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

Finance - Investment

Rating :
34/99  (View)

BSE: 533170 | NSE: Not Listed

42.10
0.10 (0.24%)
18-Oct-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  42.05
  •  47.75
  •  42.05
  •  42.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5890
  •  2.48
  •  87.45
  •  40.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 41.81
  • 7.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13.07
  • 1.66%
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.17%
  • 2.34%
  • 37.96%
  • FII
  • DII
  • Others
  • 0%
  • 1.98%
  • 5.55%

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
  • 8.63
  • 11.10
  • 12.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.30
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.84
  • 4.70
  • 5.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
12.78
12.82
-0.31%
13.77
17.38
-20.77%
12.49
12.95
-3.55%
15.09
12.33
22.38%
Expenses
11.04
8.93
23.63%
10.88
12.15
-10.45%
11.22
9.75
15.08%
9.95
9.04
10.07%
EBITDA
1.74
3.89
-55.27%
2.88
5.23
-44.93%
1.27
3.20
-60.31%
5.14
3.29
56.23%
EBIDTM
13.63%
30.31%
20.95%
30.08%
10.20%
24.73%
34.08%
26.65%
Other Income
0.20
0.38
-47.37%
0.02
0.05
-60.00%
0.01
0.00
0.00
0.01
0.01
0.00%
Interest
0.12
0.20
-40.00%
0.11
0.15
-26.67%
0.13
0.16
-18.75%
0.16
0.17
-5.88%
Depreciation
0.78
0.99
-21.21%
0.78
0.86
-9.30%
0.77
0.78
-1.28%
0.80
0.91
-12.09%
PBT
1.04
3.08
-66.23%
2.01
4.27
-52.93%
0.38
2.26
-83.19%
4.20
2.22
89.19%
Tax
0.29
0.84
-65.48%
0.49
1.49
-67.11%
0.09
0.78
-88.46%
1.30
0.69
88.41%
PAT
0.75
2.24
-66.52%
1.52
2.78
-45.32%
0.29
1.49
-80.54%
2.90
1.53
89.54%
PATM
5.87%
17.49%
11.05%
16.00%
2.32%
11.47%
19.20%
12.39%
EPS
0.76
2.26
-66.37%
1.53
2.80
-45.36%
0.29
1.50
-80.67%
2.92
1.54
89.61%

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
54.13
54.52
55.83
55.20
60.54
52.04
52.22
48.90
53.89
36.42
18.48
Net Sales Growth
-2.43%
-2.35%
1.14%
-8.82%
16.33%
-0.34%
6.79%
-9.26%
47.97%
97.08%
 
