Nifty
Sensex
:
:
14281.30
48564.27
-152.40 (-1.06%)
-470.40 (-0.96%)

Construction - Real Estate

Rating :
62/99  (View)

BSE: 539042 | NSE: Not Listed

58.95
-0.45 (-0.76%)
18-Jan-2021 | 3:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  61.80
  •  61.80
  •  56.15
  •  59.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  230
  •  0.14
  •  70.00
  •  37.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72.02
  • 5.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 163.76
  • 0.85%
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.94%
  • 1.94%
  • 15.29%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.49
  • 8.48
  • -7.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 50.34
  • 21.61
  • 5.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.05
  • 31.01
  • 8.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.79
  • 6.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.52
  • 1.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.02
  • 6.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
37.51
25.19
48.91%
17.50
22.11
-20.85%
15.46
21.82
-29.15%
28.26
8.17
245.90%
Expenses
28.82
17.03
69.23%
11.23
14.27
-21.30%
8.51
14.63
-41.83%
18.18
3.68
394.02%
EBITDA
8.69
8.16
6.50%
6.28
7.84
-19.90%
6.95
7.19
-3.34%
10.09
4.50
124.22%
EBIDTM
23.17%
32.40%
35.86%
35.45%
44.97%
32.95%
35.68%
55.00%
Other Income
0.39
0.49
-20.41%
0.60
0.35
71.43%
0.73
0.28
160.71%
0.45
0.64
-29.69%
Interest
3.03
2.58
17.44%
3.06
2.56
19.53%
3.15
0.44
615.91%
4.29
3.31
29.61%
Depreciation
1.00
1.11
-9.91%
0.93
1.06
-12.26%
0.76
1.12
-32.14%
1.34
1.02
31.37%
PBT
5.05
4.97
1.61%
2.89
4.56
-36.62%
3.77
5.90
-36.10%
4.91
0.81
506.17%
Tax
0.90
0.97
-7.22%
0.51
0.70
-27.14%
0.65
0.25
160.00%
0.88
0.18
388.89%
PAT
4.15
4.00
3.75%
2.38
3.86
-38.34%
3.12
5.65
-44.78%
4.03
0.63
539.68%
PATM
11.05%
15.87%
13.57%
17.48%
20.19%
25.91%
14.24%
7.76%
EPS
4.06
3.91
3.84%
2.32
3.78
-38.62%
3.06
5.54
-44.77%
3.94
0.62
535.48%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
98.73
91.02
80.62
116.75
145.96
60.59
Net Sales Growth
27.74%
12.90%
-30.95%
-20.01%
140.90%
 
Cost Of Goods Sold
30.10
22.08
29.77
65.75
109.41
33.73
Gross Profit
68.63
68.95
50.86
51.00
36.54
26.86
GP Margin
69.51%
75.75%
63.09%
43.68%
25.03%
44.33%
Total Expenditure
66.74
57.98
56.79
91.41
129.26
48.17
Power & Fuel Cost
-
1.49
3.25
3.80
2.29
1.76
% Of Sales
-
1.64%
4.03%
3.25%
1.57%
2.90%
Employee Cost
-
19.98
10.18
15.39
9.91
6.92
% Of Sales
-
21.95%
12.63%
13.18%
6.79%
11.42%
Manufacturing Exp.
-
5.93
0.02
0.41
0.23
0.03
% Of Sales
-
6.52%
0.02%
0.35%
0.16%
0.05%
General & Admin Exp.
-
7.67
11.31
3.41
4.34
3.35
% Of Sales
-
8.43%
14.03%
2.92%
2.97%
5.53%
Selling & Distn. Exp.
-
0.78
2.01
2.49
2.92
2.21
% Of Sales
-
0.86%
2.49%
2.13%
2.00%
3.65%
Miscellaneous Exp.
-
0.05
0.25
0.16
0.17
0.16
% Of Sales
-
0.05%
0.31%
0.14%
0.12%
0.26%
EBITDA
32.01
33.04
23.83
25.34
16.70
12.42
EBITDA Margin
32.42%
36.30%
29.56%
21.70%
11.44%
20.50%
Other Income
2.17
2.02
0.37
0.82
0.42
0.38
Interest
13.53
12.57
8.45
7.63
6.51
5.40
Depreciation
4.03
4.27
4.17
3.47
2.48
1.59
PBT
16.62
18.21
11.59
15.06
8.12
5.81
Tax
2.94
3.16
2.31
3.41
2.69
1.91
Tax Rate
17.69%
17.35%
19.93%
22.64%
33.13%
32.87%
PAT
13.68
15.05
9.28
11.65
5.44
3.90
PAT before Minority Interest
13.68
15.05
9.28
11.65
5.44
3.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.86%
16.53%
11.51%
9.98%
3.73%
6.44%
PAT Growth
-3.25%
62.18%
-20.34%
114.15%
39.49%
 
