Nifty
Sensex
:
:
8597.75
29468.49
316.65 (3.82%)
1028.17 (3.62%)

Finance - Investment

Rating :
44/99  (View)

BSE: 512493 | NSE: Not Listed

33.05
-0.65 (-1.93%)
31-Mar-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  33.05
  •  33.05
  •  33.05
  •  33.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.00
  •  67.50
  •  21.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66.17
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 68.10
  • N/A
  • 1.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.21%
  • 15.84%
  • 17.60%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.08
  • 42.37
  • 14.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.00
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 72.31
  • 49.50
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 3.91
  • 4.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.65
  • 33.40
  • 20.04

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
4
6
-31%
5
11
-56%
5
51
-91%
15
135
-89%
Expenses
6
12
-51%
7
30
-76%
17
74
-77%
23
138
-83%
EBITDA
-2
-6
-
-2
-19
-
-13
-23
-
-8
-3
-
EBIDTM
-35%
-89%
-47%
-170%
-262%
-44%
-57%
-2%
Other Income
0
0
0
0
0
0
0
0
0
0
0
0
Interest
0
0
0%
0
0
-
0
0
-33%
0
1
-93%
Depreciation
0
0
0%
0
0
-9%
0
0
-5%
0
0
-13%
PBT
-2
-6
-
-3
-19
-
-13
-23
-
-9
-4
-
Tax
0
0
0
0
0
0
0
0
0
0
-1
-
PAT
-2
-6
-
-3
-19
-
-13
-23
-
-9
-3
-
PATM
-44%
-93%
-52%
-171%
-267%
-45%
-61%
-2%
EPS
-1.02
-2.86
-
-1.41
-9.81
-
-6.55
-11.74
-
-4.60
-1.24
-

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
29
83
368
55
38
14
11
10
31
37
19
Net Sales Growth
-86%
-78%
568%
47%
166%
31%
13%
-69%
-17%
100%
 
Cost Of Goods Sold
17
99
333
44
28
7
5
5
25
35
12
Gross Profit
11
-16
35
11
9
7
5
5
6
2
6
GP Margin
39%
-20%
9%
21%
25%
47%
50%
49%
19%
6%
33%
Total Expenditure
53
121
365
51
36
12
9
9
38
37
14
Power & Fuel Cost
-
1
1
1
1
1
1
1
0
0
0
% Of Sales
-
2%
0%
2%
3%
7%
8%
7%
2%
0%
0%
Employee Cost
-
1
1
1
1
1
0
0
0
0
0
% Of Sales
-
1%
0%
2%
2%
4%
3%
4%
1%
0%
0%
Manufacturing Exp.
-
8
7
5
5
4
3
2
2
0
0
% Of Sales
-
10%
2%
9%
13%
29%
31%
26%
7%
1%
0%
General & Admin Exp.
-
2
3
1
1
0
0
0
1
1
0
% Of Sales
-
2%
1%
1%
2%
2%
2%
2%
3%
2%
0%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
11
21
0
1
0
0
1
10
1
0
% Of Sales
-
14%
6%
0%
4%
0%
1%
6%
31%
2%
7%
EBITDA
-25
-38
3
4
2
2
1
1
-7
0
5
EBITDA Margin
-86%
-46%
1%
8%
5%
12%
12%
10%
-23%
1%
26%
Other Income
0
0
8
9
1
0
0
0
9
5
0
Interest
0
0
1
0
0
0
0
0
1
0
0
Depreciation
1
1
1
1
0
0
0
0
0
0
0
PBT
-26
-38
10
13
2
2
1
1
1
5
5
Tax
0
0
-2
3
1
0
0
0
0
0
1
Tax Rate
-1%
-1%
-18%
21%
35%
10%
33%
31%
31%
4%
13%
PAT
-26
-39
11
10
1
1
0
0
1
5
4
PAT before Minority Interest
-27
-39
11
10
1
2
1
0
1
5
4
Minority Interest
-1
0
0
0
-1
0
0
0
0
0
0
PAT Margin
-91%
-47%
3%
18%
2%
8%
3%
2%
2%
13%
22%
PAT Growth
0%
-438%
18%
1,083%
-28%
217%
57%
-62%
-87%
15%
 
