Nifty
Sensex
:
:
11212.35
37971.52
162.10 (1.47%)
582.86 (1.56%)

Finance - Stock Broking

Rating :
43/99  (View)

BSE: 530393 | NSE: DBSTOCKBRO

9.25
-0.05 (-0.54%)
28-Sep-2020 | 11:37AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  9.75
  •  9.75
  •  8.85
  •  9.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  534
  •  0.05
  •  12.45
  •  6.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32.55
  • 11.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -13.10
  • N/A
  • 0.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.01%
  • 49.95%
  • 15.53%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.28
  • 11.99
  • 21.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.20
  • 25.72
  • 35.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.33
  • 30.51
  • 66.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 47.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.31
  • 0.57
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 2.15
  • 2.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
3
2
27%
3
-2
-
2
2
10%
3
0
602%
Expenses
2
1
28%
2
2
-30%
2
1
32%
2
1
58%
EBITDA
1
1
26%
2
-4
-
1
1
-15%
1
-1
-
EBIDTM
39%
39%
53%
241%
38%
48%
44%
-153%
Other Income
0
0
0
0
0
-85%
0
0
0
0
0
0
Interest
0
0
-33%
0
0
50%
0
0
140%
0
0
300%
Depreciation
0
0
0%
0
0
29%
0
0
33%
0
0
14%
PBT
1
1
38%
2
-4
-
1
1
-26%
1
-1
-
Tax
0
0
-10%
1
-1
-
0
0
-21%
0
0
-
PAT
1
0
61%
1
-3
-
0
1
-28%
1
-1
-
PATM
26%
20%
31%
189%
20%
30%
27%
-217%
EPS
0.19
0.12
58%
0.28
-0.82
-
0.14
0.19
-26%
0.22
-0.25
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
11
11
6
6
5
6
Net Sales Growth
254%
88%
-4%
25%
-22%
 
Cost Of Goods Sold
0
0
0
0
0
0
Gross Profit
11
11
6
6
5
6
GP Margin
100%
100%
100%
100%
100%
100%
Total Expenditure
6
6
9
5
4
4
Power & Fuel Cost
-
0
0
0
0
0
% Of Sales
-
1%
2%
2%
3%
2%
Employee Cost
-
2
2
2
3
2
% Of Sales
-
23%
42%
42%
54%
28%
Manufacturing Exp.
-
3
2
2
1
1
% Of Sales
-
24%
28%
26%
25%
18%
General & Admin Exp.
-
1
1
1
0
2
% Of Sales
-
8%
14%
14%
8%
29%
Selling & Distn. Exp.
-
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0
4
0
0
0
% Of Sales
-
1%
67%
0%
0%
0%
EBITDA
5
5
-3
1
1
1
EBITDA Margin
44%
44%
-52%
18%
13%
25%
Other Income
0
0
0
0
0
0
Interest
0
0
0
0
0
0
Depreciation
0
0
0
0
0
0
PBT
4
4
-3
1
0
1
Tax
1
1
-1
0
0
0
Tax Rate
30%
32%
31%
32%
20%
35%
PAT
3
3
-3
1
0
1
PAT before Minority Interest
3
3
-3
1
0
1
Minority Interest
0
0
0
0
0
0
PAT Margin
26%
25%
-46%
10%
8%
12%
PAT Growth
209%
202%
-556%
58%
-49%
 
EPS
0.83
0.76
-0.74
0.16
0.10
0.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
42
39
41
41
40
Share Capital
7
7
7
7
7
Total Reserves
35
32
34
34
33
Non-Current Liabilities
1
-1
0
0
0
Secured Loans
0
0
0
0
0
Unsecured Loans
1
0
0
0
0
Long Term Provisions
0
0
0
0
0
Current Liabilities
17
13
6
3
10
Trade Payables
16
11
5
2
9
Other Current Liabilities
0
1
0
0
0
Short Term Borrowings
0
0
0
0
0
Short Term Provisions
0
0
0
0
0
Total Liabilities
60
50
47
44
51
Net Block
1
1
4
0
0
Gross Block
1
1
4
0
2
Accumulated Depreciation
1
0
0
0
1
Non Current Assets
8
4
10
16
12
Capital Work in Progress
0
0
0
0
0
Non Current Investment
1
1
1
1
1
Long Term Loans & Adv.
5
3
5
15
11
Other Non Current Assets
2
0
0
0
0
Current Assets
52
46
38
28
39
Current Investments
0
0
0
0
0
Inventories
0
0
0
0
0
Sundry Debtors
3
1
0
0
0
Cash & Bank
46
38
34
27
38
Other Current Assets
2
7
1
1
1
Short Term Loans & Adv.
1
0
2
0
0
Net Current Assets
35
34
32
25
29
Total Assets
60
50
47
44
51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
10
-3
3
-7
-16
PBT
4
-4
1
0
1
Adjustment
1
1
0
0
0
Changes in Working Capital
8
1
2
-7
-16
Cash after chg. in Working capital
13
-2
3
-6
-15
Interest Paid
0
0
0
0
0
Tax Paid
-2
0
0
-1
-1
Other Direct Exp. Paid
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
Cash From Investing Activity
-3
-3
-4
8
0
Net Fixed Assets
0
3
-3
1
Net Investments
0
0
-1
0
Others
-2
-6
1
6
Cash from Financing Activity
1
0
0
0
0
Net Cash Inflow / Outflow
8
-6
-1
1
-16
Opening Cash & Equivalents
4
10
10
9
54
Closing Cash & Equivalent
12
4
10
10
38

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
12
11
12
12
12
ROA
5%
-5%
1%
1%
1%
ROE
7%
-6%
1%
1%
2%
ROCE
11%
-9%
2%
1%
3%
Fixed Asset Turnover
8.92
2.33
2.82
4.60
3.65
Receivable days
77
54
18
20
12
Inventory Days
0
0
0
0
0
Payable days
925
690
333
550
1,078
Cash Conversion Cycle
-848
-637
-314
-530
-1,066
Total Debt/Equity
0.02
0.00
0.00
0.00
0.00
Interest Cover
9
-20
8
8
5

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.