Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Finance - NBFC

Rating :
N/A

BSE: 530289 | NSE: Not Listed

57.62
04-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  63.1
  •  63.1
  •  57.1
  •  60.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3971
  •  237664
  •  68.00
  •  21.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35.47
  • 44.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 83.37
  • 2.97%
  • 2.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.91%
  • 0.23%
  • 25.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.85
  • -9.03
  • 46.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.52
  • 27.13
  • 35.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.87
  • 26.19
  • -55.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.82
  • 20.69
  • 21.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.81
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.56
  • 15.91
  • 16.87

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
0.95
0.50
90.00%
0.55
0.44
25.00%
0.85
0.31
174.19%
0.66
0.42
57.14%
Expenses
0.24
0.16
50.00%
0.03
0.18
-83.33%
0.47
0.17
176.47%
0.14
0.17
-17.65%
EBITDA
0.71
0.33
115.15%
0.53
0.26
103.85%
0.38
0.14
171.43%
0.51
0.25
104.00%
EBIDTM
74.97%
67.27%
95.31%
58.41%
44.46%
44.90%
78.47%
59.62%
Other Income
0.12
0.02
500.00%
-0.17
-0.05
-
0.13
0.04
225.00%
0.02
0.01
100.00%
Interest
0.44
0.24
83.33%
0.14
0.14
0.00%
0.27
0.02
1,250.00%
0.36
0.08
350.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.39
0.11
254.55%
0.21
0.07
200.00%
0.24
0.16
50.00%
0.18
0.18
0.00%
Tax
0.10
0.03
233.33%
-0.03
0.01
-
0.10
0.04
150.00%
0.05
0.05
0.00%
PAT
0.29
0.08
262.50%
0.24
0.06
300.00%
0.13
0.12
8.33%
0.13
0.13
0.00%
PATM
30.91%
16.77%
43.14%
12.95%
15.57%
37.90%
19.54%
31.49%
EPS
0.49
0.14
250.00%
0.40
0.10
300.00%
0.21
0.20
5.00%
0.22
0.22
0.00%

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 08
Net Sales
3.01
1.57
0.84
0.50
2.48
2.52
1.78
1.53
2.77
3.27
15.28
Net Sales Growth
80.24%
86.90%
68.00%
-79.84%
-1.59%
41.57%
16.34%
-44.77%
-15.29%
-78.60%
 
Cost Of Goods Sold
0.00
0.00
0.01
0.00
1.87
1.93
1.41
0.95
2.45
2.98
10.01
Gross Profit
3.01
1.57
0.83
0.50
0.61
0.59
0.37
0.58
0.32
0.29
5.28
GP Margin
99.93%
100%
98.81%
100%
24.60%
23.41%
20.79%
37.91%
11.55%
8.87%
34.55%
Total Expenditure
0.88
0.64
0.41
0.30
2.25
2.24
1.77
1.23
2.64
3.14
13.39
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
-
0.34
0.16
0.14
0.26
0.19
0.21
0.14
0.12
0.09
0.17
% Of Sales
-
21.66%
19.05%
28.00%
10.48%
7.54%
11.80%
9.15%
4.33%
2.75%
1.11%
Manufacturing Exp.
-
0.13
0.14
0.12
0.06
0.05
0.06
0.07
0.03
0.03
2.84
% Of Sales
-
8.28%
16.67%
24.00%
2.42%
1.98%
3.37%
4.58%
1.08%
0.92%
18.59%
General & Admin Exp.
-
0.18
0.10
0.04
0.07
0.06
0.08
0.04
0.05
0.04
0.38
% Of Sales
-
11.46%
11.90%
8.00%
2.82%
2.38%
4.49%
2.61%
1.81%
1.22%
2.49%
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.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
1.31%
0%
0%
0%
EBITDA
2.13
0.93
0.43
0.20
0.23
0.28
0.01
0.30
0.13
0.13
1.89
EBITDA Margin
70.76%
59.24%
51.19%
40.0%
9.27%
11.11%
0.56%
19.61%
4.69%
3.98%
12.37%
Other Income
0.10
0.00
1.52
5.35
0.00
0.01
0.40
0.00
0.02
0.01
0.14
Interest
1.21
0.29
0.11
0.09
0.01
0.08
0.00
0.00
0.00
0.00
0.04
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.15
PBT
1.02
0.64
1.84
5.47
0.22
0.21
0.42
0.30
0.15
0.12
1.85
Tax
0.22
0.15
0.41
0.03
0.06
0.06
0.10
0.10
0.04
0.03
0.58
Tax Rate
21.57%
23.44%
22.28%
0.55%
27.27%
28.57%
23.81%
33.33%
26.67%
25.00%
31.35%
PAT
0.79
0.48
1.43
5.44
0.16
0.15
0.31
0.20
0.10
0.08
1.26
PAT before Minority Interest
0.79
0.48
1.43
5.44
0.16
0.15
0.31
0.20
0.10
0.08
1.26
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
26.25%
30.57%
170.24%
1088.00%
6.45%
5.95%
17.42%
13.07%
3.61%
2.45%
8.25%
PAT Growth
102.56%
-66.43%
-73.71%
3,300.00%
6.67%
-51.61%
55.00%
100.00%
25.00%
-93.65%
 
