Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Logistics

Rating :
N/A

BSE: Not Listed | NSE: ACCURACY

12.71
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  12.20
  •  12.71
  •  12.11
  •  12.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  529034
  •  66.76
  •  18.25
  •  7.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 152.07
  • 22.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 249.42
  • 0.25%
  • 1.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.69%
  • 1.84%
  • 32.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.57
  • 20.97
  • 32.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.94
  • 7.45
  • 3.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.01
  • 0.39
  • -2.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
202.17
142.14
42.23%
171.34
177.55
-3.50%
187.47
212.82
-11.91%
207.37
238.12
-12.91%
Expenses
193.20
139.41
38.58%
156.91
165.53
-5.21%
183.05
205.14
-10.77%
204.92
233.74
-12.33%
EBITDA
8.97
2.73
228.57%
14.44
12.02
20.13%
4.42
7.69
-42.52%
2.45
4.38
-44.06%
EBIDTM
4.44%
1.92%
8.43%
6.77%
2.36%
3.61%
1.18%
1.84%
Other Income
0.22
0.29
-24.14%
0.05
-0.24
-
-0.37
0.65
-
0.66
0.85
-22.35%
Interest
2.81
3.02
-6.95%
2.79
2.21
26.24%
2.71
3.54
-23.45%
2.74
2.98
-8.05%
Depreciation
2.82
3.02
-6.62%
3.46
3.14
10.19%
3.31
3.54
-6.50%
3.20
3.07
4.23%
PBT
3.56
-3.02
-
8.25
6.44
28.11%
-1.97
1.26
-
-2.82
-0.82
-
Tax
1.09
0.70
55.71%
-0.94
0.74
-
0.92
1.36
-32.35%
-0.75
-0.89
-
PAT
2.48
-3.72
-
9.18
5.71
60.77%
-2.89
-0.10
-
-2.08
0.07
-
PATM
1.22%
-2.62%
5.36%
3.21%
-1.54%
-0.05%
-1.00%
0.03%
EPS
0.16
-0.25
-
0.61
0.38
60.53%
-0.19
-0.01
-
-0.14
0.00
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
768.35
877.34
824.45
374.73
348.38
338.73
Net Sales Growth
-0.30%
6.42%
120.01%
7.56%
2.85%
 
Cost Of Goods Sold
212.56
250.26
115.41
13.12
4.99
0.00
Gross Profit
555.79
627.08
709.04
361.61
343.39
338.73
GP Margin
72.34%
71.48%
86.00%
96.50%
98.57%
100%
Total Expenditure
738.08
842.03
776.94
344.70
320.01
314.08
Power & Fuel Cost
-
28.34
13.89
33.31
0.28
0.29
% Of Sales
-
3.23%
1.68%
8.89%
0.08%
0.09%
Employee Cost
-
14.14
9.92
6.79
7.55
4.32
% Of Sales
-
1.61%
1.20%
1.81%
2.17%
1.28%
Manufacturing Exp.
-
530.06
621.64
24.52
0.00
4.80
% Of Sales
-
60.42%
75.40%
6.54%
0%
1.42%
General & Admin Exp.
-
6.56
5.80
4.55
6.20
4.77
% Of Sales
-
0.75%
0.70%
1.21%
1.78%
1.41%
Selling & Distn. Exp.
-
9.42
7.62
259.97
299.67
298.19
% Of Sales
-
1.07%
0.92%
69.38%
86.02%
88.03%
Miscellaneous Exp.
-
3.26
2.65
2.42
1.32
1.71
% Of Sales
-
0.37%
0.32%
0.65%
0.38%
0.50%
EBITDA
30.28
35.31
47.51
30.03
28.37
24.65
EBITDA Margin
3.94%
4.02%
5.76%
8.01%
8.14%
7.28%
Other Income
0.56
1.46
1.64
0.97
1.00
4.78
Interest
11.05
12.41
9.85
6.09
8.13
5.25
Depreciation
12.79
12.34
12.51
12.40
15.85
11.93
PBT
7.02
12.02
26.80
12.52
5.41
12.25
Tax
0.32
3.80
8.67
3.67
1.29
4.17
Tax Rate
4.56%
31.61%
32.35%
29.31%
23.84%
34.04%
PAT
6.69
8.22
18.10
8.78
4.07
8.06
PAT before Minority Interest
6.69
8.22
18.13
8.85
4.12
8.08
Minority Interest
0.00
0.00
-0.03
-0.07
-0.05
-0.02
PAT Margin
0.87%
0.94%
2.20%
2.34%
1.17%
2.38%
PAT Growth
241.33%
-54.59%
106.15%
115.72%
-49.50%
 
