Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Construction - Real Estate

Rating :
47/99  (View)

BSE: 506194 | NSE: ARIHANTSUP

26.00
0.75 (2.97%)
18-Oct-2019 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  24.10
  •  26.50
  •  24.10
  •  25.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2331
  •  0.61
  •  66.30
  •  22.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 126.98
  • 13.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 489.81
  • 1.62%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.14%
  • 6.50%
  • 13.54%
  • FII
  • DII
  • Others
  • 0%
  • 4.65%
  • 1.17%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.35
  • 17.27
  • 9.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.25
  • 16.93
  • -2.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.42
  • 6.14
  • -25.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.92
  • 19.29
  • 20.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.53
  • 3.68
  • 3.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.33
  • 12.82
  • 13.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
56.92
43.48
30.91%
67.25
44.58
50.85%
79.00
40.87
93.30%
49.47
44.82
10.37%
Expenses
47.32
28.62
65.34%
54.53
35.33
54.34%
61.81
32.60
89.60%
40.36
36.04
11.99%
EBITDA
9.60
14.86
-35.40%
12.72
9.25
37.51%
17.19
8.27
107.86%
9.12
8.77
3.99%
EBIDTM
16.86%
34.17%
18.91%
20.76%
21.76%
20.24%
18.43%
19.58%
Other Income
1.34
0.45
197.78%
1.33
0.42
216.67%
0.42
0.18
133.33%
0.86
0.30
186.67%
Interest
7.92
8.41
-5.83%
8.62
3.82
125.65%
8.65
3.70
133.78%
6.68
3.65
83.01%
Depreciation
0.47
0.45
4.44%
0.47
0.44
6.82%
0.50
0.28
78.57%
0.45
0.31
45.16%
PBT
2.55
6.45
-60.47%
4.96
5.41
-8.32%
8.46
4.47
89.26%
2.85
5.11
-44.23%
Tax
1.03
0.89
15.73%
1.43
1.64
-12.80%
1.32
1.81
-27.07%
0.75
1.83
-59.02%
PAT
1.53
5.56
-72.48%
3.53
3.76
-6.12%
7.14
2.67
167.42%
2.10
3.28
-35.98%
PATM
2.68%
12.78%
5.24%
8.44%
9.04%
6.52%
4.25%
7.31%
EPS
0.10
0.98
-89.80%
0.52
0.71
-26.76%
1.37
0.69
98.55%
0.31
0.74
-58.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
252.64
239.26
187.96
184.74
122.36
107.89
100.06
70.45
64.58
101.68
13.46
Net Sales Growth
45.40%
27.29%
1.74%
50.98%
13.41%
7.83%
42.03%
9.09%
-36.49%
655.42%
 
