Nifty
Sensex
:
:
10061.55
34109.54
82.45 (0.83%)
284.01 (0.84%)

Finance - Investment

Rating :
N/A  (View)

BSE: 533170 | NSE: Not Listed

29.45
0.45 (1.55%)
03-Jun-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  30.25
  •  30.25
  •  28.00
  •  29.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4153
  •  1.22
  •  66.95
  •  24.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29.07
  • 4.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 0.33
  • 2.39%
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.17%
  • 2.32%
  • 38.50%
  • FII
  • DII
  • Others
  • 0%
  • 1.47%
  • 5.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.43
  • 0.94
  • -0.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.33
  • 5.05
  • -1.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.93
  • 9.64
  • -0.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.12
  • 11.01
  • 10.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.25
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.73
  • 4.38
  • 4.02

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
15
13
12%
13
14
-11%
13
13
0%
14
17
-21%
Expenses
11
12
-8%
11
10
8%
11
9
24%
11
12
-10%
EBITDA
4
1
202%
2
4
-54%
2
4
-55%
3
5
-45%
EBIDTM
26%
10%
16%
31%
14%
30%
21%
30%
Other Income
0
0
2500%
0
1
-40%
0
0
-47%
0
0
-60%
Interest
0
0
-31%
0
0
-38%
0
0
-40%
0
0
-27%
Depreciation
1
1
-14%
1
1
-2%
1
1
-21%
1
1
-9%
PBT
3
0
819%
2
4
-62%
1
3
-66%
2
4
-53%
Tax
1
0
988%
0
1
-75%
0
1
-65%
0
1
-67%
PAT
2
0
775%
1
3
-56%
1
2
-67%
2
3
-45%
PATM
17%
2%
10%
20%
6%
17%
11%
16%
EPS
2.47
0.28
782%
1.26
2.89
-56%
0.76
2.26
-66%
1.54
2.81
-45%

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
54
55
56
55
61
52
52
49
54
36
18
Net Sales Growth
-6%
-2%
1%
-9%
16%
0%
7%
-9%
48%
97%
 
Cost Of Goods Sold
13
4
7
6
8
8
7
6
10
6
2
Gross Profit
41
51
49
49
52
44
45
43
44
30
17
GP Margin
76%
93%
88%
90%
86%
85%
86%
87%
82%
82%
91%
Total Expenditure
44
41
41
40
46
41
38
35
40
28
14
Power & Fuel Cost
-
6
5
5
6
6
6
5
5
3
2
% Of Sales
-
11%
9%
10%
10%
11%
11%
11%
10%
9%
12%
Employee Cost
-
8
8
7
7
6
5
4
5
4
2
% Of Sales
-
14%
14%
13%
12%
11%
9%
9%
10%
10%
12%
Manufacturing Exp.
-
24
21
23
26
24
22
20
23
15
8
% Of Sales
-
44%
38%
41%
43%
46%
42%
42%
42%
42%
41%
General & Admin Exp.
-
4
4
4
5
4
4
3
3
2
2
% Of Sales
-
7%
7%
7%
8%
8%
8%
7%
5%
7%
9%
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.
-
1
2
1
0
0
0
0
0
0
0
% Of Sales
-
3%
3%
3%
0%
0%
0%
0%
0%
0%
3%
EBITDA
10
14
15
15
14
11
14
14
14
9
5
EBITDA Margin
19%
25%
27%
27%
23%
21%
26%
29%
26%
23%
26%
Other Income
1
0
0
0
0
0
0
0
0
0
0
Interest
0
1
1
1
1
1
2
2
3
2
1
Depreciation
3
3
3
3
3
3
4
4
4
3
2
PBT
8
10
11
11
10
7
8
8
8
4
2
Tax
2
3
4
4
3
2
3
1
2
1
0
Tax Rate
25%
28%
34%
34%
33%
33%
32%
18%
21%
31%
17%
PAT
6
7
7
7
7
4
5
6
6
3
2
PAT before Minority Interest
6
7
7
7
7
4
5
6
6
3
2
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
11%
13%
13%
13%
11%
8%
10%
13%
12%
8%
9%
PAT Growth
-27%
0%
-1%
4%
54%
-19%
-16%
2%
112%
87%
 
