Nifty
Sensex
:
:
11886.35
40322.58
-51.15 (-0.43%)
-164.85 (-0.41%)

IT - Hardware

Rating :
44/99  (View)

BSE: 522295 | NSE: CONTROLPR

237.50
9.90 (4.35%)
10-Dec-2019 | 12:34PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  228.35
  •  237.90
  •  228.35
  •  227.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2262
  •  5.37
  •  336.90
  •  190.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 372.69
  • 12.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 370.47
  • 2.85%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.58%
  • 4.91%
  • 19.58%
  • FII
  • DII
  • Others
  • 0%
  • 14.31%
  • 7.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.25
  • 9.11
  • 5.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.67
  • 7.57
  • 0.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.55
  • 8.31
  • 15.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.01
  • 17.06
  • 18.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 3.17
  • 3.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 11.85
  • 12.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
50.06
0.00
0.00
51.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
37.59
0.00
0.00
37.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
12.47
0.00
0.00
13.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
24.91%
0.00%
26.89%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.38
0.00
0.00
0.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.20
0.00
0.00
0.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.26
0.00
0.00
2.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
8.87
0.00
0.00
9.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
1.63
0.00
0.00
2.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
7.24
0.00
0.00
7.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
14.46%
0.00%
14.74%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.43
0.00
0.00
4.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
174.60
173.93
147.83
134.52
112.92
91.06
79.82
66.54
Net Sales Growth
-
0.39%
17.66%
9.89%
19.13%
24.01%
14.08%
19.96%
 
Cost Of Goods Sold
-
61.40
55.40
52.26
45.29
40.70
35.37
34.18
34.09
Gross Profit
-
113.20
118.53
95.57
89.24
72.22
55.68
45.65
32.45
GP Margin
-
64.83%
68.15%
64.65%
66.34%
63.96%
61.15%
57.19%
48.77%
Total Expenditure
-
135.38
124.65
109.48
98.87
85.70
70.76
64.61
57.62
Power & Fuel Cost
-
0.79
0.87
0.82
0.79
0.50
0.43
0.39
0.34
% Of Sales
-
0.45%
0.50%
0.55%
0.59%
0.44%
0.47%
0.49%
0.51%
Employee Cost
-
35.85
30.41
25.90
24.53
19.65
16.37
11.31
8.62
% Of Sales
-
20.53%
17.48%
17.52%
18.24%
17.40%
17.98%
14.17%
12.95%
Manufacturing Exp.
-
12.07
11.66
9.21
9.14
7.37
5.99
7.58
5.50
% Of Sales
-
6.91%
6.70%
6.23%
6.79%
6.53%
6.58%
9.50%
8.27%
General & Admin Exp.
-
19.05
19.00
15.46
13.29
13.23
9.41
8.02
6.45
% Of Sales
-
10.91%
10.92%
10.46%
9.88%
11.72%
10.33%
10.05%
9.69%
Selling & Distn. Exp.
-
6.21
6.75
5.04
4.90
3.07
2.52
2.01
1.74
% Of Sales
-
3.56%
3.88%
3.41%
3.64%
2.72%
2.77%
2.52%
2.61%
Miscellaneous Exp.
-
0.01
0.55
0.78
0.94
1.18
0.66
1.14
0.89
% Of Sales
-
0.01%
0.32%
0.53%
0.70%
1.04%
0.72%
1.43%
1.34%
EBITDA
-
39.22
49.28
38.35
35.65
27.22
20.30
15.21
8.92
EBITDA Margin
-
22.46%
28.33%
25.94%
26.50%
24.11%
22.29%
19.06%
13.41%
Other Income
-
1.52
1.22
0.96
0.55
1.29
0.90
0.39
0.33
Interest
-
0.27
1.30
1.06
1.64
1.05
0.75
0.28
1.34
Depreciation
-
7.65
7.07
14.91
2.88
2.14
1.41
1.19
1.11
PBT
-
32.82
42.13
23.34
31.68
25.32
19.05
14.13
6.79
Tax
-
7.57
6.89
6.29
7.82
7.79
5.25
2.60
2.61
Tax Rate
-
20.28%
18.04%
24.43%
23.03%
28.16%
27.44%
17.63%
24.69%
PAT
-
29.75
31.31
19.46
26.15
19.88
13.88
12.15
7.97
PAT before Minority Interest
-
29.75
31.31
19.46
26.15
19.88
13.88
12.15
7.97
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
17.04%
18.00%
13.16%
19.44%
17.61%
15.24%
15.22%
11.98%
PAT Growth
-
-4.98%
60.89%
-25.58%
31.54%
43.23%
14.24%
52.45%
 