Cost Of Goods Sold
14.66
3.71
6.67
5.74
8.44
7.70
7.40
6.12
9.52
6.43
1.59
Gross Profit
39.47
50.81
49.16
49.46
52.10
44.34
44.83
42.78
44.36
30.00
16.89
GP Margin
72.92%
93.20%
88.05%
89.60%
86.06%
85.20%
85.85%
87.48%
82.32%
82.37%
91.40%
Total Expenditure
43.09
40.68
40.98
40.39
46.47
41.22
38.41
34.56
39.80
27.87
13.75
Power & Fuel Cost
-
5.81
5.29
5.35
6.22
5.82
5.73
5.40
5.21
3.41
2.22
% Of Sales
-
10.66%
9.48%
9.69%
10.27%
11.18%
10.97%
11.04%
9.67%
9.36%
12.01%
Employee Cost
-
7.84
7.62
6.94
6.98
5.72
4.84
4.44
5.12
3.76
2.25
% Of Sales
-
14.38%
13.65%
12.57%
11.53%
10.99%
9.27%
9.08%
9.50%
10.32%
12.18%
Manufacturing Exp.
-
24.06
21.46
22.62
26.09
23.72
22.01
20.48
22.59
15.27
7.66
% Of Sales
-
44.13%
38.44%
40.98%
43.10%
45.58%
42.15%
41.88%
41.92%
41.93%
41.45%
General & Admin Exp.
-
3.70
3.66
3.68
4.69
4.06
3.98
3.48
2.51
2.41
1.64
% Of Sales
-
6.79%
6.56%
6.67%
7.75%
7.80%
7.62%
7.12%
4.66%
6.62%
8.87%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.37
1.57
1.42
0.26
0.01
0.18
0.04
0.07
0.01
0.00
% Of Sales
-
2.51%
2.81%
2.57%
0.43%
0.02%
0.34%
0.08%
0.13%
0.03%
3.25%
EBITDA
11.03
13.84
14.85
14.81
14.07
10.82
13.81
14.34
14.09
8.55
4.73
EBITDA Margin
20.38%
25.39%
26.60%
26.83%
23.24%
20.79%
26.45%
29.33%
26.15%
23.48%
25.60%
Other Income
0.24
0.06
0.01
0.05
0.03
0.01
0.01
0.03
0.03
0.09
0.00
Interest
0.52
0.88
0.88
0.90
0.58
1.10
1.61
2.30
2.65
1.64
0.89
Depreciation
3.13
3.34
3.43
3.35
3.36
3.21
4.26
4.23
3.52
2.69
1.93
PBT
7.63
9.69
10.55
10.61
10.17
6.53
7.95
7.84
7.94
4.31
1.92
Tax
2.17
2.71
3.56
3.57
3.39
2.13
2.55
1.41
1.64
1.33
0.32
Tax Rate
28.44%
27.97%
33.74%
33.65%
33.33%
32.62%
32.08%
17.98%
20.65%
30.86%
16.67%
PAT
5.46
6.97
7.00
7.04
6.77
4.40
5.40
6.43
6.29
2.97
1.59
PAT before Minority Interest
5.46
6.97
7.00
7.04
6.77
4.40
5.40
6.43
6.29
2.97
1.59
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.09%
12.78%
12.54%
12.75%
11.18%
8.46%
10.34%
13.15%
11.67%
8.15%
8.60%
PAT Growth
-32.09%
-0.43%
-0.57%
3.99%
53.86%
-18.52%
-16.02%
2.23%
111.78%
86.79%
 
Unadjusted EPS
5.50
7.03
7.05
7.10
6.83
4.43
5.45
6.48
6.34
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
70.05
63.96
57.85
50.80
44.80
41.19
36.49
30.69
24.97
22.07
Share Capital
9.92
9.92
9.92
9.92
9.92
9.92
9.92
9.92
9.92
9.92
Total Reserves
60.13
54.04
47.93
40.88
34.88
31.27
26.57
20.77
15.05
12.15
Non-Current Liabilities
2.71
3.68
3.83
1.90
2.77
4.63
8.29
11.69
9.89
10.36
Secured Loans
2.16
3.10
3.34
1.57
2.39
4.11
7.49
10.53
8.78
9.71
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.19
0.17
0.16
0.16
0.15
0.11
0.08
0.06
0.06
0.00
Current Liabilities
10.84
7.96
6.47
7.77
8.59
11.64
10.60
12.36
11.33
1.97
Trade Payables
2.06
3.23
1.70
3.31
2.18
2.72
2.24
1.36
1.63
0.89
Other Current Liabilities
7.52
3.57
3.02
2.54
3.43
6.10
4.89
4.87
4.55
0.80
Short Term Borrowings
0.50
0.43
1.07
0.48
1.76
1.69
2.43
5.17
4.64
0.00
Short Term Provisions
0.76
0.73
0.67
1.44
1.22
1.12
1.04
0.97
0.51
0.29
Total Liabilities
83.60
75.60
68.15
60.47
56.16
57.46
55.38
54.74
46.19
34.40
Net Block
20.20
22.33
20.79
20.21
19.61
20.04
22.66
24.34
20.95
13.77
Gross Block
56.12
54.99
50.09
46.16
42.20
39.31
37.76
35.31
28.40
18.53
Accumulated Depreciation
35.93
32.66
29.30
25.95
22.59
19.27
15.09
10.97
7.45
4.76
Non Current Assets
21.27
23.68
21.65
21.14
20.79
22.71
25.09
26.02
22.24
17.74
Capital Work in Progress
0.50
0.79
0.42
0.37
0.37
1.16
0.57
0.06
0.04
3.97
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
Long Term Loans & Adv.
0.56
0.55
0.42
0.55
0.80
1.49
1.84
1.61
1.25
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
62.33
51.92
46.50
39.34
35.37
34.75
30.29
28.73
23.94
16.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
12.58
8.56
10.24
9.44
9.69
8.02
8.02
6.77
6.45
4.51
Sundry Debtors
11.27
11.49
7.49
8.98
10.02
9.75
12.29
11.13
9.02
5.17
Cash & Bank
33.44
23.99
22.02
12.68
7.20
10.00
3.50
3.82
3.68
2.68
Other Current Assets
5.04
7.24
5.47
7.06
8.47
6.97
6.48
7.00
4.79
4.31
Short Term Loans & Adv.
0.65
0.65
1.28
1.17
1.46
1.14
1.12
6.91
4.70
4.18
Net Current Assets
51.49
43.96
40.03
31.57
26.78
23.11
19.69
16.37
12.62
14.68
Total Assets
83.60
75.60
68.15
60.48
56.16
57.46
55.38
54.75
46.18
34.41

