Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Construction - Real Estate

Rating :
67/99  (View)

BSE: 523329 | NSE: Not Listed

2106.00
-57.45 (-2.66%)
15-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2131.05
  •  2196.90
  •  2106.00
  •  2163.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  177
  •  3.73
  •  2378.00
  •  678.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 414.17
  • 9.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 320.52
  • 0.83%
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.83%
  • 21.71%
  • 20.66%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.86
  • -1.83
  • 5.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.15
  • 10.92
  • 6.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.92
  • 14.48
  • 17.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 7.51
  • 9.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.53
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 4.23
  • 4.83

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
40.11
23.10
73.64%
19.98
43.88
-54.47%
35.18
55.87
-37.03%
26.36
19.98
31.93%
Expenses
20.03
13.44
49.03%
10.43
30.76
-66.09%
19.93
34.73
-42.61%
17.29
10.89
58.77%
EBITDA
20.08
9.66
107.87%
9.55
13.12
-27.21%
15.25
21.14
-27.86%
9.07
9.09
-0.22%
EBIDTM
50.07%
41.82%
47.79%
29.90%
43.34%
37.84%
34.40%
45.48%
Other Income
1.05
1.74
-39.66%
0.59
0.63
-6.35%
2.20
2.22
-0.90%
2.41
1.11
117.12%
Interest
0.24
0.25
-4.00%
0.11
0.14
-21.43%
0.38
0.45
-15.56%
0.14
0.55
-74.55%
Depreciation
0.16
0.06
166.67%
0.16
0.06
166.67%
0.47
0.03
1,466.67%
0.06
0.06
0.00%
PBT
20.73
11.10
86.76%
9.87
13.56
-27.21%
16.60
22.88
-27.45%
11.29
9.58
17.85%
Tax
4.96
2.86
73.43%
2.64
3.86
-31.61%
4.41
7.25
-39.17%
2.22
1.76
26.14%
PAT
15.78
8.23
91.74%
7.22
9.70
-25.57%
12.18
15.63
-22.07%
9.07
7.82
15.98%
PATM
39.33%
35.64%
36.14%
22.09%
34.63%
27.98%
34.40%
39.15%
EPS
80.20
40.89
96.14%
36.72
46.31
-20.71%
61.94
75.67
-18.14%
46.09
37.47
23.01%

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
121.63
128.53
168.19
108.98
169.09
140.96
54.23
69.26
96.08
58.94
45.86
Net Sales Growth
-14.84%
-23.58%
54.33%
-35.55%
19.96%
159.93%
-21.70%
-27.91%
63.01%
28.52%
 
