Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Finance - Investment

Rating :
N/A

BSE: Not Listed | NSE: BALAXI

118.37
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  120.10
  •  120.99
  •  117.00
  •  119.51
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17972
  •  21.41
  •  151.45
  •  80.22

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 487.59
  • 10.73
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 442.96
  • N/A
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.99%
  • 3.68%
  • 9.24%
  • FII
  • DII
  • Others
  • 16.48%
  • 0.00%
  • 4.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 89.11
  • 39.53
  • -4.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 63.20
  • 40.11
  • -2.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.29
  • -10.90
  • -37.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.16

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
65.62
65.95
-0.50%
59.83
80.68
-25.84%
60.79
86.58
-29.79%
54.72
86.39
-36.66%
Expenses
55.54
57.11
-2.75%
46.37
67.94
-31.75%
47.13
71.29
-33.89%
43.96
71.63
-38.63%
EBITDA
10.09
8.84
14.14%
13.47
12.74
5.73%
13.66
15.29
-10.66%
10.76
14.75
-27.05%
EBIDTM
15.37%
13.40%
22.51%
15.79%
22.47%
17.66%
19.67%
17.08%
Other Income
-1.85
-1.01
-
-1.79
-0.22
-
-0.13
-4.56
-
0.28
4.14
-93.24%
Interest
0.37
0.29
27.59%
0.61
0.27
125.93%
0.42
0.01
4,100.00%
0.37
0.02
1,750.00%
Depreciation
0.49
0.29
68.97%
0.67
1.19
-43.70%
0.48
0.19
152.63%
0.66
0.19
247.37%
PBT
7.38
-39.41
-
11.49
11.07
3.79%
14.27
10.53
35.52%
15.66
18.68
-16.17%
Tax
0.89
1.93
-53.89%
0.56
2.97
-81.14%
0.68
2.30
-70.43%
1.23
3.19
-61.44%
PAT
6.48
-41.34
-
10.93
8.10
34.94%
13.59
8.23
65.13%
14.43
15.49
-6.84%
PATM
9.87%
-62.68%
18.27%
10.04%
22.36%
9.50%
26.37%
17.93%
EPS
1.17
-8.08
-
2.01
1.59
26.42%
2.66
1.64
62.20%
2.82
3.10
-9.03%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
240.96
241.29
336.43
279.39
231.33
45.63
13.60
Net Sales Growth
-24.61%
-28.28%
20.42%
20.78%
406.97%
235.51%
 
Cost Of Goods Sold
126.50
128.68
202.42
195.60
172.15
32.83
10.24
Gross Profit
114.46
112.61
134.02
83.79
59.19
12.81
3.36
GP Margin
47.50%
46.67%
39.84%
29.99%
25.59%
28.07%
24.71%
Total Expenditure
193.00
196.75
279.02
228.56
188.66
37.38
12.04
Power & Fuel Cost
-
0.04
0.28
0.35
0.00
0.00
0.00
% Of Sales
-
0.02%
0.08%
0.13%
0%
0%
0%
Employee Cost
-
28.04
28.95
12.47
8.47
2.10
0.90
% Of Sales
-
11.62%
8.61%
4.46%
3.66%
4.60%
6.62%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
24.17
35.00
14.98
5.28
2.34
0.61
% Of Sales
-
10.02%
10.40%
5.36%
2.28%
5.13%
4.49%
Selling & Distn. Exp.
-
0.66
0.84
1.02
0.10
0.10
0.21
% Of Sales
-
0.27%
0.25%
0.37%
0.04%
0.22%
1.54%
Miscellaneous Exp.
-
15.17
11.52
4.16
2.65
0.02
0.08
% Of Sales
-
6.29%
3.42%
1.49%
1.15%
0.04%
0.59%
EBITDA
47.98
44.54
57.41
50.83
42.67
8.25
1.56
EBITDA Margin
19.91%
18.46%
17.06%
18.19%
18.45%
18.08%
11.47%
Other Income
-3.49
0.63
2.64
4.97
2.23
0.59
0.89
Interest
1.77
2.77
1.38
0.76
0.28
0.05
0.00
Depreciation
2.30
2.10
1.75
0.51
0.30
0.01
0.00
PBT
48.80
40.31
56.92
54.52
44.33
8.79
2.44
Tax
3.36
4.40
10.96
6.86
6.19
2.69
0.47
Tax Rate
6.89%
217.82%
19.26%
12.58%
13.96%
30.60%
19.26%
PAT
45.43
-2.39
45.96
47.66
38.14
6.10
1.97
PAT before Minority Interest
45.43
-2.39
45.96
47.66
38.14
6.10
1.97
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
18.85%
-0.99%
13.66%
17.06%
16.49%
13.37%
14.49%
PAT Growth
577.21%
-
-3.57%
24.96%
525.25%
209.64%
 
