Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Aryan Share And Stock Brokers Ltd.

Finance - Stock Broking

Rating :

N/A

BSE: 542176 | NSE: Not Listed

Watchlist

NSE BSE

25.16

06-Feb-2025

Open
High
Low
Previous Close

20.61
25.17
20.61
22.89

Volume
Traded Value (lacs)
52 Week High
52 Week Low

111
0.03
31.00
15.19

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6.15
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5.82
N/A
0.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-15.57
-26.52
-23.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.57
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

6.97
48.76
7.55

P:E (Median)

8 Years
5 Years
3 Years

-
11.02
11.02

P:BV (Average)

8 Years
5 Years
3 Years

-
0.44
0.45

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
16.29
17.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.05 0.08 -37.50% 0.40 0.16 150.00% 0.51 0.28 82.14% 0.29 -0.28 -
Expenses 0.30 0.18 66.67% 0.35 0.32 9.38% 1.83 0.36 408.33% 1.01 0.38 165.79%
EBITDA -0.25 -0.10 - 0.05 -0.16 - -1.32 -0.08 - -0.71 -0.66 -
EBIDTM -455.56% -121.95% 12.34% -103.16% -258.04% -29.35% -243.20% 238.27%
Other Income 0.55 0.51 7.84% 1.01 0.28 260.71% 0.00 0.03 -100.00% 0.80 0.35 128.57%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.02 -100.00%
PBT 0.30 0.40 -25.00% 1.06 0.10 960.00% -1.32 -0.06 - 0.09 -0.33 -
Tax 0.00 0.14 -100.00% 0.09 0.04 125.00% 0.12 -0.24 - 0.09 -0.02 -
PAT 0.29 0.25 16.00% 0.97 0.07 1,285.71% -1.44 0.18 - 0.01 -0.31 -
PATM 540.74% 307.32% 243.58% 41.77% -281.57% 66.67% 1.70% 111.91%
EPS 0.97 0.84 15.48% 3.22 0.22 1,363.64% -4.79 0.61 - 0.02 -1.03 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1.25 0.39 0.78 0.86 1.68 1.82 2.41 3.14 3.03 2.38 2.12 Net Sales Growth 420.83% -50.0% -9.30% -48.81% -7.69% -24.48% -23.25% 3.63% 27.31% 12.26% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1.26 0.39 0.78 0.86 1.68 1.82 2.41 3.14 3.03 2.38 2.12 GP Margin 100.40% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 3.49 1.37 1.07 0.73 1.33 1.64 1.84 2.07 2.26 1.97 2.42 Power & Fuel Cost - 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 % Of Sales - 5.13% 2.56% 1.16% 0.60% 0.55% 0.41% 0.32% 0.33% 0.84% 0.94% Employee Cost - 0.02 0.09 0.08 0.23 0.23 0.22 0.36 0.33 0.32 0.31 % Of Sales - 5.13% 11.54% 9.30% 13.69% 12.64% 9.13% 11.46% 10.89% 13.45% 14.62% Manufacturing Exp. - 0.75 0.52 0.29 0.57 0.70 1.20 1.25 1.36 0.15 0.16 % Of Sales - 192.31% 66.67% 33.72% 33.93% 38.46% 49.79% 39.81% 44.88% 6.30% 7.55% General & Admin Exp. - 0.41 0.39 0.35 0.53 0.69 0.40 0.43 0.43 0.33 0.41 % Of Sales - 105.13% 50.0% 40.70% 31.55% 37.91% 16.60% 13.69% 14.19% 13.87% 19.34% 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. - 0.19 0.07 0.02 0.01 0.02 0.02 0.03 0.15 1.17 0.00 % Of Sales - 48.72% 8.97% 2.33% 0.60% 1.10% 0.83% 0.96% 4.95% 49.16% 72.64% EBITDA -2.23 -0.98 -0.29 0.13 0.35 0.18 0.57 1.07 0.77 0.41 -0.30 EBITDA Margin -178.40% -251.28% -37.18% 15.12% 20.83% 9.89% 23.65% 34.08% 25.41% 17.23% -14.15% Other Income 2.36 1.54 1.04 0.45 0.22 0.09 0.21 0.03 0.99 0.18 1.81 Interest 0.00 0.00 0.00 0.00 0.00 0.20 0.27 0.65 0.75 0.25 1.06 Depreciation 0.00 0.03 0.04 0.03 0.02 0.03 0.03 0.05 0.05 0.06 0.08 PBT 0.13 0.53 0.71 0.55 0.55 0.04 0.48 0.40 0.96 0.27 0.37 Tax 0.30 0.02 0.17 0.15 0.26 -0.02 0.07 0.10 0.11 0.08 0.10 Tax Rate 230.77% 3.77% 23.94% 27.27% 47.27% -50.00% 14.58% 25.00% 11.46% 29.63% 27.03% PAT -0.17 0.51 0.54 0.41 0.29 0.07 0.41 0.29 0.85 0.20 0.26 PAT before Minority Interest -0.17 0.51 0.54 0.41 0.29 0.07 0.41 0.29 0.85 0.20 0.26 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 -13.60% 130.77% 69.23% 47.67% 17.26% 3.85% 17.01% 9.24% 28.05% 8.40% 12.26% PAT Growth -189.47% -5.56% 31.71% 41.38% 314.29% -82.93% 41.38% -65.88% 325.00% -23.08% EPS -0.57 1.70 1.80 1.37 0.97 0.23 1.37 0.97 2.83 0.67 0.87

