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

Finance - Stock Broking

Rating :
43/99  (View)

BSE: 511605 | NSE: Not Listed

42.10
-0.95 (-2.21%)
20-Feb-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  42.50
  •  42.80
  •  42.05
  •  43.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1484
  •  0.62
  •  72.75
  •  38.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87.66
  • 4.27
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78.84
  • 1.78%
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.06%
  • 0.89%
  • 23.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.30
  • -0.73
  • -5.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.93
  • 13.35
  • 3.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.54
  • 11.41
  • 4.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.22
  • 7.39
  • 7.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 1.20
  • 1.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 2.84
  • 3.98

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
19.82
19.47
1.80%
21.96
21.53
2.00%
21.59
23.77
-9.17%
29.85
19.78
50.91%
Expenses
13.71
14.60
-6.10%
13.28
15.14
-12.29%
15.18
15.01
1.13%
20.71
14.02
47.72%
EBITDA
6.10
4.88
25.00%
8.68
6.39
35.84%
6.41
8.76
-26.83%
9.15
5.77
58.58%
EBIDTM
30.80%
25.03%
39.53%
29.67%
29.69%
36.86%
30.64%
29.15%
Other Income
2.01
2.67
-24.72%
2.29
2.33
-1.72%
2.79
2.10
32.86%
1.04
1.86
-44.09%
Interest
1.62
2.48
-34.68%
2.26
2.43
-7.00%
2.60
2.88
-9.72%
2.16
2.98
-27.52%
Depreciation
0.34
0.29
17.24%
0.31
0.29
6.90%
0.31
0.28
10.71%
0.34
0.30
13.33%
PBT
6.16
4.78
28.87%
8.40
6.01
39.77%
6.29
7.70
-18.31%
7.68
4.35
76.55%
Tax
1.86
1.22
52.46%
2.10
1.53
37.25%
1.60
2.32
-31.03%
2.43
1.53
58.82%
PAT
4.30
3.55
21.13%
6.31
4.47
41.16%
4.69
5.38
-12.83%
5.25
2.81
86.83%
PATM
21.71%
18.26%
28.73%
20.78%
21.72%
22.65%
17.59%
14.22%
EPS
2.07
1.71
21.05%
3.03
2.15
40.93%
2.25
2.59
-13.13%
2.52
1.35
86.67%

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
93.22
488.83
539.30
586.09
428.97
507.16
242.44
294.30
376.36
60.90
60.19
Net Sales Growth
10.25%
-9.36%
-7.98%
36.63%
-15.42%
109.19%
-17.62%
-21.80%
518.00%
1.18%
 
