Nifty
Sensex
:
:
24221.90
80109.85
314.65 (1.32%)
992.74 (1.25%)

Trading

Rating :
N/A

BSE: Not Listed | NSE: SPCENET

33.22
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  32.89
  •  33.85
  •  31.95
  •  32.66
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3307011
  •  1092.10
  •  39.40
  •  19.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,248.50
  • 111.26
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,239.73
  • N/A
  • 10.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.67%
  • 52.97%
  • 29.64%
  • FII
  • DII
  • Others
  • 0.37%
  • 0.00%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 100.24
  • 43.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.88
  • -
  • 95.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 61.41
  • -
  • 142.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 133.77
  • 176.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.55
  • 23.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 292.99
  • 411.13

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
45.06
28.99
55.43%
34.44
21.97
56.76%
47.72
28.30
68.62%
29.53
39.10
-24.48%
Expenses
40.98
26.19
56.47%
31.19
19.50
59.95%
45.97
27.03
70.07%
25.71
38.25
-32.78%
EBITDA
4.07
2.80
45.36%
3.25
2.46
32.11%
1.75
1.28
36.72%
3.82
0.85
349.41%
EBIDTM
9.04%
9.65%
9.44%
11.23%
3.67%
4.51%
12.92%
2.17%
Other Income
0.07
0.02
250.00%
0.06
0.10
-40.00%
0.22
0.03
633.33%
0.01
0.02
-50.00%
Interest
0.01
0.00
0
0.01
0.00
0
0.01
0.16
-93.75%
0.01
0.13
-92.31%
Depreciation
0.27
0.07
285.71%
0.26
0.06
333.33%
0.14
0.07
100.00%
0.07
0.06
16.67%
PBT
3.86
2.75
40.36%
3.04
2.50
21.60%
1.82
1.09
66.97%
3.74
0.67
458.21%
Tax
0.38
0.00
0
0.47
0.00
0
0.13
0.00
0
0.00
0.00
0
PAT
3.49
2.75
26.91%
2.57
2.50
2.80%
1.69
1.09
55.05%
3.74
0.67
458.21%
PATM
7.74%
9.49%
7.46%
11.39%
3.54%
3.85%
12.68%
1.72%
EPS
0.06
0.05
20.00%
0.05
0.05
0.00%
0.03
0.02
50.00%
0.06
0.01
500.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
156.75
128.21
144.54
43.14
0.50
1.45
10.88
60.91
37.07
26.79
106.49
Net Sales Growth
32.43%
-11.30%
235.05%
8528.00%
-65.52%
-86.67%
-82.14%
64.31%
38.37%
-74.84%
 
