Nifty
Sensex
:
:
11914.40
40359.41
-54.00 (-0.45%)
-215.76 (-0.53%)

Trading

Rating :
56/99  (View)

BSE: 531842 | NSE: Not Listed

10.65
0.09 (0.85%)
22-Nov-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  11.68
  •  11.68
  •  10.27
  •  10.56
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1387
  •  0.15
  •  24.40
  •  9.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30.81
  • 3.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 59.53
  • 2.84%
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.81%
  • 5.13%
  • 17.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.26
  • 1.76
  • 4.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.67
  • 17.61
  • 9.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.91
  • 16.53
  • 11.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.82
  • 6.97
  • 7.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.39
  • 0.45
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.67
  • 5.69
  • 5.40

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
77.11
0.00
0.00
104.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
73.96
0.00
0.00
100.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
3.15
0.00
0.00
3.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
4.09%
0.00%
3.82%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.32
0.00
0.00
1.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.74
0.00
0.00
0.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.84
0.00
0.00
0.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
2.89
0.00
0.00
3.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.92
0.00
0.00
0.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
1.97
0.00
0.00
2.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.55%
0.00%
2.38%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.67
0.00
0.00
0.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
641.76
459.41
565.96
460.57
588.05
720.41
533.18
233.55
308.46
264.60
Net Sales Growth
-
39.69%
-18.83%
22.88%
-21.68%
-18.37%
35.12%
128.29%
-24.29%
16.58%
 
Cost Of Goods Sold
-
581.57
425.87
524.86
422.52
546.51
664.59
491.77
205.67
276.87
244.81
Gross Profit
-
60.20
33.53
41.10
38.04
41.54
55.82
41.40
27.88
31.60
19.79
GP Margin
-
9.38%
7.30%
7.26%
8.26%
7.06%
7.75%
7.76%
11.94%
10.24%
7.48%
Total Expenditure
-
615.69
448.86
549.10
446.41
576.46
694.47
514.75
221.84
296.44
255.99
Power & Fuel Cost
-
0.04
0.05
0.05
0.06
0.05
0.05
0.05
0.04
0.03
0.04
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.01%
0.02%
0.01%
0.02%
Employee Cost
-
2.50
2.22
2.12
1.92
1.78
1.46
1.26
0.90
0.76
0.57
% Of Sales
-
0.39%
0.48%
0.37%
0.42%
0.30%
0.20%
0.24%
0.39%
0.25%
0.22%
Manufacturing Exp.
-
0.00
0.00
0.00
0.01
0.48
0.62
0.50
0.50
0.49
0.20
% Of Sales
-
0%
0%
0%
0.00%
0.08%
0.09%
0.09%
0.21%
0.16%
0.08%
General & Admin Exp.
-
7.68
4.04
4.30
4.10
4.28
3.96
3.48
2.89
2.58
1.48
% Of Sales
-
1.20%
0.88%
0.76%
0.89%
0.73%
0.55%
0.65%
1.24%
0.84%
0.56%
Selling & Distn. Exp.
-
20.80
16.48
17.77
17.72
23.29
20.88
17.39
9.01
13.40
8.76
% Of Sales
-
3.24%
3.59%
3.14%
3.85%
3.96%
2.90%
3.26%
3.86%
4.34%
3.31%
Miscellaneous Exp.
-
3.10
0.20
0.00
0.09
0.07
2.91
0.30
2.83
2.31
8.76
% Of Sales
-
0.48%
0.04%
0%
0.02%
0.01%
0.40%
0.06%
1.21%
0.75%
0.05%
EBITDA
-
26.07
10.55
16.86
14.16
11.59
25.94
18.43
11.71
12.02
8.61
EBITDA Margin
-
4.06%
2.30%
2.98%
3.07%
1.97%
3.60%
3.46%
5.01%
3.90%
3.25%
Other Income
-
4.91
3.39
7.85
1.80
10.45
6.26
4.18
1.70
2.12
1.50
Interest
-
5.94
4.72
6.78
8.05
8.95
9.95
4.48
1.98
2.19
1.14
Depreciation
-
3.53
2.65
3.04
3.56
2.66
3.96
1.69
1.97
2.04
0.91
PBT
-
21.51
6.56
14.89
4.34
10.44
18.29
16.43
9.46
9.90
8.05
Tax
-
5.37
2.80
3.12
1.35
2.87
5.03
2.98
2.50
3.59
2.36
Tax Rate
-
24.97%
42.68%
20.95%
31.11%
27.49%
27.50%
18.14%
26.43%
36.26%
29.32%
PAT
-
16.14
3.76
11.77
2.99
7.56
13.27
13.45
6.97
6.31
5.69
PAT before Minority Interest
-
16.14
3.76
11.77
2.99
7.56
13.27
13.45
6.97
6.31
5.69
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.51%
0.82%
2.08%
0.65%
1.29%
1.84%
2.52%
2.98%
2.05%
2.15%
PAT Growth
-
329.26%
-68.05%
293.65%
-60.45%
-43.03%
-1.34%
92.97%
10.46%
10.90%
 
