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

Miscellaneous

Rating :
N/A

BSE: 539515 | NSE: Not Listed

71.21
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  73
  •  73.38
  •  70.75
  •  70.82
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5962
  •  425584
  •  164.70
  •  67.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 344.18
  • 5.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 542.67
  • N/A
  • 1.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.93%
  • 2.73%
  • 21.84%
  • FII
  • DII
  • Others
  • 11.78%
  • 0.00%
  • 1.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.71
  • 18.87
  • 5.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.26
  • -
  • 22.87

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.67
  • 3.67
  • 3.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -43.60
  • -43.60
  • -43.60

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
8.77
19.29
-54.54%
8.28
15.68
-47.19%
15.25
19.63
-22.31%
15.77
18.47
-14.62%
Expenses
13.04
25.79
-49.44%
13.35
23.53
-43.26%
13.93
27.37
-49.10%
23.15
21.65
6.93%
EBITDA
-4.28
-6.50
-
-5.07
-7.86
-
1.32
-7.74
-
-7.39
-3.19
-
EBIDTM
-48.76%
-4.88%
-61.24%
-50.10%
8.63%
-39.42%
-46.86%
-17.26%
Other Income
8.83
4.41
100.23%
7.37
6.14
20.03%
8.23
2.91
182.82%
6.27
0.84
646.43%
Interest
4.87
3.40
43.24%
5.00
2.39
109.21%
3.82
0.92
315.22%
5.06
1.19
325.21%
Depreciation
1.39
3.70
-62.43%
1.29
3.48
-62.93%
2.97
3.24
-8.33%
5.29
2.98
77.52%
PBT
-1.86
-9.31
-
-32.09
-7.58
-
2.73
-8.98
-
83.64
-6.53
-
Tax
0.62
0.79
-21.52%
-3.23
0.85
-
1.69
1.04
62.50%
7.32
0.50
1,364.00%
PAT
-2.49
-10.11
-
-28.86
-8.43
-
1.04
-10.03
-
76.33
-7.03
-
PATM
-28.34%
-10.84%
-348.60%
-53.78%
6.80%
-51.07%
484.15%
-38.04%
EPS
-0.21
-0.96
-
-5.54
-0.79
-
0.11
-1.99
-
17.61
-1.06
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
48.07
65.98
74.48
55.98
35.45
Net Sales Growth
-34.21%
-11.41%
33.05%
57.91%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
Gross Profit
48.06
65.98
74.48
55.98
35.45
GP Margin
99.98%
100%
100%
100%
100%
Total Expenditure
63.47
86.22
90.31
72.17
68.17
Power & Fuel Cost
-
0.40
0.42
0.41
0.38
% Of Sales
-
0.61%
0.56%
0.73%
1.07%
Employee Cost
-
46.44
47.21
41.99
39.57
% Of Sales
-
70.38%
63.39%
75.01%
111.62%
Manufacturing Exp.
-
13.55
9.50
4.88
4.93
% Of Sales
-
20.54%
12.76%
8.72%
13.91%
General & Admin Exp.
-
11.30
13.10
7.96
12.33
% Of Sales
-
17.13%
17.59%
14.22%
34.78%
Selling & Distn. Exp.
-
4.93
11.82
9.65
5.67
% Of Sales
-
7.47%
15.87%
17.24%
15.99%
Miscellaneous Exp.
-
9.59
8.28
7.27
5.29
% Of Sales
-
14.53%
11.12%
12.99%
14.92%
EBITDA
-15.42
-20.24
-15.83
-16.19
-32.72
EBITDA Margin
-32.08%
-30.68%
-21.25%
-28.92%
-92.30%
Other Income
30.70
25.05
6.14
5.58
3.79
Interest
18.75
14.87
3.50
1.76
4.43
Depreciation
10.94
15.45
11.70
8.97
7.75
PBT
52.42
-25.50
-24.89
-21.35
-41.11
Tax
6.40
10.65
2.47
1.68
-0.08
Tax Rate
12.21%
15.33%
-9.92%
-7.51%
0.13%
PAT
46.02
74.66
-22.74
-21.25
-48.83
PAT before Minority Interest
53.53
57.27
-28.18
-24.87
-60.70
Minority Interest
7.51
17.39
5.44
3.62
11.87
PAT Margin
95.74%
113.16%
-30.53%
-37.96%
-137.74%
PAT Growth
229.27%
-
-
-
 
EPS
9.77
15.85
-4.83
-4.51
-10.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
261.25
211.87
65.07
51.18
Share Capital
47.09
46.97
21.97
21.95
Total Reserves
202.09
154.77
33.95
25.51
Non-Current Liabilities
58.78
2.16
6.02
43.29
Secured Loans
51.84
0.07
0.13
0.15
Unsecured Loans
0.01
0.01
0.01
37.67
Long Term Provisions
1.67
2.31
4.68
2.96
Current Liabilities
178.01
89.38
61.17
38.70
Trade Payables
4.86
11.01
11.97
9.19
Other Current Liabilities
6.33
7.35
20.79
7.80
Short Term Borrowings
166.20
69.95
25.62
20.61
Short Term Provisions
0.62
1.07
2.79
1.09
Total Liabilities
498.00
279.77
109.18
113.70
Net Block
20.42
21.34
18.07
14.12
Gross Block
57.34
51.08
36.24
23.37
Accumulated Depreciation
36.92
29.74
18.18
9.24
Non Current Assets
119.09
84.10
55.27
29.00
Capital Work in Progress
0.04
0.02
0.00
0.06
Non Current Investment
91.68
7.57
8.37
2.90
Long Term Loans & Adv.
3.53
12.59
16.17
2.72
Other Non Current Assets
3.42
42.57
12.66
9.21
Current Assets
378.90
194.77
51.02
84.70
Current Investments
238.52
143.14
25.07
38.82
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
10.91
21.37
11.96
13.61
Cash & Bank
8.50
18.23
1.51
1.81
Other Current Assets
120.98
4.83
5.42
13.89
Short Term Loans & Adv.
99.70
7.21
7.06
16.57
Net Current Assets
200.90
105.39
-10.15
46.00
Total Assets
497.99
278.87
106.29
113.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-40.45
-21.51
-18.12
-0.59
PBT
67.92
-25.70
-23.19
-60.78
Adjustment
-85.54
13.98
12.23
50.69
Changes in Working Capital
-14.23
-6.73
-4.64
7.86
Cash after chg. in Working capital
-31.86
-18.45
-15.60
-2.23
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-8.59
-3.07
-2.52
1.64
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-182.87
-124.19
-1.57
-56.76
Net Fixed Assets
-9.04
-11.89
-10.15
Net Investments
-177.58
-77.03
-11.97
Others
3.75
-35.27
20.55
Cash from Financing Activity
177.17
162.41
17.48
18.67
Net Cash Inflow / Outflow
-46.14
16.70
-2.22
-38.68
Opening Cash & Equivalents
17.59
0.89
-2.29
36.39
Closing Cash & Equivalent
-28.55
17.59
-4.51
-2.29

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
52.91
42.95
14.01
11.90
ROA
14.73%
-14.49%
-22.32%
-53.39%
ROE
25.40%
-21.87%
-48.12%
-127.91%
ROCE
21.67%
-11.84%
-21.18%
-50.98%
Fixed Asset Turnover
1.22
1.71
1.88
1.52
Receivable days
89.29
81.66
83.36
140.14
Inventory Days
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
Cash Conversion Cycle
89.29
81.66
83.36
140.14
Total Debt/Equity
0.88
0.35
0.48
1.25
Interest Cover
5.57
-6.35
-12.15
-12.72

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.