Nifty
Sensex
:
:
11778.80
39296.69
121.75 (1.04%)
485.30 (1.25%)

Construction - Real Estate

Rating :
68/99

BSE: 523329 | NSE: Not Listed

1649.95
4.95 (0.30%)
24-May-2019 | 1:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1650.00
  •  1654.95
  •  1649.95
  •  1645.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32
  •  0.53
  •  2044.95
  •  925.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 323.51
  • 12.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 280.32
  • 0.76%
  • 1.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.83%
  • 20.67%
  • 22.03%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 9.49
  • -8.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.38
  • 12.50
  • 4.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.63
  • 13.54
  • 6.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 7.45
  • 11.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.27
  • 1.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 3.47
  • 5.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
19.98
28.02
-28.69%
66.04
33.40
97.72%
26.31
37.23
-29.33%
10.33
69.57
-85.15%
Expenses
10.89
18.68
-41.70%
54.01
22.94
135.44%
18.04
27.73
-34.94%
5.48
60.21
-90.90%
EBITDA
9.08
9.34
-2.78%
12.02
10.46
14.91%
8.27
9.49
-12.86%
4.85
9.36
-48.18%
EBIDTM
45.47%
33.33%
18.21%
31.33%
31.42%
25.51%
46.96%
13.45%
Other Income
1.11
1.17
-5.13%
1.39
0.66
110.61%
0.92
1.03
-10.68%
1.80
1.72
4.65%
Interest
0.55
0.40
37.50%
0.58
0.24
141.67%
0.31
0.40
-22.50%
0.92
0.38
142.11%
Depreciation
0.06
0.12
-50.00%
0.07
-0.03
-
0.06
0.19
-68.42%
-0.01
-0.05
-
PBT
9.58
9.98
-4.01%
12.77
10.91
17.05%
8.81
9.93
-11.28%
5.74
10.74
-46.55%
Tax
1.76
3.52
-50.00%
4.44
3.44
29.07%
2.30
3.42
-32.75%
0.83
3.27
-74.62%
PAT
7.82
6.46
21.05%
8.33
7.47
11.51%
6.52
6.51
0.15%
4.90
7.47
-34.40%
PATM
39.15%
23.06%
12.62%
22.36%
24.77%
17.49%
47.46%
10.74%
EPS
37.47
3.44
989.24%
40.79
29.72
37.25%
32.30
30.79
4.90%
24.38
33.06
-26.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
122.66
108.98
169.09
140.96
54.23
69.26
96.08
58.94
45.86
60.39
102.79
Net Sales Growth
-27.08%
-35.55%
19.96%
159.93%
-21.70%
-27.91%
63.01%
28.52%
-24.06%
-41.25%
 
