Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Finance - Investment

Rating :
N/A

BSE: 530879 | NSE: Not Listed

187.20
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  194.75
  •  194.75
  •  185.50
  •  190.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42901
  •  81.46
  •  278.40
  •  97.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,455.19
  • 569.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,091.46
  • 0.05%
  • 2.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.04%
  • 23.97%
  • 2.98%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.92
  • 30.56
  • 8.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.14
  • 17.65
  • 17.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 68.34
  • -7.53
  • 19.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.45
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 1.61
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.33
  • 22.94
  • 21.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
165.71
176.11
-5.91%
158.27
174.99
-9.55%
164.52
159.74
2.99%
165.70
161.80
2.41%
Expenses
131.57
146.90
-10.44%
132.87
146.23
-9.14%
139.98
153.92
-9.06%
132.89
157.91
-15.84%
EBITDA
34.14
29.21
16.88%
25.40
28.76
-11.68%
24.53
5.83
320.75%
32.81
3.89
743.44%
EBIDTM
20.60%
16.59%
16.05%
16.44%
14.91%
3.65%
19.80%
2.40%
Other Income
1.63
2.47
-34.01%
0.70
1.16
-39.66%
3.00
1.69
77.51%
1.27
1.98
-35.86%
Interest
25.41
26.24
-3.16%
25.69
25.74
-0.19%
22.48
22.04
2.00%
27.59
20.85
32.33%
Depreciation
7.92
7.96
-0.50%
7.92
7.31
8.34%
7.26
6.15
18.05%
7.64
6.43
18.82%
PBT
2.45
-2.52
-
-7.51
7.18
-
-2.21
-20.67
-
-1.16
-21.42
-
Tax
1.85
2.59
-28.57%
-1.16
2.34
-
1.59
1.18
34.75%
1.21
-1.98
-
PAT
0.60
-5.10
-
-6.35
4.84
-
-3.80
-21.85
-
-2.37
-19.44
-
PATM
0.36%
-2.90%
-4.01%
2.77%
-2.31%
-13.68%
-1.43%
-12.02%
EPS
0.39
0.01
3,800.00%
-0.21
1.34
-
0.10
-1.50
-
0.04
-1.23
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
654.20
680.11
651.52
529.88
318.39
179.25
59.54
26.05
Net Sales Growth
-2.74%
4.39%
22.96%
66.42%
77.62%
201.06%
128.56%
 
Cost Of Goods Sold
0.63
1.22
3.11
2.84
7.36
0.27
0.00
0.00
Gross Profit
653.57
678.89
648.41
527.04
311.03
178.98
59.54
26.05
GP Margin
99.90%
99.82%
99.52%
99.46%
97.69%
99.85%
100%
100%
Total Expenditure
537.31
561.71
623.74
477.39
264.75
126.72
31.37
10.82
Power & Fuel Cost
-
1.19
1.08
0.71
0.44
0.37
0.19
0.05
% Of Sales
-
0.17%
0.17%
0.13%
0.14%
0.21%
0.32%
0.19%
Employee Cost
-
157.24
184.14
93.66
55.40
38.25
19.40
3.53
% Of Sales
-
23.12%
28.26%
17.68%
17.40%
21.34%
32.58%
13.55%
Manufacturing Exp.
-
340.64
377.60
211.45
120.11
64.16
3.22
5.26
% Of Sales
-
50.09%
57.96%
39.91%
37.72%
35.79%
5.41%
20.19%
General & Admin Exp.
-
40.27
52.61
160.42
79.77
7.91
5.66
1.77
% Of Sales
-
5.92%
8.07%
30.27%
25.05%
4.41%
9.51%
6.79%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
22.34
6.29
9.02
2.11
16.13
3.09
0.26
% Of Sales
-
3.28%
0.97%
1.70%
0.66%
9.00%
5.19%
1.00%
EBITDA
116.88
118.40
27.78
52.49
53.64
52.53
28.17
15.23
EBITDA Margin
17.87%
17.41%
4.26%
9.91%
16.85%
29.31%
47.31%
58.46%
Other Income
6.60
7.89
5.42
2.21
0.01
0.02
0.11
0.00
Interest
101.17
105.15
84.25
51.15
24.25
16.70
9.44
10.36
Depreciation
30.74
30.17
24.76
20.91
14.65
11.52
7.65
0.43
PBT
-8.43
-9.02
-75.82
-17.35
14.75
24.34
11.19
4.43
Tax
3.49
7.73
1.64
3.13
8.67
10.48
4.68
1.65
Tax Rate
-41.40%
599.22%
-2.16%
-18.04%
58.78%
43.06%
41.82%
37.25%
PAT
-11.92
11.65
-41.57
-2.77
9.60
17.23
6.51
2.79
PAT before Minority Interest
2.56
-6.43
-87.07
-20.69
6.08
13.86
6.51
2.79
Minority Interest
14.48
18.08
45.50
17.92
3.52
3.37
0.00
0.00
PAT Margin
-1.82%
1.71%
-6.38%
-0.52%
3.02%
9.61%
10.93%
10.71%
PAT Growth
0.00%
-
-
-
-44.28%
164.67%
133.33%
 
