Nifty
Sensex
:
:
10029.10
33980.70
-32.45 (-0.32%)
-128.84 (-0.38%)

Finance - NBFC

Rating :
35/99  (View)

BSE: 537750 | NSE: Not Listed

54.50
-2.00 (-3.54%)
04-Jun-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  53.50
  •  56.25
  •  53.45
  •  56.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  735
  •  0.40
  •  115.00
  •  41.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 154.16
  • 12.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 178.00
  • 4.42%
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.96%
  • 0.00%
  • 12.59%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 50.80
  • 5.52
  • -5.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 90.24
  • -13.74
  • -13.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 84.99
  • -18.29
  • -22.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 27.34
  • 17.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.25
  • 0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.95
  • 15.06

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
24
19
27%
10
26
-60%
19
21
-8%
0
43
-100%
Expenses
15
14
7%
5
12
-63%
12
14
-18%
0
21
-100%
EBITDA
9
5
84%
6
14
-58%
7
6
14%
0
22
-100%
EBIDTM
37%
26%
56%
53%
37%
30%
0%
51%
Other Income
0
0
-73%
0
0
-75%
0
0
43%
0
1
-100%
Interest
1
1
64%
1
1
98%
1
1
17%
0
1
-100%
Depreciation
1
1
-9%
1
1
11%
1
1
13%
0
0
-100%
PBT
7
4
91%
4
13
-68%
6
5
14%
0
22
-100%
Tax
2
2
24%
1
-4
-
1
1
16%
0
1
-100%
PAT
5
2
155%
3
17
-81%
4
4
14%
0
21
-100%
PATM
22%
11%
31%
64%
24%
19%
0%
49%
EPS
1.87
0.73
156%
1.18
6.20
-81%
1.65
1.45
14%
0.00
7.70
-100%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
101
81
119
72
77
19
10
Net Sales Growth
-
24%
-32%
66%
-7%
307%
86%
 
Cost Of Goods Sold
-
35
17
46
11
9
6
4
Gross Profit
-
66
64
73
61
68
12
6
GP Margin
-
66%
79%
62%
85%
88%
66%
56%
Total Expenditure
-
72
37
61
24
17
10
5
Power & Fuel Cost
-
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
24
5
3
3
2
1
0
% Of Sales
-
24%
7%
3%
4%
3%
3%
1%
Manufacturing Exp.
-
3
3
1
2
1
0
0
% Of Sales
-
3%
4%
1%
2%
2%
0%
0%
General & Admin Exp.
-
9
9
8
7
4
2
0
% Of Sales
-
9%
11%
7%
10%
5%
9%
3%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1
2
2
1
0
1
0
% Of Sales
-
1%
2%
2%
2%
0%
4%
0%
EBITDA
-
29
44
58
48
60
9
5
EBITDA Margin
-
28%
55%
49%
67%
78%
49%
52%
Other Income
-
1
1
2
5
7
26
11
Interest
-
3
7
5
3
2
0
0
Depreciation
-
2
2
2
2
1
0
0
PBT
-
25
36
53
48
65
36
17
Tax
-
4
9
6
4
5
3
1
Tax Rate
-
15%
24%
12%
8%
7%
7%
8%
PAT
-
20
27
43
42
55
31
15
PAT before Minority Interest
-
21
27
47
45
60
33
15
Minority Interest
-
-1
-1
-4
-4
-5
-2
0
PAT Margin
-
20%
33%
36%
58%
72%
164%
147%
PAT Growth
-
-24%
-39%
4%
-24%
78%
108%
 
EPS
-
7.38
9.76
15.89
15.29
20.25
11.38
5.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,072
1,069
915
868
840
778
730
Share Capital
27
26
26
26
26
26
1
Total Reserves
1,045
1,043
890
842
815
752
703
Non-Current Liabilities
30
37
1
2
3
0
0
Secured Loans
1
9
0
1
2
0
0
Unsecured Loans
0
0
0
0
0
0
0
Long Term Provisions
0
0
1
1
0
0
0
Current Liabilities
36
38
65
53
36
6
2
Trade Payables
0
0
0
0
0
0
0
Other Current Liabilities
2
3
10
8
4
0
0
Short Term Borrowings
32
34
54
36
23
0
0
Short Term Provisions
2
1
2
8
8
5
2
Total Liabilities
1,204
1,212
1,015
953
909
816
762
Net Block
43
43
48
50
39
18
0
Gross Block
48
45
52
52
40
18
0
Accumulated Depreciation
4
2
5
3
1
0
0
Non Current Assets
952
947
778
842
768
749
653
Capital Work in Progress
0
0
0
0
0
0
0
Non Current Investment
904
899
672
734
663
573
599
Long Term Loans & Adv.
4
5
59
58
65
158
55
Other Non Current Assets
0
0
0
0
0
0
0
Current Assets
252
265
237
111
141
67
109
Current Investments
0
0
16
18
23
42
59
Inventories
17
20
40
27
15
10
0
Sundry Debtors
4
4
2
1
0
1
0
Cash & Bank
9
5
22
4
13
9
41
Other Current Assets
223
15
19
6
90
5
8
Short Term Loans & Adv.
210
220
138
54
83
3
7
Net Current Assets
216
227
171
58
105
61
107
Total Assets
1,204
1,212
1,015
953
909
816
762

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
23
14
-96
18
89
-18
0
PBT
25
36
53
49
65
36
4
Adjustment
-13
-13
-37
-39
-51
-21
-4
Changes in Working Capital
20
-2
-104
12
80
-28
0
Cash after chg. in Working capital
32
21
-88
22
94
-14
0
Interest Paid
0
0
0
0
0
0
0
Tax Paid
-10
-7
-8
-4
-5
-4
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
Cash From Investing Activity
0
-5
110
-24
-22
-150
1
Net Fixed Assets
0
2
0
-1
-4
-1
Net Investments
-82
-109
80
-88
-121
-63
Others
82
102
30
65
102
-87
Cash from Financing Activity
-19
-27
4
-2
-60
136
-1
Net Cash Inflow / Outflow
4
-18
18
-7
7
-32
1
Opening Cash & Equivalents
5
23
4
11
4
42
0
Closing Cash & Equivalent
9
5
22
4
11
9
1

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
397
417
357
339
328
300
11,828
ROA
2%
2%
5%
5%
7%
4%
2%
ROE
2%
3%
5%
5%
7%
4%
2%
ROCE
2%
4%
6%
6%
8%
5%
2%
Fixed Asset Turnover
2.17
1.67
2.27
1.54
2.63
1.04
0.00
Receivable days
14
11
4
4
2
9
12
Inventory Days
67
135
102
106
59
96
0
Payable days
0
0
0
0
0
0
0
Cash Conversion Cycle
80
147
106
109
60
105
13
Total Debt/Equity
0.03
0.04
0.06
0.04
0.03
0.00
0.00
Interest Cover
10
6
13
20
36
202
547

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.