Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Finance - Stock Broking

Rating :
N/A

BSE: 534691 | NSE: Not Listed

38.2
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  38.2
  •  38.2
  •  38.2
  •  37.46
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27366
  •  1045381
  •  40.99
  •  19.67

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37.53
  • 1.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 45.78
  • 1.33%
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.61%
  • 0.42%
  • 44.98%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.51
  • -2.40
  • -40.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.93
  • 61.02
  • 43.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.15
  • 59.67
  • 119.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 0.76
  • 1.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.42
  • 0.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -21.63
  • -36.52
  • -58.18

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
8.24
12.16
-32.24%
9.81
4.97
97.38%
12.65
14.53
-12.94%
2.07
14.05
-85.27%
Expenses
-1.47
6.99
-
0.15
4.68
-96.79%
7.13
20.95
-65.97%
-10.55
14.28
-
EBITDA
9.71
5.17
87.81%
9.65
0.29
3,227.59%
5.51
-6.42
-
12.62
-0.23
-
EBIDTM
117.89%
42.49%
98.45%
5.89%
43.60%
-44.14%
608.68%
-1.63%
Other Income
0.23
0.17
35.29%
0.03
0.04
-25.00%
0.11
0.04
175.00%
0.09
0.05
80.00%
Interest
0.31
0.46
-32.61%
0.26
0.47
-44.68%
0.17
0.43
-60.47%
0.26
0.40
-35.00%
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
9.63
4.87
97.74%
9.41
-0.14
-
5.45
-6.82
-
12.45
-0.59
-
Tax
2.46
0.37
564.86%
2.46
0.00
0
5.35
-0.13
-
0.19
0.02
850.00%
PAT
7.17
4.50
59.33%
6.95
-0.14
-
0.09
-6.69
-
12.26
-0.61
-
PATM
86.97%
37.02%
70.85%
-2.85%
0.71%
-46.02%
591.03%
-4.33%
EPS
7.15
4.49
59.24%
6.94
-0.14
-
0.09
-6.67
-
12.23
-0.61
-

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
Mar 15
Net Sales
32.77
31.85
67.69
151.43
79.23
35.97
59.95
92.05
8.58
3.83
4.93
Net Sales Growth
-28.31%
-52.95%
-55.30%
91.13%
120.27%
-40.0%
-34.87%
972.84%
124.02%
-22.31%
 