EPS
-1.53
1.50
-5.35
-0.36
1.24
2.22
0.84
0.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
622.62
605.56
621.22
562.88
521.50
507.55
131.74
Share Capital
77.73
77.73
77.73
77.73
77.73
77.73
3.50
Total Reserves
508.18
495.66
537.05
483.56
442.37
429.36
3.24
Non-Current Liabilities
-10.30
70.02
115.01
116.08
42.16
9.45
9.86
Secured Loans
0.00
75.00
115.00
115.00
0.00
0.00
0.00
Unsecured Loans
0.00
5.54
6.91
6.91
40.00
5.50
7.00
Long Term Provisions
0.00
0.00
0.00
0.00
9.16
2.16
2.21
Current Liabilities
1,141.40
1,058.02
810.45
325.07
152.58
159.05
14.52
Trade Payables
15.97
15.14
11.27
4.14
1.65
1.18
0.34
Other Current Liabilities
228.08
214.63
184.66
138.05
56.34
20.59
13.69
Short Term Borrowings
883.56
815.24
605.66
174.84
80.99
126.80
0.00
Short Term Provisions
13.79
13.00
8.87
8.04
13.59
10.49
0.49
Total Liabilities
1,790.60
1,784.33
1,619.40
1,037.71
721.36
676.05
156.12
Net Block
93.86
81.16
77.73
56.41
46.53
30.79
8.32
Gross Block
179.44
137.69
113.16
93.07
68.68
41.45
8.75
Accumulated Depreciation
85.58
56.53
35.43
36.66
22.14
10.66
0.43
Non Current Assets
134.94
186.54
118.90
73.55
70.66
66.28
25.79
Capital Work in Progress
10.31
35.28
11.39
5.08
1.32
2.02
2.35
Non Current Investment
9.85
44.27
9.60
0.00
8.63
23.76
0.00
Long Term Loans & Adv.
14.17
20.04
16.59
10.44
13.17
7.61
15.12
Other Non Current Assets
6.75
5.77
3.59
1.61
1.00
2.10
0.00
Current Assets
1,655.66
1,597.80
1,500.51
964.16
650.70
609.78
130.34
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.10
0.57
1.05
2.62
0.12
0.00
0.00
Sundry Debtors
20.30
17.69
9.37
6.81
0.85
0.00
0.32
Cash & Bank
339.11
315.29
350.82
228.01
69.15
35.30
31.89
Other Current Assets
1,295.16
12.88
10.44
36.76
580.57
574.48
98.12
Short Term Loans & Adv.
1,266.36
1,251.36
1,128.84
689.97
575.09
564.52
95.93
Net Current Assets
514.26
539.78
690.06
639.09
498.12
450.72
115.82
Total Assets
1,790.60
1,784.34
1,619.41
1,037.71
721.36
676.06
156.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
120.56
-23.12
-313.45
-69.48
29.92
-453.23
-4.76
PBT
1.29
-85.43
-17.57
14.75
24.34
11.19
4.43
Adjustment
119.66
162.83
84.74
21.26
26.62
14.79
1.26
Changes in Working Capital
0.26
-95.35
-371.00
-92.83
-8.13
-473.07
-7.91
Cash after chg. in Working capital
121.21
-17.95
-303.83
-56.81
42.83
-447.08
-2.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.65
-5.17
-9.62
-12.67
-12.91
-6.14
-2.55
Other Direct Exp. Paid
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
Cash From Investing Activity
1.37
-16.11
-110.32
-87.36
5.42
-29.34
-21.10
Net Fixed Assets
-5.64
-2.78
4.49
-17.04
-2.11
-24.14
Net Investments
34.27
-44.29
-14.91
-40.00
-66.15
-30.32
Others
-27.26
30.96
-99.90
-30.32
73.68
25.12
Cash from Financing Activity
-124.23
80.26
479.82
230.98
-16.56
490.14
-5.68
Net Cash Inflow / Outflow
-2.29
41.02
56.05
74.13
18.78
7.57
-31.55
Opening Cash & Equivalents
239.11
198.09
142.04
67.91
29.46
21.89
53.44
Closing Cash & Equivalent
236.82
239.11
198.09
142.04
67.91
29.46
21.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
75.37
73.76
79.09
72.21
66.91
65.23
13.83
ROA
-0.36%
-5.12%
-1.56%
0.69%
1.98%
1.56%
1.79%
ROE
-1.11%
-14.66%
-3.52%
1.13%
2.70%
2.53%
41.36%
ROCE
7.08%
-0.08%
3.04%
5.19%
6.40%
5.30%
10.67%
Fixed Asset Turnover
4.29
5.19
5.14
3.94
3.26
2.37
2.98
Receivable days
10.19
7.58
5.57
4.39
1.74
0.00
4.54
Inventory Days
0.45
0.45
1.26
1.57
0.24
0.00
0.00
Payable days
4649.95
1551.00
990.05
143.63
1908.10
8.97
13.32
Cash Conversion Cycle
-4639.31
-1542.97
-983.21
-137.67
-1906.12
-8.97
-8.78
Total Debt/Equity
1.51
1.56
1.18
0.53
0.23
0.26
1.04
Interest Cover
1.01
-0.01
0.66
1.61
2.46
2.19
1.43

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.