Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Construction - Real Estate

Rating :
52/99

BSE: 526654 | NSE: Not Listed

57.30
2.70 (4.95%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  57.30
  •  57.30
  •  57.30
  •  54.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1
  •  0.00
  •  107.90
  •  51.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51.57
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 73.27
  • N/A
  • 0.70

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
  • 6.76
  • 0.44
  • -8.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.30
  • 12.39
  • -2.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.16
  • 13.38
  • 13.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.75
  • 10.09
  • 8.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.94
  • 2.13
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 7.30
  • 7.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
1.84
3.33
-44.74%
14.17
17.89
-20.79%
4.27
9.02
-52.66%
6.03
6.74
-10.53%
Expenses
3.28
4.11
-20.19%
10.41
8.05
29.32%
3.99
3.51
13.68%
6.85
3.21
113.40%
EBITDA
-1.44
-0.77
-
3.76
9.84
-61.79%
0.28
5.51
-94.92%
-0.82
3.53
-
EBIDTM
-77.98%
-23.19%
26.52%
55.00%
6.53%
61.09%
-13.66%
52.34%
Other Income
0.03
0.38
-92.11%
3.78
0.03
12,500.00%
0.07
0.08
-12.50%
0.13
0.02
550.00%
Interest
0.48
0.73
-34.25%
0.78
1.26
-38.10%
0.69
1.03
-33.01%
0.65
1.20
-45.83%
Depreciation
0.37
0.35
5.71%
0.49
0.39
25.64%
0.46
0.30
53.33%
0.46
0.24
91.67%
PBT
-2.26
-1.47
-
6.24
8.26
-24.46%
-0.80
4.23
-
-1.80
2.11
-
Tax
0.09
0.11
-18.18%
1.65
4.35
-62.07%
0.06
0.01
500.00%
0.01
0.03
-66.67%
PAT
-2.35
-1.57
-
4.60
3.91
17.65%
-0.86
4.23
-
-1.82
2.08
-
PATM
-127.33%
-47.13%
32.43%
21.86%
-20.20%
46.90%
-30.13%
30.92%
EPS
-2.61
-1.74
-
5.11
4.35
17.47%
-0.96
4.70
-
-2.02
2.31
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Net Sales
26.31
40.56
28.79
52.80
56.67
36.83
13.86
Net Sales Growth
-28.85%
40.88%
-45.47%
-6.83%
53.87%
165.73%
 
Cost Of Goods Sold
10.46
7.25
6.35
14.65
30.86
22.89
8.55
Gross Profit
15.85
33.31
22.45
38.16
25.81
13.95
5.31
GP Margin
60.24%
82.13%
77.98%
72.27%
45.54%
37.88%
38.31%
Total Expenditure
24.53
16.58
17.54
25.43
37.23
26.82
11.59
Power & Fuel Cost
-
0.08
0.06
0.05
0.03
0.03
0.02
% Of Sales
-
0.20%
0.21%
0.09%
0.05%
0.08%
0.14%
Employee Cost
-
4.41
4.39
3.74
2.61
1.52
1.07
% Of Sales
-
10.87%
15.25%
7.08%
4.61%
4.13%
7.72%
Manufacturing Exp.
-
0.33
0.29
0.17
0.00
0.00
0.00
% Of Sales
-
0.81%
1.01%
0.32%
0%
0%
0%
General & Admin Exp.
-
3.32
3.81
3.21
1.88
1.34
1.08
% Of Sales
-
8.19%
13.23%
6.08%
3.32%
3.64%
7.79%
Selling & Distn. Exp.
-
0.87
2.17
3.12
1.00
0.50
0.45
% Of Sales
-
2.14%
7.54%
5.91%
1.76%
1.36%
3.25%
Miscellaneous Exp.
-
0.32
0.47
0.50
0.84
0.55
0.42
% Of Sales
-
0.79%
1.63%
0.95%
1.48%
1.49%
3.03%
EBITDA
1.78
23.98
11.25
27.37
19.44
10.01
2.27
EBITDA Margin
6.77%
59.12%
39.08%
51.84%
34.30%
27.18%
16.38%
Other Income
4.01
0.11
0.32
0.19
2.29
0.49
0.36
Interest
2.60
4.82
6.75
11.22
2.63
2.57
2.33
Depreciation
1.78
1.16
1.21
1.53
0.25
0.09
0.06
PBT
1.38
18.11
3.61
14.82
18.86
7.84
0.23
Tax
1.81
4.45
1.29
5.46
6.81
2.70
0.19
Tax Rate
131.16%
24.57%
36.44%
36.84%
36.11%
34.44%
82.61%
PAT
-0.43
13.66
2.25
9.35
12.05
3.66
0.11
PAT before Minority Interest
-0.43
13.66
2.25
9.35
12.05
5.14
0.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
-1.48
0.07
PAT Margin
-1.63%
33.68%
7.82%
17.71%
21.26%
9.94%
0.79%
PAT Growth
-104.97%
507.11%
-75.94%
-22.41%
229.23%
3,227.27%
 