EPS
1.32
0.80
2.38
9.07
0.27
0.25
0.52
0.33
0.17
0.13
2.10

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 08
Shareholder's Funds
22.50
22.95
21.76
16.33
16.19
16.04
15.73
12.03
11.92
15.17
Share Capital
6.01
6.01
6.01
6.01
6.01
6.01
6.01
6.01
6.01
5.98
Total Reserves
16.49
16.94
15.74
10.31
10.18
10.02
9.71
6.02
5.91
9.18
Non-Current Liabilities
-0.09
0.00
-0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.47
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.46
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
14.58
5.37
0.31
0.53
0.50
0.22
0.21
0.17
0.21
7.56
Trade Payables
0.00
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
4.35
Other Current Liabilities
0.14
0.05
0.04
0.06
0.04
0.02
0.03
0.03
0.02
0.00
Short Term Borrowings
14.26
4.91
0.03
0.26
0.32
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.17
0.40
0.23
0.20
0.14
0.19
0.18
0.14
0.19
3.21
Total Liabilities
36.99
28.32
22.06
16.85
16.69
16.26
15.94
12.20
12.13
26.28
Net Block
0.00
0.00
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.74
Gross Block
0.00
0.00
0.25
0.25
0.25
0.25
0.25
0.25
0.25
2.20
Accumulated Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.47
Non Current Assets
34.91
10.94
6.17
6.11
6.09
6.07
6.47
2.58
2.58
0.74
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
34.59
10.91
5.91
4.85
4.84
4.82
5.22
1.33
1.32
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
Other Non Current Assets
0.32
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2.08
17.37
15.89
10.74
10.60
10.18
9.46
9.62
9.56
25.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.02
0.13
0.12
0.45
6.90
Sundry Debtors
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
7.58
Cash & Bank
0.63
5.10
1.73
4.82
5.18
4.03
5.26
4.18
4.10
3.09
Other Current Assets
1.45
0.00
0.00
0.00
5.41
6.13
4.07
5.31
5.01
7.65
Short Term Loans & Adv.
1.45
12.28
14.16
5.81
5.41
6.13
4.07
5.31
5.01
7.65
Net Current Assets
-12.50
12.00
15.58
10.21
10.10
9.97
9.25
9.45
9.35
17.66
Total Assets
36.99
28.31
22.06
16.85
16.69
16.25
15.93
12.20
12.14
26.29

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 08
Cash From Operating Activity
10.40
2.04
-2.87
-0.30
0.83
-1.23
1.08
0.14
-2.38
2.56
PBT
0.64
1.84
5.47
0.22
0.21
0.42
0.30
0.15
0.12
1.85
Adjustment
-0.48
-1.52
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.15
Changes in Working Capital
10.63
1.87
-8.31
-0.46
0.68
-1.54
0.87
0.03
-2.49
-0.01
Cash after chg. in Working capital
10.79
2.19
-2.84
-0.24
0.89
-1.12
1.18
0.18
-2.35
1.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.39
-0.15
-0.03
-0.06
-0.06
-0.10
-0.10
-0.04
-0.03
0.58
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
-23.77
-3.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Net Fixed Assets
0.00
0.25
0.00
0.00
0.00
0.00
0.00
0.00
1.14
0.00
Net Investments
-23.68
-4.94
-1.06
-0.01
-0.03
0.40
-0.40
0.00
-1.32
0.00
Others
-0.09
1.44
1.06
0.01
0.03
-0.40
0.40
0.00
0.18
0.02
Cash from Financing Activity
8.90
4.59
-0.23
-0.06
0.32
0.00
0.00
-0.06
-0.07
0.05
Net Cash Inflow / Outflow
-4.47
3.37
-3.10
-0.36
1.15
-1.23
1.08
0.08
-2.45
2.63
Opening Cash & Equivalents
5.10
1.73
4.82
5.18
4.03
5.26
4.18
4.10
6.56
0.46
Closing Cash & Equivalent
0.63
5.10
1.73
4.82
5.18
4.03
5.26
4.18
4.10
3.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 08
Book Value (Rs.)
37.43
38.17
30.39
27.16
26.93
26.67
26.16
20.01
19.83
24.82
ROA
1.48%
5.67%
27.97%
0.95%
0.90%
1.94%
1.45%
0.84%
0.43%
4.88%
ROE
2.13%
6.93%
31.45%
0.98%
0.92%
1.97%
1.47%
0.85%
0.62%
8.76%
ROCE
2.88%
8.46%
31.86%
1.37%
1.80%
2.62%
2.16%
1.22%
0.86%
12.65%
Fixed Asset Turnover
0.00
0.00
2.00
9.87
10.04
7.11
6.11
11.01
2.67
6.97
Receivable days
0.00
0.00
38.66
15.12
0.00
0.00
0.00
0.00
0.00
126.73
Inventory Days
0.00
0.00
0.00
0.00
0.00
15.02
30.42
37.96
409.96
172.63
Payable days
0.00
73.48
0.00
1.38
0.00
0.00
0.00
0.00
0.00
129.38
Cash Conversion Cycle
0.00
-73.48
38.66
13.73
0.00
15.02
30.42
37.96
409.96
169.98
Total Debt/Equity
0.63
0.21
0.00
0.02
0.02
0.00
0.00
0.00
0.00
0.03
Interest Cover
3.19
17.25
64.84
23.61
3.50
811.02
979.41
172.85
156.17
45.54

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.