Nifty
Sensex
:
:
23753.45
78540.17
165.95 (0.70%)
498.58 (0.64%)

Finance - Investment

Rating :
N/A

BSE: 530045 | NSE: Not Listed

41.89
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  43.00
  •  43.73
  •  40.74
  •  43.63
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45430
  •  18.94
  •  55.00
  •  23.71

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 105.07
  • 9.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 104.91
  • N/A
  • 1.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.95%
  • 0.32%
  • 24.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.71
  • 27.35
  • -0.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.06
  • 20.82
  • -15.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.62
  • 34.84
  • -14.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 4.52
  • 4.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.75
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.81
  • 41.93
  • 42.14

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
2.86
1.82
57.14%
1.55
0.33
369.70%
2.03
0.08
2,437.50%
2.82
1.02
176.47%
Expenses
2.46
1.26
95.24%
1.29
0.27
377.78%
2.40
0.10
2,300.00%
2.04
0.46
343.48%
EBITDA
0.40
0.56
-28.57%
0.26
0.06
333.33%
-0.37
-0.01
-
0.78
0.56
39.29%
EBIDTM
14.14%
30.93%
16.81%
18.56%
-18.24%
-15.66%
27.58%
54.91%
Other Income
0.03
0.14
-78.57%
0.00
0.01
-100.00%
0.25
0.02
1,150.00%
0.00
0.01
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.02
-100.00%
0.00
0.02
-100.00%
0.00
0.02
-100.00%
0.01
0.02
-50.00%
PBT
0.43
0.69
-37.68%
0.26
0.05
420.00%
-0.13
-0.02
-
0.77
0.55
40.00%
Tax
0.10
0.14
-28.57%
0.06
0.01
500.00%
-0.03
-0.01
-
0.20
0.14
42.86%
PAT
0.33
0.55
-40.00%
0.20
0.04
400.00%
-0.10
-0.01
-
0.58
0.41
41.46%
PATM
11.59%
30.38%
12.67%
12.28%
-4.78%
-13.25%
20.49%
39.98%
EPS
1.48
1.23
20.33%
1.13
1.04
8.65%
0.62
0.97
-36.08%
1.14
0.87
31.03%

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
9.26
7.00
3.41
7.06
47.23
2.09
1.84
61.11
57.57
52.44
3.33
Net Sales Growth
184.92%
105.28%
-51.70%
-85.05%
2159.81%
13.59%
-96.99%
6.15%
9.78%
1474.77%
 
