Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Bazel International Ltd.

Finance - Investment

Rating :

N/A

BSE: 539946 | NSE: Not Listed

Watchlist

NSE BSE

80.18

22-Nov-2024

Open
High
Low
Previous Close

80.18
80.18
80.18
84.40

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

129
10343
111.24
30.09

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16.46
4.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

28.38
N/A
0.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

58.33
20.17
33.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
12.89

PAT CAGR (%)

10 Years
5 Years
3 Years

-
106.63
49.23

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
0.29
0.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
10.97
11.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.83 1.15 -27.83% 0.75 1.37 -45.26% 13.98 0.88 1,488.64% 1.28 0.54 137.04%
Expenses 0.18 3.66 -95.08% 0.21 0.20 5.00% 12.10 2.04 493.14% 0.22 0.19 15.79%
EBITDA 0.64 -2.52 - 0.54 1.18 -54.24% 1.89 -1.16 - 1.06 0.35 202.86%
EBIDTM 77.87% -219.65% 72.59% 85.59% 13.49% -131.00% 82.55% 65.30%
Other Income 0.00 0.00 0 0.00 0.00 0 0.03 0.04 -25.00% 0.00 0.11 -100.00%
Interest 0.00 0.70 -100.00% 0.09 0.01 800.00% 0.23 0.37 -37.84% 0.01 0.28 -96.43%
Depreciation 0.03 0.10 -70.00% 0.03 0.01 200.00% 0.10 0.01 900.00% 0.01 0.00 0
PBT 0.61 -3.31 - 0.42 1.16 -63.79% 1.58 -1.50 - 1.04 0.18 477.78%
Tax -0.03 0.25 - 0.09 0.30 -70.00% -0.63 -0.09 - 0.19 0.05 280.00%
PAT 0.65 -3.57 - 0.33 0.86 -61.63% 2.21 -1.41 - 0.86 0.14 514.29%
PATM 78.23% -311.53% 44.52% 62.45% 15.77% -159.39% 66.90% 25.19%
EPS 3.23 -17.84 - 1.67 4.29 -61.07% 11.03 -7.04 - 4.29 0.68 530.88%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 16.84 1.98 1.15 0.84 0.78 0.79 1.37 0.50 0.53 0.06 0.02 Net Sales Growth 327.41% 72.17% 36.90% 7.69% -1.27% -42.34% 174.00% -5.66% 783.33% 200% Cost Of Goods Sold 15.34 0.00 0.00 0.00 0.00 0.00 0.57 0.00 0.00 0.00 0.00 Gross Profit 1.50 1.98 1.15 0.84 0.78 0.79 0.80 0.50 0.53 0.06 0.02 GP Margin 8.93% 100% 100% 100% 100% 100% 58.39% 100% 100% 100% 100% Total Expenditure 12.71 2.53 0.51 1.14 1.75 0.75 1.15 0.32 0.60 0.05 0.01 Power & Fuel Cost - 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.51% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 1.97 0.32 0.23 0.29 0.19 0.17 0.13 0.16 0.03 0.00 % Of Sales - 99.49% 27.83% 27.38% 37.18% 24.05% 12.41% 26.00% 30.19% 50.0% 0% Manufacturing Exp. - 0.11 0.01 0.01 0.01 0.01 0.05 0.02 0.32 0.00 0.00 % Of Sales - 5.56% 0.87% 1.19% 1.28% 1.27% 3.65% 4.00% 60.38% 0% 0% General & Admin Exp. - 0.10 0.14 0.21 0.42 0.08 0.10 0.11 0.09 0.01 0.01 % Of Sales - 5.05% 12.17% 25.00% 53.85% 10.13% 7.30% 22.00% 16.98% 16.67% 50.0% 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. - 0.36 0.04 0.68 1.02 0.47 0.27 0.06 0.04 0.01 0.00 % Of Sales - 18.18% 3.48% 80.95% 130.77% 59.49% 19.71% 12.00% 7.55% 16.67% 0% EBITDA 4.13 -0.55 0.64 -0.30 -0.97 0.04 0.22 0.18 -0.07 0.01 0.01 EBITDA Margin 24.52% -27.78% 55.65% -35.71% -124.36% 5.06% 16.06% 36.00% -13.21% 16.67% 50.0% Other Income 0.03 0.15 0.00 0.00 1.94 0.00 0.05 0.02 0.02 0.00 0.00 Interest 0.33 0.71 0.21 0.02 0.01 0.07 0.03 0.00 0.00 0.00 0.00 Depreciation 0.17 0.01 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.00 PBT 3.65 -1.12 0.43 -0.32 0.96 -0.03 0.23 0.20 -0.06 0.02 0.01 Tax -0.38 0.01 0.14 0.02 0.29 0.00 0.04 0.05 0.00 0.02 0.00 Tax Rate -10.41% -0.89% 32.56% -6.25% 30.21% 0.00% 17.39% 25.00% 0.00% 100.00% 0.00% PAT 4.05 -1.13 0.30 -0.34 0.66 -0.03 0.19 0.15 -0.06 0.00 0.01 PAT before Minority Interest 4.05 -1.13 0.30 -0.34 0.66 -0.03 0.19 0.15 -0.06 0.00 0.01 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 24.05% -57.07% 26.09% -40.48% 84.62% -3.80% 13.87% 30.0% -11.32% 0% 50.0% PAT Growth 201.76% - - - - - 26.67% - - -100.00% EPS 20.25 -5.65 1.50 -1.70 3.30 -0.15 0.95 0.75 -0.30 0.00 0.05

