Nifty
Sensex
:
:
10909.35
36402.53
19.05 (0.17%)
81.24 (0.22%)

Construction - Real Estate

Rating :
51/99

BSE: 526654 | NSE: Not Listed

67.85
-3.55 (-4.97%)
16-Jan-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  74.45
  •  74.45
  •  67.85
  •  71.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3002
  •  2.04
  •  107.90
  •  51.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61.06
  • 11.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89.83
  • N/A
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.31%
  • 21.36%
  • 7.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.01
  • -14.55
  • -10.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.79
  • -36.18
  • -24.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.27
  • -66.95
  • -46.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.57
  • 10.27
  • 8.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.91
  • 2.06
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.14
  • 7.29
  • 7.72

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
8.25
6.03
36.82%
1.84
3.33
-44.74%
14.17
17.89
-20.79%
4.27
9.02
-52.66%
Expenses
3.20
6.90
-53.62%
3.28
4.11
-20.19%
10.41
8.05
29.32%
3.99
3.51
13.68%
EBITDA
5.04
-0.88
-
-1.44
-0.77
-
3.76
9.84
-61.79%
0.28
5.51
-94.92%
EBIDTM
61.15%
-14.51%
-77.98%
-23.19%
26.52%
55.00%
6.53%
61.09%
Other Income
0.23
0.18
27.78%
0.03
0.38
-92.11%
3.78
0.03
12,500.00%
0.07
0.08
-12.50%
Interest
0.67
0.65
3.08%
0.48
0.73
-34.25%
0.78
1.26
-38.10%
0.69
1.03
-33.01%
Depreciation
0.39
0.46
-15.22%
0.37
0.35
5.71%
0.49
0.39
25.64%
0.46
0.30
53.33%
PBT
4.21
-1.80
-
-2.26
-1.47
-
6.24
8.26
-24.46%
-0.80
4.23
-
Tax
0.08
0.01
700.00%
0.09
0.11
-18.18%
1.65
4.35
-62.07%
0.06
0.01
500.00%
PAT
4.14
-1.82
-
-2.35
-1.57
-
4.60
3.91
17.65%
-0.86
4.23
-
PATM
50.16%
-30.10%
-127.33%
-47.13%
32.43%
21.86%
-20.20%
46.90%
EPS
4.60
-2.02
-
-2.61
-1.74
-
5.11
4.35
17.47%
-0.96
4.70
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Net Sales
28.53
20.54
40.56
28.79
52.80
56.67
36.83
13.86
Net Sales Growth
-21.34%
-49.36%
40.88%
-45.47%
-6.83%
53.87%
165.73%
 
Cost Of Goods Sold
11.16
8.03
7.25
6.35
14.65
30.86
22.89
8.55
Gross Profit
17.37
12.51
33.31
22.45
38.16
25.81
13.95
5.31
GP Margin
60.90%
60.91%
82.13%
77.98%
72.27%
45.54%
37.88%
38.31%
Total Expenditure
20.88
17.83
16.58
17.54
25.43
37.23
26.82
11.59
Power & Fuel Cost
-
0.08
0.08
0.06
0.05
0.03
0.03
0.02
% Of Sales
-
0.39%
0.20%
0.21%
0.09%
0.05%
0.08%
0.14%
Employee Cost
-
4.46
4.41
4.39
3.74
2.61
1.52
1.07
% Of Sales
-
21.71%
10.87%
15.25%
7.08%
4.61%
4.13%
7.72%
Manufacturing Exp.
-
0.10
0.30
0.29
0.17
0.00
0.00
0.00
% Of Sales
-
0.49%
0.74%
1.01%
0.32%
0%
0%
0%
General & Admin Exp.
-
3.62
3.23
3.81
3.21
1.88
1.34
1.08
% Of Sales
-
17.62%
7.96%
13.23%
6.08%
3.32%
3.64%
7.79%
Selling & Distn. Exp.
-
1.20
0.87
2.17
3.12
1.00
0.50
0.45
% Of Sales
-
5.84%
2.14%
7.54%
5.91%
1.76%
1.36%
3.25%
Miscellaneous Exp.
-
0.34
0.44
0.47
0.50
0.84
0.55
0.42
% Of Sales
-
1.66%
1.08%
1.63%
0.95%
1.48%
1.49%
3.03%
EBITDA
7.64
2.71
23.98
11.25
27.37
19.44
10.01
2.27
EBITDA Margin
26.78%
13.19%
59.12%
39.08%
51.84%
34.30%
27.18%
16.38%
Other Income
4.11
4.16
0.13
0.32
0.19
2.29
0.49
0.36
Interest
2.62
2.91
4.84
6.75
11.22
2.63
2.57
2.33
Depreciation
1.71
1.76
1.16
1.21
1.53
0.25
0.09
0.06
PBT
7.39
2.20
18.11
3.61
14.82
18.86
7.84
0.23
Tax
1.88
1.82
4.45
1.29
5.46
6.81
2.70
0.19
Tax Rate
25.44%
83.87%
24.57%
36.44%
36.84%
36.11%
34.44%
82.61%
PAT
5.53
0.35
13.66
2.25
9.35
12.05
3.66
0.11
PAT before Minority Interest
5.53
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
-1.48
0.07
PAT Margin
19.38%
1.70%
33.68%
7.82%
17.71%
21.26%
9.94%
0.79%
PAT Growth
16.42%
-97.44%
507.11%
-75.94%
-22.41%
229.23%
3,227.27%
 