Cost Of Goods Sold
-7.28
5.45
65.37
143.36
57.54
29.56
58.31
90.10
7.05
1.60
2.80
Gross Profit
40.05
26.40
2.32
8.07
21.70
6.41
1.64
1.94
1.53
2.23
2.13
GP Margin
122.23%
82.89%
3.43%
5.33%
27.39%
17.82%
2.74%
2.11%
17.83%
58.22%
43.20%
Total Expenditure
-4.74
8.25
68.36
147.52
66.21
33.79
60.42
91.62
8.56
2.97
3.56
Power & Fuel Cost
-
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%
Employee Cost
-
1.03
1.24
1.02
0.94
0.84
0.87
0.65
0.62
0.41
0.25
% Of Sales
-
3.23%
1.83%
0.67%
1.19%
2.34%
1.45%
0.71%
7.23%
10.70%
5.07%
Manufacturing Exp.
-
0.24
0.71
0.28
0.40
0.55
0.22
0.38
0.38
0.24
0.15
% Of Sales
-
0.75%
1.05%
0.18%
0.50%
1.53%
0.37%
0.41%
4.43%
6.27%
3.04%
General & Admin Exp.
-
0.55
0.84
2.38
7.06
1.60
0.36
0.21
0.30
0.30
0.16
% Of Sales
-
1.73%
1.24%
1.57%
8.91%
4.45%
0.60%
0.23%
3.50%
7.83%
3.25%
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.
-
0.97
0.20
0.49
0.28
1.24
0.67
0.28
0.21
0.42
0.00
% Of Sales
-
3.05%
0.30%
0.32%
0.35%
3.45%
1.12%
0.30%
2.45%
10.97%
3.85%
EBITDA
37.49
23.60
-0.67
3.91
13.02
2.18
-0.47
0.43
0.02
0.86
1.37
EBITDA Margin
114.40%
74.10%
-0.99%
2.58%
16.43%
6.06%
-0.78%
0.47%
0.23%
22.45%
27.79%
Other Income
0.46
0.41
0.33
0.45
1.26
0.39
0.63
1.30
1.11
1.16
0.05
Interest
1.00
1.36
1.74
0.29
0.32
0.06
0.05
0.11
0.01
0.05
0.02
Depreciation
0.04
0.03
0.04
0.06
0.03
0.04
0.03
0.03
0.03
0.03
0.04
PBT
36.94
22.63
-2.13
4.01
13.93
2.46
0.07
1.58
1.09
1.94
1.37
Tax
10.46
5.91
0.19
2.43
2.11
0.86
0.10
0.09
0.26
0.10
0.26
Tax Rate
28.32%
26.12%
-8.92%
60.60%
15.15%
34.96%
142.86%
5.70%
23.85%
5.15%
18.98%
PAT
26.47
16.71
-2.32
1.58
11.82
1.61
-0.03
1.49
0.83
1.85
1.11
PAT before Minority Interest
26.47
16.71
-2.32
1.58
11.82
1.61
-0.03
1.49
0.83
1.85
1.11
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
80.78%
52.46%
-3.43%
1.04%
14.92%
4.48%
-0.05%
1.62%
9.67%
48.30%
22.52%
PAT Growth
1,000.34%
-
-
-86.63%
634.16%
-
-
79.52%
-55.14%
66.67%
 
EPS
26.47
16.71
-2.32
1.58
11.82
1.61
-0.03
1.49
0.83
1.85
1.11

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
Mar 15
Shareholder's Funds
46.44
29.63
31.62
29.83
18.18
16.07
15.22
13.72
13.28
11.59
Share Capital
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
10.02
Total Reserves
36.42
19.61
21.60
19.81
8.16
6.05
5.20
3.70
3.26
1.57
Non-Current Liabilities
4.84
0.00
0.00
0.00
0.00
0.01
0.02
0.02
0.02
0.02
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
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
11.87
13.72
18.75
11.54
4.09
2.70
4.88
3.86
1.90
1.63
Trade Payables
3.79
0.80
0.31
0.00
2.24
1.61
4.62
2.56
1.32
0.83
Other Current Liabilities
0.15
0.23
1.96
5.88
0.85
1.04
0.18
0.14
0.18
0.09
Short Term Borrowings
7.23
12.51
14.24
3.73
0.18
0.00
0.00
0.64
0.04
0.18
Short Term Provisions
0.70
0.18
2.23
1.93
0.83
0.05
0.09
0.52
0.36
0.53
Total Liabilities
63.15
43.35
50.37
41.37
22.27
18.78
20.12
17.60
15.20
13.24
Net Block
0.00
0.00
0.01
0.04
0.07
0.11
0.14
0.15
0.18
0.21
Gross Block
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.32
0.32
0.32
Accumulated Depreciation
0.35
0.35
0.34
0.31
0.28
0.24
0.20
0.17
0.15
0.12
Non Current Assets
4.27
3.12
3.55
3.58
2.11
1.96
7.42
7.81
10.48
9.98
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
0.00
0.00
0.00
1.38
1.74
1.58
7.02
0.00
2.06
0.00
Long Term Loans & Adv.
2.44
1.25
1.70
0.31
0.31
0.28
0.26
7.66
8.24
9.77
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
58.88
40.24
46.82
37.79
20.17
16.82
12.70
9.79
4.73
3.21
Current Investments
1.91
2.07
1.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
51.88
33.26
38.85
23.54
5.00
7.04
5.07
0.82
0.32
0.00
Sundry Debtors
1.20
0.27
0.16
2.10
1.05
1.64
0.70
1.52
1.07
0.08
Cash & Bank
3.44
2.38
4.02
5.09
4.37
2.57
6.24
4.42
2.59
1.51
Other Current Assets
0.45
0.08
0.08
0.34
9.74
5.57
0.68
3.03
0.75
1.62
Short Term Loans & Adv.
0.37
2.18
2.03
6.72
9.51
5.55
0.66
3.01
0.73
1.60
Net Current Assets
47.01
26.52
28.07
26.25
16.07
14.12
7.82
5.93
2.83
1.59
Total Assets
63.15
43.36
50.37
41.37
22.28
18.78
20.12
17.60
15.21
13.24

