
30.93
19.69
13.40
12.16
17.25
% Of Sales
-
22.92%
15.05%
6.34%
3.77%
3.06%
3.34%
2.85%
2.77%
3.26%
3.27%
Selling & Distn. Exp.
-
0.92
0.97
1.39
3.09
3.74
6.13
4.26
2.71
4.34
3.59
% Of Sales
-
1.05%
0.36%
0.19%
0.28%
0.34%
0.66%
0.62%
0.56%
1.16%
0.68%
Miscellaneous Exp.
-
221.86
240.15
113.15
19.50
4.98
4.72
1.66
2.96
4.06
3.59
% Of Sales
-
252.29%
90.32%
15.86%
1.74%
0.45%
0.51%
0.24%
0.61%
1.09%
1.79%
EBITDA
-172.12
-247.74
-243.88
-93.97
94.16
139.95
108.44
82.55
50.48
24.76
54.46
EBITDA Margin
-318.98%
-281.71%
-91.73%
-13.18%
8.42%
12.63%
11.71%
11.94%
10.43%
6.63%
10.31%
Other Income
0.29
0.31
2.99
1.56
4.04
4.74
2.53
2.31
1.57
3.20
1.70
Interest
39.01
48.32
62.16
87.88
70.69
53.87
34.94
25.18
13.86
15.39
25.24
Depreciation
40.55
34.31
37.07
42.65
36.33
30.77
24.93
18.08
14.33
15.20
12.17
PBT
-194.31
-330.06
-340.12
-222.94
-8.81
60.04
51.11
41.59
23.86
-2.63
18.74
Tax
-2.60
-3.19
2.10
-3.06
1.54
6.53
1.89
4.70
0.90
1.80
0.97
Tax Rate
1.34%
1.18%
-0.62%
1.37%
-17.48%
10.88%
4.06%
11.30%
4.11%
3.64%
5.18%
PAT
-191.72
-253.88
-335.14
-213.22
-10.66
50.59
41.94
30.32
16.84
44.45
15.02
PAT before Minority Interest
-180.97
-266.50
-342.22
-219.88
-10.35
53.52
44.62
36.90
21.02
47.58
17.77
Minority Interest
10.75
12.62
7.08
6.66
-0.31
-2.93
-2.68
-6.58
-4.18
-3.13
-2.75
PAT Margin
-355.30%
-288.70%
-126.05%
-29.90%
-0.95%
4.57%
4.53%
4.39%
3.48%
11.91%
2.84%
PAT Growth
0.00%
-
-
-
-
20.62%
38.32%
80.05%
-62.11%
195.94%
 
EPS
-46.53
-61.62
-81.34
-51.75
-2.59
12.28
10.18
7.36
4.09
10.79
3.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
-318.64
-88.05
247.33
364.11
368.04
268.35
242.22
188.52
165.42
123.00
Share Capital
41.22
41.22
41.22
20.20
20.20
17.60
17.00
12.70
12.70
12.70
Total Reserves
-359.86
-129.27
206.11
339.71
343.64
250.75
224.53
175.82
152.72
110.30
Non-Current Liabilities
99.31
188.69
189.64
129.70
157.95
155.41
136.54
16.56
19.66
217.20
Secured Loans
100.17
178.92
176.91
114.71
145.47
143.71
125.27
9.54
15.00
185.46
Unsecured Loans
0.66
1.68
2.47
3.25
0.00
0.00
0.00
0.00
0.00
38.63
Long Term Provisions
1.56
6.47
8.89
8.19
6.92
4.50
3.36
2.18
0.15
0.00
Current Liabilities
895.84
845.88
811.17
824.73
595.00
459.30
269.06
186.02
175.67
72.58
Trade Payables
189.43
199.55
182.71
229.14
130.59
116.34
41.21
24.92
33.53
43.37
Other Current Liabilities
158.04
92.22
106.28
99.82
76.85
65.26
39.59
23.64
28.49
21.81
Short Term Borrowings
545.83
529.11
496.23
474.31
369.97
271.35
182.28
135.83
110.40
0.00
Short Term Provisions
2.54
25.00
25.95
21.46
17.60
6.34
5.98
1.63
3.24
7.40
Total Liabilities
692.51
973.33
1,281.97
1,359.72
1,160.13
920.61
678.06
411.86
375.00
424.62
Net Block
77.76
107.59
143.19
153.11
134.38
146.51
144.46
66.77
87.40
78.31
Gross Block
333.44
329.11
323.21
293.65
239.37
222.32
196.06
96.25
114.41
109.08
Accumulated Depreciation
255.68
221.52
180.02
140.54
104.99
75.80
51.61
29.48
27.01
30.77
Non Current Assets
142.99
160.65
189.36
212.42
212.15
196.38
160.89
85.32
93.26
93.56
Capital Work in Progress
65.16
52.99
46.10
49.13
67.66
38.99
5.62
8.85
0.40
14.53
Non Current Investment
0.00
0.00
0.00
10.11
10.02
9.93
9.69
7.55
0.72
0.72
Long Term Loans & Adv.