Cost Of Goods Sold
162.42
144.39
112.40
94.37
66.33
66.52
66.68
50.81
43.72
83.49
-14.17
Gross Profit
90.22
94.87
75.56
90.37
56.04
41.37
33.38
19.64
20.86
18.19
27.62
GP Margin
35.71%
39.65%
40.20%
48.92%
45.80%
38.34%
33.36%
27.88%
32.30%
17.89%
205.20%
Total Expenditure
204.02
185.26
150.76
121.89
87.55
83.19
79.84
62.44
51.90
91.42
10.62
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.16
0.14
0.14
0.00
0.00
0.02
% Of Sales
-
0%
0%
0%
0%
0.15%
0.14%
0.20%
0%
0%
0.15%
Employee Cost
-
12.81
11.49
7.53
6.93
5.66
4.92
3.92
1.79
1.45
0.77
% Of Sales
-
5.35%
6.11%
4.08%
5.66%
5.25%
4.92%
5.56%
2.77%
1.43%
5.72%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
22.93
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.03%
0%
0%
170.36%
General & Admin Exp.
-
9.40
8.72
7.64
6.62
5.97
4.20
3.73
4.31
3.39
0.50
% Of Sales
-
3.93%
4.64%
4.14%
5.41%
5.53%
4.20%
5.29%
6.67%
3.33%
3.71%
Selling & Distn. Exp.
-
15.76
15.31
11.45
7.38
4.70
3.54
3.53
2.08
3.09
0.46
% Of Sales
-
6.59%
8.15%
6.20%
6.03%
4.36%
3.54%
5.01%
3.22%
3.04%
3.42%
Miscellaneous Exp.
-
2.90
2.83
0.90
0.29
0.18
0.37
0.29
0.00
0.00
0.46
% Of Sales
-
1.21%
1.51%
0.49%
0.24%
0.17%
0.37%
0.41%
0%
0%
0.89%
EBITDA
48.63
54.00
37.20
62.85
34.81
24.70
20.22
8.01
12.68
10.26
2.84
EBITDA Margin
19.25%
22.57%
19.79%
34.02%
28.45%
22.89%
20.21%
11.37%
19.63%
10.09%
21.10%
Other Income
3.95
2.94
1.29
1.51
1.35
1.89
0.94
1.23
1.65
2.64
0.30
Interest
31.87
32.37
15.01
10.13
3.64
6.45
13.85
9.45
4.85
1.91
1.13
Depreciation
1.89
1.86
1.34
1.02
1.08
1.11
0.55
0.37
0.29
0.16
0.00
PBT
18.82
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
10.83
2.00
Tax
4.53
4.40
7.50
17.29
10.41
7.67
4.05
2.37
3.83
3.56
0.68
Tax Rate
24.07%
19.37%
33.88%
32.49%
33.11%
40.28%
59.82%
-401.69%
41.68%
32.87%
34.00%
PAT
14.30
13.66
12.57
32.82
19.06
10.14
1.31
-2.95
5.35
7.27
1.31
PAT before Minority Interest
9.47
18.33
14.65
35.92
21.03
11.36
2.72
-2.96
5.36
7.27
1.31
Minority Interest
-4.83
-4.67
-2.08
-3.10
-1.97
-1.22
-1.41
0.01
-0.01
0.00
0.00
PAT Margin
5.66%
5.71%
6.69%
17.77%
15.58%
9.40%
1.31%
-4.19%
8.28%
7.15%
9.73%
PAT Growth
-6.35%
8.67%
-61.70%
72.19%
87.97%
674.05%
144.41%
-155.14%
-26.41%
454.96%
 
