Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

Construction - Real Estate

Rating :
48/99

BSE: 523329 | NSE: Not Listed

1698.00
94.95 (5.92%)
21-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1616.00
  •  1699.95
  •  1575.05
  •  1603.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1515
  •  25.72
  •  2694.00
  •  925.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 315.26
  • 15.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 272.07
  • 0.78%
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.83%
  • 21.54%
  • 21.23%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.40%

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
  • 7.04
  • 6.93
  • 7.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 1.13
  • 1.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 2.79
  • 4.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
66.04
33.40
97.72%
26.31
37.23
-29.33%
10.33
69.57
-85.15%
28.02
29.51
-5.05%
Expenses
54.01
22.94
135.44%
18.04
27.73
-34.94%
5.48
60.21
-90.90%
18.68
22.27
-16.12%
EBITDA
12.02
10.46
14.91%
8.27
9.49
-12.86%
4.85
9.36
-48.18%
9.34
7.24
29.01%
EBIDTM
18.21%
31.33%
31.42%
25.51%
46.96%
13.45%
33.33%
24.54%
Other Income
1.39
0.66
110.61%
0.92
1.03
-10.68%
1.80
1.72
4.65%
1.17
1.49
-21.48%
Interest
0.58
0.24
141.67%
0.31
0.40
-22.50%
0.92
0.38
142.11%
0.40
0.52
-23.08%
Depreciation
0.07
-0.03
-
0.06
0.19
-68.42%
-0.01
-0.05
-
0.12
0.26
-53.85%
PBT
12.77
10.91
17.05%
8.81
9.93
-11.28%
5.74
10.74
-46.55%
9.98
7.95
25.53%
Tax
4.44
3.44
29.07%
2.30
3.42
-32.75%
0.83
3.27
-74.62%
3.52
2.90
21.38%
PAT
8.33
7.47
11.51%
6.52
6.51
0.15%
4.90
7.47
-34.40%
6.46
5.05
27.92%
PATM
12.62%
22.36%
24.77%
17.49%
47.46%
10.74%
23.06%
17.11%
EPS
40.79
29.72
37.25%
32.30
30.79
4.90%
24.38
33.06
-26.26%
3.44
26.58
-87.06%

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
130.70
108.98
169.09
140.96
54.23
69.26
96.08
58.94
45.86
60.39
102.79
Net Sales Growth
-22.99%
-35.55%
19.96%
159.93%
-21.70%
-27.91%
63.01%
28.52%
-24.06%
-41.25%
 
Cost Of Goods Sold
79.40
16.59
68.37
56.26
9.91
14.13
55.03
21.20
12.26
19.31
57.19
Gross Profit
51.30
92.39
100.72
84.70
44.32
55.13
41.04
37.74
33.60
41.08
45.59
GP Margin
39.25%
84.78%
59.57%
60.09%
81.73%
79.60%
42.71%
64.03%
73.27%
68.02%
44.35%
Total Expenditure
96.21
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
34.48
34.15
35.06
28.06
7.23
18.95
11.46
4.07
2.69
7.90
7.49
EBITDA Margin
26.38%
31.34%
20.73%
19.91%
13.33%
27.36%
11.93%
6.91%
5.87%
13.08%
7.29%
Other Income
5.28
4.65
5.41
8.08
5.26
4.63
7.88
6.59
5.33
4.26
3.88
Interest
2.21
1.97
3.02
5.30
2.31
3.43
2.15
1.70
1.54
1.09
1.54
Depreciation
0.24
0.28
0.51
0.61
0.66
0.53
0.54
0.37
0.38
0.37
0.32
PBT
37.30
36.56
36.94
30.23
9.53
19.62
16.64
8.59
6.11
10.70
9.50
Tax
11.09
11.21
13.22
10.30
3.38
6.77
7.02
3.66
3.24
2.65
2.75
Tax Rate
29.73%
30.66%
35.79%
34.07%
35.47%
34.51%
42.19%
42.61%
53.03%
24.77%
28.95%
PAT
26.21
24.25
22.74
19.93
6.15
12.85
9.62
4.93
2.86
8.04
6.76
PAT before Minority Interest
19.84
25.35
23.71
19.93
6.15
12.85
9.62
4.93
2.86
8.04
6.76
Minority Interest
-6.37
-1.10
-0.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
20.05%
22.25%
13.45%
14.14%
11.34%
18.55%
10.01%
8.36%
6.24%
13.31%
6.58%
PAT Growth
-1.09%
6.64%
14.10%
224.07%
-52.14%
33.58%
95.13%
72.38%
-64.43%
18.93%
 
Unadjusted EPS
100.91
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.