Nifty
Sensex
:
:
12224.55
41528.91
-127.80 (-1.03%)
-416.46 (-0.99%)

Construction - Real Estate

Rating :
53/99  (View)

BSE: 526117 | NSE: Not Listed

500.00
-3.00 (-0.60%)
20-Jan-2020 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  477.00
  •  500.00
  •  477.00
  •  503.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  972
  •  4.86
  •  819.00
  •  390.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 135.86
  • 3.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 103.42
  • N/A
  • 2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.12%
  • 1.44%
  • 20.53%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 17.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 143.43
  • -
  • 20.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.28
  • -
  • 30.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 5.96
  • 6.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 2.18
  • 2.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.18
  • 5.68
  • 5.84

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
23.09
0.00
0.00
43.29
0.00
0.00
13.36
0.00
0.00
0.00
0.00
0.00
Expenses
17.04
0.00
0.00
30.61
0.00
0.00
4.84
0.00
0.00
0.00
0.00
0.00
EBITDA
6.05
0.00
0.00
12.68
0.00
0.00
8.52
0.00
0.00
0.00
0.00
0.00
EBIDTM
26.20%
0.00%
29.29%
0.00%
63.77%
0.00%
0.00%
0.00%
Other Income
0.25
0.00
0.00
0.31
0.00
0.00
0.98
0.00
0.00
0.00
0.00
0.00
Interest
0.05
0.00
0.00
0.04
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
Depreciation
0.19
0.00
0.00
0.17
0.00
0.00
0.16
0.00
0.00
0.00
0.00
0.00
PBT
6.06
0.00
0.00
12.78
0.00
0.00
5.93
0.00
0.00
0.00
0.00
0.00
Tax
1.42
0.00
0.00
2.74
0.00
0.00
3.25
0.00
0.00
0.00
0.00
0.00
PAT
4.64
0.00
0.00
10.04
0.00
0.00
2.68
0.00
0.00
0.00
0.00
0.00
PATM
20.10%
0.00%
23.19%
0.00%
20.06%
0.00%
0.00%
0.00%
EPS
17.24
0.00
0.00
37.98
0.00
0.00
8.12
0.00
0.00
0.00
0.00
0.00

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
-
78.52
91.16
46.08
31.72
3.77
3.85
11.71
9.56
6.17
0.01
Net Sales Growth
-
-13.87%
97.83%
45.27%
741.38%
-2.08%
-67.12%
22.49%
54.94%
61600%
 
Cost Of Goods Sold
-
24.99
49.12
27.92
24.00
0.00
0.00
5.68
5.38
5.27
0.06
Gross Profit
-
53.53
42.04
18.16
7.71
3.77
3.85
6.03
4.18
0.90
-0.05
GP Margin
-
68.17%
46.12%
39.41%
24.31%
100%
100%
51.49%
43.72%
14.59%
-500%
Total Expenditure
-
35.51
58.00
35.20
31.22
5.61
5.71
11.17
10.99
8.31
2.54
Power & Fuel Cost
-
2.08
1.46
1.92
1.54
1.77
1.73
1.53
1.43
0.19
0.34
% Of Sales
-
2.65%
1.60%
4.17%
4.85%
46.95%
44.94%
13.07%
14.96%
3.08%
3400%
Employee Cost
-
4.01
3.29
2.28
2.11
2.17
2.05
1.68
1.33
0.78
0.47
% Of Sales
-
5.11%
3.61%
4.95%
6.65%
57.56%
53.25%
14.35%
13.91%
12.64%
4700%
Manufacturing Exp.
-
0.42
0.38
0.33
0.54
0.36
0.38
0.41
0.30
0.16
0.18
% Of Sales
-
0.53%
0.42%
0.72%
1.70%
9.55%
9.87%
3.50%
3.14%
2.59%
1800%
General & Admin Exp.
-
1.22
1.28
1.05
0.77
0.69
0.77
0.59
0.54
0.62
0.91
% Of Sales
-
1.55%
1.40%
2.28%
2.43%
18.30%
20.0%
5.04%
5.65%
10.05%
9100%
Selling & Distn. Exp.
-
0.83
0.85
0.81
0.00
0.08
0.00
0.06
0.08
0.00
0.01
% Of Sales
-
1.06%
0.93%
1.76%
0%
2.12%
0%
0.51%
0.84%
0%
100%
Miscellaneous Exp.
-
1.96
1.63
0.89
2.26
0.53
0.79
1.22
1.94
1.29
0.01
% Of Sales
-
2.50%
1.79%
1.93%
7.12%
14.06%
20.52%
10.42%
20.29%
20.91%
5700%
EBITDA
-
43.01
33.16
10.88
0.50
-1.84
-1.86
0.54
-1.43
-2.14
-2.53
EBITDA Margin
-
54.78%
36.38%
23.61%
1.58%
-48.81%
-48.31%
4.61%
-14.96%
-34.68%
-25300%
Other Income
-
3.40
1.70
1.81
1.19
1.93
1.80
2.33
2.77
2.51
6.61
Interest
-
0.20
0.09
0.20
0.51
0.49
0.14
0.03
0.04
0.06
0.10
Depreciation
-
0.64
0.48
0.42
0.43
0.55
0.28
0.25
0.23
0.24
0.25
PBT
-
45.57
34.29
12.07
0.75
-0.95
-0.47
2.59
1.06
0.06
3.73
Tax
-
8.45
9.21
-0.10
0.13
0.01
0.01
-0.40
0.00
-0.47
0.10
Tax Rate
-
20.00%
26.86%
-0.64%
8.44%
-1.05%
-2.13%
1.78%
0.00%
-783.33%
2.68%
PAT
-
33.81
25.08
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
3.62
PAT before Minority Interest
-
33.81
25.08
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
3.62
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
43.06%
27.51%
34.07%
4.45%
-25.46%
-12.47%
-188.39%
11.09%
8.59%
36200%
PAT Growth
-
34.81%
59.75%
1013.48%
246.88%
-100%
97.82%
-2181.13%
100%
-85.36%
 
