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

Construction - Real Estate

Rating :
N/A

BSE: 531814 | NSE: Not Listed

17.16
05-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  17.7
  •  17.7
  •  17
  •  17.19
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21247
  •  367002
  •  21.00
  •  11.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 56.85
  • 12.95
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 113.48
  • N/A
  • 0.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.38%
  • 1.34%
  • 53.80%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.11
  • 2.33
  • 33.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.32
  • -4.21
  • 3.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.91
  • -10.47
  • 38.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.51
  • 12.22
  • 13.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.40
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 6.07
  • 6.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
123.55
150.54
173.09
145.73
135.59
176.15
137.81
103.37
117.80
92.90
Net Sales Growth
-
-17.93%
-13.03%
18.77%
7.48%
-23.03%
27.82%
33.32%
-12.25%
26.80%
 
Cost Of Goods Sold
-
37.45
53.76
93.78
75.76
79.77
94.32
65.89
36.76
42.66
42.88
Gross Profit
-
86.09
96.78
79.31
69.97
55.82
81.83
71.92
66.62
75.14
50.03
GP Margin
-
69.68%
64.29%
45.82%
48.01%
41.17%
46.45%
52.19%
64.45%
63.79%
53.85%
Total Expenditure
-
106.77
131.91
164.09
137.08
138.49
152.25
118.79
90.52
99.20
89.39
Power & Fuel Cost
-
0.87
0.91
0.75
0.69
1.16
1.16
0.24
0.34
0.34
0.18
% Of Sales
-
0.70%
0.60%
0.43%
0.47%
0.86%
0.66%
0.17%
0.33%
0.29%
0.19%
Employee Cost
-
4.70
3.68
4.10
4.31
3.25
2.47
1.73
1.90
1.08
0.68
% Of Sales
-
3.80%
2.44%
2.37%
2.96%
2.40%
1.40%
1.26%
1.84%
0.92%
0.73%
Manufacturing Exp.
-
59.94
69.66
60.87
42.57
48.36
48.36
44.98
43.97
47.37
40.35
% Of Sales
-
48.51%
46.27%
35.17%
29.21%
35.67%
27.45%
32.64%
42.54%
40.21%
43.43%
General & Admin Exp.
-
2.64
2.87
3.46
5.28
3.89
3.89
4.45
5.97
5.06
3.52
% Of Sales
-
2.14%
1.91%
2.00%
3.62%
2.87%
2.21%
3.23%
5.78%
4.30%
3.79%
Selling & Distn. Exp.
-
0.01
0.08
0.02
2.03
1.40
1.40
0.28
0.52
0.50
0.36
% Of Sales
-
0.01%
0.05%
0.01%
1.39%
1.03%
0.79%
0.20%
0.50%
0.42%
0.39%
Miscellaneous Exp.
-
1.13
0.95
1.11
6.43
0.65
0.65
1.23
1.06
2.18
0.36
% Of Sales
-
0.91%
0.63%
0.64%
4.41%
0.48%
0.37%
0.89%
1.03%
1.85%
1.53%
EBITDA
-
16.78
18.63
9.00
8.65
-2.90
23.90
19.02
12.85
18.60
3.51
EBITDA Margin
-
13.58%
12.38%
5.20%
5.94%
-2.14%
13.57%
13.80%
12.43%
15.79%
3.78%
Other Income
-
2.45
1.59
7.74
4.60
6.38
3.07
2.79
2.10
0.87
1.56
Interest
-
13.13
13.20
12.54
13.10
13.33
10.85
8.37
9.05
6.75
4.61
Depreciation
-
0.91
0.79
0.89
1.03
0.98
1.21
0.93
1.00
0.84
0.45
PBT
-
5.19
6.23
3.30
-0.87
-10.82
14.91
12.50
4.90
11.88
0.01
Tax
-
1.56
2.20
2.74
2.35
2.19
3.26
2.54
2.40
2.94
2.53
Tax Rate
-
30.06%
35.31%
83.03%
-270.11%
-20.24%
21.86%
20.32%
48.98%
24.75%
25300.00%
PAT
-
3.44
4.41
2.13
-0.35
-7.23
10.12
8.79
2.78
7.52
-0.48
PAT before Minority Interest
-
3.62
4.03
0.57
-3.22
-13.02
11.65
9.96
2.50
8.94
-2.52
Minority Interest
-
-0.18
0.38
1.56
2.87
5.79
-1.53
-1.17
0.28
-1.42
2.04
PAT Margin
-
2.78%
2.93%
1.23%
-0.24%
-5.33%
5.75%
6.38%
2.69%
6.38%
-0.52%
PAT Growth
-
-22.00%
107.04%
-
-
-
15.13%
216.19%
-63.03%
-
 
