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

Construction - Real Estate

Rating :
N/A

BSE: 540796 | NSE: Not Listed

166.1
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  166.1
  •  166.1
  •  166.1
  •  158.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14
  •  2325
  •  180.00
  •  92.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 216.73
  • 79.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 350.92
  • N/A
  • 5.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.56%
  • 4.54%
  • 16.29%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.50
  • -22.00
  • 20.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.38
  • 91.77
  • 46.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.82
  • -35.56
  • 22.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 205.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 55.52

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
80.49
0.23
34,895.65%
51.89
0.04
1,29,625.00%
0.12
0.07
71.43%
0.24
0.05
380.00%
Expenses
75.85
-3.34
-
46.20
-2.92
-
-5.07
-2.34
-
-3.95
-2.02
-
EBITDA
4.64
3.57
29.97%
5.69
2.96
92.23%
5.18
2.42
114.05%
4.19
2.06
103.40%
EBIDTM
5.76%
1,585.78%
10.97%
7,221.95%
4,393.22%
3,310.96%
1,781.70%
4,586.67%
Other Income
0.33
0.00
0
0.25
0.07
257.14%
0.38
0.00
0
0.00
0.00
0
Interest
4.04
3.48
16.09%
4.90
3.02
62.25%
5.01
2.39
109.62%
4.08
1.92
112.50%
Depreciation
0.25
0.04
525.00%
0.25
0.03
733.33%
0.54
0.05
980.00%
0.18
0.05
260.00%
PBT
0.68
0.05
1,260.00%
0.79
-0.02
-
0.01
-0.01
-
-0.07
0.09
-
Tax
0.25
-0.01
-
0.16
0.01
1,500.00%
-0.09
-0.01
-
0.00
0.00
0
PAT
0.43
0.05
760.00%
0.63
-0.03
-
0.10
-0.01
-
-0.08
0.09
-
PATM
0.54%
24.00%
1.22%
-85.37%
83.05%
-6.85%
-33.19%
200.00%
EPS
0.38
0.04
850.00%
1.46
0.00
0
0.13
0.02
550.00%
0.02
0.11
-81.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
132.74
0.28
0.22
0.16
4.06
0.97
Net Sales Growth
33,935.90%
27.27%
37.50%
-96.06%
318.56%
 
Cost Of Goods Sold
82.99
-47.28
-35.47
-6.84
2.49
0.00
Gross Profit
49.75
47.56
35.69
7.00
1.57
0.97
GP Margin
37.48%
16985.71%
16222.73%
4375.00%
38.67%
100%
Total Expenditure
113.03
-15.28
-6.73
-2.13
3.05
0.37
Power & Fuel Cost
-
0.88
0.58
0.31
0.03
0.01
% Of Sales
-
314.29%
263.64%
193.75%
0.74%
1.03%
Employee Cost
-
0.87
0.83
0.38
0.09
0.09
% Of Sales
-
310.71%
377.27%
237.50%
2.22%
9.28%
Manufacturing Exp.
-
16.69
4.14
0.70
0.01
0.00
% Of Sales
-
5960.71%
1881.82%
437.50%
0.25%
0%
General & Admin Exp.
-
12.57
21.99
2.21
0.43
0.26
% Of Sales
-
4489.29%
9995.45%
1381.25%
10.59%
26.80%
Selling & Distn. Exp.
-
0.91
1.02
0.49
0.00
0.00
% Of Sales
-
325.00%
463.64%
306.25%
0%
0%
Miscellaneous Exp.
-
0.08
0.19
0.62
0.00
0.00
% Of Sales
-
28.57%
86.36%
387.50%
0%
0%
EBITDA
19.70
15.56
6.95
2.29
1.01
0.60
EBITDA Margin
14.84%
5557.14%
3159.09%
1431.25%
24.88%
61.86%
Other Income
0.96
0.79
0.01
0.00
0.00
0.00
Interest
18.03
15.60
7.04
2.56
0.03
0.03
Depreciation
1.22
0.79
0.13
0.03
0.01
0.02
PBT
1.41
-0.04
-0.22
-0.30
0.97
0.55
Tax
0.32
-0.08
-0.01
-0.04
0.24
0.19
Tax Rate
22.70%
200.00%
4.55%
13.33%
24.74%
34.55%
PAT
1.08
0.04
-0.21
-0.26
0.82
0.36
PAT before Minority Interest
1.08
0.04
-0.21
-0.26
0.82
0.36
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.81%
14.29%
-95.45%
-162.50%
20.20%
37.11%
PAT Growth
980.00%
-
-
-
127.78%
 
