Nifty
Sensex
:
:
13967.50
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)

Construction - Real Estate

Rating :
51/99  (View)

BSE: 526654 | NSE: Not Listed

55.00
1.80 (3.38%)
27-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  50.55
  •  55.00
  •  50.55
  •  53.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  141
  •  0.08
  •  58.15
  •  35.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 49.50
  • 4.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 74.81
  • N/A
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.31%
  • 0.00%
  • 7.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 21.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.34
  • -10.00
  • -6.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -26.06
  • -39.00
  • -18.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.04
  • 10.70
  • 120.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.97
  • 8.56
  • 5.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.49
  • 0.92
  • 0.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.81
  • 4.72
  • 1.98

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
9.15
1.45
531.03%
1.12
3.70
-69.73%
2.30
4.71
-51.17%
12.03
3.61
233.24%
Expenses
4.54
2.95
53.90%
2.10
4.33
-51.50%
2.90
4.50
-35.56%
8.38
3.70
126.49%
EBITDA
4.61
-1.50
-
-0.98
-0.63
-
-0.61
0.21
-
3.66
-0.10
-
EBIDTM
50.35%
-103.79%
-87.61%
-16.93%
-26.34%
4.50%
30.38%
-2.69%
Other Income
0.02
0.74
-97.30%
0.55
0.04
1,275.00%
5.82
0.67
768.66%
0.03
0.02
50.00%
Interest
0.18
0.45
-60.00%
0.23
0.44
-47.73%
0.40
0.57
-29.82%
0.40
0.65
-38.46%
Depreciation
0.17
0.29
-41.38%
0.21
0.29
-27.59%
0.29
0.40
-27.50%
0.29
0.40
-27.50%
PBT
4.28
-1.51
-
-0.88
-1.32
-
4.53
-0.08
-
3.00
-1.12
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.96
-0.59
-
0.00
0.06
-100.00%
PAT
4.28
-1.51
-
-0.88
-1.32
-
3.56
0.51
598.04%
3.00
-1.18
-
PATM
46.74%
-103.79%
-78.52%
-35.56%
155.12%
10.84%
24.90%
-32.63%
EPS
4.75
-1.67
-
-0.98
-1.46
-
3.96
0.57
594.74%
3.33
-1.31
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Net Sales
24.60
17.00
18.81
20.54
40.56
28.79
52.80
56.67
36.83
13.86
Net Sales Growth
82.63%
-9.62%
-8.42%
-49.36%
40.88%
-45.47%
-6.83%
53.87%
165.73%
 