Unadjusted EPS
-
108.60
80.33
48.37
5.32
-5.08
-1.47
-67.26
3.22
2.60
11.04

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
152.96
173.69
196.92
189.85
188.23
190.00
190.67
212.74
60.16
60.01
Share Capital
3.14
3.14
3.28
3.28
3.28
3.28
3.28
3.28
3.28
3.28
Total Reserves
149.83
170.56
193.63
186.57
184.95
186.72
187.39
209.46
56.88
56.73
Non-Current Liabilities
1.37
0.86
-0.58
0.45
0.62
0.49
1.28
1.31
0.32
2.61
Secured Loans
1.23
1.30
0.07
0.11
0.14
0.34
0.00
0.00
0.00
2.05
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.01
0.15
0.16
0.18
0.56
Long Term Provisions
0.12
0.09
0.08
0.06
0.05
0.05
0.05
0.06
0.05
0.00
Current Liabilities
76.61
55.63
12.97
15.13
20.08
11.27
5.69
10.72
8.18
5.94
Trade Payables
2.06
0.55
0.43
0.18
4.24
0.21
0.33
3.23
2.03
0.45
Other Current Liabilities
64.76
48.59
8.60
3.28
1.42
1.51
1.17
2.39
1.44
0.87
Short Term Borrowings
5.44
5.14
0.90
7.67
10.43
5.36
0.19
0.72
0.33
0.00
Short Term Provisions
4.35
1.35
3.03
4.00
4.00
4.19
4.00
4.38
4.38
4.62
Total Liabilities
230.94
230.18
209.31
205.43
208.93
201.76
197.64
224.77
68.66
68.56
Net Block
15.95
14.41
12.38
13.22
13.74
6.46
5.93
6.16
6.46
6.61
Gross Block
20.65
18.65
16.35
16.78
16.94
9.09
8.47
8.49
8.71
8.69
Accumulated Depreciation
4.70
4.24
3.96
3.56
3.20
2.63
2.55
2.33
2.25
2.08
Non Current Assets
21.58
21.66
19.53
17.59
18.17
18.41
16.59
26.19
19.47
21.81
Capital Work in Progress
0.80
0.00
0.00
0.00
0.00
0.99
0.00
0.00
0.00
0.00
Non Current Investment
3.73
4.29
4.18
4.32
4.38
10.90
10.60
20.00
12.70
15.20
Long Term Loans & Adv.
0.00
0.00
0.00
0.05
0.05
0.07
0.06
0.03
0.30
0.00
Other Non Current Assets
1.09
2.96
2.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
209.37
208.52
189.78
187.84
190.77
183.34
181.06
198.57
49.19
46.75
Current Investments
11.11
11.02
9.13
4.13
4.60
6.72
6.79
6.67
13.04
10.70
Inventories
152.06
147.54
133.95
151.63
164.63
159.19
155.18
158.74
3.14
5.28
Sundry Debtors
2.88
0.42
23.86
11.79
0.21
0.32
0.67
0.19
0.14
0.25
Cash & Bank
39.64
45.43
21.01
18.29
18.18
13.42
15.11
12.04
12.57
11.65
Other Current Assets
3.69
1.23
0.39
0.45
3.15
3.68
3.30
20.94
20.30
18.86
Short Term Loans & Adv.
1.75
2.89
1.43
1.55
2.65
3.25
2.84
18.80
17.70
17.57
Net Current Assets
132.76
152.89
176.81
172.71
170.69
172.07
175.37
187.85
41.01
40.80
Total Assets
230.95
230.18
209.31
205.43
208.94
201.75
197.65
224.76
68.66
68.56

