Nifty
Sensex
:
:
11873.05
40431.60
110.60 (0.94%)
448.62 (1.12%)

Finance - Housing

Rating :
47/99  (View)

BSE: 535322 | NSE: REPCOHOME

186.10
-0.45 (-0.24%)
19-Oct-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  185.50
  •  188.80
  •  183.20
  •  186.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192829
  •  358.85
  •  366.20
  •  90.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,160.20
  • 3.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,944.90
  • 1.35%
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.13%
  • 3.31%
  • 17.90%
  • FII
  • DII
  • Others
  • 19.07%
  • 20.17%
  • 2.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.55
  • 8.85
  • 6.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.06
  • 8.82
  • 4.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.03
  • 13.31
  • 11.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 18.47
  • 10.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.87
  • 1.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.80
  • 10.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
338
328
3%
346
308
12%
340
304
12%
332
291
14%
Expenses
42
28
51%
68
24
183%
35
42
-16%
22
19
17%
EBITDA
296
300
-2%
278
284
-2%
305
261
16%
310
272
14%
EBIDTM
88%
91%
80%
92%
90%
86%
93%
94%
Other Income
4
0
1352%
1
0
46%
1
0
488%
4
5
-25%
Interest
210
201
4%
206
191
8%
209
185
13%
209
175
19%
Depreciation
4
3
17%
3
1
148%
4
1
189%
3
1
116%
PBT
86
96
-11%
69
91
-25%
93
76
23%
102
100
2%
Tax
22
34
-35%
21
40
-47%
24
20
18%
1
34
-96%
PAT
64
62
3%
48
52
-7%
70
56
25%
101
67
51%
PATM
19%
19%
14%
17%
20%
18%
30%
23%
EPS
10.22
9.96
3%
7.62
8.23
-7%
11.13
8.89
25%
16.07
10.64
51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,355
1,345
1,189
1,107
1,044
881
692
Net Sales Growth
10%
13%
7%
6%
19%
27%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
Gross Profit
1,355
1,345
1,189
1,107
1,044
881
692
GP Margin
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
167
153
110
151
116
99
72
Power & Fuel Cost
-
1
1
1
1
1
1
% Of Sales
-
0%
0%
0%
0%
0%
0%
Employee Cost
-
66
59
49
43
41
35
% Of Sales
-
5%
5%
4%
4%
5%
5%
Manufacturing Exp.
-
5
13
10
8
7
6
% Of Sales
-
0%
1%
1%
1%
1%
1%
General & Admin Exp.
-
19
19
15
11
11
10
% Of Sales
-
1%
2%
1%
1%
1%
1%
Selling & Distn. Exp.
-
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
62
19
76
53
40
21
% Of Sales
-
5%
2%
7%
5%
5%
3%
EBITDA
1,188
1,192
1,079
956
928
781
620
EBITDA Margin
88%
89%
91%
86%
89%
89%
90%
Other Income
10
6
6
3
2
1
1
Interest
834
825
720
649
646
548
431
Depreciation
13
13
5
3
4
4
3
PBT
350
360
360
307
280
230
186
Tax
68
80
125
106
98
80
63
Tax Rate
19%
22%
35%
35%
35%
35%
34%
PAT
282
280
235
201
182
150
123
PAT before Minority Interest
282
280
235
201
182
150
123
Minority Interest
0
0
0
0
0
0
0
PAT Margin
21%
21%
20%
18%
17%
17%
18%
PAT Growth
19%
19%
17%
10%
21%
22%
 
EPS
45.05
44.78
37.48
32.11
29.11
23.97
19.66

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,830
1,557
1,326
1,150
963
817
Share Capital
63
63
63
63
63
62
Total Reserves
1,767
1,494
1,263
1,087
899
745
Non-Current Liabilities
9,085
8,531
6,740
5,761
5,178
3,990
Secured Loans
9,049
8,479
6,712
5,532
5,025
3,880
Unsecured Loans
0
0
0
0
0
0
Long Term Provisions
0
0
0
151
102
76
Current Liabilities
1,123
899
1,683
2,145
1,630
1,273
Trade Payables
0
0
0
0
0
0
Other Current Liabilities
46
88
247
1,209
1,114
775
Short Term Borrowings
1,060
799
1,423
922
497
485
Short Term Provisions
16
12
13
14
19
14
Total Liabilities
12,037
10,987
9,748
9,055
7,772
6,081
Net Block
37
16
14
9
9
9
Gross Block
49
23
16
28
25
20
Accumulated Depreciation
12
7
2
19
15
11
Non Current Assets
11,701
10,918
9,703
8,419
7,233
5,654
Capital Work in Progress
0
0
0
0
0
0
Non Current Investment
65
52
33
28
21
18
Long Term Loans & Adv.
38
37
29
12
11
7
Other Non Current Assets
0
0
0
0
0
0
Current Assets
336
69
45
637
539
427
Current Investments
0
0
0
0
0
0
Inventories
0
0
0
0
0
0
Sundry Debtors
0
0
0
0
0
0
Cash & Bank
324
58
26
22
20
18
Other Current Assets
12
10
18
42
519
409
Short Term Loans & Adv.
2
2
1
572
502
395
Net Current Assets
-786
-830
-1,637
-1,508
-1,092
-846
Total Assets
12,037
10,987
9,748
9,055
7,772
6,081

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-461
-1,082
-557
-1,001
-1,414
-1,193
PBT
360
360
307
280
230
186
Adjustment
68
22
75
54
47
29
Changes in Working Capital
-797
-1,358
-831
-1,245
-1,619
-1,352
Cash after chg. in Working capital
-368
-976
-449
-910
-1,342
-1,137
Interest Paid
0
0
0
0
0
0
Tax Paid
-93
-106
-108
-91
-72
-56
Other Direct Exp. Paid
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
Cash From Investing Activity
-4
-11
0
-6
-7
-7
Net Fixed Assets
-26
-7
12
-3
-4
Net Investments
0
-6
0
-3
0
Others
22
2
-12
0
-3
Cash from Financing Activity
733
1,125
562
1,009
1,424
1,195
Net Cash Inflow / Outflow
267
32
5
2
3
-5
Opening Cash & Equivalents
58
26
21
19
16
21
Closing Cash & Equivalent
324
58
26
21
19
16

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
293
249
212
184
154
130
ROA
2%
2%
2%
2%
2%
2%
ROE
17%
16%
16%
17%
17%
15%
ROCE
10%
11%
11%
11%
12%
10%
Fixed Asset Turnover
37.37
61.56
50.62
39.66
39.02
33.93
Receivable days
0
0
0
0
0
0
Inventory Days
0
0
0
0
0
0
Payable days
0
0
0
0
0
0
Cash Conversion Cycle
0
0
0
0
0
0
Total Debt/Equity
5.52
5.96
6.13
6.58
6.80
6.32
Interest Cover
1
2
1
1
1
1

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.