Nifty
Sensex
:
:
11599.05
38631.65
23.10 (0.20%)
66.77 (0.17%)

Cigarettes/Tobacco

Rating :
64/99  (View)

BSE: 540954 | NSE: Not Listed

76.00
-0.10 (-0.13%)
23-Apr-2019 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  76.10
  •  78.40
  •  75.00
  •  76.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20537
  •  15.61
  •  97.10
  •  60.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 489.39
  • 26.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 522.45
  • 0.16%
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.16%
  • 0.00%
  • 22.33%
  • FII
  • DII
  • Others
  • 0.63%
  • 0.00%
  • 6.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.75
  • 18.27
  • 21.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.43
  • 38.39
  • 31.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.15
  • 50.28
  • 67.13

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
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 18
Mar 17
Mar 16
Net Sales
-
215.65
179.72
119.30
Net Sales Growth
-
19.99%
50.65%
 
Cost Of Goods Sold
-
124.66
103.37
69.88
Gross Profit
-
90.98
76.35
49.41
GP Margin
-
42.19%
42.48%
41.42%
Total Expenditure
-
184.13
156.62
111.18
Power & Fuel Cost
-
6.70
6.39
6.95
% Of Sales
-
3.11%
3.56%
5.83%
Employee Cost
-
18.99
17.00
16.29
% Of Sales
-
8.81%
9.46%
13.65%
Manufacturing Exp.
-
14.65
13.96
11.89
% Of Sales
-
6.79%
7.77%
9.97%
General & Admin Exp.
-
14.10
12.45
1.71
% Of Sales
-
6.54%
6.93%
1.43%
Selling & Distn. Exp.
-
1.66
1.16
0.01
% Of Sales
-
0.77%
0.65%
0.01%
Miscellaneous Exp.
-
3.36
2.29
4.45
% Of Sales
-
1.56%
1.27%
3.73%
EBITDA
-
31.52
23.10
8.12
EBITDA Margin
-
14.62%
12.85%
6.81%
Other Income
-
0.73
0.50
0.35
Interest
-
5.06
3.08
2.11
Depreciation
-
2.78
2.23
1.49
PBT
-
24.40
18.29
4.87
Tax
-
9.32
6.84
1.19
Tax Rate
-
35.00%
37.40%
24.44%
PAT
-
17.32
11.45
3.68
PAT before Minority Interest
-
17.32
11.45
3.68
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
8.03%
6.37%
3.08%
PAT Growth
-
51.27%
211.14%
 
Unadjusted EPS
-
24.81
17.94
25.51

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
331.02
315.64
23.80
Share Capital
6.40
6.40
1.60
Total Reserves
324.62
309.24
22.20
Non-Current Liabilities
83.55
85.02
5.26
Secured Loans
3.54
4.41
2.15
Unsecured Loans
3.94
4.10
0.00
Long Term Provisions
1.55
1.97
1.25
Current Liabilities
75.89
81.44
30.54
Trade Payables
32.18
33.51
13.45
Other Current Liabilities
5.21
6.75
1.76
Short Term Borrowings
30.68
35.02
14.89
Short Term Provisions
7.83
6.15
0.44
Total Liabilities
490.46
482.10
59.60
Net Block
378.61
374.24
13.02
Gross Block
383.26
376.20
21.90
Accumulated Depreciation
4.66
1.96
8.88
Non Current Assets
389.23
379.43
14.26
Capital Work in Progress
1.86
0.67
0.10
Non Current Investment
6.09
3.39
0.00
Long Term Loans & Adv.
2.65
1.13
1.14
Other Non Current Assets
0.02
0.00
0.00
Current Assets
101.22
102.67
45.34
Current Investments
0.00
0.00
0.00
Inventories
49.81
46.22
18.71
Sundry Debtors
36.59
40.55
17.50
Cash & Bank
7.85
3.16
3.94
Other Current Assets
6.98
0.55
0.13
Short Term Loans & Adv.
6.87
12.17
5.05
Net Current Assets
25.33
21.23
14.80
Total Assets
490.45
482.10
59.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
26.33
-13.91
3.71
PBT
25.19
18.32
4.87
Adjustment
5.18
4.22
3.51
Changes in Working Capital
1.68
-34.57
-3.17
Cash after chg. in Working capital
32.05
-12.04
5.21
Interest Paid
0.00
0.00
0.00
Tax Paid
-7.95
-1.87
-1.50
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
2.23
0.00
0.00
Cash From Investing Activity
-10.77
-11.87
-3.75
Net Fixed Assets
-8.25
-355.16
Net Investments
-4.19
-3.07
Others
1.67
346.36
Cash from Financing Activity
-10.87
25.01
-0.23
Net Cash Inflow / Outflow
4.68
-0.77
-0.27
Opening Cash & Equivalents
3.16
3.93
4.18
Closing Cash & Equivalent
7.85
3.16
3.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
51.74
49.34
13.05
ROA
3.56%
4.23%
6.17%
ROE
5.36%
6.81%
17.63%
ROCE
8.64%
10.67%
17.93%
Fixed Asset Turnover
0.58
0.94
5.71
Receivable days
64.33
56.39
51.09
Inventory Days
80.08
63.07
54.60
Payable days
64.16
56.71
48.52
Cash Conversion Cycle
80.25
62.75
57.16
Total Debt/Equity
0.12
0.15
0.86
Interest Cover
6.26
6.95
3.31

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.