EPS
0.79
0.03
-0.15
-0.19
0.60
0.26

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
35.13
35.01
34.77
34.60
33.79
Share Capital
13.70
13.70
13.70
13.70
13.70
Total Reserves
21.43
21.31
21.07
20.90
20.09
Non-Current Liabilities
186.50
109.13
41.72
0.68
0.62
Secured Loans
100.08
47.27
7.67
0.56
0.00
Unsecured Loans
83.93
61.79
33.97
0.00
0.50
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
123.67
75.77
22.01
0.10
0.07
Trade Payables
3.09
10.19
7.05
0.05
0.00
Other Current Liabilities
120.58
65.58
14.88
0.00
0.01
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.08
0.04
0.06
Total Liabilities
345.30
219.91
98.50
35.38
34.48
Net Block
6.14
0.31
0.14
0.02
0.02
Gross Block
7.18
0.56
0.26
0.11
0.11
Accumulated Depreciation
1.04
0.25
0.12
0.09
0.09
Non Current Assets
21.90
5.75
1.35
31.35
16.87
Capital Work in Progress
0.00
2.31
0.00
0.00
0.00
Non Current Investment
14.86
3.02
0.66
27.03
16.83
Long Term Loans & Adv.
0.91
0.11
0.55
4.30
0.02
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
323.40
214.16
97.16
4.02
17.61
Current Investments
0.00
0.00
0.00
0.00
11.15
Inventories
298.74
210.96
88.10
3.79
6.25
Sundry Debtors
0.14
0.14
0.16
0.15
0.15
Cash & Bank
3.44
0.85
4.56
0.00
0.02
Other Current Assets
21.07
0.28
0.00
0.00
0.04
Short Term Loans & Adv.
20.68
1.93
4.33
0.08
0.04
Net Current Assets
199.73
138.40
75.15
3.93
17.54
Total Assets
345.30
219.91
98.51
35.37
34.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-49.05
-59.56
-63.95
3.30
PBT
0.19
0.23
0.13
1.05
Adjustment
16.25
7.17
2.59
0.03
Changes in Working Capital
-65.29
-66.96
-66.67
2.45
Cash after chg. in Working capital
-48.85
-59.56
-63.95
3.54
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-0.20
0.00
0.00
-0.24
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
-15.72
-5.19
29.98
-3.35
Net Fixed Assets
-4.31
-2.61
-0.15
Net Investments
-11.85
-2.36
26.37
Others
0.44
-0.22
3.76
Cash from Financing Activity
65.64
60.38
38.52
0.03
Net Cash Inflow / Outflow
0.87
-4.37
4.55
-0.01
Opening Cash & Equivalents
0.19
4.56
0.00
0.02
Closing Cash & Equivalent
1.05
0.19
4.56
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
25.65
25.55
25.38
25.26
24.66
ROA
0.01%
-0.13%
-0.39%
2.34%
1.05%
ROE
0.11%
-0.60%
-0.75%
2.39%
1.07%
ROCE
8.41%
6.19%
4.05%
3.12%
1.69%
Fixed Asset Turnover
0.07
0.53
0.84
36.74
9.08
Receivable days
179.67
253.93
355.59
13.56
57.66
Inventory Days
0.00
0.00
0.00
451.42
2350.36
Payable days
-51.24
-88.68
-189.43
4.21
0.00
Cash Conversion Cycle
230.91
342.61
545.02
460.77
2408.01
Total Debt/Equity
5.44
3.12
1.20
0.02
0.01
Interest Cover
1.00
0.97
0.88
37.38
18.38

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.