Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Construction - Real Estate

Rating :
69/99

BSE: 526117 | NSE: Not Listed

799.00
-17.70 (-2.17%)
12-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  859.95
  •  859.95
  •  781.00
  •  816.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  642
  •  5.13
  •  1195.00
  •  358.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 254.49
  • 6.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 215.87
  • 10.41%
  • 2.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.00%
  • 1.48%
  • 20.64%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 14.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 137.26
  • 390.03
  • 58.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 290.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 237.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 6.01
  • 6.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.73
  • 2.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 5.73
  • 8.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
116.90
46.08
31.72
3.77
3.85
11.71
9.56
6.17
0.01
0.02
Net Sales Growth
-
153.69%
45.27%
741.38%
-2.08%
-67.12%
22.49%
54.94%
61600%
-50.0%
 
Cost Of Goods Sold
-
62.40
27.92
24.00
0.00
0.00
5.68
5.38
5.27
0.06
0.08
Gross Profit
-
54.50
18.16
7.71
3.77
3.85
6.03
4.18
0.90
-0.05
-0.06
GP Margin
-
46.62%
39.41%
24.31%
100%
100%
51.49%
43.72%
14.59%
-500%
-300%
Total Expenditure
-
71.28
35.20
31.22
5.61
5.71
11.17
10.99
8.31
2.54
6.01
Power & Fuel Cost
-
1.46
1.92
1.54
1.77
1.73
1.53
1.43
0.19
0.34
0.00
% Of Sales
-
1.25%
4.17%
4.85%
46.95%
44.94%
13.07%
14.96%
3.08%
3400%
0%
Employee Cost
-
3.29
2.28
2.11
2.17
2.05
1.68
1.33
0.78
0.47
0.89
% Of Sales
-
2.81%
4.95%
6.65%
57.56%
53.25%
14.35%
13.91%
12.64%
4700%
4450.0%
Manufacturing Exp.
-
0.38
0.33
0.54
0.36
0.38
0.41
0.30
0.16
0.18
0.19
% Of Sales
-
0.33%
0.72%
1.70%
9.55%
9.87%
3.50%
3.14%
2.59%
1800%
950.0%
General & Admin Exp.
-
1.28
1.05
0.77
0.69
0.77
0.59
0.54
0.62
0.91
0.87
% Of Sales
-
1.09%
2.28%
2.43%
18.30%
20.0%
5.04%
5.65%
10.05%
9100%
4350.0%
Selling & Distn. Exp.
-
0.85
0.81
0.00
0.08
0.00
0.06
0.08
0.00
0.01
0.00
% Of Sales
-
0.73%
1.76%
0%
2.12%
0%
0.51%
0.84%
0%
100%
0%
Miscellaneous Exp.
-
1.63
0.89
2.26
0.53
0.79
1.22
1.94
1.29
0.57
0.00
% Of Sales
-
1.39%
1.93%
7.12%
14.06%
20.52%
10.42%
20.29%
20.91%
5700%
19950.0%
EBITDA
-
45.62
10.88
0.50
-1.84
-1.86
0.54
-1.43
-2.14
-2.53
-5.99
EBITDA Margin
-
39.02%
23.61%
1.58%
-48.81%
-48.31%
4.61%
-14.96%
-34.68%
-25300%
-29950.0%
Other Income
-
1.70
1.81
1.19
1.93
1.80
2.33
2.77
2.51
6.61
2.61
Interest
-
0.09
0.20
0.51
0.49
0.14
0.03
0.04
0.06
0.10
0.05
Depreciation
-
0.48
0.42
0.43
0.55
0.28
0.25
0.23
0.24
0.25
0.25
PBT
-
46.75
12.07
0.75
-0.95
-0.47
2.59
1.06
0.06
3.73
-3.68
Tax
-
9.21
-0.10
0.13
0.01
0.01
-0.40
0.00
-0.47
0.10
-0.28
Tax Rate
-
19.70%
-0.64%
8.44%
-1.05%
-2.13%
1.78%
0.00%
-783.33%
2.68%
7.61%
PAT
-
37.54
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
3.62
-3.40
PAT before Minority Interest
-
37.54
15.70
1.41
-0.96
-0.48
-22.06
1.06
0.53
3.62
-3.40
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
32.11%
34.07%
4.45%
-25.46%
-12.47%
-188.39%
11.09%
8.59%
36200%
-17000%
PAT Growth
-
139.11%
1,013.48%
-
-
-
-
100.00%
-85.36%
-
 
