Nifty
Sensex
:
:
10029.10
33975.69
-32.45 (-0.32%)
-133.85 (-0.39%)

Diversified

Rating :
80/99  (View)

BSE: 514183 | NSE: Not Listed

135.85
-7.15 (-5.00%)
04-Jun-2020 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  143.00
  •  148.00
  •  135.85
  •  143.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  107038
  •  145.41
  •  163.00
  •  46.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 729.30
  • 34.81
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 752.86
  • 0.21%
  • 11.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.13%
  • 18.92%
  • FII
  • DII
  • Others
  • 0.27%
  • 0.00%
  • 4.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.29
  • 9.52
  • 8.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.82
  • 29.34
  • 10.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.09
  • 92.17
  • 40.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.74
  • 47.14
  • 26.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.24
  • 6.71
  • 7.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.67
  • 16.22
  • 14.84

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
94
84
13%
96
78
24%
84
61
39%
87
0
0
Expenses
86
77
11%
88
72
23%
75
56
33%
80
0
0
EBITDA
8
6
27%
8
6
34%
9
4
128%
7
0
0
EBIDTM
9%
8%
8%
7%
11%
7%
8%
0%
Other Income
0
0
33%
0
0
233%
0
0
-25%
0
0
0
Interest
1
1
-22%
1
1
-23%
1
1
-15%
1
0
0
Depreciation
1
1
2%
1
1
0%
1
1
2%
1
0
0
PBT
7
5
38%
7
5
55%
7
3
139%
6
0
0
Tax
2
1
45%
1
2
-47%
2
1
180%
2
0
0
PAT
5
4
35%
6
3
113%
5
2
124%
5
0
0
PATM
5%
5%
6%
4%
6%
4%
5%
0%
EPS
1.02
0.75
36%
1.22
0.57
114%
0.95
0.42
126%
0.92
0.00
0

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
Net Sales
-
309
298
242
177
196
115
122
93
88
Net Sales Growth
-
4%
23%
36%
-10%
70%
-6%
31%
7%
 
Cost Of Goods Sold
-
263
256
208
152
177
105
111
84
77
Gross Profit
-
46
42
34
25
19
10
11
9
11
GP Margin
-
15%
14%
14%
14%
10%
9%
9%
10%
13%
Total Expenditure
-
284
276
227
168
189
113
117
90
81
Power & Fuel Cost
-
1
1
1
1
1
0
0
0
0
% Of Sales
-
0%
0%
0%
1%
0%
0%
0%
0%
0%
Employee Cost
-
4
4
3
3
3
2
1
1
1
% Of Sales
-
1%
1%
1%
2%
2%
2%
1%
1%
1%
Manufacturing Exp.
-
8
6
7
5
4
1
0
0
1
% Of Sales
-
3%
2%
3%
3%
2%
1%
0%
0%
1%
General & Admin Exp.
-
3
3
3
3
2
2
1
1
1
% Of Sales
-
1%
1%
1%
2%
1%
2%
1%
1%
1%
Selling & Distn. Exp.
-
4
4
4
2
2
2
2
2
2
% Of Sales
-
1%
1%
2%
1%
1%
2%
2%
2%
2%
Miscellaneous Exp.
-
1
2
0
1
0
1
0
2
0
% Of Sales
-
0%
1%
0%
0%
0%
1%
0%
2%
0%
EBITDA
-
24
22
15
10
7
2
5
3
6
EBITDA Margin
-
8%
7%
6%
5%
3%
2%
4%
3%
7%
Other Income
-
1
1
1
1
1
1
0
0
0
Interest
-
4
4
5
5
5
3
2
2
1
Depreciation
-
2
2
3
3
3
2
1
1
1
PBT
-
19
16
8
2
-1
-2
3
0
4
Tax
-
5
4
3
1
-1
0
1
0
1
Tax Rate
-
28%
27%
34%
35%
177%
-11%
41%
0%
34%
PAT
-
14
12
5
2
1
-3
2
0
3
PAT before Minority Interest
-
14
12
5
2
1
-3
2
0
3
Minority Interest
-
0
0
0
0
0
0
0
0
0
PAT Margin
-
4%
4%
2%
1%
0%
-2%
1%
0%
3%
PAT Growth
-
18%
134%
212%
204%
119%
-264%
774%
-93%
 
