Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Construction - Real Estate

Rating :
N/A  (View)

BSE: 532334 | NSE: Not Listed

9.00
0.25 (2.86%)
18-Oct-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.71
  •  9.00
  •  8.70
  •  8.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6336
  •  0.57
  •  20.55
  •  8.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.51
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 295.40
  • N/A
  • 0.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.71%
  • 4.59%
  • 24.43%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.97
  • 6.69
  • 6.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.36
  • 53.70
  • 11.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -25.38
  • -19.56

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 1.12
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.51
  • 21.39
  • 15.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
19.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
14.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
4.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
25.95%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
6.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
3.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-4.66
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-1.12
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-3.54
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-18.42%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-1.79
0.00
-
0.00
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
Net Sales
-
89.22
83.78
73.41
68.00
Net Sales Growth
-
6.49%
14.13%
7.96%
 
Cost Of Goods Sold
-
10.98
8.20
8.22
7.04
Gross Profit
-
78.24
75.58
65.19
60.96
GP Margin
-
87.69%
90.21%
88.80%
89.65%
Total Expenditure
-
61.00
62.48
56.87
52.67
Power & Fuel Cost
-
6.63
6.71
6.99
7.50
% Of Sales
-
7.43%
8.01%
9.52%
11.03%
Employee Cost
-
19.95
19.99
17.76
16.42
% Of Sales
-
22.36%
23.86%
24.19%
24.15%
Manufacturing Exp.
-
8.34
9.00
7.04
7.11
% Of Sales
-
9.35%
10.74%
9.59%
10.46%
General & Admin Exp.
-
9.80
13.80
13.62
10.83
% Of Sales
-
10.98%
16.47%
18.55%
15.93%
Selling & Distn. Exp.
-
3.70
3.49
2.67
2.75
% Of Sales
-
4.15%
4.17%
3.64%
4.04%
Miscellaneous Exp.
-
1.60
1.29
0.56
1.03
% Of Sales
-
1.79%
1.54%
0.76%
1.51%
EBITDA
-
28.22
21.30
16.54
15.33
EBITDA Margin
-
31.63%
25.42%
22.53%
22.54%
Other Income
-
1.55
0.93
1.89
2.14
Interest
-
27.70
26.69
31.02
30.50
Depreciation
-
14.17
14.36
14.42
15.05
PBT
-
-12.11
-18.82
-27.00
-28.08
Tax
-
-1.68
-2.51
-6.96
3.13
Tax Rate
-
13.87%
13.34%
25.78%
-11.30%
PAT
-
-10.43
-16.31
-20.04
-30.83
PAT before Minority Interest
-
-10.43
-16.31
-20.04
-30.83
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
-11.69%
-19.47%
-27.30%
-45.34%
PAT Growth
-
36.05%
18.61%
35.00%
 
Unadjusted EPS
-
-5.36
-8.38
-10.30
-19.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
219.79
238.11
253.58
97.38
Share Capital
19.73
19.73
0.27
96.41
Total Reserves
200.05
218.37
233.84
0.96
Non-Current Liabilities
237.26
241.31
255.68
321.04
Secured Loans
149.94
152.25
159.86
146.56
Unsecured Loans
118.44
118.34
122.24
145.44
Long Term Provisions
0.60
0.47
0.52
0.33
Current Liabilities
45.36
49.00
39.87
52.07
Trade Payables
12.17
15.31
17.97
15.61
Other Current Liabilities
18.17
18.45
11.95
27.45
Short Term Borrowings
14.89
15.13
9.93
9.00
Short Term Provisions
0.13
0.11
0.02
0.01
Total Liabilities
502.41
528.42
549.13
470.49
Net Block
447.53
460.78
474.74
417.93
Gross Block
490.03
489.18
489.16
461.21
Accumulated Depreciation
42.51
28.40
14.42
43.29
Non Current Assets
464.09
483.35
500.23
431.25
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
14.09
21.53
21.46
6.01
Long Term Loans & Adv.
1.49
0.90
0.80
0.98
Other Non Current Assets
0.98
0.15
3.23
6.33
Current Assets
38.32
45.07
48.90
39.23
Current Investments
0.00
0.00
0.00
0.00
Inventories
13.85
17.25
16.70
18.92
Sundry Debtors
3.46
3.28
3.02
5.51
Cash & Bank
9.46
8.21
7.37
5.77
Other Current Assets
11.54
1.29
6.05
0.94
Short Term Loans & Adv.
10.92
15.04
15.77
8.09
Net Current Assets
-7.04
-3.93
9.03
-12.84
Total Assets
502.41
528.42
549.13
470.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
24.16
28.86
1.80
17.23
PBT
-12.11
-18.82
-27.00
-27.72
Adjustment
40.53
39.74
42.57
44.17
Changes in Working Capital
-4.34
8.97
-14.27
1.89
Cash after chg. in Working capital
24.08
29.89
1.30
18.34
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
0.07
-1.03
0.50
-1.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
6.49
0.29
-1.15
3.19
Net Fixed Assets
-0.85
-0.02
-27.95
Net Investments
7.44
-0.07
-15.42
Others
-0.10
0.38
42.22
Cash from Financing Activity
-28.59
-28.83
0.79
-19.73
Net Cash Inflow / Outflow
2.05
0.31
1.44
0.69
Opening Cash & Equivalents
6.98
6.67
5.23
4.54
Closing Cash & Equivalent
9.03
6.98
6.67
5.23

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
112.80
122.22
0.00
10.60
ROA
-2.02%
-3.03%
-3.93%
-6.55%
ROE
-4.56%
-6.91%
-15.97%
-180.26%
ROCE
3.02%
1.47%
0.83%
0.67%
Fixed Asset Turnover
0.18
0.17
0.15
0.15
Receivable days
13.80
13.73
21.21
29.60
Inventory Days
63.62
73.96
88.57
101.57
Payable days
81.73
98.00
109.95
101.55
Cash Conversion Cycle
-4.32
-10.31
-0.17
29.61
Total Debt/Equity
1.31
1.21
1.25
3.30
Interest Cover
0.56
0.29
0.13
0.09

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.