Cost Of Goods Sold
7.83
5.65
2.15
4.14
46.12
0.88
0.69
34.67
43.75
36.28
2.12
Gross Profit
1.43
1.35
1.26
2.91
1.12
1.21
1.15
26.43
13.82
16.16
1.21
GP Margin
15.39%
19.29%
36.95%
41.22%
2.37%
57.89%
62.50%
43.25%
24.01%
30.82%
36.34%
Total Expenditure
8.19
5.97
2.75
4.70
46.85
1.69
1.27
54.12
51.65
48.15
3.00
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
3.19
0.08
0.07
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
5.22%
0.14%
0.13%
0%
Employee Cost
-
0.13
0.43
0.35
0.26
0.23
0.26
7.06
3.27
3.99
0.52
% Of Sales
-
1.86%
12.61%
4.96%
0.55%
11.00%
14.13%
11.55%
5.68%
7.61%
15.62%
Manufacturing Exp.
-
0.12
0.11
0.15
0.18
0.17
0.12
7.76
0.66
1.80
0.14
% Of Sales
-
1.71%
3.23%
2.12%
0.38%
8.13%
6.52%
12.70%
1.15%
3.43%
4.20%
General & Admin Exp.
-
0.06
0.05
0.05
0.29
0.41
0.21
4.51
3.81
5.99
0.22
% Of Sales
-
0.86%
1.47%
0.71%
0.61%
19.62%
11.41%
7.38%
6.62%
11.42%
6.61%
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
0.01
0.00
0.00
0.12
0.16
0.09
0.00
% Of Sales
-
0%
0%
0%
0.02%
0%
0%
0.20%
0.28%
0.17%
0%
EBITDA
1.07
1.03
0.66
2.36
0.38
0.40
0.57
6.99
5.92
4.29
0.33
EBITDA Margin
11.56%
14.71%
19.35%
33.43%
0.80%
19.14%
30.98%
11.44%
10.28%
8.18%
9.91%
Other Income
0.28
0.40
0.05
0.06
0.04
0.04
0.01
0.42
0.32
0.63
0.06
Interest
0.00
0.00
0.02
0.03
0.00
0.01
0.03
1.78
1.50
1.05
0.02
Depreciation
0.01
0.04
0.09
0.11
0.09
0.13
0.14
1.04
0.95
0.88
0.10
PBT
1.33
1.38
0.61
2.29
0.33
0.31
0.42
4.58
3.78
2.98
0.29
Tax
0.33
0.31
0.15
0.58
0.85
0.06
0.06
1.51
1.22
0.92
0.05
Tax Rate
24.81%
22.46%
24.59%
25.33%
93.41%
19.35%
14.29%
32.97%
32.28%
30.87%
17.24%
PAT
1.01
1.07
0.45
1.71
0.07
0.24
0.35
1.11
2.56
2.06
0.23
PAT before Minority Interest
1.01
1.07
0.45
1.71
0.07
0.24
0.35
3.07
2.56
2.06
0.23
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.96
0.00
0.00
0.00
PAT Margin
10.91%
15.29%
13.20%
24.22%
0.15%
11.48%
19.02%
1.82%
4.45%
3.93%
6.91%
PAT Growth
2.02%
137.78%
-73.68%
2,342.86%
-70.83%
-31.43%
-68.47%
-56.64%
24.27%
795.65%
 
EPS
0.40
0.43
0.18
0.68
0.03
0.10
0.14
0.44
1.02
0.82
0.09

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
89.22
78.66
63.95
44.25
33.59
31.16
29.64
47.16
45.34
26.24
Share Capital
25.02
25.02
25.02
25.02
25.02
25.02
25.02
31.78
31.78
25.02
Total Reserves
64.21
53.65
38.93
19.24
8.58
6.14
4.62
15.38
13.56
1.23
Non-Current Liabilities
1.95
1.80
1.47
0.24
0.11
0.09
10.89
9.23
1.89
0.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.06
4.25
3.86
0.48
0.19
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
5.86
4.73
0.92
0.00
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
0.38
0.21
3.52
0.30
0.28
0.34
14.97
12.45
12.77
1.43
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
1.09
1.40
1.71
0.00
Other Current Liabilities
0.05
0.04
2.92
0.04
0.19
0.25
3.97
1.95
2.41
1.36
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
7.10
7.28
7.13
0.00
Short Term Provisions
0.33
0.17
0.60
0.26
0.09
0.10
2.81
1.82
1.53
0.06
Total Liabilities
91.55
80.67
68.94
44.79
33.98
31.59
74.25
69.97
61.13
27.91
Net Block
0.01
0.19
0.29
0.45
0.54
0.66
14.48
13.34
11.66
0.45
Gross Block
0.18
0.89
0.89
1.08
1.15
1.25
23.00
20.98
18.35
6.26
Accumulated Depreciation
0.17
0.70
0.61
0.63
0.62
0.59
8.51
7.64
6.69
5.81
Non Current Assets
75.50
64.21
44.59
22.20
16.58
14.34
33.24
34.43
30.83
21.07
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
13.31
9.32
4.55
0.00
Non Current Investment
75.49
64.02
44.31
21.75
11.32
8.95
0.18
0.48
2.23
5.59
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
4.72
4.73
5.26
11.29
12.40
15.03
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
16.05
16.46
24.35
22.60
17.40
17.24
41.01
35.52
30.30
6.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
13.89
12.65
14.00
12.91
8.36
6.71
21.74
19.30
16.24
4.93
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
7.88
6.34
5.92
0.00
Cash & Bank
1.50
0.99
5.46
4.08
0.10
0.62
2.71
5.02
4.35
1.63
Other Current Assets
0.66
0.01
0.55
1.00
8.94
9.92
8.67
4.86
3.79
0.27
Short Term Loans & Adv.
0.66
2.80
4.35
4.61
6.70
8.95
7.54
2.94
1.16
0.00
Net Current Assets
15.67
16.25
20.83
22.29
17.12
16.90
26.04
23.07
17.52
5.41
Total Assets
91.55
80.67
68.94
44.80
33.98
31.58
74.25
69.96
61.14
27.91

