Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Finance - NBFC

Rating :
78/99  (View)

BSE: 531179 | NSE: ARMANFIN

540.10
0.10 (0.02%)
18-Oct-2019 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  540.00
  •  544.95
  •  537.05
  •  540.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5143
  •  27.78
  •  598.70
  •  257.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 479.16
  • 16.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,017.03
  • 0.26%
  • 5.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.59%
  • 2.56%
  • 49.66%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 8.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.67
  • 36.55
  • 37.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.93
  • 36.01
  • 23.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.23
  • 28.20
  • 50.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.54
  • 14.62
  • 15.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 2.77
  • 3.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 7.69
  • 7.98

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
47.78
28.52
67.53%
40.43
25.80
56.71%
38.04
22.54
68.77%
32.89
17.72
85.61%
Expenses
13.61
9.77
39.30%
14.34
9.91
44.70%
12.48
7.97
56.59%
10.46
8.37
24.97%
EBITDA
34.18
18.75
82.29%
26.09
15.89
64.19%
25.56
14.57
75.43%
22.42
9.35
139.79%
EBIDTM
71.53%
65.75%
64.53%
61.59%
67.20%
64.64%
68.19%
52.77%
Other Income
0.41
0.00
0.00
0.49
0.01
4,800.00%
0.00
0.00
0.00
0.06
0.00
0.00
Interest
18.25
11.43
59.67%
18.67
12.82
45.63%
16.75
10.14
65.19%
14.58
8.23
77.16%
Depreciation
0.16
0.12
33.33%
0.11
0.08
37.50%
0.12
0.10
20.00%
0.13
0.10
30.00%
PBT
16.18
7.21
124.41%
7.79
3.00
159.67%
8.69
4.33
100.69%
7.78
1.03
655.34%
Tax
4.07
2.12
91.98%
2.31
0.58
298.28%
2.86
1.19
140.34%
2.37
0.23
930.43%
PAT
12.11
5.09
137.92%
5.48
2.42
126.45%
5.84
3.14
85.99%
5.41
0.80
576.25%
PATM
25.34%
17.84%
13.56%
9.40%
15.34%
13.92%
16.45%
4.50%
EPS
17.42
7.35
137.01%
7.89
3.50
125.43%
8.43
4.53
86.09%
7.78
1.15
576.52%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
159.14
140.51
78.01
53.57
40.69
29.60
24.47
16.98
15.50
Net Sales Growth
68.26%
80.12%
45.62%
31.65%
37.47%
20.96%
44.11%
9.55%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
159.14
140.51
78.01
53.57
40.69
29.60
24.47
16.98
15.50
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
50.89
47.11
33.61
20.98
13.12
9.53
8.64
6.46
5.39
Power & Fuel Cost
-
0.24
0.16
0.12
0.10
0.08
0.06
0.05
0.03
% Of Sales
-
0.17%
0.21%
0.22%
0.25%
0.27%
0.25%
0.29%
0.19%
Employee Cost
-
26.37
16.38
10.19
6.28
5.22
4.55
3.26
2.17
% Of Sales
-
18.77%
21.00%
19.02%
15.43%
17.64%
18.59%
19.20%
14.00%
Manufacturing Exp.
-
2.31
1.58
1.11
0.81
0.62
0.49
0.40
0.37
% Of Sales
-
1.64%
2.03%
2.07%
1.99%
2.09%
2.00%
2.36%
2.39%
General & Admin Exp.
-
10.03
7.97
6.08
4.45
2.41
2.82
2.16
2.11
% Of Sales
-
7.14%
10.22%
11.35%
10.94%
8.14%
11.52%
12.72%
13.61%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
8.40
7.68
3.60
1.58
1.29
0.78
0.64
0.74
% Of Sales
-
5.98%
9.84%
6.72%
3.88%
4.36%
3.19%
3.77%
4.77%
EBITDA
108.25
93.40
44.40
32.59
27.57
20.07
15.83
10.52
10.11
EBITDA Margin
68.02%
66.47%
56.92%
60.84%
67.76%
67.80%
64.69%
61.96%
65.23%
Other Income
0.96
0.55
0.01
0.09
0.10
0.17
0.07
0.06
0.16
Interest
68.25
62.82
34.25
22.52
15.38
10.74
9.12
5.73
5.62
Depreciation
0.52
0.48
0.37
0.29
0.18
0.24
0.11
0.11
0.10
PBT
40.44
30.65
9.79
9.87
12.11
9.26
6.67
4.75
4.55
Tax
11.61
9.31
2.50
3.54
4.11
3.10
2.14
1.41
1.49
Tax Rate
28.71%
30.38%
25.54%
35.87%
33.94%
33.48%
32.08%
29.68%
32.75%
PAT
28.84
21.33
7.30
6.32
8.00
6.16
4.53
3.34
3.06
PAT before Minority Interest
28.84
21.33
7.30
6.32
8.00
6.16
4.53
3.34
3.06
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
18.12%
15.18%
9.36%
11.80%
19.66%
20.81%
18.51%
19.67%
19.74%
PAT Growth
151.88%
192.19%
15.51%
-21.00%
29.87%
35.98%
35.63%
9.15%
 