Unadjusted EPS
11.21
12.34
7.61
9.55
4.46
3.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
68.23
55.55
48.62
37.32
32.25
Share Capital
10.22
10.22
10.22
10.22
10.22
Total Reserves
58.02
45.33
38.40
27.10
22.03
Non-Current Liabilities
63.46
84.42
68.91
53.31
40.24
Secured Loans
63.76
84.44
68.90
52.28
40.03
Unsecured Loans
0.69
0.64
0.59
1.35
0.51
Long Term Provisions
0.13
0.42
0.21
0.15
0.00
Current Liabilities
267.37
155.98
72.79
28.48
79.80
Trade Payables
12.14
17.30
9.57
7.16
8.29
Other Current Liabilities
214.36
109.71
37.12
18.29
69.38
Short Term Borrowings
40.54
28.86
22.18
0.00
0.00
Short Term Provisions
0.33
0.11
3.92
3.03
2.13
Total Liabilities
399.06
295.95
190.32
119.11
152.29
Net Block
15.82
16.53
14.40
11.30
8.40
Gross Block
35.02
31.46
25.16
18.59
13.20
Accumulated Depreciation
19.20
14.93
10.76
7.29
4.81
Non Current Assets
47.67
43.62
39.01
14.17
10.12
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Non Current Investment
30.86
26.86
23.93
2.87
1.73
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
1.00
0.22
0.68
0.00
0.00
Current Assets
351.38
252.33
151.31
104.94
142.17
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
322.81
221.09
123.29
92.32
129.57
Sundry Debtors
4.64
12.12
3.15
3.31
1.81
Cash & Bank
13.25
10.90
14.88
4.71
3.42
Other Current Assets
10.69
4.94
5.94
1.40
7.36
Short Term Loans & Adv.
0.38
3.28
4.05
3.20
5.54
Net Current Assets
84.02
96.35
78.52
76.46
62.36
Total Assets
399.05
295.95
190.32
119.11
152.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
31.31
-8.80
8.02
1.14
-4.73
PBT
18.21
11.59
15.06
8.12
5.81
Adjustment
14.36
10.02
10.46
8.57
6.82
Changes in Working Capital
1.93
-27.81
-14.10
-12.87
-15.43
Cash after chg. in Working capital
34.51
-6.20
11.43
3.83
-2.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.20
-2.60
-3.41
-2.69
-1.93
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.44
-8.98
-27.45
-6.43
-6.33
Net Fixed Assets
-3.56
-6.30
-7.29
-4.67
Net Investments
-4.00
-2.93
-20.34
-2.64
Others
0.12
0.25
0.18
0.88
Cash from Financing Activity
-21.52
13.81
30.19
6.58
5.14
Net Cash Inflow / Outflow
2.35
-3.97
10.76
1.29
-5.91
Opening Cash & Equivalents
10.90
14.88
4.12
3.42
9.34
Closing Cash & Equivalent
13.25
10.90
14.88
4.71
3.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
66.79
54.37
47.59
36.53
31.56
ROA
4.33%
3.82%
7.53%
4.01%
2.56%
ROE
24.32%
17.81%
27.12%
15.63%
12.10%
ROCE
17.97%
12.94%
19.63%
17.87%
15.40%
Fixed Asset Turnover
2.74
2.85
5.57
9.18
4.59
Receivable days
33.61
34.57
9.67
6.39
10.87
Inventory Days
1090.48
779.54
322.80
277.45
780.60
Payable days
95.75
96.55
33.07
21.99
64.21
Cash Conversion Cycle
1028.34
717.56
299.40
261.85
727.27
Total Debt/Equity
1.54
2.05
1.89
1.44
1.26
Interest Cover
2.45
2.37
2.97
2.25
2.08

Annual Reports:


News Update


No Latest News!

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.