Nifty
Sensex
:
:
11428.30
38506.09
87.15 (0.77%)
291.62 (0.76%)

Cigarettes/Tobacco

Rating :
44/99  (View)

BSE: 540954 | NSE: Not Listed

47.50
2.25 (4.97%)
15-Oct-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  46.50
  •  47.90
  •  46.00
  •  45.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9175
  •  4.36
  •  95.65
  •  44.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 289.48
  • 16.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 340.79
  • 0.44%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.19%
  • 3.24%
  • 22.68%
  • FII
  • DII
  • Others
  • 0.63%
  • 0.00%
  • 3.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.61
  • 14.59
  • 3.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.71
  • 35.26
  • 7.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.37
  • 46.65
  • 15.93

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 /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
47.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
41.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
6.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
12.97%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
3.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
2.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
5.40%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.40
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 19
Mar 18
Mar 17
Mar 16
Net Sales
-
200.50
215.65
179.72
119.30
Net Sales Growth
-
-7.03%
19.99%
50.65%
 
Cost Of Goods Sold
-
110.05
124.66
103.37
69.88
Gross Profit
-
90.45
90.98
76.35
49.41
GP Margin
-
45.11%
42.19%
42.48%
41.42%
Total Expenditure
-
167.72
184.13
156.62
111.18
Power & Fuel Cost
-
8.56
6.70
6.39
6.95
% Of Sales
-
4.27%
3.11%
3.56%
5.83%
Employee Cost
-
24.11
18.99
17.00
16.29
% Of Sales
-
12.02%
8.81%
9.46%
13.65%
Manufacturing Exp.
-
14.64
14.65
13.96
11.89
% Of Sales
-
7.30%
6.79%
7.77%
9.97%
General & Admin Exp.
-
5.76
14.10
12.45
1.71
% Of Sales
-
2.87%
6.54%
6.93%
1.43%
Selling & Distn. Exp.
-
2.30
1.66
1.16
0.01
% Of Sales
-
1.15%
0.77%
0.65%
0.01%
Miscellaneous Exp.
-
2.29
3.36
2.29
4.45
% Of Sales
-
1.14%
1.56%
1.27%
3.73%
EBITDA
-
32.78
31.52
23.10
8.12
EBITDA Margin
-
16.35%
14.62%
12.85%
6.81%
Other Income
-
1.10
0.73
0.50
0.35
Interest
-
4.94
5.06
3.08
2.11
Depreciation
-
3.30
2.78
2.23
1.49
PBT
-
25.63
24.40
18.29
4.87
Tax
-
7.79
9.32
6.84
1.19
Tax Rate
-
30.39%
35.00%
37.40%
24.44%
PAT
-
17.84
17.32
11.45
3.68
PAT before Minority Interest
-
17.84
17.32
11.45
3.68
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
8.90%
8.03%
6.37%
3.08%
PAT Growth
-
3.00%
51.27%
211.14%
 
Unadjusted EPS
-
2.65
24.81
17.94
25.51

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
345.91
331.02
315.64
23.80
Share Capital
12.80
6.40
6.40
1.60
Total Reserves
333.11
324.62
309.24
22.20
Non-Current Liabilities
78.33
83.55
85.02
5.26
Secured Loans
2.86
3.54
4.41
2.15
Unsecured Loans
0.67
3.94
4.10
0.00
Long Term Provisions
0.48
1.55
1.97
1.25
Current Liabilities
73.16
75.89
81.44
30.54
Trade Payables
8.07
32.18
33.51
13.45
Other Current Liabilities
9.20
5.21
6.75
1.76
Short Term Borrowings
50.84
30.68
35.02
14.89
Short Term Provisions
5.05
7.83
6.15
0.44
Total Liabilities
497.40
490.46
482.10
59.60
Net Block
381.75
378.61
374.24
13.02
Gross Block
389.57
383.26
376.20
21.90
Accumulated Depreciation
7.81
4.66
1.96
8.88
Non Current Assets
392.05
389.23
379.43
14.26
Capital Work in Progress
2.04
1.86
0.67
0.10
Non Current Investment
5.23
6.09
3.39
0.00
Long Term Loans & Adv.
2.99
2.65
1.13
1.14
Other Non Current Assets
0.03
0.02
0.00
0.00
Current Assets
105.35
101.22
102.67
45.34
Current Investments
0.00
0.00
0.00
0.00
Inventories
47.32
49.81
46.22
18.71
Sundry Debtors
37.34
36.59
40.55
17.50
Cash & Bank
5.42
7.85
3.16
3.94
Other Current Assets
15.27
0.11
0.55
0.13
Short Term Loans & Adv.
14.95
6.87
12.17
5.05
Net Current Assets
32.19
25.33
21.23
14.80
Total Assets
497.40
490.45
482.10
59.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-6.05
26.33
-13.91
3.71
PBT
25.63
25.19
18.32
4.87
Adjustment
6.79
5.18
4.22
3.51
Changes in Working Capital
-27.95
1.68
-34.57
-3.17
Cash after chg. in Working capital
4.47
32.05
-12.04
5.21
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-10.51
-7.95
-1.87
-1.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
2.23
0.00
0.00
Cash From Investing Activity
-6.79
-10.77
-11.87
-3.75
Net Fixed Assets
-6.49
-8.25
-355.16
Net Investments
-1.07
-4.19
-3.07
Others
0.77
1.67
346.36
Cash from Financing Activity
10.44
-10.87
25.01
-0.23
Net Cash Inflow / Outflow
-2.40
4.68
-0.77
-0.27
Opening Cash & Equivalents
7.82
3.16
3.93
4.18
Closing Cash & Equivalent
5.42
7.85
3.16
3.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
54.07
51.74
49.34
13.05
ROA
3.61%
3.56%
4.23%
6.17%
ROE
5.27%
5.36%
6.81%
17.63%
ROCE
7.89%
8.64%
10.67%
17.93%
Fixed Asset Turnover
0.52
0.58
0.94
5.71
Receivable days
67.30
64.33
56.39
51.09
Inventory Days
88.41
80.08
63.07
54.60
Payable days
47.01
64.16
56.71
48.52
Cash Conversion Cycle
108.69
80.25
62.75
57.16
Total Debt/Equity
0.16
0.12
0.15
0.86
Interest Cover
6.19
6.26
6.95
3.31

News Update


  • The Indian Wood Pro. - Quarterly Results
    14th Aug 2019, 17:20 PM

    Read More
  • Indian Wood Products commences trail of commercial production of Premium Katha
    11th Jul 2019, 16:27 PM

    The company has commenced the trail of commercial production of Premium Katha at IWP's Jammu & Kashmir Plant from July 11, 2019

    Read More

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.