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

Finance - NBFC

Rating :
N/A

BSE: 531310 | NSE: Not Listed

356.6
04-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  377.9
  •  377.9
  •  345
  •  360.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3561
  •  1270399
  •  471.00
  •  99.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 364.27
  • 2.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 364.25
  • N/A
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.32%
  • 11.95%
  • 19.82%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.74
  • -12.79
  • -4.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.27
  • -21.13
  • -5.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.72
  • -24.86
  • -13.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.80
  • 0.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.16
  • 0.18
  • 0.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 347.67
  • 396.27
  • 518.41

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
0.14
0.13
7.69%
0.14
0.11
27.27%
0.14
0.15
-6.67%
0.14
0.17
-17.65%
Expenses
0.06
0.10
-40.00%
0.06
0.05
20.00%
0.05
0.05
0.00%
0.05
0.06
-16.67%
EBITDA
0.08
0.04
100.00%
0.08
0.06
33.33%
0.09
0.10
-10.00%
0.09
0.11
-18.18%
EBIDTM
56.03%
26.12%
60.43%
51.89%
65.22%
66.23%
62.04%
65.09%
Other Income
0.00
0.00
0
0.00
0.02
-100.00%
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
0.03
-100.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.08
0.03
166.67%
0.08
0.08
0.00%
0.09
0.10
-10.00%
0.09
0.08
12.50%
Tax
0.02
0.01
100.00%
0.02
0.07
-71.43%
0.02
0.02
0.00%
0.01
0.03
-66.67%
PAT
0.06
0.03
100.00%
0.07
0.01
600.00%
0.07
0.08
-12.50%
0.08
0.05
60.00%
PATM
41.84%
19.40%
48.20%
13.21%
50.00%
50.33%
55.47%
30.18%
EPS
34.75
21.33
62.92%
32.25
37.75
-14.57%
47.63
26.50
79.74%
15.23
16.86
-9.67%

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
Net Sales
0.56
0.55
0.59
0.63
0.55
1.09
0.56
0.97
1.95
3.27
Net Sales Growth
0.00%
-6.78%
-6.35%
14.55%
-49.54%
94.64%
-42.27%
-50.26%
-40.37%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
0.56
0.55
0.59
0.63
0.55
1.09
0.56
0.97
1.95
3.27
GP Margin
99.11%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
0.22
0.26
0.22
0.24
0.19
0.14
0.23
1.65
0.22
0.23
Power & Fuel Cost
-
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%
Employee Cost
-
0.09
0.08
0.06
0.05
0.03
0.04
0.03
0.03
0.03
% Of Sales
-
16.36%
13.56%
9.52%
9.09%
2.75%
7.14%
3.09%
1.54%
0.92%
Manufacturing Exp.
-
0.05
0.05
0.04
0.01
0.05
0.05
0.04
0.06
0.08
% Of Sales
-
9.09%
8.47%
6.35%
1.82%
4.59%
8.93%
4.12%
3.08%
2.45%
General & Admin Exp.
-
0.11
0.09
0.14
0.12
0.05
0.11
0.11
0.13
0.12
% Of Sales
-
20.0%
15.25%
22.22%
21.82%
4.59%
19.64%
11.34%
6.67%
3.67%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.02
0.01
0.03
1.46
0.00
0.00
% Of Sales
-
0%
0%
0%
3.64%
0.92%
5.36%
150.52%
0%
0%
EBITDA
0.34
0.29
0.37
0.39
0.36
0.95
0.33
-0.68
1.73
3.04
EBITDA Margin
60.71%
52.73%
62.71%
61.90%
65.45%
87.16%
58.93%
-70.10%
88.72%
92.97%
Other Income
0.00
0.00
0.03
0.05
0.00
0.05
0.01
0.01
0.07
0.03
Interest
0.00
0.00
0.07
0.00
0.00
0.03
0.36
0.76
1.50
2.74
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.06
PBT
0.34
0.29
0.33
0.45
0.37
0.98
-0.02
-1.42
0.25
0.27
Tax
0.07
0.06
0.12
0.09
-0.01
0.02
0.01
-0.02
0.08
0.09
Tax Rate
20.59%
20.69%
36.36%
20.00%
-2.70%
2.04%
-50.00%
1.41%
32.00%
40.91%
PAT
0.28
0.23
0.21
0.35
0.37
0.96
-0.03
-1.40
0.17
0.14
PAT before Minority Interest
0.28
0.23
0.21
0.35
0.37
0.96
-0.03
-1.40
0.17
0.14
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
50.00%
41.82%
35.59%
55.56%
67.27%
88.07%
-5.36%
-144.33%
8.72%
4.28%
PAT Growth
64.71%
9.52%
-40.00%
-5.41%
-61.46%
-
-
-
21.43%
 