Cost Of Goods Sold
10.06
6.32
5.13
8.03
7.25
6.35
14.65
30.86
22.89
8.55
Gross Profit
14.54
10.68
13.69
12.51
33.31
22.45
38.16
25.81
13.95
5.31
GP Margin
59.11%
62.82%
72.78%
60.91%
82.13%
77.98%
72.27%
45.54%
37.88%
38.31%
Total Expenditure
17.92
16.05
15.06
17.83
16.58
17.54
25.43
37.23
26.82
11.59
Power & Fuel Cost
-
0.08
0.08
0.08
0.08
0.06
0.05
0.03
0.03
0.02
% Of Sales
-
0.47%
0.43%
0.39%
0.20%
0.21%
0.09%
0.05%
0.08%
0.14%
Employee Cost
-
4.80
4.82
5.66
4.41
4.39
3.74
2.61
1.52
1.07
% Of Sales
-
28.24%
25.62%
27.56%
10.87%
15.25%
7.08%
4.61%
4.13%
7.72%
Manufacturing Exp.
-
0.06
0.04
0.13
0.30
0.29
0.17
0.00
0.00
0.00
% Of Sales
-
0.35%
0.21%
0.63%
0.74%
1.01%
0.32%
0%
0%
0%
General & Admin Exp.
-
2.95
3.43
2.39
3.23
3.81
3.21
1.88
1.34
1.08
% Of Sales
-
17.35%
18.23%
11.64%
7.96%
13.23%
6.08%
3.32%
3.64%
7.79%
Selling & Distn. Exp.
-
1.16
1.01
1.19
0.87
2.17
3.12
1.00
0.50
0.45
% Of Sales
-
6.82%
5.37%
5.79%
2.14%
7.54%
5.91%
1.76%
1.36%
3.25%
Miscellaneous Exp.
-
0.68
0.55
0.34
0.44
0.47
0.50
0.84
0.55
0.42
% Of Sales
-
4.00%
2.92%
1.66%
1.08%
1.63%
0.95%
1.48%
1.49%
3.03%
EBITDA
6.68
0.95
3.75
2.71
23.98
11.25
27.37
19.44
10.01
2.27
EBITDA Margin
27.15%
5.59%
19.94%
13.19%
59.12%
39.08%
51.84%
34.30%
27.18%
16.38%
Other Income
6.42
6.63
0.95
4.16
0.13
0.32
0.19
2.29
0.49
0.36
Interest
1.21
1.72
2.40
2.91
4.84
6.75
11.22
2.63
2.57
2.33
Depreciation
0.96
1.16
1.55
1.76
1.16
1.21
1.53
0.25
0.09
0.06
PBT
10.93
4.70
0.75
2.20
18.11
3.61
14.82
18.86
7.84
0.23
Tax
0.96
0.96
-0.37
1.82
4.45
1.29
5.46
6.81
2.70
0.19
Tax Rate
8.78%
20.43%
-49.33%
83.87%
24.57%
36.44%
36.84%
36.11%
34.44%
82.61%
PAT
9.96
3.74
1.12
0.35
13.66
2.25
9.35
12.05
3.66
0.11
PAT before Minority Interest
9.96
3.74
1.12
0.35
13.66
2.25
9.35
12.05
5.14
0.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.48
0.07
PAT Margin
40.49%
22.00%
5.95%
1.70%
33.68%
7.82%
17.71%
21.26%
9.94%
0.79%
PAT Growth
384.57%
233.93%
220.0%
-97.44%
507.11%
-75.94%
-22.41%
229.23%
3227.27%
 