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
0.20
2.56
1.20
-3.31
-2.42
-2.61
0.61
0.93
3.46
-1.00
PBT
1.38
0.61
2.29
0.92
0.31
0.42
4.58
3.78
2.98
0.29
Adjustment
0.05
0.11
0.14
-1.11
0.14
0.15
2.97
2.40
1.89
0.13
Changes in Working Capital
-0.95
2.08
-0.66
-2.89
-2.80
-3.09
-5.80
-4.17
-0.57
-1.35
Cash after chg. in Working capital
0.48
2.80
1.76
-3.08
-2.36
-2.52
1.75
2.01
4.30
-0.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.29
-0.24
-0.56
-0.23
-0.06
-0.09
-1.15
-1.07
-0.84
-0.06
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
0.25
0.15
-3.69
3.94
2.19
2.48
-4.36
-5.90
-1.38
1.16
Net Fixed Assets
0.71
0.00
0.19
0.07
0.10
0.01
-0.26
-0.23
-0.05
Net Investments
-2.48
-6.44
-8.29
-0.23
-0.44
-2.18
-0.07
1.74
0.64
Others
2.02
6.59
4.41
4.10
2.53
4.65
-4.03
-7.41
-1.97
Cash from Financing Activity
0.00
-2.91
2.87
0.00
-0.07
-0.19
0.83
4.99
-1.07
0.15
Net Cash Inflow / Outflow
0.45
-0.20
0.38
0.62
-0.30
-0.32
-2.92
0.02
1.01
0.31
Opening Cash & Equivalents
0.91
1.11
0.73
0.10
0.41
0.72
4.38
4.35
3.34
1.32
Closing Cash & Equivalent
1.36
0.91
1.11
0.73
0.10
0.41
1.46
4.38
4.35
1.63

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.)
35.67
31.44
25.56
17.69
13.43
12.45
11.85
14.83
14.26
10.49
ROA
1.25%
0.61%
3.01%
0.18%
0.73%
0.67%
4.26%
3.91%
4.63%
0.84%
ROE
1.28%
0.64%
3.16%
0.18%
0.74%
1.17%
8.00%
5.54%
5.76%
0.89%
ROCE
1.65%
0.88%
4.27%
2.37%
0.97%
1.12%
11.48%
9.05%
10.05%
1.14%
Fixed Asset Turnover
13.03
3.83
7.16
42.33
1.74
0.15
2.78
2.93
4.26
0.53
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
42.49
38.88
41.20
0.00
Inventory Days
692.08
1424.67
695.84
82.17
1314.84
2824.76
122.59
112.69
73.69
540.64
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
8.33
11.19
7.00
0.00
Cash Conversion Cycle
692.08
1424.67
695.84
82.17
1314.84
2824.76
156.75
140.38
107.89
540.64
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.61
0.34
0.19
0.01
Interest Cover
1383.60
36.29
88.92
208.28
27.61
15.74
3.58
3.52
3.84
19.50

News Update:


No Latest News!

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.