Nifty
Sensex
:
:
9314.95
31605.22
285.90 (3.17%)
995.92 (3.25%)

Cigarettes/Tobacco

Rating :
38/99  (View)

BSE: 540954 | NSE: Not Listed

25.35
0.55 (2.22%)
27-May-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  26.10
  •  26.20
  •  23.20
  •  24.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1906
  •  0.48
  •  73.90
  •  19.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 158.65
  • 14.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 209.96
  • 0.81%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.05%
  • 2.71%
  • 22.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.85%

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

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
51
48
6%
50
53
-5%
48
49
-2%
51
0
0
Expenses
45
37
23%
44
45
-1%
41
43
-4%
42
0
0
EBITDA
6
11
-47%
6
8
-23%
6
6
7%
8
0
0
EBIDTM
12%
24%
12%
15%
13%
12%
17%
0%
Other Income
0
0
30%
0
0
-81%
0
0
-74%
0
0
0
Interest
2
1
25%
2
1
68%
2
1
41%
1
0
0
Depreciation
1
1
60%
1
1
59%
1
1
61%
1
0
0
PBT
3
9
-65%
3
6
-52%
4
4
-15%
6
0
0
Tax
1
3
-71%
1
2
-70%
1
1
-22%
2
0
0
PAT
2
7
-63%
2
4
-45%
3
3
-13%
4
0
0
PATM
5%
14%
5%
8%
5%
6%
8%
0%
EPS
0.41
0.20
105%
0.34
0.13
162%
0.40
0.44
-9%
0.57
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
200
200
216
180
119
Net Sales Growth
34%
-7%
20%
51%
 
Cost Of Goods Sold
112
110
125
103
70
Gross Profit
87
90
91
76
49
GP Margin
44%
45%
42%
42%
41%
Total Expenditure
173
168
184
157
111
Power & Fuel Cost
-
9
7
6
7
% Of Sales
-
4%
3%
4%
6%
Employee Cost
-
24
23
17
16
% Of Sales
-
12%
11%
9%
14%
Manufacturing Exp.
-
15
15
14
12
% Of Sales
-
7%
7%
8%
10%
General & Admin Exp.
-
6
10
12
2
% Of Sales
-
3%
5%
7%
1%
Selling & Distn. Exp.
-
2
2
1
0
% Of Sales
-
1%
1%
1%
0%
Miscellaneous Exp.
-
2
3
2
4
% Of Sales
-
1%
1%
1%
4%
EBITDA
27
33
32
23
8
EBITDA Margin
13%
16%
15%
13%
7%
Other Income
0
1
1
0
0
Interest
6
5
6
3
2
Depreciation
5
3
3
2
1
PBT
16
26
24
18
5
Tax
4
8
9
7
1
Tax Rate
28%
30%
35%
37%
24%
PAT
11
18
17
11
4
PAT before Minority Interest
11
18
17
11
4
Minority Interest
0
0
0
0
0
PAT Margin
6%
9%
8%
6%
3%
PAT Growth
-19%
3%
51%
211%
 
EPS
1.72
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
346
331
316
24
Share Capital
13
6
6
2
Total Reserves
333
325
309
22
Non-Current Liabilities
78
84
85
5
Secured Loans
3
4
4
2
Unsecured Loans
1
4
4
0
Long Term Provisions
0
2
2
1
Current Liabilities
73
76
81
31
Trade Payables
8
32
34
13
Other Current Liabilities
9
5
7
2
Short Term Borrowings
51
31
35
15
Short Term Provisions
5
8
6
0
Total Liabilities
497
490
482
60
Net Block
382
379
374
13
Gross Block
390
383
376
22
Accumulated Depreciation
8
5
2
9
Non Current Assets
392
389
379
14
Capital Work in Progress
2
2
1
0
Non Current Investment
5
6
3
0
Long Term Loans & Adv.
3
3
1
1
Other Non Current Assets
0
0
0
0
Current Assets
105
101
103
45
Current Investments
0
0
0
0
Inventories
47
50
46
19
Sundry Debtors
37
37
41
18
Cash & Bank
5
8
3
4
Other Current Assets
15
0
1
0
Short Term Loans & Adv.
15
7
12
5
Net Current Assets
32
25
21
15
Total Assets
497
490
482
60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-6
27
-14
4
PBT
26
27
18
5
Adjustment
7
4
4
4
Changes in Working Capital
-28
2
-35
-3
Cash after chg. in Working capital
4
33
-12
5
Interest Paid
0
0
0
0
Tax Paid
-11
-8
-2
-2
Other Direct Exp. Paid
0
0
0
0
Extra & Other Items
0
2
0
0
Cash From Investing Activity
-7
-11
-12
-4
Net Fixed Assets
-6
-8
-355
Net Investments
-1
-4
-3
Others
1
1
346
Cash from Financing Activity
10
-11
25
0
Net Cash Inflow / Outflow
-2
5
-1
0
Opening Cash & Equivalents
8
3
4
4
Closing Cash & Equivalent
5
8
3
4

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
54
52
49
13
ROA
4%
4%
4%
6%
ROE
5%
5%
7%
18%
ROCE
8%
9%
11%
18%
Fixed Asset Turnover
0.52
0.58
0.94
5.71
Receivable days
67
64
56
51
Inventory Days
88
80
63
55
Payable days
47
64
57
49
Cash Conversion Cycle
109
80
63
57
Total Debt/Equity
0.16
0.12
0.15
0.86
Interest Cover
6
6
7
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.