Unadjusted EPS
-
5.54
1.35
4.03
1.03
2.59
4.55
4.60
2.38
2.16
2.12

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
127.32
111.65
111.10
94.46
92.59
86.54
74.64
62.55
56.55
51.59
Share Capital
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
5.85
Total Reserves
121.47
105.80
105.25
88.61
86.74
80.70
68.79
56.70
50.70
45.75
Non-Current Liabilities
2.84
2.89
4.85
11.71
10.97
19.29
2.05
2.75
5.98
28.27
Secured Loans
0.00
0.00
6.22
7.37
7.14
7.07
0.00
0.00
3.00
25.70
Unsecured Loans
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
Long Term Provisions
0.37
0.37
0.33
0.29
0.24
9.25
0.13
0.11
0.09
0.00
Current Liabilities
44.88
71.14
61.96
58.56
106.25
94.61
86.07
24.85
25.16
10.08
Trade Payables
3.71
3.15
2.48
2.66
2.91
3.56
4.09
1.55
2.62
3.30
Other Current Liabilities
0.55
0.86
2.33
4.34
9.21
5.09
19.73
5.36
3.30
5.06
Short Term Borrowings
34.95
65.01
53.72
51.25
92.51
84.36
60.39
14.64
17.79
0.00
Short Term Provisions
5.68
2.13
3.43
0.31
1.62
1.61
1.86
3.30
1.44
1.71
Total Liabilities
175.04
185.68
177.91
164.73
209.81
200.44
162.76
90.15
87.69
89.94
Net Block
17.30
19.62
22.35
25.66
42.25
23.30
27.26
11.58
13.13
14.21
Gross Block
40.11
40.74
44.72
44.99
58.05
41.19
41.18
23.81
23.38
22.57
Accumulated Depreciation
22.81
21.12
22.37
19.33
15.80
17.88
13.92
12.23
10.26
8.36
Non Current Assets
79.09
86.82
82.14
73.65
72.49
52.98
48.34
27.10
25.66
25.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
36.76
41.49
41.37
41.64
24.57
15.18
15.38
10.36
9.81
10.79
Long Term Loans & Adv.
25.03
25.71
18.42
6.35
5.68
14.50
5.69
5.16
2.73
0.00
Other Non Current Assets
0.00
0.00
0.01
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Current Assets
95.94
98.86
95.76
91.07
137.30
147.46
114.42
63.04
62.02
64.93
Current Investments
0.06
0.06
0.22
0.11
0.06
0.08
1.06
7.38
13.73
0.00
Inventories
6.64
12.62
5.18
9.18
8.43
2.07
11.87
9.29
6.85
8.92
Sundry Debtors
72.95
66.12
73.62
63.50
99.66
114.69
83.00
28.07
29.04
38.76
Cash & Bank
6.24
6.91
8.35
5.64
8.56
4.04
3.65
3.98
0.96
1.42
Other Current Assets
10.05
1.74
2.99
5.38
20.59
26.58
14.84
14.32
11.45
15.83
Short Term Loans & Adv.
8.38
11.41
5.40
7.27
7.29
8.31
8.72
9.52
9.78
9.89
Net Current Assets
51.07
27.72
33.81
32.51
31.06
52.84
28.35
38.19
36.86
54.85
Total Assets
175.03
185.68
177.90
164.73
209.80
200.45
162.76
90.15
87.69
89.93