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
12.87
9.13
11.47
12.51
2.60
14.85
10.85
7.00
0.67
3.08
PBT
9.69
10.55
10.61
10.17
6.53
7.95
7.84
7.94
4.31
1.92
Adjustment
3.92
4.02
3.78
3.97
4.25
5.74
6.06
5.79
4.03
2.56
Changes in Working Capital
2.08
-2.21
0.71
1.76
-5.65
3.99
-1.26
-4.00
-7.00
-0.88
Cash after chg. in Working capital
15.68
12.36
15.10
15.90
5.12
17.68
12.64
9.72
1.34
3.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.81
-3.22
-3.63
-3.39
-2.52
-2.83
-1.79
-2.72
-0.67
-0.51
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
-0.92
-5.36
-3.99
-3.95
-2.10
-2.24
-2.71
-6.66
-5.76
-6.24
Net Fixed Assets
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
Others
-0.92
-5.36
-3.99
-3.95
-2.09
-2.24
-2.70
-6.66
-5.76
Cash from Financing Activity
-2.11
-2.14
1.93
-3.33
-3.32
-6.13
-8.46
-0.26
6.08
2.17
Net Cash Inflow / Outflow
9.84
1.64
9.42
5.23
-2.82
6.49
-0.32
0.08
0.99
-0.99
Opening Cash & Equivalents
23.40
21.76
12.34
7.11
9.93
3.44
3.76
3.67
2.68
3.67
Closing Cash & Equivalent
33.25
23.40
21.76
12.34
7.11
9.93
3.44
3.76
3.67
2.68

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.)
70.61
64.48
58.31
51.21
45.16
41.52
36.78
30.94
25.18
22.24
ROA
8.76%
9.73%
10.95%
11.61%
7.74%
9.58%
11.68%
12.47%
7.38%
4.63%
ROE
10.41%
11.49%
12.96%
14.17%
10.23%
13.91%
19.15%
22.61%
12.64%
7.23%
ROCE
14.64%
17.19%
19.66%
20.55%
15.01%
19.03%
20.35%
23.03%
16.10%
8.84%
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
76.21
62.05
54.46
57.28
69.32
77.02
87.41
68.25
71.10
102.11
Inventory Days
70.76
61.45
65.07
57.69
62.12
56.06
55.21
44.80
54.91
88.99
Payable days
19.72
20.35
19.99
19.26
18.43
20.27
15.24
12.01
13.96
19.60
Cash Conversion Cycle
127.26
103.15
99.54
95.71
113.02
112.81
127.39
101.04
112.05
171.50
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
12.06
12.96
12.85
18.44
6.96
5.94
4.40
4.00
3.62
3.14

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.