Unadjusted EPS
-
18.21
19.79
12.42
16.92
13.18
15.19
13.76
9.19

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
200.69
181.56
135.17
120.36
100.50
83.61
71.26
59.60
Share Capital
16.33
16.33
15.67
15.67
9.85
9.07
9.07
8.67
Total Reserves
184.36
165.23
119.49
104.69
89.85
72.71
61.69
50.55
Non-Current Liabilities
17.87
20.20
21.83
5.13
4.44
4.18
4.05
3.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.03
0.05
0.08
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.86
5.56
6.27
1.56
1.28
0.78
0.63
0.53
Current Liabilities
32.55
33.71
47.79
51.66
33.67
26.76
20.95
13.52
Trade Payables
9.72
12.03
12.58
5.14
7.62
8.67
6.98
3.49
Other Current Liabilities
16.28
14.63
12.97
10.17
10.21
8.28
7.07
4.27
Short Term Borrowings
0.00
0.00
14.73
13.12
8.16
5.22
2.91
2.88
Short Term Provisions
6.55
7.04
7.51
23.23
7.68
4.59
4.00
2.88
Total Liabilities
251.11
235.47
204.79
177.15
138.61
114.55
96.26
76.83
Net Block
86.32
82.75
82.61
41.11
21.45
21.42
19.00
17.38
Gross Block
128.57
118.00
111.01
55.11
32.65
30.58
26.86
24.08
Accumulated Depreciation
42.25
35.25
28.40
13.99
11.19
9.16
7.86
6.70
Non Current Assets
89.58
89.05
85.87
57.93
52.83
43.44
42.14
32.20
Capital Work in Progress
1.38
4.14
1.37
6.07
16.74
5.64
2.42
1.21
Non Current Investment
0.00
0.00
0.00
7.59
10.24
13.01
15.18
10.46
Long Term Loans & Adv.
1.88
2.13
1.90
3.16
4.39
3.36
5.54
3.15
Other Non Current Assets
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
161.54
146.41
118.91
119.23
85.78
71.12
54.12
44.61
Current Investments
33.43
16.17
12.00
0.03
0.03
0.03
0.08
0.00
Inventories
61.83
65.50
54.07
62.36
56.09
46.15
32.19
26.13
Sundry Debtors
46.95
42.36
34.18
36.41
26.91
23.50
20.48
17.29
Cash & Bank
2.22
3.70
1.24
1.83
1.01
0.78
0.54
0.68
Other Current Assets
17.11
8.13
2.69
0.92
1.75
0.67
0.83
0.50
Short Term Loans & Adv.
10.57
10.56
14.72
17.68
0.75
0.39
0.32
0.30
Net Current Assets
128.99
112.71
71.12
67.57
52.11
44.36
33.17
31.09
Total Assets
251.12
235.46
204.78
177.16
138.61
114.56
96.26
76.83

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
34.10
13.53
18.26
8.37
8.51
3.87
9.89
5.99
PBT
37.31
38.20
25.75
33.29
27.66
19.13
14.75
10.57
Adjustment
4.50
3.14
9.75
3.47
-0.65
1.95
0.89
-1.18
Changes in Working Capital
0.25
-18.72
-9.61
-19.03
-12.68
-13.81
-2.95
-1.75
Cash after chg. in Working capital
42.07
22.62
25.89
17.73
14.33
7.26
12.69
7.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.96
-8.56
-7.23
-9.39
-4.77
-3.30
-2.67
-1.50
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
-0.53
-0.39
0.03
0.00
0.00
0.00
0.00
Cash From Investing Activity
-9.05
-11.90
-10.91
-5.86
-8.13
-4.39
-9.04
1.71
Net Fixed Assets
-7.79
-9.78
-51.20
-11.78
-13.18
-6.94
-3.99
Net Investments
-17.26
-4.17
-4.38
2.65
2.77
2.22
-4.80
Others
16.00
2.05
44.67
3.27
2.28
0.33
-0.25
Cash from Financing Activity
-13.06
0.83
-7.94
-1.69
-0.15
0.75
-1.00
-7.75
Net Cash Inflow / Outflow
11.99
2.46
-0.59
0.82
0.23
0.23
-0.14
-0.05
Opening Cash & Equivalents
3.70
1.24
1.83
1.01
0.78
0.54
0.68
0.74
Closing Cash & Equivalent
15.69
3.70
1.24
1.83
1.01
0.78
0.54
0.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
112.06
100.52
74.42
76.80
67.49
60.09
51.99
45.50
ROA
12.23%
14.22%
10.19%
16.56%
15.80%
13.16%
14.04%
10.37%
ROE
17.14%
22.30%
16.42%
23.76%
21.90%
18.19%
18.70%
13.46%
ROCE
21.65%
26.73%
20.25%
29.40%
29.06%
24.36%
21.92%
18.95%
Fixed Asset Turnover
1.42
1.52
1.78
3.20
3.65
3.23
3.18
2.79
Receivable days
93.36
80.32
87.15
82.40
79.64
86.45
85.05
93.96
Inventory Days
133.09
125.46
143.74
154.15
161.54
153.98
131.29
141.99
Payable days
31.49
36.73
28.77
25.00
36.48
44.90
35.32
24.79
Cash Conversion Cycle
194.96
169.05
202.13
211.54
204.70
195.53
181.03
211.16
Total Debt/Equity
0.00
0.00
0.13
0.11
0.08
0.06
0.04
0.06
Interest Cover
141.81
30.28
25.32
21.77
27.41
26.64
52.76
8.87

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.