Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

21st Century Management Services Ltd.

Finance - Investment

Rating :
N/A

BSE: 526921 | NSE: 21STCENMGM

NSE BSE
90.63
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  91.00
  •  91.06
  •  88.00
  •  89.28
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9564
  •  8.67
  •  141.40
  •  29.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 94.99
  • 1.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 86.35
  • 2.76%
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.09%
  • 0.69%
  • 24.72%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.50%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.47
  • -
  • -47.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.26
  • -
  • 17.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.88
  • -
  • 29.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.88
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 110.72
  • 172.92
  • 289.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
14.01
2.79
402.15%
108.58
1.01
10,650.50%
18.18
-0.35
-
16.58
-3.60
-
Expenses
9.87
0.48
1,956.25%
81.53
3.77
2,062.60%
0.81
7.36
-88.99%
0.55
0.48
14.58%
EBITDA
4.15
2.31
79.65%
27.05
-2.76
-
17.37
-7.71
-
16.03
-4.07
-
EBIDTM
29.59%
82.81%
24.91%
-274.65%
95.53%
2,215.52%
96.67%
113.23%
Other Income
0.01
0.00
0
0.05
0.00
0
0.01
0.02
-50.00%
0.02
0.03
-33.33%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.02
0.02
0.00%
0.01
0.02
-50.00%
PBT
4.14
2.30
80.00%
27.09
-2.77
-
17.37
-7.71
-
16.03
-4.06
-
Tax
1.73
0.00
0
2.65
0.00
0
0.75
0.13
476.92%
0.00
0.00
0
PAT
2.41
2.30
4.78%
24.45
-2.77
-
16.62
-7.84
-
16.03
-4.06
-
PATM
17.23%
82.53%
22.51%
-275.84%
91.38%
2,252.30%
96.71%
112.96%
EPS
2.30
2.19
5.02%
23.28
-2.64
-
15.82
-7.47
-
15.27
-3.87
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
157.35
38.55
-9.17
265.08
7.37
0.00
1.63
28.40
9.01
23.11
36.77
Net Sales Growth
-1,05,000.00%
0
-103.46%
3496.74%
0
-100%
-94.26%
215.21%
-61.01%
-37.15%
 
Cost Of Goods Sold
89.90
3.23
6.62
227.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
67.45
35.32
-15.79
37.74
7.37
0.00
1.63
28.40
9.01
23.11
36.77
GP Margin
42.86%
91.62%
0
14.24%
100%
0
100%
100%
100%
100%
100%
Total Expenditure
92.76
5.61
8.93
250.67
2.30
32.95
6.12
20.09
2.30
31.74
2.97
Power & Fuel Cost
-
0.00
0.02
0.01
0.01
0.02
0.02
0.02
0.04
0.05
0.01
% Of Sales
-
0%
0
0.00%
0.14%
0
1.23%
0.07%
0.44%
0.22%
0.03%
Employee Cost
-
1.52
1.50
0.35
1.37
1.28
0.53
0.95
0.71
0.71
0.97
% Of Sales
-
3.94%
0
0.13%
18.59%
0
32.52%
3.35%
7.88%
3.07%
2.64%
Manufacturing Exp.
-
0.17
0.22
5.98
0.28
31.02
0.19
0.16
0.27
0.18
0.24
% Of Sales
-
0.44%
0
2.26%
3.80%
0
11.66%
0.56%
3.00%
0.78%
0.65%
General & Admin Exp.
-
0.44
0.47
1.75
0.39
0.56
1.18
1.00
1.00
0.98
1.01
% Of Sales
-
1.14%
0
0.66%
5.29%
0
72.39%
3.52%
11.10%
4.24%
2.75%
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.
-
0.26
0.13
15.26
0.27
0.10
4.22
17.97
0.32
29.86
0.00
% Of Sales
-
0.67%
0
5.76%
3.66%
0
258.90%
63.27%
3.55%
129.21%
2.04%
EBITDA
64.60
32.94
-18.10
14.41
5.07
-32.95
-4.49
8.31
6.71
-8.63
33.80
EBITDA Margin
41.05%
85.45%
0
5.44%
68.79%
0
-275.46%
29.26%
74.47%
-37.34%
91.92%
Other Income
0.09
0.04
0.22
0.42
0.03
1.09
0.09
0.42
0.71
0.24
0.38
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.05
0.05
0.06
0.07
0.10
0.11
0.14
0.43
0.38
0.74
0.41
PBT
64.63
32.93
-17.94
14.75
4.99
-31.97
-4.55
8.30
7.03
-9.13
33.78
Tax
5.13
0.75
0.13
0.09
0.00
0.12
1.39
2.31
1.40
0.59
8.96
Tax Rate
7.94%
2.28%
-0.72%
0.61%
0.00%
-0.38%
-30.55%
27.83%
19.91%
-9.29%
27.01%
PAT
59.51
32.17
-18.06
14.66
4.99
-32.08
-5.95
5.98
5.64
-6.95
24.21
PAT before Minority Interest
59.51
32.17
-18.06
14.66
4.99
-32.08
-5.95
5.98
5.64
-6.95
24.21
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
37.82%
83.45%
0
5.53%
67.71%
0
-365.03%
21.06%
62.60%
-30.07%
65.84%
PAT Growth
581.08%
-
-
193.79%
-
-
-
6.03%
-
-
 