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
25.41
26.16
15.77
2.21
-2.04
-6.74
1.75
-0.87
2.82
-5.52
PBT
42.26
34.29
15.76
0.75
-0.95
-0.47
-22.47
1.06
0.06
3.73
Adjustment
-22.93
-44.90
-10.06
1.46
-0.78
-1.19
8.63
-0.62
-1.29
-6.34
Changes in Working Capital
10.99
47.46
10.31
-0.15
-0.24
-4.92
15.37
-1.51
3.56
-2.60
Cash after chg. in Working capital
30.32
36.85
16.01
2.06
-1.97
-6.58
1.53
-1.06
2.33
-5.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.91
-10.69
-0.24
0.15
-0.06
-0.16
0.21
0.19
-0.11
-0.30
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
0.61
0.00
Cash From Investing Activity
7.33
-26.19
-4.89
1.17
2.75
-0.39
2.33
0.39
0.49
4.90
Net Fixed Assets
-1.24
-2.03
-0.15
-0.07
-0.16
-1.42
0.03
0.22
0.01
10.13
Net Investments
0.71
-1.89
-4.70
1.78
1.25
-0.23
9.28
-0.93
0.16
-3.68
Others
7.86
-22.27
-0.04
-0.54
1.66
1.26
-6.98
1.10
0.32
-1.55
Cash from Financing Activity
-31.05
0.89
-7.11
-3.27
4.05
5.45
-1.00
-0.05
-2.39
0.68
Net Cash Inflow / Outflow
1.68
0.86
3.77
0.11
4.76
-1.69
3.07
-0.53
0.92
0.07
Opening Cash & Equivalents
9.86
8.99
5.22
18.18
13.42
15.11
12.04
12.57
11.65
11.59
Closing Cash & Equivalent
11.54
9.86
8.99
18.29
18.18
13.42
15.11
12.04
12.57
11.65

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.)
208.42
197.27
156.66
118.73
111.37
116.78
118.85
186.53
184.46
183.99
ROA
14.66%
11.41%
7.57%
0.68%
-0.47%
-0.24%
-10.45%
0.72%
0.78%
5.43%
ROE
53.50%
44.57%
34.97%
3.75%
-2.59%
-1.26%
-44.32%
1.75%
0.89%
6.21%
ROCE
60.45%
57.10%
32.00%
4.37%
-1.01%
-0.80%
-44.51%
1.80%
0.20%
6.31%
Fixed Asset Turnover
4.00
5.21
2.78
1.88
0.29
0.44
1.38
1.11
0.71
0.00
Receivable days
7.65
48.60
141.18
69.00
25.48
47.10
13.42
6.32
11.74
7451.90
Inventory Days
696.33
563.54
1131.00
1819.61
0.00
0.00
4893.71
3091.43
249.23
0.00
Payable days
34.90
11.21
15.21
77.21
163.14
21.86
67.35
109.45
68.05
128.15
Cash Conversion Cycle
669.08
600.93
1256.96
1811.40
-137.66
25.24
4839.78
2988.31
192.92
7323.74
Total Debt/Equity
0.11
0.11
0.02
0.20
0.29
0.16
0.01
0.01
0.01
0.04
Interest Cover
215.09
378.21
79.45
4.03
-0.93
-2.40
-720.97
27.91
1.93
37.46

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.