Cost Of Goods Sold
137.15
112.93
131.56
40.07
0.00
0.00
0.00
0.00
0.00
0.00
0.25
Gross Profit
19.60
15.28
12.98
3.06
0.50
1.45
10.88
60.91
37.07
26.79
106.24
GP Margin
12.50%
11.92%
8.98%
7.09%
100%
100%
100%
100%
100%
100%
99.77%
Total Expenditure
143.85
117.27
141.86
42.76
0.93
4.87
21.00
66.04
42.35
35.15
151.36
Power & Fuel Cost
-
0.03
0.02
0.06
0.01
0.06
0.14
0.16
0.19
0.15
0.16
% Of Sales
-
0.02%
0.01%
0.14%
2.00%
4.14%
1.29%
0.26%
0.51%
0.56%
0.15%
Employee Cost
-
1.26
1.53
0.74
0.61
1.80
2.94
3.56
3.17
3.79
5.53
% Of Sales
-
0.98%
1.06%
1.72%
122.00%
124.14%
27.02%
5.84%
8.55%
14.15%
5.19%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
57.03
25.89
20.30
0.14
% Of Sales
-
0%
0%
0%
0%
0%
0%
93.63%
69.84%
75.77%
0.13%
General & Admin Exp.
-
2.73
2.32
1.84
0.28
0.70
2.96
1.81
1.75
1.84
16.90
% Of Sales
-
2.13%
1.61%
4.27%
56.00%
48.28%
27.21%
2.97%
4.72%
6.87%
15.87%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.01
0.32
8.35
0.00
0.00
0.00
90.23
% Of Sales
-
0%
0%
0%
2.00%
22.07%
76.75%
0%
0%
0%
84.73%
Miscellaneous Exp.
-
0.32
6.42
0.05
0.02
1.98
6.62
3.48
11.35
9.08
90.23
% Of Sales
-
0.25%
4.44%
0.12%
4.00%
136.55%
60.85%
5.71%
30.62%
33.89%
35.82%
EBITDA
12.89
10.94
2.68
0.38
-0.43
-3.42
-10.12
-5.13
-5.28
-8.36
-44.87
EBITDA Margin
8.22%
8.53%
1.85%
0.88%
-86.00%
-235.86%
-93.01%
-8.42%
-14.24%
-31.21%
-42.14%
Other Income
0.36
0.34
0.42
0.64
5.61
0.28
0.45
0.36
0.98
0.79
3.49
Interest
0.04
0.13
0.34
0.03
0.23
0.25
0.67
1.99
1.65
2.28
1.90
Depreciation
0.74
0.34
0.24
0.16
0.02
0.08
0.12
0.12
0.30
0.72
2.15
PBT
12.46
10.82
2.52
0.83
4.93
-3.47
-10.45
-6.88
-6.25
-10.57
-45.43
Tax
0.98
0.13
-0.11
0.13
0.00
0.03
0.00
0.00
0.05
0.00
2.02
Tax Rate
7.87%
1.20%
-4.37%
15.66%
0.00%
-0.86%
0.00%
0.00%
-0.80%
0.00%
-4.45%
PAT
11.49
10.43
2.69
0.73
4.93
-3.50
-10.45
-6.88
-6.30
-10.57
-47.45
PAT before Minority Interest
11.23
10.68
2.62
0.71
4.93
-3.50
-10.45
-6.88
-6.30
-10.57
-47.45
Minority Interest
-0.26
-0.25
0.07
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.33%
8.14%
1.86%
1.69%
986.00%
-241.38%
-96.05%
-11.30%
-16.99%
-39.46%
-44.56%
PAT Growth
63.91%
287.73%
268.49%
-85.19%
-
-
-
-
-
-
 