EPS
56.68
30.64
-17.20
13.96
4.75
-30.55
-5.67
5.70
5.37
-6.62
23.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
53.27
20.70
30.48
23.45
18.30
50.09
60.78
53.72
47.65
54.60
Share Capital
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
Total Reserves
42.77
10.20
19.98
12.95
7.80
39.59
50.28
43.22
37.15
44.10
Non-Current Liabilities
0.08
-0.11
-0.13
-0.14
-0.16
-0.26
-0.25
-0.17
-0.11
-0.19
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
0.16
0.14
0.12
0.11
0.09
0.00
0.00
0.00
0.00
0.00
Current Liabilities
2.14
16.93
2.62
1.86
9.99
4.49
20.33
20.40
19.54
40.03
Trade Payables
0.00
5.48
0.00
0.00
0.00
0.00
0.53
7.96
8.54
7.15
Other Current Liabilities
1.57
1.45
1.62
1.86
1.99
1.64
1.48
1.78
1.71
1.39
Short Term Borrowings
0.00
10.00
1.00
0.00
8.00
0.00
2.11
0.00
0.00
19.89
Short Term Provisions
0.57
0.00
0.00
0.00
0.00
2.85
16.21
10.66
9.29
11.60
Total Liabilities
55.49
37.52
32.97
25.17
28.13
54.32
80.86
73.95
67.08
94.44
Net Block
0.72
0.74
0.77
0.85
0.94
0.91
1.06
1.49
1.45
3.49
Gross Block
2.23
2.21
2.18
2.18
2.18
2.04
2.04
4.36
4.60
8.63
Accumulated Depreciation
1.51
1.47
1.41
1.34
1.24
1.13
0.99
2.87
3.15
5.14
Non Current Assets
11.90
26.01
27.11
4.94
1.59
17.86
61.10
15.60
14.05
15.51
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.60
0.00
Non Current Investment
10.95
25.03
26.06
3.86
0.17
10.06
44.85
0.12
0.07
0.07
Long Term Loans & Adv.
0.23
0.24
0.28
0.23
0.48
6.89
15.19
13.99
11.92
11.94
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
43.59
11.51
5.86
20.23
26.54
36.46
19.75
58.35
53.02
78.93
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.01
0.47
38.98
Inventories
8.75
10.77
5.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
17.16
0.00
0.03
18.88
15.26
15.43
15.26
33.51
33.54
32.78
Cash & Bank
3.99
0.62
0.78
1.29
11.26
15.86
1.23
7.96
16.14
5.71
Other Current Assets
13.69
0.12
0.04
0.06
0.03
5.16
3.27
2.88
2.87
1.46
Short Term Loans & Adv.
0.00
0.01
0.00
0.00
0.00
0.00
0.25
0.03
0.00
0.01
Net Current Assets
41.45
-5.42
3.24
18.37
16.55
31.97
-0.58
37.95
33.49
38.90
Total Assets
55.49
37.52
32.97
25.17
28.13
54.32
80.85
73.95
67.07
94.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-2.74
-4.50
25.30
1.70
-16.15
-23.79
17.13
9.62
-9.37
27.35
PBT
32.93
-17.94
14.75
4.99
-31.97
-4.55
8.30
7.03
-6.35
33.17
Adjustment
0.41
8.24
7.29
0.48
6.61
-4.88
17.15
0.03
-2.27
0.03
Changes in Working Capital
-36.07
5.27
3.39
-3.78
5.76
-11.51
-7.07
4.87
-0.30
3.73
Cash after chg. in Working capital
-2.73
-4.43
25.43
1.70
-19.60
-20.95
18.38
11.94
-8.92
36.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
-0.08
-0.13
0.00
3.44
-2.84
-1.25
-2.32
-0.45
-9.58
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
16.10
-4.65
-26.81
-3.67
3.55
34.88
-24.14
-12.97
39.57
-47.20
Net Fixed Assets
-0.04
-0.03
0.00
-0.01
0.00
0.00
2.32
0.84
-0.02
-1.24
Net Investments
14.08
1.03
-22.20
-3.69
9.89
34.79
-30.72
-14.06
38.98
-30.97
Others
2.06
-5.65
-4.61
0.03
-6.34
0.09
4.26
0.25
0.61
-14.99
Cash from Financing Activity
-10.00
9.00
1.00
-8.00
8.00
3.55
2.11
-4.96
-19.89
19.84
Net Cash Inflow / Outflow
3.37
-0.16
-0.51
-9.97
-4.61
14.64
-4.90
-8.31
10.31
-0.02
Opening Cash & Equivalents
0.62
0.78
1.29
11.26
15.86
1.23
6.13
14.44
4.13
4.15
Closing Cash & Equivalent
3.99
0.62
0.78
1.29
11.26
15.86
1.23
6.13
14.44
4.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
50.73
19.71
29.03
22.34
17.43
47.71
57.88
51.16
45.38
51.98
ROA
69.18%
-51.25%
50.42%
18.73%
-77.82%
-8.80%
7.73%
7.99%
-8.60%
32.44%
ROE
86.99%
-70.59%
54.35%
23.91%
-93.81%
-10.72%
10.45%
11.12%
-13.59%
51.66%
ROCE
78.43%
-57.69%
53.69%
20.07%
-83.68%
-8.06%
14.23%
13.88%
-10.40%
54.74%
Fixed Asset Turnover
17.36
-4.17
121.43
3.38
0.00
0.80
8.88
2.01
3.49
4.32
Receivable days
162.45
0.00
13.02
845.77
0.00
3443.50
313.42
1358.67
523.74
339.29
Inventory Days
92.38
-314.08
6.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
151.05
0.00
0.00
0.00
0.00
969.52
2087.99
1649.15
1650.31
Cash Conversion Cycle
254.83
-465.13
19.92
845.77
0.00
3443.50
-656.10
-729.32
-1125.41
-1311.02
Total Debt/Equity
0.00
0.48
0.03
0.00
0.44
0.00
0.03
0.00
0.00
0.36
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.