Cost Of Goods Sold
54.11
28.25
55.87
16.59
68.37
56.26
9.91
14.13
55.03
21.20
12.26
Gross Profit
67.52
100.28
112.32
92.39
100.72
84.70
44.32
55.13
41.04
37.74
33.60
GP Margin
55.51%
78.02%
66.78%
84.78%
59.57%
60.09%
81.73%
79.60%
42.71%
64.03%
73.27%
Total Expenditure
67.68
81.41
117.65
74.83
134.03
112.90
47.00
50.31
84.62
54.87
43.17
Power & Fuel Cost
-
1.31
1.26
0.95
1.10
0.97
0.33
0.45
0.71
0.14
0.13
% Of Sales
-
1.02%
0.75%
0.87%
0.65%
0.69%
0.61%
0.65%
0.74%
0.24%
0.28%
Employee Cost
-
4.29
4.26
4.53
4.14
3.92
3.91
5.32
5.78
5.20
3.41
% Of Sales
-
3.34%
2.53%
4.16%
2.45%
2.78%
7.21%
7.68%
6.02%
8.82%
7.44%
Manufacturing Exp.
-
39.05
46.82
44.11
53.78
43.77
27.98
23.36
15.97
22.76
22.24
% Of Sales
-
30.38%
27.84%
40.48%
31.81%
31.05%
51.60%
33.73%
16.62%
38.62%
48.50%
General & Admin Exp.
-
3.15
3.59
3.58
2.13
3.05
2.54
4.63
3.72
3.14
3.04
% Of Sales
-
2.45%
2.13%
3.29%
1.26%
2.16%
4.68%
6.68%
3.87%
5.33%
6.63%
Selling & Distn. Exp.
-
5.11
5.77
4.94
4.03
3.99
2.06
1.60
2.21
1.94
1.41
% Of Sales
-
3.98%
3.43%
4.53%
2.38%
2.83%
3.80%
2.31%
2.30%
3.29%
3.07%
Miscellaneous Exp.
-
0.25
0.08
0.13
0.47
0.94
0.28
0.83
1.19
0.50
1.41
% Of Sales
-
0.19%
0.05%
0.12%
0.28%
0.67%
0.52%
1.20%
1.24%
0.85%
1.44%
EBITDA
53.95
47.12
50.54
34.15
35.06
28.06
7.23
18.95
11.46
4.07
2.69
EBITDA Margin
44.36%
36.66%
30.05%
31.34%
20.73%
19.91%
13.33%
27.36%
11.93%
6.91%
5.87%
Other Income
6.25
6.99
5.64
4.65
5.41
8.08
5.26
4.63
7.88
6.59
5.33
Interest
0.87
0.90
1.89
1.97
3.02
5.30
2.31
3.43
2.15
1.70
1.54
Depreciation
0.85
0.66
0.25
0.28
0.51
0.61
0.66
0.53
0.54
0.37
0.38
PBT
58.49
52.54
54.04
36.56
36.94
30.23
9.53
19.62
16.64
8.59
6.11
Tax
14.23
13.36
15.74
11.21
13.22
10.30
3.38
6.77
7.02
3.66
3.24
Tax Rate
24.33%
25.43%
29.13%
30.66%
35.79%
34.07%
35.47%
34.51%
42.19%
42.61%
53.03%
PAT
44.25
39.18
36.63
24.25
22.74
19.93
6.15
12.85
9.62
4.93
2.86
PAT before Minority Interest
44.25
39.18
38.30
25.35
23.71
19.93
6.15
12.85
9.62
4.93
2.86
Minority Interest
0.00
0.00
-1.67
-1.10
-0.97
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
36.38%
30.48%
21.78%
22.25%
13.45%
14.14%
11.34%
18.55%
10.01%
8.36%
6.24%
PAT Growth
6.94%
6.96%
51.05%
6.64%
14.10%
224.07%
-52.14%
33.58%
95.13%
72.38%
 
Unadjusted EPS
221.25
195.90
183.15
121.25
113.70
99.65
30.75
64.25
48.10
24.65
14.30

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
210.71
179.99
147.98
123.73
105.90
88.25
77.90
63.74
57.25
53.62
Share Capital
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
Total Reserves
208.74
178.02
146.02
121.77
103.93
86.28
75.94
61.77
55.29
51.65
Non-Current Liabilities
4.40
1.16
3.13
4.68
3.21
3.31
4.16
5.72
2.74
2.05
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.61
2.13
2.94
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.65
1.57
1.12
Long Term Provisions
0.69
0.67
0.61
0.69
0.61
0.83
0.92
0.97
0.73
0.59
Current Liabilities
253.29
252.80
238.99
268.45
282.51
183.20
168.15
166.12
135.75
151.51
Trade Payables
36.00
33.44
13.10
21.49
10.04
13.54
15.21
30.59
20.61
24.07
Other Current Liabilities
216.78
215.54
223.29
243.68
218.70
165.62
146.86
129.71
112.30
125.58
Short Term Borrowings
0.46
0.46
2.20
2.95
52.82
3.41
3.23
3.43
2.61
1.63
Short Term Provisions
0.06
3.37
0.39
0.33
0.94
0.62
2.85
2.39
0.23
0.23
Total Liabilities
468.40
437.69
392.17
397.83
391.62
274.76
250.21
235.58
195.74
207.18
Net Block
18.41
12.90
13.01
13.54
6.00
6.91
4.73
5.12
5.42
4.19
Gross Block
23.10
17.09
16.95
17.72
9.53
9.87
9.20
9.15
8.87
7.25
Accumulated Depreciation
4.69
4.19
3.95
4.18
3.53
2.96
4.47
4.02
3.46
3.07
Non Current Assets
23.44
16.88
19.13
20.45
15.88
12.31
13.26
13.32
13.01
7.58
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
0.04
0.13
0.13
0.23
1.75
1.17
2.28
0.81
0.92
0.86
Long Term Loans & Adv.
4.99
3.85
6.00
6.67
8.04
4.22
0.68
0.65
0.89
1.17
Other Non Current Assets
0.00
0.00
0.00
0.00
0.09
0.00
5.58
6.73
5.78
1.36
Current Assets
444.95
420.81
373.04
377.39
375.74
262.44
236.95
222.26
182.73
199.61
Current Investments
0.00
0.00
0.00
0.00
0.00
1.63
1.63
0.35
6.08
0.00
Inventories
238.21
238.30
197.72
175.02
160.87
144.03
111.84
80.23
59.76
93.02
Sundry Debtors
28.75
34.40
45.46
45.14
26.64
23.56
24.96
33.95
4.97
2.16
Cash & Bank
94.11
85.80
45.39
48.66
84.98
36.88
40.17
53.13
56.59
64.31
Other Current Assets
83.88
1.95
22.48
52.71
103.24
56.35
58.35
54.60
55.32
40.10
Short Term Loans & Adv.
79.96
60.36
61.98
55.85
49.32
44.89
51.85
45.77
54.31
39.51
Net Current Assets
191.67
168.01
134.05
108.94
93.22
79.24
68.80
56.14
46.98
48.09
Total Assets
468.39
437.69
392.17
397.84
391.62
274.75
250.21
235.58
195.74
207.19