EPS
0.27
0.23
0.21
0.34
0.36
0.94
-0.03
-1.37
0.17
0.14

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
Shareholder's Funds
1,081.70
942.61
741.31
482.47
270.25
255.69
217.98
182.03
115.34
Share Capital
10.20
10.20
10.20
10.20
10.20
10.20
10.20
10.20
10.20
Total Reserves
1,071.50
932.40
731.11
472.27
260.04
245.48
207.77
171.82
105.14
Non-Current Liabilities
0.20
0.03
2.04
1.91
1.90
1.92
2.00
1.80
4.20
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
1.90
1.90
1.90
1.92
2.00
1.80
4.20
Long Term Provisions
0.07
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
0.04
0.12
0.02
0.01
0.01
1.79
5.57
5.73
15.23
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
0.04
0.03
0.02
0.01
0.01
0.06
0.09
0.18
0.28
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
1.73
5.47
5.47
14.86
Short Term Provisions
0.00
0.09
0.00
0.00
0.00
0.00
0.00
0.09
0.09
Total Liabilities
1,081.94
942.76
743.37
484.39
272.16
259.40
225.55
189.56
134.77
Net Block
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.17
Gross Block
0.01
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.48
Accumulated Depreciation
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.31
Non Current Assets
1,075.67
936.63
735.85
477.72
271.99
257.25
219.45
182.26
115.44
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1,075.59
936.61
735.56
477.06
271.38
256.84
219.13
181.78
115.02
Long Term Loans & Adv.
0.08
0.02
0.30
0.66
0.61
0.41
0.32
0.48
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
Current Assets
6.29
6.12
7.52
6.68
0.16
2.15
6.09
7.30
19.34
Current Investments
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
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
0.02
0.03
0.02
0.53
0.04
0.14
0.01
0.02
0.03
Other Current Assets
6.26
0.00
0.00
0.00
0.13
2.01
6.08
7.28
19.31
Short Term Loans & Adv.
6.26
6.09
7.50
6.15
0.13
2.01
6.08
7.28
19.31
Net Current Assets
6.24
6.00
7.50
6.66
0.15
0.36
0.52
1.57
4.10
Total Assets
1,081.96
942.75
743.37
484.40
272.15
259.40
225.54
189.56
134.78

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
Cash From Operating Activity
0.00
1.90
-0.55
-5.69
1.65
0.12
0.00
-0.16
-0.06
PBT
0.29
0.33
0.45
0.37
0.98
-0.02
-1.42
0.25
0.23
Adjustment
0.00
0.00
-0.01
0.00
0.01
0.03
0.00
0.02
0.03
Changes in Working Capital
-0.21
1.68
-0.93
-6.06
0.69
0.12
1.40
-0.36
-0.23
Cash after chg. in Working capital
0.08
2.00
-0.49
-5.69
1.67
0.13
-0.02
-0.08
0.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.08
-0.10
-0.06
0.00
-0.02
-0.01
0.02
-0.08
-0.09
Other Direct Exp. Paid
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
Cash From Investing Activity
0.00
0.00
0.04
6.19
0.00
0.00
0.00
0.15
0.03
Net Fixed Assets
-0.01
0.00
0.00
0.01
0.00
0.00
0.00
0.47
Net Investments
-0.16
-0.31
-0.55
6.02
-1.09
0.03
0.00
-0.25
Others
0.17
0.31
0.59
0.16
1.09
-0.03
0.00
-0.07
Cash from Financing Activity
0.00
-1.90
0.00
0.00
-1.75
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
0.00
0.00
-0.51
0.49
-0.10
0.12
0.00
-0.01
-0.04
Opening Cash & Equivalents
0.03
0.02
0.53
0.04
0.14
0.01
0.02
0.03
0.06
Closing Cash & Equivalent
0.02
0.03
0.02
0.53
0.04
0.14
0.01
0.02
0.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1060.11
923.79
726.51
472.84
264.85
250.58
213.63
178.39
113.04
ROA
0.02%
0.03%
0.06%
0.10%
0.36%
-0.01%
-0.68%
0.11%
0.10%
ROE
0.02%
0.03%
0.06%
0.10%
0.36%
-0.01%
-0.70%
0.12%
0.12%
ROCE
0.03%
0.05%
0.07%
0.10%
0.38%
0.14%
-0.32%
1.08%
2.20%
Fixed Asset Turnover
170.78
491.39
528.83
0.00
88.80
45.61
78.55
7.93
6.82
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
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
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.01
0.01
0.03
0.04
0.17
Interest Cover
0.00
5.94
0.00
0.00
36.26
0.95
-0.88
1.17
1.08

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.