Unadjusted EPS
41.52
30.74
10.21
8.00
11.55
8.89
7.27
6.18
7.51

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
79.22
56.90
56.00
50.46
39.25
33.71
22.75
19.68
Share Capital
6.95
6.92
11.92
11.92
6.92
6.92
5.65
4.08
Total Reserves
70.97
49.98
44.08
38.54
31.90
26.79
16.95
7.87
Non-Current Liabilities
253.21
221.71
47.99
45.70
22.28
10.31
6.06
4.40
Secured Loans
238.42
207.10
48.17
45.77
22.35
10.28
6.01
4.24
Unsecured Loans
15.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.57
0.66
0.26
0.29
0.15
0.10
0.11
0.07
Current Liabilities
380.41
199.77
127.48
111.93
84.25
73.38
57.25
43.09
Trade Payables
0.00
0.00
0.00
0.00
0.73
0.00
0.00
0.00
Other Current Liabilities
266.27
130.87
65.50
61.87
30.53
15.55
21.40
18.81
Short Term Borrowings
90.17
49.76
42.38
33.39
41.62
50.39
31.17
21.39
Short Term Provisions
23.97
19.13
19.60
16.68
11.38
7.45
4.69
2.89
Total Liabilities
712.84
478.38
231.47
208.09
145.78
117.40
86.06
67.17
Net Block
3.51
2.82
2.53
1.94
1.61
1.82
1.04
1.08
Gross Block
5.42
4.29
3.63
2.95
2.50
2.57
1.68
1.61
Accumulated Depreciation
1.91
1.47
1.11
1.00
0.89
0.75
0.64
0.53
Non Current Assets
178.84
93.25
37.96
36.35
18.08
15.42
16.62
13.46
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.70
2.70
2.40
1.40
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
154.74
77.23
26.86
26.26
14.10
10.87
14.60
10.14
Other Non Current Assets
17.89
10.50
6.17
6.75
2.36
2.72
0.98
2.25
Current Assets
534.00
385.13
193.51
171.74
127.69
101.99
69.44
53.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.37
7.42
5.54
1.97
1.23
0.81
0.57
0.56
Cash & Bank
50.65
18.85
21.38
10.70
16.76
15.09
7.50
8.76
Other Current Assets
476.99
0.30
0.00
0.00
109.70
86.08
61.37
44.40
Short Term Loans & Adv.
476.58
358.55
166.58
159.07
109.70
86.08
61.37
43.90
Net Current Assets
153.59
185.36
66.02
59.81
43.45
28.61
12.18
10.62
Total Assets
712.84
478.38
231.47
208.09
145.77
117.41
86.06
67.18

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-99.34
-202.57
21.42
-1.03
6.87
-6.23
-24.43
3.70
PBT
30.65
9.79
9.87
12.11
9.26
6.67
4.75
4.55
Adjustment
68.19
39.87
25.77
15.37
11.18
9.09
0.22
0.12
Changes in Working Capital
-190.01
-248.26
-10.79
-24.14
-10.59
-19.79
-27.76
0.32
Cash after chg. in Working capital
-91.17
-198.59
24.85
3.34
9.85
-4.03
-22.78
4.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.16
-3.98
-3.43
-4.37
-2.98
-2.20
-1.65
-1.29
Other Direct Exp. Paid
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
Cash From Investing Activity
-9.47
-12.24
-1.68
-6.91
-1.85
-2.45
0.07
-0.22
Net Fixed Assets
0.59
-0.05
0.24
-0.19
0.14
-0.86
-0.07
Net Investments
-25.80
-7.00
-5.00
-0.42
0.00
-5.00
-3.00
Others
15.74
-5.19
3.08
-6.30
-1.99
3.41
3.14
Cash from Financing Activity
139.15
205.40
-9.45
1.26
-5.48
16.46
21.98
3.94
Net Cash Inflow / Outflow
30.34
-9.41
10.29
-6.67
-0.45
7.78
-2.39
7.42
Opening Cash & Equivalents
7.98
17.39
7.30
13.97
13.33
5.55
7.93
0.51
Closing Cash & Equivalent
38.32
7.98
17.59
7.30
12.87
13.33
5.55
7.93

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
112.09
82.17
73.65
65.65
56.07
48.68
40.00
29.31
ROA
3.58%
2.06%
2.88%
4.52%
4.68%
4.45%
4.36%
4.56%
ROE
31.65%
13.52%
13.11%
18.98%
16.98%
16.09%
19.36%
25.62%
ROCE
16.69%
13.34%
16.34%
17.16%
16.63%
16.71%
15.38%
18.21%
Fixed Asset Turnover
28.96
19.70
16.28
14.93
11.66
11.51
10.32
9.64
Receivable days
17.91
30.34
25.60
14.37
12.60
10.32
12.11
13.09
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
17.88
21.40
0.00
0.00
0.00
Cash Conversion Cycle
17.91
30.34
25.60
-3.52
-8.80
10.32
12.11
13.09
Total Debt/Equity
7.55
6.95
2.71
2.73
2.39
2.22
2.55
3.03
Interest Cover
1.49
1.29
1.44
1.79
1.86
1.73
1.83
1.81

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.