0.07
0.07
0.07
0.07
0.09
0.94
1.12
2.15
4.75
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
549.52
812.68
1,092.61
1,147.30
947.99
724.22
517.18
326.55
281.73
331.06
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
29.38
74.81
158.26
173.53
191.23
138.90
83.03
44.85
33.71
53.18
Sundry Debtors
343.05
413.68
505.48
573.94
456.53
368.10
281.28
206.10
152.88
183.29
Cash & Bank
55.50
59.04
77.38
87.75
83.83
65.76
49.88
25.89
30.63
33.97
Other Current Assets
121.59
2.49
6.02
9.43
216.41
151.46
102.98
49.70
64.52
60.62
Short Term Loans & Adv.
120.68
262.66
345.47
302.65
206.67
146.18
98.02
43.83
64.52
60.62
Net Current Assets
-346.32
-33.20
281.44
322.57
352.99
264.93
248.12
140.52
106.07
258.48
Total Assets
692.51
973.33
1,281.97
1,359.72
1,160.14
920.60
678.07
411.87
374.99
424.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
99.36
49.23
-65.64
10.65
-51.66
2.87
-42.35
-15.53
-114.28
0.46
PBT
-269.69
-340.12
-222.94
-8.81
60.04
46.51
41.59
23.86
49.39
18.74
Adjustment
299.80
337.83
234.07
124.11
81.08
66.48
42.82
27.04
-29.53
43.13
Changes in Working Capital
69.82
57.45
-76.20
-100.76
-188.96
-108.24
-129.31
-66.54
-130.54
-60.38
Cash after chg. in Working capital
99.93
55.16
-65.07
14.55
-47.84
4.75
-44.90
-15.65
-110.68
1.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.57
-5.93
-0.57
-3.90
-3.82
-1.88
2.55
0.12
-3.60
-1.03
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
-16.70
-8.21
-7.15
-36.73
-43.98
-59.46
-93.60
-8.88
3.62
-35.42
Net Fixed Assets
-0.04
-0.09
-9.65
-0.18
-0.27
-0.25
-0.35
25.80
-42.78
-19.79
Net Investments
0.00
31.07
7.37
0.07
-5.00
-4.61
-20.85
-14.73
41.90
-2.72
Others
-16.66
-39.19
-4.87
-36.62
-38.71
-54.60
-72.40
-19.95
4.50
-12.91
Cash from Financing Activity
-86.19
-59.35
62.42
30.00
113.70
72.48
159.93
19.67
107.31
30.48
Net Cash Inflow / Outflow
-3.53
-18.33
-10.37
3.92
18.06
15.89
23.99
-4.74
-3.34
-4.48
Opening Cash & Equivalents
59.04
77.38
87.75
83.83
65.76
49.88
25.89
30.63
33.97
38.45
Closing Cash & Equivalent
55.51
59.05
77.38
87.75
83.83
65.76
49.88
25.89
30.63
33.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
-77.30
-21.36
60.00
178.17
180.12
152.47
142.08
148.44
130.25
96.85
ROA
-32.00%
-30.35%
-16.65%
-0.82%
5.14%
5.58%
6.77%
5.34%
11.90%
4.56%
ROE
0.00%
-429.71%
-72.42%
-2.86%
16.93%
17.50%
17.16%
11.88%
33.00%
15.14%
ROCE
-46.51%
-35.26%
-13.73%
6.39%
13.99%
12.87%
14.69%
11.01%
19.99%
13.91%
Fixed Asset Turnover
0.27
0.82
2.31
4.19
4.80
4.43
4.73
4.60
3.34
5.31
Receivable days
1570.43
630.91
276.21
168.23
135.81
127.97
128.67
135.34
164.32
109.33
Inventory Days
216.22
159.98
84.90
59.55
54.37
43.73
33.76
29.62
42.47
43.30
Payable days
672.88
299.50
66.58
23.98
27.61
27.34
16.95
22.22
40.99
29.22
Cash Conversion Cycle
1113.77
491.39
294.53
203.80
162.57
144.37
145.48
142.75
165.80
123.41
Total Debt/Equity
-2.03
-8.07
2.86
1.80
1.53
1.63
1.32
0.85
0.82
1.82
Interest Cover
-4.58
-4.47
-1.54
0.88
2.11
2.33
2.65
2.58
4.21
1.74

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.