Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

Miscellaneous

Rating :
50/99  (View)

BSE: 511413 | NSE: CREST

56.80
0.05 (0.09%)
29-May-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  56.05
  •  58.50
  •  54.45
  •  56.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5169
  •  2.94
  •  124.90
  •  44.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 170.70
  • 3.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 228.43
  • 0.83%
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.09%
  • 11.85%
  • 13.89%
  • FII
  • DII
  • Others
  • 5.52%
  • 1.05%
  • 2.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.52
  • -21.54
  • 2.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.61
  • 32.71
  • 4.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.27
  • -6.34
  • 27.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.03
  • 5.54
  • 6.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.80
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.03
  • 15.42
  • 15.89

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
18
14
31%
17
14
27%
14
10
35%
14
11
28%
Expenses
11
2
480%
8
7
21%
9
14
-37%
9
8
8%
EBITDA
7
12
-37%
9
7
34%
5
-4
-
5
2
102%
EBIDTM
41%
87%
52%
49%
36%
-38%
35%
22%
Other Income
0
0
-
0
-1
-
1
1
13%
1
0
80%
Interest
3
2
19%
3
2
53%
2
2
23%
2
2
37%
Depreciation
1
1
-1%
1
1
-22%
1
0
68%
0
0
-8%
PBT
4
9
-58%
6
3
74%
4
-5
-
3
1
352%
Tax
1
3
-57%
1
1
33%
1
-1
-
1
0
-
PAT
3
6
-58%
4
2
95%
2
-4
-
2
1
77%
PATM
15%
47%
24%
15%
18%
-38%
13%
10%
EPS
0.96
2.27
-58%
1.46
0.75
95%
0.87
-1.39
-
0.64
0.36
78%

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
63
52
96
48
36
173
170
138
130
116
101
Net Sales Growth
30%
-46%
101%
33%
-79%
2%
23%
7%
12%
15%
 
Cost Of Goods Sold
2
0
0
5
3
119
108
75
72
58
53
Gross Profit
61
52
96
42
32
54
61
63
57
58
49
GP Margin
97%
100%
100%
89%
91%
31%
36%
46%
44%
50%
48%
Total Expenditure
37
33
30
33
29
169
157
130
129
124
90
Power & Fuel Cost
-
0
0
0
0
1
1
1
1
1
0
% Of Sales
-
1%
0%
1%
1%
0%
0%
1%
1%
1%
0%
Employee Cost
-
15
13
12
9
17
21
24
22
20
16
% Of Sales
-
29%
13%
24%
25%
10%
13%
18%
17%
17%
16%
Manufacturing Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
1%
0%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
13
12
12
13
16
17
18
15
14
13
% Of Sales
-
25%
12%
26%
35%
9%
10%
13%
12%
12%
13%
Selling & Distn. Exp.
-
3
4
3
3
10
9
9
6
7
7
% Of Sales
-
6%
4%
6%
9%
5%
5%
6%
5%
6%
7%
Miscellaneous Exp.
-
1
1
1
1
6
1
3
12
25
7
% Of Sales
-
3%
1%
2%
3%
4%
0%
2%
9%
22%
0%
EBITDA
26
18
65
15
6
4
12
8
0
-9
12
EBITDA Margin
41%
36%
68%
31%
18%
3%
7%
6%
0%
-7%
12%
Other Income
2
1
1
2
13
5
4
2
5
5
4
Interest
10
8
8
9
9
7
11
10
9
6
4
Depreciation
2
1
1
1
1
3
3
3
3
3
3
PBT
16
10
57
6
10
-1
3
-2
-6
-13
10
Tax
5
4
6
1
-1
5
10
0
-3
0
4
Tax Rate
29%
36%
11%
15%
-14%
-778%
372%
8%
39%
-2%
42%
PAT
11
9
49
4
11
-5
-8
-4
-4
-12
4
PAT before Minority Interest
11
6
50
5
11
-5
-8
-2
-4
-13
6
Minority Interest
0
3
-1
-1
0
0
-1
-1
0
1
-1
PAT Margin
18%
17%
52%
9%
32%
-3%
-5%
-3%
-3%
-11%
4%
PAT Growth
97%
-82%
1,034%
-62%
312%
37%
-139%
4%
70%
-378%
 
