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

Construction - Real Estate

Rating :
N/A

BSE: 511131 | NSE: Not Listed

16.7
04-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  16.79
  •  16.79
  •  16.7
  •  16.79
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  988
  •  16557
  •  23.64
  •  12.08

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23.54
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25.06
  • N/A
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.39%
  • 5.18%
  • 48.21%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.33
  • -30.95
  • 13.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.15
  • -1.61
  • 9.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 89.00
  • 264.02

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.19
  • 0.19
  • 0.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -20.94
  • -4.63
  • 8.75

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
0.67
2.80
-76.07%
0.00
2.42
-100.00%
0.00
0.00
0
0.00
1.45
-100.00%
Expenses
0.78
3.10
-74.84%
2.41
10.80
-77.69%
0.08
0.16
-50.00%
0.08
1.60
-95.00%
EBITDA
-0.11
-0.30
-
-2.41
-8.37
-
-0.08
-0.16
-
-0.08
-0.15
-
EBIDTM
-16.22%
-10.68%
0.00%
-345.28%
0.00%
0.00%
0.00%
-10.16%
Other Income
0.00
0.27
-100.00%
0.31
0.01
3,000.00%
0.00
0.12
-100.00%
0.00
0.11
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.01
0.00%
0.01
0.00
0
0.00
0.01
-100.00%
0.00
0.01
-100.00%
PBT
-0.11
-0.04
-
-2.11
-8.36
-
-0.08
-0.05
-
-0.08
-0.05
-
Tax
0.00
0.00
0
0.00
-0.08
-
0.00
0.00
0
0.00
0.00
0
PAT
-0.11
-0.04
-
-2.11
-8.28
-
-0.08
-0.05
-
-0.08
-0.05
-
PATM
-16.96%
-1.36%
0.00%
-341.48%
0.00%
0.00%
0.00%
-3.46%
EPS
-0.08
-0.03
-
-1.49
-5.88
-
-0.05
-0.04
-
-0.06
-0.04
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
0.67
3.87
2.85
2.64
2.85
24.66
17.67
38.01
79.26
23.58
20.43
Net Sales Growth
-89.96%
35.79%
7.95%
-7.37%
-88.44%
39.56%
-53.51%
-52.04%
236.13%
15.42%
 
Cost Of Goods Sold
0.66
3.87
2.76
2.34
2.25
17.87
15.21
35.94
85.78
24.67
14.94
Gross Profit
0.01
0.00
0.09
0.30
0.60
6.79
2.47
2.06
-6.52
-1.10
5.50
GP Margin
1.34%
0%
3.16%
11.36%
21.05%
27.53%
13.98%
5.42%
-8.23%
-4.66%
26.92%
Total Expenditure
3.35
6.83
4.45
4.52
5.49
27.87
19.27
41.29
93.45
29.54
20.72
Power & Fuel Cost
-
0.02
0.01
0.01
0.06
0.03
0.03
0.09
0.05
0.06
0.05
% Of Sales
-
0.52%
0.35%
0.38%
2.11%
0.12%
0.17%
0.24%
0.06%
0.25%
0.24%
Employee Cost
-
0.05
0.07
0.03
0.54
0.45
0.66
0.97
1.10
1.68
1.87
% Of Sales
-
1.29%
2.46%
1.14%
18.95%
1.82%
3.74%
2.55%
1.39%
7.12%
9.15%
Manufacturing 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%
General & Admin Exp.
-
0.34
0.59
0.38
0.33
0.41
0.73
3.35
3.63
2.34
2.85
% Of Sales
-
8.79%
20.70%
14.39%
11.58%
1.66%
4.13%
8.81%
4.58%
9.92%
13.95%
Selling & Distn. Exp.
-
0.00
0.00
0.01
0.13
0.33
0.22
0.80
0.61
0.44
0.86
% Of Sales
-
0%
0%
0.38%
4.56%
1.34%
1.25%
2.10%
0.77%
1.87%
4.21%
Miscellaneous Exp.
-
2.55
1.02
1.76
2.18
8.78
2.41
0.14
2.27
0.35
0.86
% Of Sales
-
65.89%
35.79%
66.67%
76.49%
35.60%
13.64%
0.37%
2.86%
1.48%
0.73%
EBITDA
-2.68
-2.96
-1.60
-1.88
-2.64
-3.21
-1.60
-3.28
-14.19
-5.96
-0.29
EBITDA Margin
-400.00%
-76.49%
-56.14%
-71.21%
-92.63%
-13.02%
-9.05%
-8.63%
-17.90%
-25.28%
-1.42%
Other Income
0.31
0.48
1.80
1.68
2.97
3.34
2.33
4.55
9.84
16.53
10.32
Interest
0.00
0.00
0.02
0.01
0.04
0.26
0.39
1.51
6.67
8.09
10.15
Depreciation
0.02
0.03
0.04
0.07
0.25
0.19
0.24
0.28
0.29
0.30
0.22
PBT
-2.38
-2.50
0.14
-0.28
0.04
-0.33
0.11
-0.52
-11.31
2.17
-0.33
Tax
0.00
-0.08
0.03
0.01
-0.01
0.01
-0.04
-0.08
-0.01
0.49
0.36
Tax Rate
0.00%
0.94%
21.43%
-5.88%
-25.00%
-3.03%
-36.36%
47.06%
0.09%
22.58%
19.46%
PAT
-2.38
-8.20
0.11
-0.17
0.05
-0.34
0.16
-0.09
-10.78
1.68
1.49
PAT before Minority Interest
-2.38
-8.43
0.11
-0.17
0.05
-0.34
0.16
-0.09
-10.78
1.68
1.49
Minority Interest
0.00
0.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-355.22%
-211.89%
3.86%
-6.44%
1.75%
-1.38%
0.91%
-0.24%
-13.60%
7.12%
7.29%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
12.75%
 