Description TTM Mar 16 Mar 15
Net Sales - 0.56 0.06 Net Sales Growth - 833.33% Cost Of Goods Sold - 0.00 0.00 Gross Profit - 0.56 0.06 GP Margin - 100% 100% Total Expenditure - 0.62 0.05 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 0.16 0.03 % Of Sales - 28.57% 50.0% Manufacturing Exp. - 0.04 0.00 % Of Sales - 7.14% 0% General & Admin Exp. - 0.39 0.01 % Of Sales - 69.64% 16.67% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 0.03 0.01 % Of Sales - 5.36% 16.67% EBITDA - -0.06 0.01 EBITDA Margin - -10.71% 16.67% Other Income - 0.07 0.00 Interest - 0.06 0.00 Depreciation - 0.01 0.00 PBT - -0.05 0.02 Tax - 0.01 0.02 Tax Rate - -20.00% 100.00% PAT - -0.05 0.00 PAT before Minority Interest - -0.05 0.00 Minority Interest - 0.00 0.00 PAT Margin - -8.93% 0% PAT Growth - - EPS - -0.25 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 43.42 14.65 14.19 14.55 13.88 14.09 13.91 13.76 13.82 13.82 Share Capital 1.95 1.46 1.46 1.46 1.46 1.46 1.46 1.46 0.49 0.49 Total Reserves 41.47 13.20 12.73 13.09 12.43 12.64 12.45 12.30 13.33 13.33 Non-Current Liabilities 8.03 2.50 3.01 0.23 0.28 1.12 0.52 0.02 0.03 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 7.46 1.98 2.58 0.02 0.25 1.09 0.50 0.00 0.03 0.00 Long Term Provisions 0.57 0.52 0.43 0.22 0.03 0.03 0.02 0.02 0.00 0.00 Current Liabilities 0.16 0.15 0.31 0.18 0.03 0.07 0.08 0.03 0.01 0.27 Trade Payables 0.15 0.14 0.30 0.18 0.02 0.00 0.00 0.00 0.01 0.01 Other Current Liabilities 0.01 0.01 0.01 0.00 0.01 0.07 0.08 0.03 0.00 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.25 Total Liabilities 51.61 17.30 17.51 14.96 14.19 15.28 14.51 13.81 13.86 14.09 Net Block 0.25 0.00 0.00 0.00 0.00 0.01 0.01 0.02 0.00 0.00 Gross Block 0.28 0.02 0.02 0.00 0.02 0.02 0.02 0.02 0.00 0.00 Accumulated Depreciation 0.03 0.02 0.02 0.00 0.02 0.02 0.01 0.01 0.00 0.00 Non Current Assets 1.95 1.29 1.30 1.62 1.49 3.37 5.01 6.50 10.75 11.93 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 1.63 1.25 1.27 1.44 1.44 3.25 4.33 5.86 10.15 11.08 Long Term Loans & Adv. 0.07 0.04 0.02 0.18 0.04 0.12 0.67 0.59 0.60 0.86 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00 0.00 Current Assets 49.65 16.01 16.21 13.34 12.70 11.91 9.50 7.30 3.11 2.15 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 0.57 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 0.01 Cash & Bank 0.73 0.76 0.07 0.12 0.05 0.13 1.15 0.07 0.06 0.05 Other Current Assets 48.92 0.00 0.00 0.00 12.65 11.78 7.78 7.23 3.05 2.10 Short Term Loans & Adv. 48.41 15.25 16.14 13.22 12.65 11.78 7.78 7.23 3.05 2.10 Net Current Assets 49.49 15.87 15.90 13.16 12.67 11.84 9.41 7.27 3.10 1.88 Total Assets 51.60 17.30 17.51 14.96 14.19 15.28 14.51 13.80 13.86 14.08