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
Mar 15
Cash From Operating Activity
7.46
2.45
-11.19
-1.44
1.41
-8.83
8.14
-0.45
3.47
-0.52
PBT
22.63
-2.13
4.01
13.93
2.46
0.07
1.58
1.09
1.94
1.37
Adjustment
1.41
1.80
0.35
0.35
0.17
0.09
0.14
0.03
0.10
0.06
Changes in Working Capital
-16.04
5.19
-13.41
-14.68
-1.15
-8.93
6.66
-1.36
1.50
-1.66
Cash after chg. in Working capital
7.99
4.86
-9.05
-0.40
1.48
-8.77
8.38
-0.24
3.54
-0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.53
-2.41
-2.14
-1.04
-0.07
-0.06
-0.24
-0.21
-0.07
-0.29
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
0.16
-0.45
-0.31
-1.50
-0.16
5.54
-5.34
2.06
-2.06
-0.06
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
0.00
0.00
Net Investments
0.49
0.00
0.01
0.61
0.11
5.87
-7.02
0.02
-2.06
Others
-0.33
-0.45
-0.32
-2.11
-0.27
-0.33
1.71
2.04
0.00
Cash from Financing Activity
-6.56
-3.04
10.44
3.05
0.56
0.39
-0.98
0.21
-0.33
0.42
Net Cash Inflow / Outflow
1.06
-1.04
-1.06
0.11
1.80
-2.90
1.81
1.82
1.08
-0.16
Opening Cash & Equivalents
1.92
2.96
4.02
3.91
2.11
5.02
4.43
2.59
1.51
1.67
Closing Cash & Equivalent
2.98
1.92
2.96
4.02
3.91
2.12
6.24
4.42
2.59
1.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
46.34
29.57
31.56
29.77
18.14
16.04
15.19
13.69
13.25
11.52
ROA
31.38%
-4.95%
3.45%
37.15%
7.83%
-0.16%
7.89%
5.07%
12.98%
8.36%
ROE
43.94%
-7.57%
5.16%
49.26%
9.39%
-0.20%
10.28%
6.16%
14.87%
9.59%
ROCE
50.06%
-0.88%
10.83%
54.91%
14.68%
0.78%
11.44%
7.99%
15.91%
11.82%
Fixed Asset Turnover
92.17
195.85
438.17
229.28
104.10
173.48
274.98
26.48
11.83
15.23
Receivable days
8.41
1.15
2.73
7.27
13.67
7.13
4.41
55.23
54.79
5.89
Inventory Days
487.81
194.42
75.19
65.75
61.08
36.84
11.67
24.21
30.17
0.00
Payable days
153.38
3.10
0.79
7.10
23.76
18.63
13.73
82.41
150.71
93.32
Cash Conversion Cycle
342.85
192.48
77.12
65.91
50.98
25.34
2.35
-2.97
-65.76
-87.42
Total Debt/Equity
0.16
0.42
0.45
0.13
0.01
0.00
0.00
0.05
0.00
0.02
Interest Cover
17.66
-0.22
15.01
44.01
40.03
2.25
15.26
88.59
40.24
75.78

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.