Unadjusted EPS
2.30
3.32
3.05
7.97
4.63
2.46
0.32
-0.72
1.95
2.95
32.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
121.82
117.58
113.69
80.88
61.72
53.12
52.18
39.61
36.72
15.41
Share Capital
41.16
41.16
41.16
41.16
41.16
41.16
41.16
27.44
27.44
14.94
Total Reserves
80.66
76.42
72.53
39.72
20.56
11.96
11.02
12.17
9.28
0.47
Non-Current Liabilities
237.64
171.95
200.42
177.92
97.30
29.35
33.58
0.35
8.80
0.74
Secured Loans
160.53
97.78
127.64
90.61
39.84
29.06
33.47
0.29
8.60
0.25
Unsecured Loans
77.13
74.08
72.77
87.21
57.25
0.00
0.00
0.00
0.00
0.48
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Current Liabilities
355.71
376.75
282.19
228.60
224.72
226.84
165.37
120.81
75.74
48.02
Trade Payables
40.35
37.62
29.40
15.43
8.47
9.86
8.39
6.03
10.67
5.01
Other Current Liabilities
163.51
220.72
176.10
157.74
162.46
110.07
54.62
34.55
22.08
41.12
Short Term Borrowings
140.11
104.84
55.41
32.69
48.91
99.49
91.76
71.92
37.90
0.00
Short Term Provisions
11.73
13.58
21.29
22.74
4.87
7.42
10.61
8.31
5.09
1.89
Total Liabilities
729.10
676.12
604.06
492.06
386.43
310.77
251.18
160.82
121.29
64.20
Net Block
10.61
9.81
4.06
4.84
5.32
5.41
3.64
2.57
2.64
0.52
Gross Block
14.74
12.10
5.05
8.44
7.84
6.82
4.49
3.05
2.82
0.55
Accumulated Depreciation
4.14
2.29
0.99
3.59
2.51
1.40
0.85
0.48
0.19
0.00
Non Current Assets
52.32
61.46
23.92
37.06
18.54
21.84
11.98
5.59
7.36
0.53
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
5.13
0.00
0.00
0.00
Non Current Investment
1.50
17.65
9.05
5.00
1.00
5.46
0.00
0.00
2.00
0.00
Long Term Loans & Adv.
40.22
34.00
10.80
27.22
12.21
10.96
3.21
3.02
2.72
0.00
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
676.77
614.66
580.15
454.99
367.89
288.93
239.20
155.23
113.93
63.42
Current Investments
0.17
0.17
0.17
0.17
0.03
0.07
0.07
2.03
0.10
0.00
Inventories
421.73
361.26
345.18
232.15
184.25
130.20
83.53
44.61
21.76
14.17
Sundry Debtors
28.34
50.85
33.53
9.34
6.40
3.24
0.03
7.03
5.23
0.12
Cash & Bank
14.94
12.27
9.03
4.57
3.39
5.48
3.19
21.20
16.99
1.29
Other Current Assets
211.59
163.39
139.70
174.92
173.82
149.96
152.39
80.36
69.85
47.84
Short Term Loans & Adv.
42.07
26.73
52.54
33.84
19.51
22.95
19.97
16.24
12.87
47.83
Net Current Assets
321.06
237.91
297.96
226.39
143.17
62.09
73.83
34.42
38.19
15.40
Total Assets
729.09
676.12
604.07
492.05
386.43
310.77
251.18
160.82
121.29
64.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-78.53
14.47
-29.52
-23.76
-11.18
48.97
-104.43
-28.56
-18.78
-13.41
PBT
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
10.81
2.00
Adjustment
24.13
15.18
9.26
3.78
5.77
13.18
0.08
0.74
-2.27
-0.06
Changes in Working Capital
-119.24
-5.31
-78.02
-54.48
-34.06
29.28
-103.91
-38.48
-24.82
-14.77
Cash after chg. in Working capital
-72.38
32.01
-15.55
-19.26
-9.26
49.23
-104.42
-28.54
-16.28
-12.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.14
-17.54
-13.97
-4.51
-1.92
-0.26
0.00
-0.02
-2.50
-0.57
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
16.07
-14.66
-3.07
-14.80
5.24
-6.10
-7.36
-0.06
-1.63
-0.43
Net Fixed Assets
-1.08
-0.94
2.45
-1.37
-0.03
-0.28
-0.57
-0.23
-2.09
-0.54
Net Investments
0.00
1.55
1.96
-4.13
0.04
-1.00
1.94
0.07
-2.11
-0.04
Others
17.15
-15.27
-7.48
-9.30
5.23
-4.82
-8.73
0.10
2.57
0.15
Cash from Financing Activity
66.23
1.05
31.38
38.57
3.54
-39.87
93.37
32.83
36.20
14.93
Net Cash Inflow / Outflow
3.78
0.86
-1.21
0.00
-2.40
2.99
-18.41
4.21
15.79
1.09
Opening Cash & Equivalents
-0.25
-1.12
0.10
0.10
5.48
2.48
21.60
16.99
0.29
0.20
Closing Cash & Equivalent
3.53
-0.25
-1.12
0.10
3.08
5.48
3.19
21.20
16.08
1.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
29.60
28.57
27.62
19.65
14.99
12.90
12.68
10.35
9.59
7.27
ROA
2.61%
2.29%
6.55%
4.79%
3.26%
0.97%
-1.44%
3.80%
7.84%
4.05%
ROE
15.31%
12.67%
36.92%
29.49%
19.79%
5.17%
-6.45%
14.05%
28.02%
16.99%
ROCE
12.33%
9.73%
19.17%
14.06%
13.09%
11.48%
5.96%
13.80%
25.64%
38.17%
Fixed Asset Turnover
17.83
21.92
27.39
15.04
14.73
17.70
18.69
22.00
60.31
24.43
Receivable days
60.40
81.93
42.36
23.48
16.30
5.96
18.28
34.65
9.60
2.84
Inventory Days
597.23
685.90
570.34
621.04
531.90
389.81
331.95
187.54
64.48
194.86
Payable days
74.59
86.23
58.42
55.08
49.01
36.07
43.86
73.25
29.98
92.69
Cash Conversion Cycle
583.03
681.60
554.27
589.44
499.19
359.70
306.38
148.94
44.09
105.01
Total Debt/Equity
3.10
2.35
2.25
2.60
2.37
2.42
2.40
2.03
1.27
0.05
Interest Cover
1.70
2.48
6.25
9.63
3.95
1.49
0.94
2.90
6.68
2.77

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.