EPS
3.92
3.16
17.37
1.53
3.99
-1.88
-2.97
-1.24
-1.30
-4.36
1.57

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
528
426
334
253
217
197
188
169
172
180
Share Capital
28
26
26
17
17
17
17
15
15
15
Total Reserves
499
400
308
236
200
179
171
154
157
165
Non-Current Liabilities
61
63
58
60
11
40
22
16
14
-2
Secured Loans
55
59
53
54
7
14
1
1
1
2
Unsecured Loans
3
3
4
4
1
3
15
12
0
0
Long Term Provisions
2
1
1
1
1
1
1
1
0
0
Current Liabilities
16
17
16
33
75
199
244
113
103
103
Trade Payables
2
2
3
1
2
27
85
39
38
63
Other Current Liabilities
6
6
7
21
47
127
124
35
38
37
Short Term Borrowings
2
0
0
5
20
42
31
36
24
0
Short Term Provisions
6
9
5
7
6
3
3
3
2
3
Total Liabilities
606
516
417
354
310
444
460
304
296
296
Net Block
39
41
41
1
2
10
11
12
10
12
Gross Block
47
50
49
9
9
28
29
27
24
24
Accumulated Depreciation
9
9
8
7
7
18
18
16
14
12
Non Current Assets
508
453
339
219
201
181
111
94
74
87
Capital Work in Progress
0
0
0
0
0
0
0
0
2
0
Non Current Investment
352
312
222
188
178
152
87
75
57
75
Long Term Loans & Adv.
117
100
76
30
21
20
13
6
5
0
Other Non Current Assets
0
0
0
0
0
0
0
0
0
0
Current Assets
98
63
78
135
109
262
350
211
222
210
Current Investments
16
1
0
3
0
0
0
1
7
0
Inventories
10
13
11
52
55
127
147
50
43
44
Sundry Debtors
4
6
5
4
5
29
21
29
27
65
Cash & Bank
6
16
18
15
22
33
47
55
70
54
Other Current Assets
62
2
2
4
27
74
134
76
75
47
Short Term Loans & Adv.
59
25
42
57
23
69
98
75
74
47
Net Current Assets
82
46
62
102
34
63
106
98
119
106
Total Assets
606
516
417
354
310
444
460
304
296
296

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
8
-12
-8
-17
-12
2
8
-21
32
5
PBT
10
57
6
10
-1
3
-2
-6
-13
10
Adjustment
0
-54
-3
-12
-2
-1
0
0
24
-1
Changes in Working Capital
3
-6
-10
-14
-8
2
14
-10
25
-1
Cash after chg. in Working capital
13
-4
-7
-17
-10
4
11
-17
37
8
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-6
-8
-1
0
-2
-2
-3
-4
-5
-3
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-58
5
-27
13
54
-11
-28
5
-57
15
Net Fixed Assets
1
-1
-39
-4
-1
0
0
0
0
0
Net Investments
-17
-47
-4
37
-17
-49
-6
-30
28
-5
Others
-42
53
16
-20
72
37
-22
35
-85
20
Cash from Financing Activity
52
5
36
7
-38
6
22
12
34
-9
Net Cash Inflow / Outflow
2
-2
0
3
4
-3
2
-4
8
10
Opening Cash & Equivalents
4
6
5
2
24
27
33
37
28
18
Closing Cash & Equivalent
5
4
6
5
12
24
35
33
37
28

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.)
186
163
128
125
107
97
93
98
99
104
ROA
1%
11%
1%
3%
-1%
-2%
-1%
-1%
-4%
2%
ROE
1%
13%
2%
5%
-2%
-4%
-1%
-2%
-8%
3%
ROCE
3%
15%
4%
6%
2%
5%
3%
1%
-3%
7%
Fixed Asset Turnover
1.06
1.93
1.65
4.12
9.36
5.91
4.90
5.00
4.81
4.47
Receivable days
33
20
33
44
35
54
66
79
145
163
Inventory Days
84
47
244
551
192
295
259
130
137
158
Payable days
34
44
49
48
69
165
108
134
209
234
Cash Conversion Cycle
83
22
228
546
158
183
217
75
73
87
Total Debt/Equity
0.12
0.15
0.18
0.26
0.20
0.37
0.26
0.29
0.15
0.01
Interest Cover
2
8
2
2
1
1
1
0
-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.