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
29.42
37.88
15.48
59.32
-5.19
0.78
7.19
-5.21
4.65
-34.47
PBT
52.54
54.04
36.56
36.94
30.23
9.53
19.62
16.64
8.59
6.11
Adjustment
-2.66
-0.74
-0.73
2.53
1.31
4.85
3.46
-2.98
-2.83
-0.84
Changes in Working Capital
-7.08
0.33
-9.13
33.08
-26.43
-10.22
-9.12
-11.86
2.55
-36.15
Cash after chg. in Working capital
42.80
53.63
26.69
72.55
5.11
4.16
13.95
1.81
8.31
-30.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.38
-15.76
-11.21
-13.22
-10.30
-3.38
-6.77
-7.02
-3.66
-3.58
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
4.34
1.09
1.70
2.24
12.00
2.53
-0.74
11.16
-2.83
4.09
Net Fixed Assets
-3.15
-0.14
-0.58
-0.03
-0.01
2.38
-0.06
-0.21
-1.08
1.58
Net Investments
-6.54
-0.01
51.43
-0.19
-49.90
-4.22
0.03
0.84
-0.11
4.01
Others
14.03
1.24
-49.15
2.46
61.91
4.37
-0.71
10.53
-1.64
-1.50
Cash from Financing Activity
-9.49
-6.57
-2.70
-55.73
-8.14
-2.77
-5.17
-3.56
-3.01
3.64
Net Cash Inflow / Outflow
24.27
32.40
14.48
5.83
-1.33
0.54
1.28
2.38
-1.19
-26.73
Opening Cash & Equivalents
64.03
31.64
17.15
11.32
12.66
12.12
10.84
8.45
9.64
36.37
Closing Cash & Equivalent
88.31
64.03
31.64
17.15
11.32
12.66
12.12
10.84
8.45
9.64

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.)
1071.43
915.23
752.49
629.17
538.47
448.74
396.13
324.11
291.13
272.64
ROA
8.65%
9.23%
6.42%
6.01%
5.98%
2.34%
5.29%
4.46%
2.45%
1.64%
ROE
20.06%
23.36%
18.66%
20.65%
20.53%
7.40%
18.14%
15.91%
8.89%
5.78%
ROCE
27.29%
33.83%
27.80%
27.91%
28.06%
13.20%
28.73%
26.94%
16.56%
13.41%
Fixed Asset Turnover
6.40
9.88
6.29
12.41
14.53
5.69
7.55
10.66
7.31
5.74
Receivable days
89.68
86.66
151.72
77.48
65.00
163.26
155.23
73.93
22.10
22.70
Inventory Days
676.62
473.11
624.19
362.53
394.75
861.03
506.13
265.92
473.11
589.23
Payable days
144.52
62.15
83.03
1379.16
41.56
136.47
129.11
108.96
157.14
230.42
Cash Conversion Cycle
621.77
497.62
692.88
-939.15
418.19
887.83
532.25
230.90
338.07
381.51
Total Debt/Equity
0.00
0.00
0.01
0.03
0.50
0.06
0.09
0.18
0.12
0.12
Interest Cover
59.22
29.64
19.57
13.25
6.70
5.13
6.71
8.74
6.06
4.97

Annual Reports:


News Update


  • Eldeco Housing & Ind - Quarterly Results
    6th Nov 2020, 16:17 PM

    Read More

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.