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 15.23 14.72 14.18 13.77 13.48 13.41 12.08 11.79 10.94 10.75 Share Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 Total Reserves 12.23 11.72 11.18 10.77 10.48 10.41 9.08 8.79 7.94 7.75 Non-Current Liabilities 0.49 0.52 0.36 0.27 0.08 0.20 -0.06 -0.06 -0.05 -0.05 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 0.00 0.00 0.00 0.00 0.06 0.06 0.05 0.05 0.05 0.04 Current Liabilities 1.55 3.08 1.35 1.46 39.09 37.32 35.80 34.56 36.55 42.98 Trade Payables 0.92 0.92 0.96 0.95 35.23 33.55 31.43 26.77 28.95 29.79 Other Current Liabilities 0.63 2.16 0.39 0.50 0.86 0.77 1.37 1.53 0.57 0.69 Short Term Borrowings 0.00 0.00 0.00 0.00 3.00 3.00 3.00 6.25 7.03 12.51 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 17.27 18.32 15.89 15.50 52.65 50.93 47.82 46.29 47.44 53.68 Net Block 0.06 0.05 0.08 0.06 0.06 0.08 0.10 0.13 0.16 0.19 Gross Block 0.62 0.59 0.57 0.53 0.51 0.50 0.59 0.58 0.56 0.55 Accumulated Depreciation 0.56 0.54 0.50 0.47 0.45 0.42 0.49 0.44 0.40 0.36 Non Current Assets 16.27 17.61 15.14 12.70 10.85 9.87 7.57 6.58 9.35 6.71 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 15.32 15.94 13.36 10.85 9.01 8.10 5.75 4.75 7.25 4.85 Long Term Loans & Adv. 0.90 1.62 1.70 1.79 1.77 1.69 1.72 1.70 1.93 1.66 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Current Assets 0.99 0.72 0.75 2.79 41.81 41.06 40.25 39.71 38.09 46.97 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.02 0.07 0.07 32.90 31.36 31.38 26.64 26.78 27.38 Cash & Bank 0.94 0.44 0.67 2.58 6.46 7.25 7.07 11.27 10.48 15.93 Other Current Assets 0.04 0.21 0.02 0.14 2.44 2.45 1.80 1.80 0.83 3.65 Short Term Loans & Adv. 0.04 0.05 0.00 0.00 0.01 0.07 0.10 0.11 0.02 0.02 Net Current Assets -0.56 -2.36 -0.60 1.33 2.72 3.75 4.46 5.15 1.54 3.99 Total Assets 17.26 18.33 15.89 15.49 52.66 50.93 47.82 46.29 47.44 53.68

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -0.93 1.80 2.04 3.14 0.38 0.27 -0.53 -1.69 1.63 -0.44 PBT 0.53 0.71 0.55 0.55 0.04 0.48 0.40 0.96 0.27 0.37 Adjustment -0.78 -0.63 -0.46 -0.87 -0.76 -1.06 -0.55 -0.72 -0.77 -0.46 Changes in Working Capital -0.65 1.76 2.01 3.48 1.13 0.94 -0.27 -1.81 2.20 -0.24 Cash after chg. in Working capital -0.90 1.84 2.10 3.16 0.42 0.35 -0.42 -1.57 1.71 -0.33 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.03 -0.04 -0.05 -0.02 -0.04 -0.08 -0.11 -0.12 -0.08 -0.10 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 1.41 -1.93 -2.06 -1.02 0.06 0.18 0.23 4.00 -1.35 -0.58 Net Fixed Assets -0.03 -0.02 -0.04 -0.02 -0.01 0.09 -0.01 -0.02 -0.01 1.12 Net Investments 0.62 -2.58 -2.51 -1.84 -0.91 -2.35 -1.00 2.50 -2.40 -2.35 Others 0.82 0.67 0.49 0.84 0.98 2.44 1.24 1.52 1.06 0.65 Cash from Financing Activity 0.00 0.00 0.00 -3.00 -0.20 -0.27 -3.90 -1.53 -5.73 2.24 Net Cash Inflow / Outflow 0.48 -0.13 -0.02 -0.88 0.24 0.18 -4.20 0.79 -5.45 1.23 Opening Cash & Equivalents 0.02 0.15 0.16 1.04 0.80 0.62 11.27 10.48 15.93 14.71 Closing Cash & Equivalent 0.50 0.02 0.15 0.16 1.04 0.80 7.07 11.27 10.48 15.93

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 50.77 49.07 47.26 45.90 44.94 44.71 40.28 39.30 36.47 35.82 ROA 2.86% 3.18% 2.61% 0.84% 0.13% 0.83% 0.62% 1.81% 0.39% 0.53% ROE 3.40% 3.76% 2.93% 2.10% 0.52% 3.20% 2.46% 7.46% 1.82% 2.46% ROCE 3.56% 4.92% 3.97% 3.62% 1.51% 4.76% 6.34% 9.46% 2.56% 6.67% Fixed Asset Turnover 0.64 1.34 1.56 3.23 3.60 4.41 5.38 5.32 4.28 1.91 Receivable days 0.00 19.91 28.54 3574.75 6427.32 4759.34 3374.88 3218.88 4147.61 4335.18 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 6722.91 5429.97 4991.87 0.00 0.00 Cash Conversion Cycle 0.00 19.91 28.54 3574.75 6427.32 -1963.57 -2055.09 -1772.99 4147.61 4335.18 Total Debt/Equity 0.00 0.00 0.00 0.00 0.22 0.22 0.25 0.53 0.64 1.16 Interest Cover 0.00 0.00 0.00 0.00 1.22 2.74 1.61 2.28 2.08 1.34

Top Investors:

fathimunnisa investments private limited

mahendra girdharilal wadhwani

santosh d surana

indra kumar bagri

dhanush d surana

Annual Reports:

News Update:

Aryan Share & Stock - Quarterly Results
30th Jan 2025, 12:00 AM

Read More

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.

Feedback