EPS
-
2.72
2.30
0.98
0.32
0.10
-0.53
0.33
0.04
0.54

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
Shareholder's Funds
48
35
25
21
19
19
14
12
12
Share Capital
5
5
5
5
5
5
4
4
2
Total Reserves
43
30
20
16
14
14
10
8
10
Non-Current Liabilities
15
18
24
22
22
22
11
9
5
Secured Loans
3
6
10
13
17
15
2
2
3
Unsecured Loans
8
8
9
7
4
2
7
4
0
Long Term Provisions
0
0
0
0
0
2
0
0
0
Current Liabilities
55
56
61
41
51
51
33
35
40
Trade Payables
25
27
34
17
27
29
16
18
23
Other Current Liabilities
6
5
6
5
4
4
4
3
3
Short Term Borrowings
15
18
19
19
20
18
13
14
13
Short Term Provisions
10
6
2
1
0
0
0
0
0
Total Liabilities
119
109
110
84
92
91
57
56
57
Net Block
33
34
36
38
41
42
8
9
10
Gross Block
53
52
52
51
51
50
14
13
13
Accumulated Depreciation
20
18
16
13
10
8
6
5
3
Non Current Assets
33
37
39
40
42
45
26
21
14
Capital Work in Progress
0
0
0
0
0
0
18
11
5
Non Current Investment
0
0
0
0
0
0
0
0
0
Long Term Loans & Adv.
0
2
3
1
1
2
1
1
0
Other Non Current Assets
0
1
0
1
1
0
0
0
0
Current Assets
85
73
71
44
50
47
31
35
42
Current Investments
0
0
0
0
0
0
0
0
0
Inventories
33
26
25
15
16
19
8
13
17
Sundry Debtors
28
34
35
23
28
22
18
17
21
Cash & Bank
6
4
3
1
1
1
1
1
1
Other Current Assets
18
1
1
2
6
5
4
4
2
Short Term Loans & Adv.
16
7
7
4
4
4
3
3
2
Net Current Assets
30
17
11
2
-1
-5
-2
0
3
Total Assets
119
109
110
84
92
91
57
56
57

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
Cash From Operating Activity
11
12
7
6
1
-1
7
5
2
PBT
19
16
8
2
-1
-2
3
0
4
Adjustment
4
6
7
6
7
4
2
2
2
Changes in Working Capital
-6
-6
-7
-3
-5
-2
2
3
-4
Cash after chg. in Working capital
17
16
8
6
1
-1
7
5
2
Interest Paid
0
0
0
0
0
0
0
0
0
Tax Paid
-6
-5
-1
0
0
0
0
-1
-1
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
0
0
0
0
-1
-11
-7
-7
-4
Net Fixed Assets
0
0
-1
0
-1
-18
-7
-7
Net Investments
0
0
0
0
0
0
0
0
Others
0
0
0
0
0
8
0
0
Cash from Financing Activity
-9
-11
-4
-6
1
12
0
2
3
Net Cash Inflow / Outflow
2
1
2
0
0
0
0
0
1
Opening Cash & Equivalents
4
3
1
1
1
1
1
1
1
Closing Cash & Equivalent
6
4
3
1
1
1
1
1
1

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
9
7
5
4
4
4
4
3
3
ROA
12%
11%
5%
2%
1%
-4%
3%
0%
5%
ROE
33%
39%
22%
8%
3%
-17%
13%
2%
23%
ROCE
31%
29%
19%
12%
8%
1%
13%
7%
19%
Fixed Asset Turnover
5.88
5.71
4.68
3.46
3.88
3.61
8.98
7.07
6.72
Receivable days
37
42
43
52
47
63
52
75
89
Inventory Days
35
31
30
31
32
43
32
59
71
Payable days
33
40
40
49
56
68
56
89
99
Cash Conversion Cycle
39
33
33
34
22
38
27
44
61
Total Debt/Equity
0.62
1.00
1.65
2.01
2.19
1.99
1.62
1.75
1.41
Interest Cover
6
5
2
2
1
0
3
1
4

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.