Unadjusted EPS
-13.58
-19.79
6.09
15.58
1.13
1.80
0.55
0.31
1.24
9.91
9.47

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
48
88
53
44
44
43
43
22
22
17
Share Capital
20
20
6
6
6
6
6
5
5
5
Total Reserves
28
68
46
38
37
37
36
17
17
12
Non-Current Liabilities
1
1
1
1
0
0
0
0
0
0
Secured Loans
0
0
0
0
0
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
0
0
0
0
0
0
0
0
0
0
Current Liabilities
10
54
7
12
4
3
3
7
8
2
Trade Payables
6
5
4
9
2
1
1
1
0
0
Other Current Liabilities
2
1
1
1
0
1
1
4
0
0
Short Term Borrowings
2
47
1
1
1
1
1
2
7
0
Short Term Provisions
0
1
2
1
1
0
0
0
1
2
Total Liabilities
62
145
63
59
51
49
48
32
32
19
Net Block
12
12
11
7
5
5
5
6
6
0
Gross Block
17
17
14
10
8
7
7
7
6
1
Accumulated Depreciation
5
4
4
3
2
2
2
1
1
0
Non Current Assets
44
54
53
36
31
39
39
20
15
5
Capital Work in Progress
0
0
0
0
0
0
0
0
0
0
Non Current Investment
26
35
42
26
24
33
13
13
7
4
Long Term Loans & Adv.
6
6
0
3
2
1
22
2
2
0
Other Non Current Assets
0
0
0
0
0
0
0
0
0
0
Current Assets
18
91
10
23
19
10
9
12
17
14
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
4
83
1
14
3
2
3
3
7
6
Sundry Debtors
11
5
4
3
3
3
2
1
1
0
Cash & Bank
1
2
4
3
3
0
1
0
2
2
Other Current Assets
2
0
0
0
11
4
4
7
7
6
Short Term Loans & Adv.
2
2
1
3
11
4
4
7
7
6
Net Current Assets
7
38
3
12
16
6
6
4
9
12
Total Assets
62
145
63
59
51
49
48
32
32
19

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
40
-83
13
4
1
22
-21
2
-6
-9
PBT
-38
10
13
2
2
1
1
1
5
5
Adjustment
5
-7
-8
0
0
0
0
-7
-4
-6
Changes in Working Capital
74
-81
10
3
0
21
-21
9
-5
-8
Cash after chg. in Working capital
40
-79
14
4
1
23
-20
2
-4
-9
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
0
-4
-1
-1
0
0
0
0
-2
0
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
5
12
-12
-3
1
-21
1
2
-5
11
Net Fixed Assets
0
0
0
0
0
0
0
0
-1
Net Investments
9
6
-17
-2
9
-22
0
-6
-5
Others
-4
6
6
-1
-8
1
0
8
0
Cash from Financing Activity
-46
69
-1
0
0
-2
20
-6
11
0
Net Cash Inflow / Outflow
-1
-2
1
0
2
0
0
-2
0
2
Opening Cash & Equivalents
2
4
3
3
0
1
0
2
3
0
Closing Cash & Equivalent
1
2
4
3
3
0
1
0
2
2

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.)
24
45
28
23
23
23
23
16
15
12
ROA
-37%
11%
16%
2%
3%
1%
1%
2%
19%
22%
ROE
-57%
16%
21%
3%
4%
1%
1%
3%
25%
24%
ROCE
-41%
11%
26%
5%
4%
2%
2%
5%
23%
28%
Fixed Asset Turnover
5
24
5
4
2
2
1
5
10
22
Receivable days
34
4
22
31
76
71
52
10
3
0
Inventory Days
191
42
50
79
65
84
112
63
63
108
Payable days
63
4
51
44
46
41
44
9
1
0
Cash Conversion Cycle
163
42
21
67
94
114
119
64
65
108
Total Debt/Equity
0
1
0
0
0
0
0
0
0
0
Interest Cover
-416
11
156
12
333
437
169
3
30
0

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.