EPS
0.20
0.19
0.05
0.01
0.09
-0.06
-0.19
-0.12
-0.11
-0.19
-0.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
105.13
52.78
34.26
-9.28
-19.05
-15.91
-5.16
1.64
7.66
15.32
Share Capital
54.92
53.37
53.04
4.90
4.90
49.02
49.02
49.02
49.02
0.05
Total Reserves
24.01
-15.65
-18.78
-14.18
-23.95
-64.93
-54.17
-47.38
-41.36
-33.75
Non-Current Liabilities
0.72
0.24
1.35
6.90
4.01
0.04
0.06
0.06
0.07
0.04
Secured Loans
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.58
0.20
1.90
6.90
4.01
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.07
0.04
0.02
0.00
0.00
0.04
0.06
0.06
0.07
0.04
Current Liabilities
15.72
26.77
15.25
2.84
19.44
49.24
56.58
27.16
24.61
45.75
Trade Payables
12.58
16.82
10.11
0.04
6.58
33.22
41.33
12.34
10.37
31.38
Other Current Liabilities
2.51
9.89
3.13
2.80
2.58
3.86
3.91
3.02
2.58
4.35
Short Term Borrowings
0.06
0.00
1.87
0.00
8.66
12.16
11.28
9.72
9.64
8.00
Short Term Provisions
0.57
0.06
0.15
0.00
1.62
0.00
0.05
2.08
2.03
2.03
Total Liabilities
126.15
81.47
52.61
0.46
4.40
33.37
51.48
28.86
32.34
61.11
Net Block
13.44
5.59
5.69
0.06
0.09
0.20
0.31
0.37
0.57
1.81
Gross Block
25.86
18.13
12.91
1.19
1.19
19.20
18.15
23.52
22.88
36.50
Accumulated Depreciation
12.42
12.54
7.21
1.13
1.10
19.00
17.84
23.16
22.30
34.69
Non Current Assets
64.89
25.06
12.14
0.10
1.26
1.68
2.70
4.78
5.41
8.45
Capital Work in Progress
9.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
40.97
18.90
6.41
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Long Term Loans & Adv.
0.63
0.58
0.04
0.03
1.11
1.41
2.30
4.26
4.71
6.46
Other Non Current Assets
0.00
0.00
0.00
0.00
0.06
0.07
0.09
0.16
0.13
0.13
Current Assets
61.26
56.41
40.46
0.36
3.14
31.69
48.79
24.08
26.92
52.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.41
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
40.55
37.71
22.84
0.00
2.09
30.64
38.49
14.04
14.37
36.76
Cash & Bank
6.13
1.98
5.64
0.10
0.27
0.28
0.27
0.40
0.52
1.51
Other Current Assets
14.17
12.95
11.47
0.00
0.79
0.77
10.03
9.64
12.02
14.39
Short Term Loans & Adv.
9.66
3.76
0.51
0.25
0.78
0.76
10.02
9.57
11.98
13.89
Net Current Assets
45.54
29.63
25.22
-2.49
-16.30
-17.55
-7.79
-3.08
2.31
6.90
Total Assets
126.15
81.47
52.60
0.46
4.40
33.37
51.49
28.86
32.33
61.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-1.13
-3.21
-6.15
5.82
-0.30
-0.26
0.14
1.51
-1.41
-1.49
PBT
10.82
2.52
0.83
4.93
-3.47
-10.45
-6.88
-6.25
-10.57
-45.43
Adjustment
0.32
3.61
-0.43
5.07
2.44
0.60
3.09
12.07
14.06
37.10
Changes in Working Capital
-12.26
-9.33
-6.55
-4.18
0.77
9.59
3.94
-4.31
-4.90
8.05
Cash after chg. in Working capital
-1.13
-3.21
-6.15
5.82
-0.27
-0.26
0.14
1.51
-1.41
-0.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
-0.03
0.00
0.00
0.00
0.00
-1.21
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
-40.30
-9.68
-14.81
0.01
0.01
0.01
0.00
-0.33
0.83
0.18
Net Fixed Assets
-0.52
-0.14
-0.71
0.00
0.11
0.00
-0.07
-0.08
5.76
2.45
Net Investments
-37.96
-15.34
-13.97
0.00
5.11
0.00
0.00
0.00
0.05
39.62
Others
-1.82
5.80
-0.13
0.01
-5.21
0.01
0.07
-0.25
-4.98
-41.89
Cash from Financing Activity
45.59
11.17
23.24
-5.99
0.27
0.27
-0.27
-1.31
-0.40
-1.09
Net Cash Inflow / Outflow
4.16
-1.72
2.28
-0.16
-0.01
0.01
-0.13
-0.13
-0.98
-2.39
Opening Cash & Equivalents
1.97
3.69
1.41
0.27
0.28
0.27
0.40
0.52
1.51
3.74
Closing Cash & Equivalent
6.13
1.97
3.69
0.10
0.27
0.28
0.27
0.40
0.52
1.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
1.44
0.71
0.65
-1.89
-3.89
-3.25
-1.05
0.33
1.56
-6740.65
ROA
10.29%
3.91%
2.66%
203.25%
-18.53%
-24.64%
-17.13%
-20.59%
-22.62%
-77.65%
ROE
18.32%
7.29%
5.65%
0.00%
0.00%
0.00%
0.00%
-135.49%
0.00%
0.00%
ROCE
13.77%
6.29%
4.82%
0.00%
0.00%
-825.37%
-56.02%
-32.06%
-40.79%
-186.70%
Fixed Asset Turnover
5.83
9.32
6.12
0.42
0.14
0.58
2.92
1.60
0.90
2.92
Receivable days
111.40
76.45
193.27
0.00
4108.68
1159.13
157.38
139.89
348.37
125.99
Inventory Days
0.60
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
47.52
37.35
46.21
1862.46
3195.91
1179.07
160.92
140.23
305.37
116.33
Cash Conversion Cycle
64.47
39.12
147.06
-1862.46
912.78
-19.94
-3.54
-0.33
43.00
9.66
Total Debt/Equity
0.01
0.01
0.11
-0.74
-0.67
-0.76
-2.19
5.93
1.26
-0.24
Interest Cover
81.53
8.31
33.69
22.72
-12.85
-14.52
-2.46
-2.78
-3.63
-22.86

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.