EPS
8.23
-0.43
8.33
8.63
6.91
1.11
0.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
201.36
182.88
113.16
64.98
27.75
3.52
Share Capital
10.90
10.18
10.00
10.00
10.00
3.04
Total Reserves
186.69
162.40
103.16
54.98
17.75
0.48
Non-Current Liabilities
2.78
3.66
0.04
0.01
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.87
0.00
0.00
0.00
0.00
Long Term Provisions
0.04
0.00
0.00
0.00
0.00
0.00
Current Liabilities
54.20
53.13
63.27
34.69
8.22
2.59
Trade Payables
29.04
34.52
49.11
24.88
4.85
2.08
Other Current Liabilities
4.62
2.81
3.26
0.14
0.96
0.04
Short Term Borrowings
17.66
10.75
3.64
3.66
0.00
0.00
Short Term Provisions
2.88
5.06
7.25
6.01
2.42
0.47
Total Liabilities
258.34
239.67
176.47
99.68
35.97
6.11
Net Block
40.88
41.41
28.76
2.45
0.19
0.01
Gross Block
42.98
43.76
29.51
2.75
0.19
0.01
Accumulated Depreciation
2.10
2.35
0.76
0.30
0.00
0.00
Non Current Assets
48.17
46.16
35.47
5.91
1.11
0.33
Capital Work in Progress
2.31
2.83
0.57
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
3.42
0.00
0.00
Long Term Loans & Adv.
4.58
1.52
1.27
0.05
0.92
0.32
Other Non Current Assets
0.40
0.40
4.87
0.00
0.00
0.00
Current Assets
210.17
193.51
141.00
93.77
34.86
5.78
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
82.17
105.02
98.70
13.62
0.83
0.00
Sundry Debtors
55.71
52.28
27.56
76.76
29.71
5.47
Cash & Bank
62.29
28.22
7.19
1.67
4.00
0.13
Other Current Assets
10.01
3.78
3.90
0.77
0.31
0.17
Short Term Loans & Adv.
7.99
4.21
3.65
0.95
0.31
0.17
Net Current Assets
155.97
140.38
77.74
59.08
26.64
3.19
Total Assets
258.34
239.67
176.47
99.68
35.97
6.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
4.87
6.08
34.14
0.00
-14.04
-1.51
PBT
2.02
56.92
54.52
44.33
8.79
2.44
Adjustment
-1.14
8.03
1.18
-0.59
0.03
0.00
Changes in Working Capital
10.68
-46.79
-15.97
-41.14
-22.12
-3.94
Cash after chg. in Working capital
11.55
18.17
39.74
2.60
-13.29
-1.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.68
-12.09
-5.59
-2.59
-0.74
-0.01
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.05
-10.57
-28.45
-5.97
-0.18
-0.01
Net Fixed Assets
1.66
-8.47
-2.33
-0.59
-0.18
Net Investments
-0.34
0.07
-0.07
-19.44
-0.10
Others
-2.37
-2.17
-26.05
14.06
0.10
Cash from Financing Activity
30.25
25.51
-0.16
3.65
18.10
0.00
Net Cash Inflow / Outflow
34.07
21.02
5.53
-2.32
3.88
-1.51
Opening Cash & Equivalents
28.21
7.19
1.66
3.98
0.10
1.62
Closing Cash & Equivalent
62.29
28.21
7.19
1.66
3.98
0.10

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
36.26
33.90
113.16
64.98
27.75
11.58
ROA
-0.96%
22.09%
34.52%
56.23%
29.01%
32.19%
ROE
-1.29%
32.17%
53.50%
82.26%
39.04%
55.84%
ROCE
2.31%
37.46%
59.62%
92.56%
56.56%
69.35%
Fixed Asset Turnover
5.56
9.18
17.32
157.71
461.40
1203.13
Receivable days
81.67
43.31
68.14
84.00
140.73
146.96
Inventory Days
141.58
110.51
73.37
11.40
6.66
0.00
Payable days
90.14
75.41
69.04
31.52
38.51
66.84
Cash Conversion Cycle
133.11
78.42
72.47
63.88
108.88
80.12
Total Debt/Equity
0.09
0.07
0.03
0.06
0.00
0.00
Interest Cover
1.73
42.34
72.69
160.34
184.97
1061.57

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.