Cost Of Goods Sold
10.02
402.60
437.78
496.22
373.68
449.35
201.54
250.48
330.72
0.00
0.00
Gross Profit
83.20
86.22
101.53
89.87
55.29
57.81
40.89
43.83
45.64
60.90
60.19
GP Margin
89.25%
17.64%
18.83%
15.33%
12.89%
11.40%
16.87%
14.89%
12.13%
100%
100%
Total Expenditure
62.88
458.67
505.65
560.09
416.31
491.04
236.22
289.75
372.24
46.81
43.24
Power & Fuel Cost
-
0.58
0.93
1.69
0.57
0.51
0.48
0.48
0.00
0.00
0.39
% Of Sales
-
0.12%
0.17%
0.29%
0.13%
0.10%
0.20%
0.16%
0%
0%
0.65%
Employee Cost
-
15.08
13.98
12.41
10.40
11.20
9.29
10.18
9.66
12.01
9.96
% Of Sales
-
3.08%
2.59%
2.12%
2.42%
2.21%
3.83%
3.46%
2.57%
19.72%
16.55%
Manufacturing Exp.
-
29.65
35.54
33.39
23.58
22.63
17.47
20.45
25.28
29.26
24.89
% Of Sales
-
6.07%
6.59%
5.70%
5.50%
4.46%
7.21%
6.95%
6.72%
48.05%
41.35%
General & Admin Exp.
-
4.14
4.23
3.21
2.42
2.84
2.58
2.92
3.99
3.70
7.89
% Of Sales
-
0.85%
0.78%
0.55%
0.56%
0.56%
1.06%
0.99%
1.06%
6.08%
13.11%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
7.20
14.13
14.85
6.23
5.02
5.34
5.73
2.58
1.84
0.00
% Of Sales
-
1.47%
2.62%
2.53%
1.45%
0.99%
2.20%
1.95%
0.69%
3.02%
0.81%
EBITDA
30.34
30.16
33.65
26.00
12.66
16.12
6.22
4.55
4.12
14.09
16.95
EBITDA Margin
32.55%
6.17%
6.24%
4.44%
2.95%
3.18%
2.57%
1.55%
1.09%
23.14%
28.16%
Other Income
8.13
8.24
5.34
3.98
4.34
4.52
5.71
6.77
4.88
3.48
3.45
Interest
8.64
10.67
8.18
4.09
3.12
3.06
1.06
2.11
1.38
1.28
0.91
Depreciation
1.30
1.20
1.01
0.84
1.01
1.24
1.19
1.38
1.49
1.25
1.36
PBT
28.53
26.52
29.80
25.05
12.87
16.35
9.68
7.84
6.13
15.04
18.13
Tax
7.99
7.50
9.13
8.37
4.31
4.89
1.27
2.31
1.95
4.65
7.04
Tax Rate
28.01%
28.28%
30.64%
33.41%
33.49%
30.60%
26.02%
29.46%
31.81%
30.92%
38.83%
PAT
20.55
19.02
20.67
16.69
8.56
11.08
3.69
5.52
4.18
10.40
11.09
PAT before Minority Interest
20.55
19.02
20.67
16.69
8.56
11.08
3.60
5.53
4.18
10.40
11.09
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.09
-0.01
0.00
0.00
0.00
PAT Margin
22.04%
3.89%
3.83%
2.85%
2.00%
2.18%
1.52%
1.88%
1.11%
17.08%
18.42%
PAT Growth
26.77%
-7.98%
23.85%
94.98%
-22.74%
200.27%
-33.15%
32.06%
-59.81%
-6.22%
 
Unadjusted EPS
9.87
9.13
9.93
8.01
4.11
5.32
1.77
2.65
2.01
4.99
5.36

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
136.03
118.89
100.10
83.41
76.73
68.28
66.42
62.73
59.76
51.18
Share Capital
10.41
10.41
10.41
10.41
10.41
10.41
10.41
10.41
10.41
6.51
Total Reserves
125.62
108.48
89.69
73.00
66.32
57.87
56.00
52.32
49.35
44.68
Non-Current Liabilities
1.27
1.29
1.16
0.28
0.32
0.68
0.69
0.83
0.94
4.29
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.50
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.83
0.78
0.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
200.61
188.73
98.69
56.51
61.59
52.11
49.03
68.99
58.49
62.32
Trade Payables
60.94
66.89
67.21
40.94
47.17
34.81
36.40
36.96
39.64
46.47
Other Current Liabilities
29.86
26.41
22.74
15.27
12.06
15.45
10.79
23.57
17.03
14.11
Short Term Borrowings
109.16
95.08
8.46
0.00
0.00
0.01
0.01
7.25
0.00
0.00
Short Term Provisions
0.64
0.36
0.27
0.29
2.37
1.84
1.83
1.21
1.82
1.74
Total Liabilities
337.91
308.91
199.95
140.33
138.79
121.22
116.18
132.57
119.20
117.80
Net Block
21.06
20.99
19.36
18.11
10.73
21.74
16.68
17.46
7.29
7.36
Gross Block
31.14
30.68
28.71
26.65
18.36
27.65
25.41
25.11
13.48
12.30
Accumulated Depreciation
10.08
9.69
9.35
8.55
7.63
5.91
8.73
7.65
6.19
4.94
Non Current Assets
30.00
23.34
21.53
20.40
13.32
24.59
19.67
19.97
9.66
8.61
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
6.64
0.14
0.14
0.22
0.21
0.10
0.07
0.07
0.05
1.25
Long Term Loans & Adv.
2.30
2.21
2.03
2.07
2.38
2.75
2.92
2.44
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.32
0.00
Current Assets
307.91
285.58
178.43
119.93
125.47
96.63
96.50
112.60
109.55
109.20
Current Investments
0.00
2.64
15.00
0.00
13.04
9.67
10.42
12.76
6.92
0.09
Inventories
34.43
46.61
33.33
35.53
19.14
3.70
6.51
8.74
9.99
8.52
Sundry Debtors
127.62
116.93
66.88
27.33
27.67
21.84
26.01
30.08
33.59
48.38
Cash & Bank
117.99
106.22
52.19
45.83
57.62
51.92
44.24
48.25
44.22
44.40
Other Current Assets
27.88
0.00
0.00
1.15
8.01
9.50
9.29
12.77
14.82
7.80
Short Term Loans & Adv.
25.12
13.17
11.02
10.08
8.01
9.50
7.39
12.18
14.69
7.80
Net Current Assets
107.30
96.84
79.74
63.42
63.88
44.52
47.47
43.61
51.06
46.88
Total Assets
337.91
308.92
199.96
140.33
138.79
121.22
116.17
132.57
119.21
117.81