Cost Of Goods Sold
70.77
16.59
68.37
56.26
9.91
14.13
55.03
21.20
12.26
19.31
57.19
Gross Profit
51.89
92.39
100.72
84.70
44.32
55.13
41.04
37.74
33.60
41.08
45.59
GP Margin
42.31%
84.78%
59.57%
60.09%
81.73%
79.60%
42.71%
64.03%
73.27%
68.02%
44.35%
Total Expenditure
88.42
74.83
134.03
112.90
47.00
50.31
84.62
54.87
43.17
52.49
95.30
Power & Fuel Cost
-
0.95
1.10
0.97
0.33
0.45
0.71
0.14
0.13
0.11
0.06
% Of Sales
-
0.87%
0.65%
0.69%
0.61%
0.65%
0.74%
0.24%
0.28%
0.18%
0.06%
Employee Cost
-
4.55
4.14
3.92
3.91
5.32
5.78
5.20
3.41
1.76
2.14
% Of Sales
-
4.18%
2.45%
2.78%
7.21%
7.68%
6.02%
8.82%
7.44%
2.91%
2.08%
Manufacturing Exp.
-
44.11
53.78
43.77
27.98
23.36
15.97
22.76
22.24
27.16
32.57
% Of Sales
-
40.48%
31.81%
31.05%
51.60%
33.73%
16.62%
38.62%
48.50%
44.97%
31.69%
General & Admin Exp.
-
3.22
2.13
3.05
2.54
4.63
3.72
3.14
3.04
3.11
2.29
% Of Sales
-
2.95%
1.26%
2.16%
4.68%
6.68%
3.87%
5.33%
6.63%
5.15%
2.23%
Selling & Distn. Exp.
-
4.94
4.03
3.99
2.06
1.60
2.21
1.94
1.41
0.99
1.04
% Of Sales
-
4.53%
2.38%
2.83%
3.80%
2.31%
2.30%
3.29%
3.07%
1.64%
1.01%
Miscellaneous Exp.
-
0.46
0.47
0.94
0.28
0.83
1.19
0.50
0.66
0.05
1.04
% Of Sales
-
0.42%
0.28%
0.67%
0.52%
1.20%
1.24%
0.85%
1.44%
0.08%
0.01%
EBITDA
34.22
34.15
35.06
28.06
7.23
18.95
11.46
4.07
2.69
7.90
7.49
EBITDA Margin
27.90%
31.34%
20.73%
19.91%
13.33%
27.36%
11.93%
6.91%
5.87%
13.08%
7.29%
Other Income
5.22
4.65
5.41
8.08
5.26
4.63
7.88
6.59
5.33
4.26
3.88
Interest
2.36
1.97
3.02
5.30
2.31
3.43
2.15
1.70
1.54
1.09
1.54
Depreciation
0.18
0.28
0.51
0.61
0.66
0.53
0.54
0.37
0.38
0.37
0.32
PBT
36.90
36.56
36.94
30.23
9.53
19.62
16.64
8.59
6.11
10.70
9.50
Tax
9.33
11.21
13.22
10.30
3.38
6.77
7.02
3.66
3.24
2.65
2.75
Tax Rate
25.28%
30.66%
35.79%
34.07%
35.47%
34.51%
42.19%
42.61%
53.03%
24.77%
28.95%
PAT
27.57
24.25
22.74
19.93
6.15
12.85
9.62
4.93
2.86
8.04
6.76
PAT before Minority Interest
26.54
25.35
23.71
19.93
6.15
12.85
9.62
4.93
2.86
8.04
6.76
Minority Interest
-1.03
-1.10
-0.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
22.48%
22.25%
13.45%
14.14%
11.34%
18.55%
10.01%
8.36%
6.24%
13.31%
6.58%
PAT Growth
-1.22%
6.64%
14.10%
224.07%
-52.14%
33.58%
95.13%
72.38%
-64.43%
18.93%
 
