Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Construction - Real Estate

Rating :
N/A

BSE: 530821 | NSE: Not Listed

21.09
21-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  22.43
  •  22.43
  •  21.01
  •  21.99
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1830
  •  38627
  •  31.45
  •  13.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27.25
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 67.76
  • N/A
  • 12.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.91%
  • 1.24%
  • 37.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.68
  • 22.81
  • -6.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 1.26
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.01
  • -24.48
  • -18.15

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.18
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -15.10
  • -20.45
  • -25.17

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
1.33
6.80
-80.44%
0.59
9.75
-93.95%
0.77
5.68
-86.44%
2.18
17.54
-87.57%
Expenses
1.93
7.88
-75.51%
1.11
11.03
-89.94%
3.24
7.13
-54.56%
5.28
24.24
-78.22%
EBITDA
-0.61
-1.08
-
-0.52
-1.27
-
-2.47
-1.45
-
-3.10
-6.70
-
EBIDTM
-45.63%
-15.80%
-87.95%
-13.02%
-322.88%
-25.53%
-142.35%
-38.18%
Other Income
0.32
0.08
300.00%
0.01
0.16
-93.75%
0.53
1.41
-62.41%
6.31
6.41
-1.56%
Interest
0.50
0.82
-39.02%
0.50
0.01
4,900.00%
0.53
0.38
39.47%
0.45
0.62
-27.42%
Depreciation
0.04
0.05
-20.00%
0.04
0.05
-20.00%
0.05
0.04
25.00%
0.05
0.04
25.00%
PBT
-0.83
-1.86
-
-1.04
-1.17
-
-2.51
-0.47
-
2.71
-0.95
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-0.83
-1.86
-
-1.04
-1.17
-
-2.51
-0.47
-
2.71
-0.95
-
PATM
-62.50%
-27.38%
-176.74%
-12.02%
-328.76%
-8.19%
124.62%
-5.39%
EPS
-0.64
-1.44
-
-0.81
-0.91
-
-1.95
-0.36
-
2.10
-0.73
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4.87
19.50
43.46
24.22
6.05
6.98
34.58
48.71
113.62
80.76
154.13
Net Sales Growth
-87.75%
-55.13%
79.44%
300.33%
-13.32%
-79.81%
-29.01%
-57.13%
40.69%
-47.60%
 
Cost Of Goods Sold
5.76
18.78
32.94
8.03
-5.06
-17.65
-12.48
-4.84
7.99
-1.68
145.81
Gross Profit
-0.89
0.72
10.52
16.19
11.10
24.62
47.06
53.55
105.62
82.44
8.32
GP Margin
-18.21%
3.69%
24.21%
66.85%
183.47%
352.72%
136.09%
109.94%
92.96%
102.08%
5.40%
Total Expenditure
11.56
27.41
55.40
22.66
9.38
14.41
58.10
58.16
88.79
73.09
158.34
Power & Fuel Cost
-
0.11
0.08
0.04
0.04
0.05
0.18
0.15
0.13
0.13
0.13
% Of Sales
-
0.56%
0.18%
0.17%
0.66%
0.72%
0.52%
0.31%
0.11%
0.16%
0.08%
Employee Cost
-
2.19
1.90
2.68
3.05
3.59
4.24
4.87
4.33
3.82
4.52
% Of Sales
-
11.23%
4.37%
11.07%
50.41%
51.43%
12.26%
10.00%
3.81%
4.73%
2.93%
Manufacturing Exp.
-
2.93
17.73
10.63
7.84
25.27
63.91
54.63
73.58
68.77
1.58
% Of Sales
-
15.03%
40.80%
43.89%
129.59%
362.03%
184.82%
112.15%
64.76%
85.15%
1.03%
General & Admin Exp.
-
3.24
2.29
1.12
2.28
0.85
1.89
2.25
2.22
1.77
2.10
% Of Sales
-
16.62%
5.27%
4.62%
37.69%
12.18%
5.47%
4.62%
1.95%
2.19%
1.36%
Selling & Distn. Exp.
-
0.01
0.02
0.01
0.03
0.03
0.02
0.05
0.02
0.02
0.02
% Of Sales
-
0.05%
0.05%
0.04%
0.50%
0.43%
0.06%
0.10%
0.02%
0.02%
0.01%
Miscellaneous Exp.
-
0.15
0.44
0.15
1.18
2.25
0.33
1.05
0.51
0.26
0.02
% Of Sales
-
0.77%
1.01%
0.62%
19.50%
32.23%
0.95%
2.16%
0.45%
0.32%
2.71%
EBITDA
-6.70
-7.91
-11.94
1.56
-3.33
-7.43
-23.52
-9.45
24.83
7.67
-4.21
EBITDA Margin
-137.58%
-40.56%
-27.47%
6.44%
-55.04%
-106.45%
-68.02%
-19.40%
21.85%
9.50%
-2.73%
Other Income
7.17
7.08
7.83
0.68
1.95
1.07
0.71
1.67
1.82
4.67
1.24
Interest
1.98
1.81
4.24
7.04
5.50
5.65
5.06
4.33
3.56
3.51
3.11
Depreciation
0.18
0.20
0.28
0.38
0.55
0.45
0.12
0.35
0.51
0.90
5.21
PBT
-1.67
-2.84
-8.63
-5.18
-7.42
-12.46
-27.98
-12.46
22.57
7.93
-11.27
Tax
0.00
0.00
0.00
0.00
9.85
-0.90
-6.02
-2.79
9.05
-1.58
0.17
Tax Rate
0.00%
0.00%
0.00%
0.00%
-132.75%
7.22%
21.52%
22.39%
40.10%
-19.92%
-1.51%
PAT
-1.67
-2.84
-8.63
-5.18
-17.28
-11.56
-21.96
-9.67
13.52
9.51
-11.44
PAT before Minority Interest
-1.67
-2.84
-8.63
-5.18
-17.28
-11.56
-21.96
-9.67
13.52
9.51
-11.44
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
-34.29%
-14.56%
-19.86%
-21.39%
-285.62%
-165.62%
-63.50%
-19.85%
11.90%
11.78%
-7.42%
PAT Growth
0.00%
-
-
-
-
-
-
-
42.17%
-
 