EPS
-1.69
-5.82
0.08
-0.12
0.04
-0.24
0.11
-0.06
-7.65
1.19
1.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
71.75
80.15
80.00
80.09
80.04
80.34
80.13
80.02
90.80
89.15
Share Capital
14.09
14.09
14.09
14.09
14.09
14.09
14.09
14.09
14.09
14.09
Total Reserves
57.65
66.05
65.91
66.00
65.95
66.25
66.04
65.93
76.71
75.06
Non-Current Liabilities
0.22
1.22
1.20
1.25
2.29
8.93
11.16
14.21
12.60
15.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
1.38
1.73
3.67
3.00
10.42
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.36
1.88
2.30
2.69
3.00
Long Term Provisions
0.01
0.29
0.27
0.30
0.05
0.07
0.11
0.13
0.10
0.31
Current Liabilities
7.87
9.59
11.23
23.09
24.64
36.56
43.58
80.99
88.23
88.84
Trade Payables
0.24
0.90
1.01
7.75
5.55
8.57
1.67
1.97
3.27
4.11
Other Current Liabilities
5.97
6.99
8.48
9.00
11.63
20.27
27.08
24.72
18.35
17.52
Short Term Borrowings
1.63
1.58
1.62
6.24
7.30
7.41
13.82
51.16
64.30
61.90
Short Term Provisions
0.04
0.12
0.12
0.11
0.16
0.31
1.01
3.14
2.31
5.29
Total Liabilities
77.79
88.91
90.38
102.72
104.93
125.83
134.87
175.22
191.63
193.20
Net Block
0.28
0.33
0.10
0.06
0.32
6.75
4.95
6.39
15.14
14.70
Gross Block
1.17
1.61
1.35
1.35
1.35
7.87
6.23
7.47
16.03
15.32
Accumulated Depreciation
0.89
1.28
1.24
1.28
1.03
1.12
1.28
1.07
0.89
0.62
Non Current Assets
33.23
36.87
33.59
39.51
37.75
54.59
54.29
54.20
51.03
41.31
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
0.47
0.47
0.53
0.69
0.69
0.69
0.69
0.69
0.69
0.62
Long Term Loans & Adv.
26.41
26.08
29.35
36.73
35.21
45.61
47.39
45.96
33.82
24.93
Other Non Current Assets
6.06
9.99
3.61
2.03
1.54
1.54
1.26
1.15
1.38
1.07
Current Assets
44.57
52.03
56.81
63.21
67.19
71.25
80.58
121.03
140.61
151.89
Current Investments
4.25
4.25
3.89
0.00
0.00
0.00
0.00
0.00
2.14
1.06
Inventories
9.54
9.54
9.54
9.54
9.54
23.88
31.58
63.37
71.30
79.43
Sundry Debtors
0.56
0.59
1.36
3.46
2.36
3.89
9.87
16.04
39.46
55.96
Cash & Bank
0.31
0.37
0.30
0.34
1.79
1.08
0.80
2.94
2.07
2.68
Other Current Assets
29.91
0.66
0.41
1.59
53.50
42.40
38.33
38.68
25.64
12.76
Short Term Loans & Adv.
27.26
36.62
41.30
48.28
53.03
42.39
38.31
38.62
25.53
12.67
Net Current Assets
36.69
42.45
45.57
40.12
42.55
