Nifty
Sensex
:
:
9314.95
31605.22
285.90 (3.17%)
995.92 (3.25%)

Finance - Capital Markets

Rating :
57/99  (View)

BSE: 540776 | NSE: 5PAISA

154.35
6.45 (4.36%)
27-May-2020 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  149.95
  •  156.00
  •  149.95
  •  147.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10463
  •  16.15
  •  270.00
  •  90.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 400.00
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 376.94
  • N/A
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.58%
  • 27.26%
  • 15.97%
  • FII
  • DII
  • Others
  • 18.16%
  • 0.00%
  • 4.03%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.68
  • 103.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -1.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.40

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
35
22
61%
27
18
48%
23
13
84%
23
9
155%
Expenses
32
20
61%
26
22
16%
22
21
8%
19
16
20%
EBITDA
4
2
67%
1
-4
-
1
-8
-
4
-7
-
EBIDTM
11%
11%
4%
-22%
4%
-65%
16%
-78%
Other Income
0
0
0
0
0
425%
0
0
-20%
0
0
-50%
Interest
5
2
109%
3
2
48%
4
2
122%
3
1
351%
Depreciation
1
0
183%
1
0
259%
1
0
183%
1
0
191%
PBT
-2
0
-
-3
-6
-
-4
-10
-
-1
-8
-
Tax
-1
0
-
-1
-2
-
0
-3
-
0
-2
-
PAT
-2
0
-
-2
-5
-
-4
-8
-
-1
-6
-
PATM
-5%
-2%
-8%
-25%
-15%
-60%
-2%
-68%
EPS
-0.67
-0.18
-
-0.85
-2.19
-
-1.38
-3.60
-
-0.41
-2.91
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
108
63
20
7
Net Sales Growth
76%
219%
163%
 
Cost Of Goods Sold
0
0
0
0
Gross Profit
108
63
20
7
GP Margin
100%
100%
100%
100%
Total Expenditure
99
77
51
22
Power & Fuel Cost
-
1
1
1
% Of Sales
-
2%
5%
7%
Employee Cost
-
26
19
8
% Of Sales
-
41%
98%
110%
Manufacturing Exp.
-
15
11
5
% Of Sales
-
23%
55%
61%
General & Admin Exp.
-
36
21
10
% Of Sales
-
57%
108%
128%
Selling & Distn. Exp.
-
0
0
0
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
1
0
0
% Of Sales
-
1%
1%
0%
EBITDA
10
-14
-32
-15
EBITDA Margin
9%
-22%
-161%
-199%
Other Income
0
0
0
0
Interest
15
7
1
1
Depreciation
4
1
1
0
PBT
-10
-23
-33
-16
Tax
-2
-6
-8
-5
Tax Rate
18%
26%
24%
29%
PAT
-8
-17
-25
-12
PAT before Minority Interest
-8
-17
-25
-12
Minority Interest
0
0
0
0
PAT Margin
-7%
-26%
-129%
-156%
PAT Growth
0%
34%
-116%
 
EPS
-3.31
-13.03
-19.86
-14.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
46
63
88
Share Capital
13
13
0
Total Reserves
34
50
76
Non-Current Liabilities
-20
-15
-7
Secured Loans
0
0
0
Unsecured Loans
0
0
0
Long Term Provisions
1
0
0
Current Liabilities
235
68
21
Trade Payables
0
2
0
Other Current Liabilities
136
45
16
Short Term Borrowings
92
16
0
Short Term Provisions
6
5
4
Total Liabilities
261
116
102
Net Block
2
2
0
Gross Block
5
3
1
Accumulated Depreciation
2
1
0
Non Current Assets
15
35
5
Capital Work in Progress
0
0
0
Non Current Investment
0
0
0
Long Term Loans & Adv.
12
33
4
Other Non Current Assets
0
1
0
Current Assets
246
81
98
Current Investments
0
0
0
Inventories
3
4
3
Sundry Debtors
2
1
0
Cash & Bank
115
30
81
Other Current Assets
126
46
13
Short Term Loans & Adv.
25
1
0
Net Current Assets
11
13
77
Total Assets
261
116
102

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
90
-51
-21
PBT
-23
-33
-16
Adjustment
6
-1
-1
Changes in Working Capital
107
-17
-3
Cash after chg. in Working capital
90
-51
-21
Interest Paid
0
0
0
Tax Paid
0
0
0
Other Direct Exp. Paid
0
0
0
Extra & Other Items
0
0
0
Cash From Investing Activity
-39
-5
2
Net Fixed Assets
-2
-2
Net Investments
0
-2
Others
-37
-1
Cash from Financing Activity
-6
-1
87
Net Cash Inflow / Outflow
45
-56
68
Opening Cash & Equivalents
19
76
8
Closing Cash & Equivalent
65
19
76

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
22
30
0
ROA
-9%
-23%
-11%
ROE
-30%
-37%
-15%
ROCE
-14%
-39%
-17%
Fixed Asset Turnover
16.30
10.12
9.55
Receivable days
7
9
20
Inventory Days
20
57
125
Payable days
9
14
12
Cash Conversion Cycle
18
52
133
Total Debt/Equity
1.99
0.26
0.00
Interest Cover
-2
-38
-12

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.