EPS
-1.29
-2.20
-6.69
-4.02
-13.40
-8.96
-17.02
-7.50
10.48
7.37
-8.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3.97
6.81
-4.55
0.63
17.91
29.50
59.63
69.30
59.35
49.96
Share Capital
12.93
12.93
12.93
12.93
12.93
12.93
12.93
12.93
12.93
12.93
Total Reserves
-8.96
-6.12
-17.48
-12.30
4.98
16.57
46.70
56.37
46.43
37.03
Non-Current Liabilities
-9.60
-9.47
-8.56
-2.24
-11.99
-10.32
-0.14
1.55
-1.15
0.72
Secured Loans
0.00
0.00
0.10
6.40
6.09
6.99
8.04
2.75
3.55
4.11
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.12
0.12
1.12
1.12
1.12
1.01
0.80
0.54
0.36
0.04
Current Liabilities
74.72
94.43
171.41
162.46
162.50
151.42
119.59
82.55
84.23
94.68
Trade Payables
1.60
13.62
17.61
20.19
30.86
30.72
13.48
16.72
10.02
7.66
Other Current Liabilities
23.30
19.33
69.11
84.62
80.98
71.00
60.62
33.72
33.35
30.63
Short Term Borrowings
45.57
48.37
74.32
47.32
40.05
38.93
33.91
20.91
18.29
13.69
Short Term Provisions
4.25
13.11
10.38
10.33
10.61
10.77
11.58
11.20
22.57
42.70
Total Liabilities
69.09
91.77
158.30
160.85
168.42
170.60
179.08
153.40
142.43
145.36
Net Block
0.19
0.38
0.28
0.32
0.85
0.44
0.54
0.91
1.39
1.99
Gross Block
2.85
2.85
2.47
2.23
2.29
1.43
1.46
1.15
7.41
8.66
Accumulated Depreciation
2.66
2.47
2.19
1.90
1.44
0.99
0.91
0.24
6.02
6.68
Non Current Assets
7.02
7.10
7.20
8.61
11.07
15.44
16.08
18.00
24.35
28.17
Capital Work in Progress
0.00
0.00
0.00
0.29
0.29
0.29
0.26
0.00
0.00
0.00
Non Current Investment
2.99
2.99
2.99
2.99
3.90
6.17
6.62
8.94
15.33
21.30
Long Term Loans & Adv.
3.84
3.72
3.93
4.96
5.94
8.46
8.56
8.11
7.63
4.88
Other Non Current Assets
0.00
0.00
0.00
0.05
0.09
0.09
0.09
0.04
0.00
0.00
Current Assets
62.07
84.67
151.10
152.24
157.35
155.16
163.00
135.39
117.96
117.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
32.98
51.76
107.74
115.76
110.70
93.05
63.81
54.81
60.36
55.50
Sundry Debtors
11.89
13.93
14.05
15.28
19.25
28.49
45.18
41.91
33.94
24.47
Cash & Bank
1.35
0.73
6.68
0.75
2.90
4.41
3.89
1.12
5.13
8.77
Other Current Assets
15.85
1.47
1.78
1.05
24.49
29.20
50.12
37.55
18.53
28.32
Short Term Loans & Adv.
15.61
16.77
20.84
19.41
24.12
28.28
20.54
11.95
18.02
22.57
Net Current Assets
-12.65
-9.76
-20.31
-10.22
-5.15
3.74
43.41
52.84
33.73