Description Mar 16 Mar 15
Shareholder's Funds 13.76 13.82 Share Capital 1.46 0.49 Total Reserves 12.30 13.33 Non-Current Liabilities 0.35 0.03 Secured Loans 0.00 0.00 Unsecured Loans 0.33 0.03 Long Term Provisions 0.02 0.00 Current Liabilities 0.07 0.01 Trade Payables 0.02 0.01 Other Current Liabilities 0.05 0.00 Short Term Borrowings 0.00 0.00 Short Term Provisions 0.01 0.01 Total Liabilities 14.63 13.86 Net Block 0.12 0.00 Gross Block 0.12 0.00 Accumulated Depreciation 0.01 0.00 Non Current Assets 5.45 10.75 Capital Work in Progress 0.00 0.00 Non Current Investment 4.66 10.15 Long Term Loans & Adv. 0.64 0.60 Other Non Current Assets 0.04 0.00 Current Assets 9.17 3.11 Current Investments 0.00 0.00 Inventories 0.00 0.00 Sundry Debtors 0.35 0.00 Cash & Bank 0.14 0.06 Other Current Assets 8.68 0.00 Short Term Loans & Adv. 8.66 3.05 Net Current Assets 9.10 3.10 Total Assets 14.63 13.86

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -32.87 1.09 -2.84 0.07 -1.90 -2.80 -0.91 -4.28 -0.01 0.03 PBT -1.12 0.43 -0.32 0.96 -0.03 0.24 0.20 -0.05 0.02 0.01 Adjustment 1.68 0.00 0.39 0.01 0.01 -0.10 0.01 -0.05 0.00 0.00 Changes in Working Capital -33.35 0.72 -2.89 -0.66 -1.84 -2.89 -1.12 -4.18 -0.03 0.02 Cash after chg. in Working capital -32.79 1.15 -2.82 0.31 -1.86 -2.75 -0.91 -4.27 -0.01 0.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.08 -0.06 -0.02 -0.25 -0.04 -0.04 0.00 -0.01 0.00 0.00 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 -1.02 0.20 0.12 0.00 1.82 1.19 1.54 4.32 0.00 0.00 Net Fixed Assets -0.26 0.00 -0.02 0.02 0.00 0.00 0.00 -0.02 0.00 0.00 Net Investments -0.38 0.02 0.17 0.00 1.81 1.08 1.53 4.29 0.93 0.00 Others -0.38 0.18 -0.03 -0.02 0.01 0.11 0.01 0.05 -0.93 0.00 Cash from Financing Activity 33.87 -0.60 2.57 0.00 0.00 0.59 0.50 -0.03 0.03 0.00 Net Cash Inflow / Outflow -0.02 0.68 -0.15 0.07 -0.08 -1.02 1.13 0.01 0.02 0.03 Opening Cash & Equivalents 0.76 0.07 0.23 0.05 0.13 1.15 0.07 0.06 0.05 0.02 Closing Cash & Equivalent 0.73 0.76 0.07 0.12 0.05 0.13 1.20 0.07 0.06 0.05

Description Mar 16 Mar 15
Cash From Operating Activity -5.99 -0.01 PBT -0.05 0.02 Adjustment -0.02 0.00 Changes in Working Capital -5.92 -0.03 Cash after chg. in Working capital -5.99 -0.01 Interest Paid 0.00 0.00 Tax Paid -0.01 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 5.34 0.00 Net Fixed Assets -0.02 Net Investments 4.29 Others 1.07 Cash from Financing Activity 0.73 0.03 Net Cash Inflow / Outflow 0.08 0.02 Opening Cash & Equivalents 0.06 0.05 Closing Cash & Equivalent 0.14 0.06

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 222.59 100.70 97.49 99.97 95.41 96.86 95.57 94.55 94.97 94.96 ROA -3.28% 1.70% -2.08% 4.55% -0.21% 1.26% 1.05% -0.45% 0.01% 0.04% ROE -3.89% 2.05% -2.35% 4.67% -0.23% 1.34% 1.08% -0.45% 0.01% 0.04% ROCE -1.22% 3.86% -1.89% 6.77% 0.27% 1.76% 1.39% -0.43% 0.14% 0.04% Fixed Asset Turnover 12.95 51.52 65.02 59.71 35.10 61.15 22.34 23.47 0.00 0.00 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 178.53 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 413.54 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 19.69 0.00 0.00 2.66 112.13 2364.18 Cash Conversion Cycle 0.00 0.00 0.00 0.00 -19.69 0.00 413.54 -2.66 -112.13 -2185.64 Total Debt/Equity 0.17 0.14 0.18 0.00 0.02 0.08 0.04 0.00 0.00 0.00 Interest Cover -0.58 3.05 -13.00 65.74 0.57 7.70 934.33 -74.87 2265.25 269.95

Description Mar 16 Mar 15
Book Value (Rs.) 94.52 94.97 ROA -0.38% 0.01% ROE -0.39% 0.01% ROCE 0.07% 0.14% Fixed Asset Turnover 8.86 21.25 Receivable days 225.56 0.00 Inventory Days 0.00 0.00 Payable days 20.07 87.21 Cash Conversion Cycle 205.50 -87.21 Total Debt/Equity 0.02 0.00 Interest Cover 0.16 62.67

Top Investors:

utsav securities private limited

durgesh merchants limited

muchhala magic land private limited

va realcon private limited

suraj arunkumar muchhala

ritika hotels private limited

veneet capital services

spanind designs private limited

meet chanderesh sampat

Annual Reports:

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.

Feedback