EPS
6.03
7.04
7.07
7.11
6.84
4.44
5.45
6.49
6.35
3.00
1.61

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
70
64
58
51
45
41
36
31
25
22
Share Capital
10
10
10
10
10
10
10
10
10
10
Total Reserves
60
54
48
41
35
31
27
21
15
12
Non-Current Liabilities
3
4
4
2
3
5
8
12
10
10
Secured Loans
2
3
3
2
2
4
7
11
9
10
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
11
8
6
8
9
12
11
12
11
2
Trade Payables
2
3
2
3
2
3
2
1
2
1
Other Current Liabilities
8
4
3
3
3
6
5
5
5
1
Short Term Borrowings
0
0
1
0
2
2
2
5
5
0
Short Term Provisions
1
1
1
1
1
1
1
1
1
0
Total Liabilities
84
76
68
60
56
57
55
55
46
34
Net Block
20
22
21
20
20
20
23
24
21
14
Gross Block
56
55
50
46
42
39
38
35
28
19
Accumulated Depreciation
36
33
29
26
23
19
15
11
7
5
Non Current Assets
21
24
22
21
21
23
25
26
22
18
Capital Work in Progress
0
1
0
0
0
1
1
0
0
4
Non Current Investment
0
0
0
0
0
0
0
0
0
0
Long Term Loans & Adv.
1
1
0
1
1
1
2
2
1
0
Other Non Current Assets
0
0
0
0
0
0
0
0
0
0
Current Assets
62
52
46
39
35
35
30
29
24
17
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
13
9
10
9
10
8
8
7
6
5
Sundry Debtors
11
11
7
9
10
10
12
11
9
5
Cash & Bank
33
24
22
13
7
10
4
4
4
3
Other Current Assets
5
7
5
7
8
7
6
7
5
4
Short Term Loans & Adv.
1
1
1
1
1
1
1
7
5
4
Net Current Assets
51
44
40
32
27
23
20
16
13
15
Total Assets
84
76
68
60
56
57
55
55
46
34

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
13
9
11
13
3
15
11
7
1
3
PBT
10
11
11
10
7
8
8
8
4
2
Adjustment
4
4
4
4
4
6
6
6
4
3
Changes in Working Capital
2
-2
1
2
-6
4
-1
-4
-7
-1
Cash after chg. in Working capital
16
12
15
16
5
18
13
10
1
4
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-3
-3
-4
-3
-3
-3
-2
-3
-1
-1
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
-1
-5
-4
-4
-2
-2
-3
-7
-6
-6
Net Fixed Assets
0
0
0
0
0
0
0
0
0
Net Investments
0
0
0
0
0
0
0
0
0
Others
-1
-5
-4
-4
-2
-2
-3
-7
-6
Cash from Financing Activity
-2
-2
2
-3
-3
-6
-8
0
6
2
Net Cash Inflow / Outflow
10
2
9
5
-3
6
0
0
1
-1
Opening Cash & Equivalents
23
22
12
7
10
3
4
4
3
4
Closing Cash & Equivalent
33
23
22
12
7
10
3
4
4
3

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.)
71
64
58
51
45
42
37
31
25
22
ROA
9%
10%
11%
12%
8%
10%
12%
12%
7%
5%
ROE
10%
11%
13%
14%
10%
14%
19%
23%
13%
7%
ROCE
15%
17%
20%
21%
15%
19%
20%
23%
16%
9%
Fixed Asset Turnover
0.98
1.06
1.15
1.37
1.28
1.36
1.34
1.69
1.55
1.00
Receivable days
76
62
54
57
69
77
87
68
71
102
Inventory Days
71
61
65
58
62
56
55
45
55
89
Payable days
20
20
20
19
18
20
15
12
14
20
Cash Conversion Cycle
127
103
100
96
113
113
127
101
112
172
Total Debt/Equity
0.07
0.09
0.10
0.06
0.14
0.23
0.37
0.62
0.69
0.44
Interest Cover
12
13
13
18
7
6
4
4
4
3

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.