Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

Finance - Stock Broking

Rating :
60/99  (View)

BSE: 540776 | NSE: 5PAISA

184.75
-1.00 (-0.54%)
20-Feb-2020 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  187.25
  •  189.90
  •  183.50
  •  185.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4175
  •  7.71
  •  270.00
  •  120.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 469.81
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 446.75
  • N/A
  • 3.37

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
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
26.67
18.07
47.59%
23.23
12.61
84.22%
22.86
8.98
154.57%
21.93
7.87
178.65%
Expenses
25.58
22.03
16.11%
22.41
20.80
7.74%
19.13
15.98
19.71%
19.60
16.49
18.86%
EBITDA
1.09
-3.96
-
0.82
-8.19
-
3.73
-7.00
-
2.33
-8.62
-
EBIDTM
4.09%
-21.92%
3.52%
-64.94%
16.31%
-78.03%
10.62%
-109.45%
Other Income
0.21
0.04
425.00%
0.04
0.05
-20.00%
0.05
0.10
-50.00%
0.00
0.00
0.00
Interest
2.97
2.00
48.50%
3.53
1.59
122.01%
3.43
0.76
351.32%
2.48
0.44
463.64%
Depreciation
1.22
0.34
258.82%
1.16
0.41
182.93%
0.99
0.34
191.18%
0.35
0.26
34.62%
PBT
-2.90
-6.26
-
-3.83
-10.14
-
-0.64
-8.01
-
-0.50
-9.32
-
Tax
-0.74
-1.68
-
-0.32
-2.60
-
-0.12
-1.91
-
-0.12
-2.39
-
PAT
-2.16
-4.58
-
-3.51
-7.54
-
-0.52
-6.10
-
-0.38
-6.93
-
PATM
-8.09%
-25.34%
-15.13%
-59.84%
-2.28%
-67.93%
-1.72%
-87.99%
EPS
-0.85
-2.19
-
-1.38
-3.60
-
-0.41
-2.91
-
-0.18
-3.31
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
94.69
62.76
19.65
7.47
Net Sales Growth
99.22%
219.39%
163.05%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
Gross Profit
94.69
62.76
19.65
7.47
GP Margin
100.00%
100%
100%
100%
Total Expenditure
86.72
76.84
51.34
22.31
Power & Fuel Cost
-
1.26
0.98
0.54
% Of Sales
-
2.01%
4.99%
7.23%
Employee Cost
-
25.84
19.32
8.24
% Of Sales
-
41.17%
98.32%
110.31%
Manufacturing Exp.
-
14.52
10.75
4.52
% Of Sales
-
23.14%
54.71%
60.51%
General & Admin Exp.
-
35.93
21.13
9.54
% Of Sales
-
57.25%
107.53%
127.71%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
0.56
0.14
0.02
% Of Sales
-
0.89%
0.71%
0.27%
EBITDA
7.97
-14.08
-31.69
-14.84
EBITDA Margin
8.42%
-22.43%
-161.27%
-198.66%
Other Income
0.30
0.00
0.00
0.00
Interest
12.41
6.99
0.86
1.26
Depreciation
3.72
1.44
0.67
0.28
PBT
-7.87
-22.52
-33.21
-16.38
Tax
-1.30
-5.92
-7.91
-4.69
Tax Rate
16.52%
26.29%
23.82%
28.63%
PAT
-6.57
-16.60
-25.30
-11.69
PAT before Minority Interest
-6.57
-16.60
-25.30
-11.69
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
-6.94%
-26.45%
-128.75%
-156.49%
PAT Growth
0.00%
34.39%
-116.42%
 
Unadjusted EPS
-2.82
-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
46.33
62.94
88.23
Share Capital
12.74
12.74
0.00
Total Reserves
33.59
50.20
75.50
Non-Current Liabilities
-20.24
-14.72
-6.70
Secured Loans
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.60
0.21
0.32
Current Liabilities
234.60
68.11
20.67
Trade Payables
0.07
2.07
0.45
Other Current Liabilities
136.06
44.69
16.16
Short Term Borrowings
92.01
16.15
0.00
Short Term Provisions
6.46
5.20
4.06
Total Liabilities
260.69
116.33
102.20
Net Block
2.18
2.13
0.47
Gross Block
4.60
3.10
0.78
Accumulated Depreciation
2.42
0.98
0.31
Non Current Assets
14.65
35.45
4.71
Capital Work in Progress
0.08
0.01
0.13
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
12.07
32.60
4.11
Other Non Current Assets
0.33
0.73
0.00
Current Assets
246.04
80.87
97.50
Current Investments
0.00
0.00
0.00
Inventories
3.26
3.60
2.55
Sundry Debtors
2.00
0.56
0.41
Cash & Bank
115.08
29.97
81.12
Other Current Assets
125.70
46.05
13.21
Short Term Loans & Adv.
24.53
0.69
0.20
Net Current Assets
11.44
12.76
76.82
Total Assets
260.69
116.32
102.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
90.37
-50.72
-21.06
PBT
-22.52
-33.21
-16.38
Adjustment
5.65
-0.96
-1.46
Changes in Working Capital
106.80
-16.69
-3.26
Cash after chg. in Working capital
89.93
-50.86
-21.10
Interest Paid
0.00
0.00
0.00
Tax Paid
0.44
0.14
0.04
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-38.77
-4.81
1.98
Net Fixed Assets
-1.57
-2.20
Net Investments
-0.05
-2.05
Others
-37.15
-0.56
Cash from Financing Activity
-6.49
-0.62
86.88
Net Cash Inflow / Outflow
45.10
-56.15
67.79
Opening Cash & Equivalents
19.47
75.62
7.83
Closing Cash & Equivalent
64.58
19.47
75.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
22.11
30.04
0.00
ROA
-8.81%
-23.15%
-11.44%
ROE
-30.39%
-36.55%
-15.48%
ROCE
-14.29%
-38.67%
-17.14%
Fixed Asset Turnover
16.30
10.12
9.55
Receivable days
7.44
9.02
20.04
Inventory Days
19.96
57.15
124.84
Payable days
9.05
14.45
12.09
Cash Conversion Cycle
18.34
51.72
132.79
Total Debt/Equity
1.99
0.26
0.00
Interest Cover
-2.22
-37.80
-11.99

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.