Unadjusted EPS
-
120.06
48.37
5.32
-5.08
-1.47
-67.26
3.22
2.60
11.04
-10.37

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
196.54
196.92
189.85
188.23
190.00
190.67
212.74
60.16
60.01
56.69
Share Capital
3.14
3.28
3.28
3.28
3.28
3.28
3.28
3.28
3.28
3.28
Total Reserves
193.40
193.63
186.57
184.95
186.72
187.39
209.46
56.88
56.73
53.41
Non-Current Liabilities
0.86
-0.58
0.45
0.62
0.49
1.28
1.31
0.32
2.61
2.05
Secured Loans
1.30
0.07
0.11
0.14
0.34
0.00
0.00
0.00
2.05
1.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.01
0.15
0.16
0.18
0.56
0.58
Long Term Provisions
0.09
0.08
0.06
0.05
0.05
0.05
0.06
0.05
0.00
0.00
Current Liabilities
11.48
12.97
15.13
20.08
11.27
5.69
10.72
8.18
5.94
6.16
Trade Payables
0.55
0.43
0.18
4.24
0.21
0.33
3.23
2.03
0.45
0.57
Other Current Liabilities
4.44
8.60
3.28
1.42
1.51
1.17
2.39
1.44
0.87
1.17
Short Term Borrowings
5.14
0.90
7.67
10.43
5.36
0.19
0.72
0.33
0.00
0.00
Short Term Provisions
1.35
3.03
4.00
4.00
4.19
4.00
4.38
4.38
4.62
4.42
Total Liabilities
208.88
209.31
205.43
208.93
201.76
197.64
224.77
68.66
68.56
64.90
Net Block
14.41
12.38
13.22
13.74
6.46
5.93
6.16
6.46
6.61
9.06
Gross Block
18.65
16.35
16.78
16.94
9.09
8.47
8.49
8.71
8.69
18.71
Accumulated Depreciation
4.24
3.96
3.56
3.20
2.63
2.55
2.33
2.25
2.08
9.65
Non Current Assets
21.66
19.53
17.59
18.17
18.41
16.59
26.19
19.47
21.81
24.23
Capital Work in Progress
0.00
0.00
0.00
0.00
0.99
0.00
0.00
0.00
0.00
0.20
Non Current Investment
4.29
4.18
4.32
4.38
10.90
10.60
20.00
12.70
15.20
14.97
Long Term Loans & Adv.
0.00
0.00
0.05
0.05
0.07
0.06
0.03
0.30
0.00
0.00
Other Non Current Assets
2.96
2.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
187.22
189.78
187.84
190.77
183.34
181.06
198.57
49.19
46.75
40.67
Current Investments
11.02
9.13
4.13
4.60
6.72
6.79
6.67
13.04
10.70
7.25
Inventories
90.45
133.95
151.63
164.63
159.19
155.18
158.74
3.14
5.28
2.74
Sundry Debtors
36.21
23.86
11.79
0.21
0.32
0.67
0.19
0.14
0.25
0.19
Cash & Bank
45.43
21.01
18.29
18.18
13.42
15.11
12.04
12.57
11.65
11.59
Other Current Assets
4.11
0.39
0.45
0.50
3.68
3.30
20.94
20.30
18.86
18.91
Short Term Loans & Adv.
3.59
1.43
1.55
2.65
3.25
2.84
18.80
17.70
17.57
17.61
Net Current Assets
175.73
176.81
172.71
170.69
172.07
175.37
187.85
41.01
40.80
34.51
Total Assets
208.88
209.31
205.43
208.94
201.75
197.65
224.76
68.66
68.56
64.90

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
26.17
15.77
2.21
-2.04
-6.74
1.75
-0.87
2.82
-5.52
-3.36
PBT
46.86
15.76
0.75
-0.95
-0.47
-22.47
1.06
0.06
3.73
-3.60
Adjustment
-34.62
-10.06
1.46
-0.78
-1.19
8.63
-0.62
-1.29
-6.34
1.65
Changes in Working Capital
24.62
10.31
-0.15
-0.24
-4.92
15.37
-1.51
3.56
-2.60
-1.43
Cash after chg. in Working capital
36.86
16.01
2.06
-1.97
-6.58
1.53
-1.06
2.33
-5.21
-3.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.69
-0.24
0.15
-0.06
-0.16
0.21
0.19
-0.11
-0.30
0.03
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
0.61
0.00
0.00
Cash From Investing Activity
-26.19
-4.89
1.17
2.75
-0.39
2.33
0.39
0.49
4.90
1.86
Net Fixed Assets
-2.03
-0.15
-0.07
-0.16
-1.42
0.03
0.22
0.01
10.13
Net Investments
-1.89
-4.70
1.78
1.25
-0.23
9.28
-0.93
0.16
-3.68
Others
-22.27
-0.04
-0.54
1.66
1.26
-6.98
1.10
0.32
-1.55
Cash from Financing Activity
0.88
-7.11
-3.27
4.05
5.45
-1.00
-0.05
-2.39
0.68
0.22
Net Cash Inflow / Outflow
0.86
3.77
0.11
4.76
-1.69
3.07
-0.53
0.92
0.07
-1.27
Opening Cash & Equivalents
8.99
5.22
18.18
13.42
15.11
12.04
12.57
11.65
11.59
12.85
Closing Cash & Equivalent
9.86
8.99
18.29
18.18
13.42
15.11
12.04
12.57
11.65
11.58

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.)
270.58
156.66
118.73
111.37
116.78
118.85
186.53
184.46
183.99
173.82
ROA
17.95%
7.57%
0.68%
-0.47%
-0.24%
-10.45%
0.72%
0.78%
5.43%
-5.24%
ROE
55.46%
34.97%
3.75%
-2.59%
-1.26%
-44.32%
1.75%
0.89%
6.21%
-6.00%
ROCE
65.39%
32.00%
4.37%
-1.01%
-0.80%
-44.51%
1.80%
0.20%
6.31%
-6.17%
Fixed Asset Turnover
6.68
2.78
1.88
0.29
0.44
1.38
1.11
0.71
0.00
0.00
Receivable days
93.77
141.18
69.00
25.48
47.10
13.42
6.32
11.74
7451.90
4159.91
Inventory Days
350.32
1131.00
1819.61
0.00
0.00
4893.71
3091.43
249.23
0.00
0.00
Payable days
5.37
15.21
77.21
163.14
21.86
67.35
109.45
68.05
128.15
136.45
Cash Conversion Cycle
438.72
1256.96
1811.40
-137.66
25.24
4839.78
2988.31
192.92
7323.74
4023.46
Total Debt/Equity
0.08
0.02
0.20
0.29
0.16
0.01
0.01
0.01
0.04
0.04
Interest Cover
515.54
79.45
4.03
-0.93
-2.40
-720.97
27.91
1.93
37.46
-70.15

Annual Reports:

News Update:


  • Shervani Indl. Synd - Quarterly Results
    13th Aug 2018, 13:33 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.