Unadjusted EPS
6.14
0.39
15.18
2.49
10.35
13.38
4.06
0.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Shareholder's Funds
75.60
75.25
61.56
59.31
28.03
17.80
14.14
Share Capital
9.00
9.00
9.04
9.04
9.00
9.00
9.00
Total Reserves
66.60
66.25
52.52
50.27
19.03
8.80
5.14
Non-Current Liabilities
94.67
107.31
116.65
77.76
24.36
18.29
17.74
Secured Loans
12.61
16.62
32.08
35.22
0.00
0.00
0.00
Unsecured Loans
9.15
0.03
0.00
0.00
24.52
18.36
17.78
Long Term Provisions
0.60
0.55
0.71
0.69
0.00
0.00
0.00
Current Liabilities
27.80
34.38
49.79
89.29
89.82
72.33
64.35
Trade Payables
4.37
4.60
10.67
11.63
10.88
12.56
5.50
Other Current Liabilities
12.57
19.23
15.99
45.88
69.32
56.11
56.90
Short Term Borrowings
5.12
6.85
6.56
11.57
0.00
0.00
0.00
Short Term Provisions
5.74
3.71
16.56
20.21
9.62
3.65
1.96
Total Liabilities
198.07
216.94
228.00
226.36
144.23
109.87
96.20
Net Block
6.68
5.80
4.42
5.08
2.49
0.61
0.38
Gross Block
15.02
12.47
10.00
9.47
3.23
1.10
0.82
Accumulated Depreciation
8.35
6.67
5.57
4.39
0.74
0.49
0.44
Non Current Assets
77.92
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
Non Current Investment
16.24
14.94
3.61
4.15
0.54
0.54
0.52
Long Term Loans & Adv.
55.00
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
Current Assets
120.15
122.25
121.00
119.57
141.21
108.73
95.31
Current Investments
0.51
4.94
0.00
0.00
0.00
0.00
0.00
Inventories
99.37
100.02
89.87
85.87
51.72
43.80
33.28
Sundry Debtors
8.28
3.24
3.55
6.33
5.88
3.18
3.43
Cash & Bank
1.98
3.73
8.03
3.34
5.04
2.65
3.00
Other Current Assets
10.01
1.48
16.08
15.17
78.56
59.10
55.60
Short Term Loans & Adv.
8.12
8.85
3.47
8.87
78.10
58.92
55.48
Net Current Assets
92.35
87.87
71.21
30.28
51.39
36.40
30.96
Total Assets
198.07
216.94
228.00
226.36
144.24
109.87
96.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-3.38
26.52
21.24
38.98
-0.17
2.33
23.76
PBT
2.17
18.11
3.54
14.82
18.63
7.87
0.23
Adjustment
4.12
6.00
7.81
12.73
3.11
2.66
2.42
Changes in Working Capital
-7.89
5.49
12.45
15.78
-20.31
-5.46
21.16
Cash after chg. in Working capital
-1.60
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
Tax Paid
-1.78
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.59
-5.36
0.12
-0.70
-1.77
-0.27
-0.07
Net Fixed Assets
-2.55
-2.47
-0.53
-8.52
-0.08
-0.11
Net Investments
3.62
-14.80
0.54
-0.47
0.20
-0.03
Others
-4.66
11.91
0.11
8.29
-1.89
-0.13
Cash from Financing Activity
0.79
-20.52
-16.66
-37.16
3.59
-2.42
-23.09
Net Cash Inflow / Outflow
-6.17
0.63
4.69
1.11
1.65
-0.36
0.59
Opening Cash & Equivalents
8.66
8.03
3.34
2.22
3.40
3.00
2.41
Closing Cash & Equivalent
2.49
8.66
8.03
3.34
5.04
2.65
3.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
84.00
83.61
68.10
65.61
31.15
19.78
15.71
ROA
0.17%
6.14%
0.99%
5.05%
9.48%
4.99%
0.04%
ROE
0.46%
19.97%
3.73%
21.42%
52.57%
32.17%
0.29%
ROCE
4.79%
21.63%
9.32%
31.21%
48.44%
30.57%
8.03%
Fixed Asset Turnover
1.49
3.61
2.96
8.32
26.21
38.44
16.88
Receivable days
102.38
30.58
62.62
42.18
29.17
32.73
90.23
Inventory Days
1771.92
854.35
1113.96
475.54
307.63
381.93
876.63
Payable days
109.54
299.96
269.03
188.26
106.13
115.16
201.28
Cash Conversion Cycle
1764.76
584.97
907.55
329.47
230.67
299.50
765.58
Total Debt/Equity
0.41
0.40
0.73
0.93
0.87
1.03
1.26
Interest Cover
1.75
4.74
1.52
2.32
8.17
4.06
1.10

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.