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
3.68
-46.30
13.80
-13.35
1.08
13.90
2.04
15.67
9.25
-5.09
PBT
26.52
29.80
25.05
12.87
15.98
4.87
7.84
6.13
15.04
18.13
Adjustment
0.33
-4.78
-0.49
0.60
0.43
0.27
0.71
1.06
-1.15
1.21
Changes in Working Capital
-15.81
-62.30
-2.51
-21.98
-10.80
9.88
-4.53
10.82
-0.71
-18.22
Cash after chg. in Working capital
11.05
-37.29
22.06
-8.50
5.61
15.02
4.02
18.01
13.19
1.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.36
-9.01
-8.25
-4.84
-4.54
-1.12
-1.98
-2.34
-3.93
-6.21
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
-4.11
15.58
-15.88
5.32
6.47
-4.59
2.40
-17.07
-4.42
-1.59
Net Fixed Assets
0.07
-2.35
-0.58
-0.81
-0.27
3.64
0.09
-6.07
-1.14
-1.58
Net Investments
-4.15
12.36
-16.22
13.02
-7.71
0.44
2.33
-5.85
-5.64
-0.79
Others
-0.03
5.57
0.92
-6.89
14.45
-8.67
-0.02
-5.15
2.36
0.78
Cash from Financing Activity
12.20
84.74
8.43
-3.75
-1.85
-1.64
-8.44
5.43
-5.02
2.34
Net Cash Inflow / Outflow
11.77
54.03
6.36
-11.78
5.70
7.67
-4.00
4.03
-0.18
-4.34
Opening Cash & Equivalents
106.22
52.19
45.83
57.62
51.92
44.24
48.25
44.22
44.40
48.75
Closing Cash & Equivalent
117.99
106.22
52.19
45.83
57.62
51.92
44.24
48.25
44.22
44.40

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.)
65.33
57.10
48.08
40.06
36.85
32.79
31.90
30.13
28.70
24.58
ROA
5.88%
8.12%
9.81%
6.13%
8.52%
3.04%
4.44%
3.32%
8.77%
9.40%
ROE
14.92%
18.88%
18.18%
10.69%
15.28%
5.35%
8.56%
6.82%
18.74%
23.93%
ROCE
16.20%
23.55%
30.36%
19.98%
26.25%
8.81%
14.58%
11.57%
28.52%
39.59%
Fixed Asset Turnover
15.82
18.16
21.17
19.06
22.05
9.14
11.65
19.51
4.72
5.24
Receivable days
91.30
62.20
29.34
23.40
17.82
36.03
34.79
30.88
245.65
245.55
Inventory Days
30.26
27.05
21.44
23.26
8.22
7.69
9.46
9.08
55.47
56.91
Payable days
49.55
45.81
35.00
36.40
29.90
57.20
47.68
38.15
364.75
372.82
Cash Conversion Cycle
72.01
43.44
15.77
10.25
-3.86
-13.48
-3.44
1.81
-63.63
-70.37
Total Debt/Equity
0.80
0.80
0.08
0.00
0.00
0.00
0.00
0.12
0.00
0.07
Interest Cover
3.48
4.64
7.12
5.12
6.23
5.59
4.72
5.45
12.76
20.85

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.