22.39
Total Assets
69.09
91.77
158.30
160.85
168.42
170.60
179.08
153.39
142.43
145.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
5.21
24.46
-6.88
-4.99
1.73
-3.59
-14.46
-6.55
-9.97
13.19
PBT
-2.84
-8.63
-5.18
-7.42
-12.46
-27.98
-12.46
22.57
7.93
-11.27
Adjustment
-4.68
1.88
6.86
5.39
6.28
4.81
3.73
2.06
-19.70
44.84
Changes in Working Capital
12.76
31.64
-8.13
-4.77
7.91
19.59
-5.73
-27.38
4.11
-22.47
Cash after chg. in Working capital
5.24
24.89
-6.46
-6.80
1.73
-3.59
-14.46
-2.75
-7.66
11.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.03
-0.42
-0.42
1.80
0.00
0.00
0.00
-3.80
-2.31
2.09
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
-0.12
-0.21
0.03
0.66
2.05
0.43
2.24
3.98
6.07
1.74
Net Fixed Assets
-0.01
-0.42
-0.34
-0.02
-0.85
-0.02
-0.02
1.62
-0.35
-0.03
Net Investments
0.00
0.04
0.00
0.91
2.27
0.45
2.32
6.39
5.86
3.91
Others
-0.11
0.17
0.37
-0.23
0.63
0.00
-0.06
-4.03
0.56
-2.14
Cash from Financing Activity
-4.47
-30.20
12.78
2.18
-5.28
3.68
14.98
-1.08
0.54
-7.98
Net Cash Inflow / Outflow
0.62
-5.95
5.93
-2.15
-1.50
0.52
2.77
-3.66
-3.36
6.95
Opening Cash & Equivalents
0.73
6.68
0.75
2.90
4.40
3.87
1.10
4.76
8.12
1.17
Closing Cash & Equivalent
1.35
0.73
6.68
0.75
2.90
4.40
3.87
1.10
4.76
8.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
3.07
5.26
-3.52
0.49
13.85
22.81
46.12
53.60
45.81
38.55
ROA
-3.53%
-6.90%
-3.25%
-10.49%
-6.82%
-12.56%
-5.82%
9.14%
6.61%
-7.57%
ROE
-52.67%
-765.86%
0.00%
-186.38%
-48.79%
-49.28%
-15.00%
21.05%
17.43%
-22.83%
ROCE
-1.96%
-7.02%
2.96%
-3.19%
-9.60%
-25.56%
-8.28%
29.79%
15.24%
-11.10%
Fixed Asset Turnover
6.84
16.35
10.32
2.68
3.75
23.96
37.31
26.53
10.05
10.25
Receivable days
241.68
117.53
220.96
1041.79
1247.85
388.80
326.31
121.83
132.00
61.91
Inventory Days
793.14
669.82
1683.81
6832.93
5325.08
827.71
444.43
184.99
261.82
142.88
Payable days
147.90
173.01
858.78
-1844.09
-637.01
146.71
92.73
63.92
44.72
16.71
Cash Conversion Cycle
886.91
614.34
1046.00
9718.81
7209.94
1069.80
678.00
242.90
349.10
188.07
Total Debt/Equity
11.48
7.11
-16.35
87.03
2.64
1.60
0.72
0.35
0.38
0.37
Interest Cover
-0.57
-1.03
0.26
-0.35
-1.20
-4.53
-1.88
7.34
3.26
-2.63

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.