Unadjusted EPS
134.94
123.31
115.67
104.24
32.88
72.96
48.35
25.18
14.69
40.90
34.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
147.98
123.73
105.90
88.25
77.90
63.74
57.25
53.62
45.55
37.51
Share Capital
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
1.97
Total Reserves
146.02
121.77
103.93
86.28
75.94
61.77
55.29
51.65
43.58
35.54
Non-Current Liabilities
3.13
4.68
3.21
3.31
4.16
5.72
2.74
2.05
8.97
6.52
Secured Loans
0.00
0.00
0.00
0.61
2.13
2.94
0.00
0.00
0.46
5.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.65
1.57
1.12
8.17
1.34
Long Term Provisions
0.61
0.69
0.61
0.83
0.92
0.97
0.73
0.59
0.00
0.00
Current Liabilities
238.99
268.45
282.51
183.20
168.15
166.12
135.75
151.51
87.44
80.05
Trade Payables
13.10
21.49
10.04
13.54
15.21
30.59
20.61
24.07
26.61
19.97
Other Current Liabilities
223.29
243.68
218.70
165.62
146.86
129.71
112.30
125.58
54.91
53.13
Short Term Borrowings
2.20
2.95
52.82
3.41
3.23
3.43
2.61
1.63
0.00
0.00
Short Term Provisions
0.39
0.33
0.94
0.62
2.85
2.39
0.23
0.23
5.92
6.95
Total Liabilities
392.17
397.83
391.62
274.76
250.21
235.58
195.74
207.18
141.96
124.08
Net Block
13.01
13.54
6.00
6.91
4.73
5.12
5.42
4.19
6.01
5.10
Gross Block
16.95
17.72
9.53
9.87
9.20
9.15
8.87
7.25
8.72
7.52
Accumulated Depreciation
3.95
4.18
3.53
2.96
4.47
4.02
3.46
3.07
2.71
2.42
Non Current Assets
19.13
20.45
15.88
12.31
13.26
13.32
13.01
7.58
6.67
16.98
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Non Current Investment
0.13
0.23
1.75
1.17
2.28
0.81
0.92
0.86
0.65
11.88
Long Term Loans & Adv.
6.00
6.67
8.04
4.22
0.68
0.65
0.89
1.17
0.00
0.00
Other Non Current Assets
0.00
0.00
0.09
0.00
5.58
6.73
5.78
1.36
0.00
0.00
Current Assets
373.04
377.39
375.74
262.44
236.95
222.26
182.73
199.61
135.22
107.05
Current Investments
0.00
0.00
0.00
1.63
1.63
0.35
6.08
0.00
0.00
0.00
Inventories
197.72
175.02
160.87
144.03
111.84
80.23
59.76
93.02
55.03
40.54
Sundry Debtors
45.46
45.14
26.64
23.56
24.96
33.95
4.97
2.16
3.54
2.16
Cash & Bank
45.39
48.66
84.98
36.88
40.17
53.13
56.59
64.31
36.37
37.21
Other Current Assets
84.46
52.71
53.92
11.46
58.35
54.60
55.32
40.10
40.28
27.13
Short Term Loans & Adv.
61.98
55.85
49.32
44.89
51.85
45.77
54.31
39.51
40.28
27.13
Net Current Assets
134.05
108.94
93.22
79.24
68.80
56.14
46.98
48.09
47.78
27.00
Total Assets
392.17
397.84
391.62
274.75
250.21
235.58
195.74
207.19
141.95
124.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
14.73
59.32
-5.19
0.78
7.19
-5.21
4.65
-34.47
-14.68
0.72
PBT
36.56
36.94
30.23
9.53
19.62
16.64
8.59
6.11
10.70
9.50
Adjustment
-1.48
2.53
1.31
4.85
3.46
-2.98
-2.83
-0.84
-1.38
-0.59
Changes in Working Capital
-9.13
33.08
-26.43
-10.22
-9.12
-11.86
2.55
-36.15
-21.58
-6.27
Cash after chg. in Working capital
25.94
72.55
5.11
4.16
13.95
1.81
8.31
-30.88
-12.26
2.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.21
-13.22
-10.30
-3.38
-6.77
-7.02
-3.66
-3.58
-2.52
-1.62
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
2.45
2.24
12.00
2.53
-0.74
11.16
-2.83
4.09
12.88
1.28
Net Fixed Assets
-0.58
-0.03
-0.01
2.38
-0.06
-0.21
-1.08
1.58
-1.19
-1.01
Net Investments
51.43
-0.19
-49.90
-4.22
0.03
0.84
-0.11
4.01
-0.02
-0.10
Others
-48.40
2.46
61.91
4.37
-0.71
10.53
-1.64
-1.50
14.09
2.39
Cash from Financing Activity
-2.70
-55.73
-8.14
-2.77
-5.17
-3.56
-3.01
3.64
0.96
-2.05
Net Cash Inflow / Outflow
14.48
5.83
-1.33
0.54
1.28
2.38
-1.19
-26.73
-0.84
-0.06
Opening Cash & Equivalents
17.15
11.32
12.66
12.12
10.84
8.45
9.64
36.37
37.21
37.27
Closing Cash & Equivalent
31.64
17.15
11.32
12.66
12.12
10.84
8.45
9.64
36.37
37.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
752.49
629.17
538.47
448.74
396.13
324.11
291.13
272.64
231.28
190.49
ROA
6.42%
6.01%
5.98%
2.34%
5.29%
4.46%
2.45%
1.64%
6.05%
5.59%
ROE
18.66%
20.65%
20.53%
7.40%
18.14%
15.91%
8.89%
5.78%
19.39%
19.66%
ROCE
27.80%
27.91%
28.06%
13.20%
28.73%
26.94%
16.56%
13.41%
24.07%
27.01%
Fixed Asset Turnover
6.29
12.41
14.53
5.69
7.55
10.66
7.31
5.74
7.44
14.66
Receivable days
151.72
77.48
65.00
163.26
155.23
73.93
22.10
22.70
17.23
7.75
Inventory Days
624.19
362.53
394.75
861.03
506.13
265.92
473.11
589.23
288.81
142.57
Payable days
-185.22
1379.16
41.56
136.47
129.11
108.96
157.14
230.42
168.79
65.25
Cash Conversion Cycle
961.13
-939.15
418.19
887.83
532.25
230.90
338.07
381.51
137.25
85.08
Total Debt/Equity
0.01
0.03
0.50
0.06
0.09
0.18
0.12
0.12
0.19
0.17
Interest Cover
19.57
13.25
6.70
5.13
6.71
8.74
6.06
4.97
10.83
7.19

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.