EPS
0.44
0.55
1.20
0.58
0.27
0.54

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
115.64
108.18
82.11
73.51
69.45
Share Capital
15.06
15.06
15.06
15.06
15.06
Total Reserves
92.26
84.80
67.06
58.46
54.39
Non-Current Liabilities
26.62
45.71
47.36
44.24
35.97
Secured Loans
19.20
37.70
45.44
41.85
33.30
Unsecured Loans
0.00
0.82
0.98
1.59
1.30
Long Term Provisions
0.75
0.39
0.15
0.00
0.00
Current Liabilities
143.93
146.06
69.43
62.29
58.72
Trade Payables
39.69
49.92
14.59
18.36
14.22
Other Current Liabilities
34.95
49.17
26.40
18.72
19.86
Short Term Borrowings
69.28
46.85
28.44
25.20
18.83
Short Term Provisions
0.00
0.12
0.00
0.00
5.80
Total Liabilities
286.19
300.37
199.05
180.12
164.17
Net Block
73.72
56.17
55.40
50.67
59.67
Gross Block
156.39
126.83
113.72
96.59
90.19
Accumulated Depreciation
82.67
70.66
58.32
45.92
30.51
Non Current Assets
74.76
62.29
56.98
56.01
61.97
Capital Work in Progress
0.00
4.55
0.00
3.19
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.74
1.42
1.41
1.43
1.47
Other Non Current Assets
0.29
0.16
0.17
0.73
0.83
Current Assets
211.44
238.08
142.08
124.11
102.19
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
31.74
17.45
1.24
1.25
0.82
Sundry Debtors
106.82
134.41
105.31
97.70
84.21
Cash & Bank
15.80
8.13
5.77
0.81
1.64
Other Current Assets
57.08
8.22
5.45
2.19
15.51
Short Term Loans & Adv.
49.19
69.86
24.32
22.16
13.45
Net Current Assets
67.50
92.02
72.65
61.82
43.48
Total Assets
286.20
300.37
199.06
180.12
164.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
46.12
-19.22
16.98
0.40
0.00
PBT
12.02
26.80
12.52
5.41
0.00
Adjustment
23.09
20.40
17.04
22.40
0.00
Changes in Working Capital
14.71
-58.29
-8.91
-27.41
0.00
Cash after chg. in Working capital
49.82
-11.10
20.65
0.40
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.70
-8.12
-3.67
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-25.14
-10.92
-13.38
-9.07
0.00
Net Fixed Assets
-27.03
-16.01
-13.87
-9.56
Net Investments
-0.41
-0.36
0.00
0.00
Others
2.30
5.45
0.49
0.49
Cash from Financing Activity
-20.53
26.84
0.82
7.84
0.00
Net Cash Inflow / Outflow
0.46
-3.30
4.42
-0.84
0.00
Opening Cash & Equivalents
1.94
5.24
0.81
1.65
0.00
Closing Cash & Equivalent
2.39
1.94
5.24
0.81
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
7.13
6.63
54.54
48.83
46.13
ROA
2.80%
7.26%
4.67%
2.39%
4.92%
ROE
7.93%
19.93%
11.37%
5.77%
11.63%
ROCE
10.85%
18.42%
11.50%
9.40%
12.80%
Fixed Asset Turnover
6.20
6.85
3.56
3.73
3.76
Receivable days
50.18
53.06
98.87
95.29
90.74
Inventory Days
10.23
4.14
1.21
1.08
0.88
Payable days
65.35
102.01
458.41
18.01
16.15
Cash Conversion Cycle
-4.93
-44.81
-358.34
78.36
75.47
Total Debt/Equity
1.02
1.18
1.10
1.06
0.97
Interest Cover
1.97
3.72
3.06
1.67
3.34

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.