EPS
-
1.04
1.34
0.65
-0.11
-2.19
3.07
2.66
0.84
2.28
-0.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
53.64
50.20
47.65
45.52
41.78
48.90
35.50
26.75
22.44
16.47
Share Capital
16.50
16.50
16.50
16.50
14.62
13.19
12.00
12.00
12.00
12.00
Total Reserves
37.14
33.70
31.15
29.02
26.10
33.86
23.49
14.75
10.44
4.46
Non-Current Liabilities
99.31
86.50
55.44
45.95
77.96
75.88
79.46
57.19
31.90
23.76
Secured Loans
0.91
0.45
34.31
31.28
48.13
43.53
37.73
20.72
10.31
5.98
Unsecured Loans
90.33
74.22
9.36
6.80
25.87
33.91
38.91
32.01
17.64
13.08
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
85.85
90.24
136.56
155.33
129.29
98.90
100.40
88.21
78.08
45.33
Trade Payables
44.25
38.60
35.74
30.38
26.19
27.52
40.66
32.56
28.57
13.98
Other Current Liabilities
18.64
20.82
68.87
89.59
81.63
45.69
35.97
28.43
27.37
23.03
Short Term Borrowings
22.74
30.54
31.43
33.21
18.60
23.87
23.18
26.87
20.86
7.73
Short Term Provisions
0.22
0.29
0.52
2.16
2.87
1.81
0.59
0.35
1.29
0.59
Total Liabilities
235.16
224.77
239.03
244.62
248.08
225.85
218.13
174.46
134.86
87.09
Net Block
6.61
6.70
6.04
6.67
6.84
7.14
7.87
8.52
8.44
6.88
Gross Block
12.58
12.48
11.12
11.10
10.88
11.34
11.23
11.26
10.29
7.98
Accumulated Depreciation
5.97
5.78
5.08
4.43
4.04
4.19
3.36
2.74
1.84
1.10
Non Current Assets
58.96
60.29
43.74
41.59
17.11
15.13
18.84
17.20
15.80
11.28
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
5.64
4.06
4.02
3.94
0.92
1.44
2.93
0.99
0.81
1.14
Long Term Loans & Adv.
36.56
42.06
26.02
8.53
9.35
6.55
8.04
7.69
6.55
3.27
Other Non Current Assets
10.14
7.47
7.67
22.46
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
176.20
164.48
195.28
203.03
230.97
210.72
199.28
157.26
119.07
75.81
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
137.83
139.11
163.09
176.31
176.60
155.94
156.57
122.37
79.90
48.38
Sundry Debtors
26.22
18.24
16.06
11.22
18.12
3.57
3.24
4.21
11.22
11.55
Cash & Bank
9.88
5.36
4.02
1.00
21.51
32.73
14.87
11.48
13.49
8.70
Other Current Assets
2.26
0.15
1.21
10.01
14.75
18.48
24.60
19.20
14.46
7.18
Short Term Loans & Adv.
1.54
1.62
10.90
4.48
14.70
18.42
23.60
16.04
12.54
7.02
Net Current Assets
90.35
74.23
58.72
47.69
101.68
111.82
98.88
69.05
40.98
30.47
Total Assets
235.16
224.77
239.02
244.62
248.08
225.85
218.12
174.46
134.87
87.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
10.54
1.38
-21.14
6.46
-0.93
10.07
-9.72
-25.28
-6.30
-7.13
PBT
5.19
6.23
2.13
-0.36
-7.23
10.12
8.79
2.78
7.52
-0.48
Adjustment
10.71
10.64
-0.50
8.37
10.36
8.42
7.56
8.22
6.76
4.27
Changes in Working Capital
-3.79
-13.28
-20.02
-1.55
-3.92
-8.47
-26.07
-36.27
-20.58
-10.92
Cash after chg. in Working capital
12.10
3.58
-18.40
6.46
-0.79
10.07
-9.72
-25.28
-6.30
-7.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.56
-2.20
-2.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
-0.14
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
2.73
-14.12
2.06
0.47
3.01
3.07
-1.29
0.22
-1.47
-2.77
Net Fixed Assets
-0.09
-1.16
0.01
-0.18
1.25
-0.10
0.17
-0.98
-1.68
-2.32
Net Investments
-1.59
-0.04
-0.08
-2.98
0.49
1.46
-1.93
-0.18
0.33
0.08
Others
4.41
-12.92
2.13
3.63
1.27
1.71
0.47
1.38
-0.12
-0.53
Cash from Financing Activity
-8.74
14.08
18.73
-4.99
-12.93
-4.52
10.73
21.23
11.65
11.16
Net Cash Inflow / Outflow
4.52
1.34
-0.35
1.94
-10.85
8.62
-0.29
-3.83
3.89
1.25
Opening Cash & Equivalents
5.36
4.02
3.77
1.83
12.68
4.05
4.34
8.17
4.28
3.02
Closing Cash & Equivalent
9.88
5.36
3.42
3.77
1.83
12.68
4.05
4.34
8.17
4.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
16.25
15.21
14.44
13.79
13.92
17.84
14.79
11.14
9.35
6.86
ROA
1.58%
1.74%
0.23%
-1.31%
-5.49%
5.25%
5.07%
1.61%
8.06%
-3.28%
ROE
6.98%
8.23%
1.22%
-7.47%
-29.66%
28.22%
31.99%
10.15%
45.96%
-14.48%
ROCE
11.31%
13.79%
12.82%
9.27%
1.68%
17.70%
17.13%
15.23%
29.80%
10.50%
Fixed Asset Turnover
9.86
12.76
15.58
13.27
12.21
15.61
12.25
9.59
12.90
14.52
Receivable days
65.68
41.59
28.77
36.74
29.20
7.06
9.87
27.25
35.27
42.44
Inventory Days
409.08
366.34
357.85
441.95
447.59
323.76
369.39
357.10
198.73
170.17
Payable days
403.67
116.89
74.96
79.37
71.18
83.81
118.36
136.32
82.55
62.82
Cash Conversion Cycle
71.08
291.04
311.65
399.32
405.61
247.01
260.90
248.03
151.45
149.79
Total Debt/Equity
2.14
2.10
1.65
1.66
2.48
2.26
2.83
3.03
2.36
2.01
Interest Cover
1.40
1.47
1.26
0.93
0.19
2.37
2.49
1.54
2.76
1.00

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.