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
20.25
-3.77
-0.67
47.43
31.02
-24.33
-27.03
6.89
21.29
-17.99
PBT
21.52
6.56
14.14
4.34
10.44
18.29
16.43
9.46
9.90
8.05
Adjustment
2.42
4.08
1.45
7.63
5.13
10.10
3.32
1.64
4.88
0.92
Changes in Working Capital
1.81
-12.77
-13.12
36.64
17.96
-48.50
-43.65
-0.49
10.09
-25.12
Cash after chg. in Working capital
25.75
-2.13
2.47
48.61
33.52
-20.10
-23.90
10.61
24.87
-16.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.50
-1.64
-3.14
-1.18
-2.50
-4.23
-3.13
-3.72
-3.58
-1.84
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
14.89
1.10
5.18
-3.69
-27.58
1.84
-15.04
6.65
-15.28
-6.34
Net Fixed Assets
0.63
3.55
0.30
13.06
-16.86
-0.01
-17.37
-0.43
-0.81
-3.88
Net Investments
4.79
0.50
0.26
-17.08
-9.31
1.21
1.30
5.81
-12.75
-1.58
Others
9.47
-2.95
4.62
0.33
-1.41
0.64
1.03
1.27
-1.72
-0.88
Cash from Financing Activity
-35.81
1.23
-1.80
-46.66
1.08
22.88
41.73
-10.52
-6.47
21.76
Net Cash Inflow / Outflow
-0.68
-1.44
2.71
-2.92
4.52
0.39
-0.33
3.02
-0.46
-2.57
Opening Cash & Equivalents
6.91
8.35
5.64
8.56
4.04
3.65
3.98
0.96
1.42
3.99
Closing Cash & Equivalent
6.24
6.91
8.35
5.64
8.56
4.04
3.65
3.98
0.96
1.42

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.)
43.64
38.27
38.08
32.37
31.73
29.66
25.58
21.40
19.34
17.65
ROA
8.95%
2.07%
6.87%
1.60%
3.69%
7.31%
10.63%
7.83%
7.10%
7.79%
ROE
13.51%
3.38%
11.45%
3.20%
8.44%
16.47%
19.61%
11.70%
11.67%
11.57%
ROCE
16.20%
6.49%
13.28%
7.09%
10.38%
17.97%
19.71%
14.62%
15.34%
14.26%
Fixed Asset Turnover
15.92
10.84
12.62
8.94
11.85
17.49
16.41
9.90
13.42
12.82
Receivable days
39.43
55.05
44.22
64.65
66.52
50.08
38.02
44.63
40.11
42.98
Inventory Days
5.46
7.01
4.63
6.98
3.26
3.53
7.24
12.61
9.33
7.08
Payable days
2.07
2.25
1.72
2.27
2.02
2.04
1.99
2.55
0.00
3.73
Cash Conversion Cycle
42.82
59.81
47.12
69.36
67.76
51.57
43.27
54.69
49.44
46.32
Total Debt/Equity
0.27
0.58
0.54
0.64
1.10
1.07
0.81
0.23
0.40
0.52
Interest Cover
4.62
2.39
3.19
1.54
2.17
2.84
4.66
5.79
5.51
8.05

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.