Unadjusted EPS
11.07
4.16
1.24
0.39
15.18
2.50
10.39
13.39
4.07
0.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Shareholder's Funds
80.46
76.72
75.60
75.25
61.56
59.31
28.03
17.80
14.14
Share Capital
9.00
9.00
9.00
9.00
9.04
9.04
9.00
9.00
9.00
Total Reserves
71.46
67.72
66.60
66.25
52.52
50.27
19.03
8.80
5.14
Non-Current Liabilities
72.67
89.89
94.81
107.31
116.65
77.76
24.36
18.29
17.74
Secured Loans
4.42
6.57
12.61
16.62
32.08
35.22
0.00
0.00
0.00
Unsecured Loans
19.44
14.88
9.15
0.03
0.00
0.00
24.52
18.36
17.78
Long Term Provisions
0.55
0.51
0.60
0.55
0.71
0.69
0.00
0.00
0.00
Current Liabilities
19.12
21.58
27.92
34.38
49.79
89.29
89.82
72.33
64.35
Trade Payables
0.94
0.96
4.37
4.60
10.67
11.63
10.88
12.56
5.50
Other Current Liabilities
11.84
7.17
12.36
19.23
15.99
45.88
69.32
56.11
56.90
Short Term Borrowings
1.33
8.21
5.12
6.85
6.56
11.57
0.00
0.00
0.00
Short Term Provisions
5.01
5.24
6.07
3.71
16.56
20.21
9.62
3.65
1.96
Total Liabilities
172.25
188.19
198.33
216.94
228.00
226.36
144.23
109.87
96.20
Net Block
4.48
5.56
6.68
5.80
4.42
5.08
2.49
0.61
0.38
Gross Block
15.48
15.46
15.02
12.47
10.00
9.47
3.23
1.10
0.82
Accumulated Depreciation
10.99
9.90
8.35
6.67
5.57
4.39
0.74
0.49
0.44
Non Current Assets
67.40
75.85
83.62
94.69
107.00
106.79
3.03
1.14
0.90
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
12.98
14.20
14.22
14.94
3.61
4.15
0.54
0.54
0.52
Long Term Loans & Adv.
49.94
56.09
62.73
73.96
98.96
97.56
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
104.84
112.34
114.70
122.25
121.00
119.57
141.21
108.73
95.31
Current Investments
3.84
3.26
2.44
4.94
0.00
0.00
0.00
0.00
0.00
Inventories
95.95
96.88
99.37
100.02
89.87
85.87
51.72
43.80
33.28
Sundry Debtors
0.42
1.40
8.28
3.24
3.55
6.33
5.88
3.18
3.43
Cash & Bank
2.00
6.84
1.98
3.73
8.03
3.34
5.04
2.65
3.00
Other Current Assets
2.63
1.86
1.11
1.48
19.55
24.04
78.56
59.10
55.60
Short Term Loans & Adv.
0.79
2.09
1.52
8.85
3.47
8.87
78.10
58.92
55.48
Net Current Assets
85.73
90.76
86.79
87.87
71.21
30.28
51.39
36.40
30.96
Total Assets
172.24
188.19
198.32
216.94
228.00
226.36
144.24
109.87
96.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1.11
29.53
-3.20
26.52
21.24
38.98
-0.17
2.33
23.76
PBT
4.70
0.75
2.20
18.11
3.54
14.82
18.63
7.87
0.23
Adjustment
2.78
3.86
4.23
6.00
7.81
12.73
3.11
2.66
2.42
Changes in Working Capital
-5.33
24.85
-7.80
5.49
12.45
15.78
-20.31
-5.46
21.16
Cash after chg. in Working capital
2.15
29.46
-1.37
29.60
23.80
43.33
1.43
5.07
23.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.03
0.07
-1.82
-3.08
-2.56
-4.35
-1.55
-2.75
-0.06
Other Direct Exp. Paid
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
Cash From Investing Activity
0.02
-1.45
1.46
-5.36
0.12
-0.70
-1.77
-0.27
-0.07
Net Fixed Assets
-0.02
-0.44
-2.55
-2.47
-0.53
-8.52
-0.08
-0.11
Net Investments
0.24
-0.83
3.62
-14.80
0.54
-0.47
0.20
-0.03
Others
-0.20
-0.18
0.39
11.91
0.11
8.29
-1.89
-0.13
Cash from Financing Activity
-6.19
-23.52
0.51
-20.52
-16.66
-37.16
3.59
-2.42
-23.09
Net Cash Inflow / Outflow
-5.05
4.56
-1.24
0.63
4.69
1.11
1.65
-0.36
0.59
Opening Cash & Equivalents
7.05
2.49
3.73
8.03
3.34
2.22
3.40
3.00
2.41
Closing Cash & Equivalent
2.00
7.05
2.49
8.66
8.03
3.34
5.04
2.65
3.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
89.40
85.24
84.00
83.61
68.10
65.61
31.15
19.78
15.71
ROA
2.07%
0.58%
0.17%
6.14%
0.99%
5.05%
9.48%
4.99%
0.04%
ROE
4.76%
1.47%
0.46%
19.97%
3.73%
21.42%
52.57%
32.17%
0.29%
ROCE
5.93%
2.93%
4.79%
21.63%
9.32%
31.21%
48.44%
30.57%
8.03%
Fixed Asset Turnover
1.10
1.23
1.49
3.61
2.96
8.32
26.21
38.44
16.88
Receivable days
19.52
93.82
102.38
30.58
62.62
42.18
29.17
32.73
90.23
Inventory Days
2070.28
1903.66
1771.92
854.35
1113.96
475.54
307.63
381.93
876.63
Payable days
26.33
74.42
109.37
299.96
269.03
188.26
106.13
115.16
201.28
Cash Conversion Cycle
2063.47
1923.07
1764.93
584.97
907.55
329.47
230.67
299.50
765.58
Total Debt/Equity
0.34
0.42
0.41
0.40
0.73
0.93
0.87
1.03
1.26
Interest Cover
3.73
1.31
1.75
4.74
1.52
2.32
8.17
4.06
1.10

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.