34.69
37.00
40.04
52.38
63.05
Total Assets
77.80
88.90
90.40
102.72
104.94
125.84
134.87
175.23
191.64
193.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
1.32
0.29
7.50
0.25
17.57
17.13
32.35
-0.23
-1.43
0.00
PBT
-8.40
0.11
-0.17
0.05
-0.33
0.11
-0.17
-10.79
2.17
0.00
Adjustment
-0.54
-1.75
-1.71
-2.53
-2.82
-0.93
-2.52
-3.06
-3.37
0.00
Changes in Working Capital
10.21
2.05
9.51
2.84
21.09
17.96
35.63
14.22
0.24
0.00
Cash after chg. in Working capital
1.27
0.41
7.62
0.36
17.93
17.15
32.93
0.36
-0.95
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.05
-0.12
-0.12
-0.11
-0.37
-0.02
-0.58
-0.59
-0.48
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
0.51
1.24
-2.32
3.15
1.27
-0.54
5.23
18.34
7.74
0.00
Net Fixed Assets
0.44
-0.26
0.00
0.00
0.43
0.53
0.22
0.39
0.07
-0.34
Net Investments
0.23
-0.30
0.90
1.06
4.38
-5.21
0.46
11.14
-0.24
-1.41
Others
-0.16
1.80
-3.22
2.09
-3.54
4.14
4.55
6.81
7.91
1.75
Cash from Financing Activity
-1.89
-1.45
-5.17
-4.85
-18.76
-16.27
-39.69
-17.25
-6.91
0.00
Net Cash Inflow / Outflow
-0.07
0.08
0.00
-1.45
0.07
0.31
-2.11
0.86
-0.60
0.00
Opening Cash & Equivalents
0.37
0.30
0.29
1.74
1.67
0.73
2.84
2.07
2.68
0.00
Closing Cash & Equivalent
0.31
0.37
0.30
0.29
1.74
1.04
0.73
2.94
2.07
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
50.91
56.87
56.77
56.83
56.80
57.01
56.86
56.78
64.43
63.26
ROA
-10.12%
0.12%
-0.18%
0.05%
-0.29%
0.12%
-0.06%
-5.87%
0.87%
0.65%
ROE
-11.11%
0.14%
-0.22%
0.07%
-0.42%
0.19%
-0.11%
-12.62%
1.87%
1.93%
ROCE
-10.98%
0.20%
-0.19%
0.09%
-0.08%
0.53%
1.10%
-2.66%
6.07%
7.10%
Fixed Asset Turnover
2.79
1.93
1.96
2.12
5.35
2.51
5.55
6.75
1.50
2.27
Receivable days
54.22
124.76
333.53
372.49
46.22
142.02
124.40
127.78
738.49
1168.78
Inventory Days
899.40
1222.00
1319.92
1221.04
247.39
572.64
455.94
310.08
1166.60
1796.64
Payable days
53.45
126.15
684.19
1078.58
562.83
147.74
107.08
11.21
66.88
202.83
Cash Conversion Cycle
900.17
1220.60
969.25
514.95
-269.21
566.91
473.26
426.65
1838.21
2762.59
Total Debt/Equity
0.02
0.02
0.02
0.08
0.09
0.13
0.22
0.83
0.80
0.96
Interest Cover
-5674.87
7.80
-12.78
2.26
-0.26
1.29
0.88
-0.62
1.27
1.18

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.