Unadjusted EPS
-0.48
15.12
2.49
10.35
13.38
4.06
0.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Shareholder's Funds
75.23
61.56
59.31
28.03
17.80
14.14
Share Capital
9.04
9.04
9.04
9.00
9.00
9.00
Total Reserves
66.19
52.52
50.27
19.03
8.80
5.14
Non-Current Liabilities
114.11
116.65
77.76
24.36
18.29
17.74
Secured Loans
16.62
32.08
35.22
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
24.52
18.36
17.78
Long Term Provisions
0.81
0.71
0.69
0.00
0.00
0.00
Current Liabilities
53.02
49.79
89.29
89.82
72.33
64.35
Trade Payables
7.33
10.67
11.63
10.88
12.56
5.50
Other Current Liabilities
16.49
15.99
45.88
69.32
56.11
56.90
Short Term Borrowings
6.85
6.56
11.57
0.00
0.00
0.00
Short Term Provisions
22.35
16.56
20.21
9.62
3.65
1.96
Total Liabilities
242.36
228.00
226.36
144.23
109.87
96.20
Net Block
5.80
4.42
5.08
2.49
0.61
0.38
Gross Block
12.47
10.00
9.47
3.23
1.10
0.82
Accumulated Depreciation
6.67
5.57
4.39
0.74
0.49
0.44
Non Current Assets
111.02
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
Non Current Investment
5.02
3.61
4.15
0.54
0.54
0.52
Long Term Loans & Adv.
100.20
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
Current Assets
131.33
121.00
119.57
141.21
108.73
95.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
85.72
89.87
85.87
51.72
43.80
33.28
Sundry Debtors
3.24
3.55
6.33
5.88
3.18
3.43
Cash & Bank
8.66
8.03
3.34
5.04
2.65
3.00
Other Current Assets
33.71
16.08
15.17
0.46
59.10
55.60
Short Term Loans & Adv.
8.60
3.47
8.87
78.10
58.92
55.48
Net Current Assets
78.31
71.21
30.28
51.39
36.40
30.96
Total Assets
242.35
228.00
226.36
144.24
109.87
96.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
23.89
21.24
38.98
-0.17
2.33
23.76
PBT
18.11
3.54
14.82
18.63
7.87
0.23
Adjustment
5.98
7.81
12.73
3.11
2.66
2.42
Changes in Working Capital
2.88
12.45
15.78
-20.31
-5.46
21.16
Cash after chg. in Working capital
26.97
23.80
43.33
1.43
5.07
23.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.85
0.12
-0.70
-1.77
-0.27
-0.07
Net Fixed Assets
-2.47
-0.53
-8.52
-0.08
-0.11
Net Investments
-1.42
0.54
-0.47
0.20
-0.03
Others
0.04
0.11
8.29
-1.89
-0.13
Cash from Financing Activity
-19.40
-16.66
-37.16
3.59
-2.42
-23.09
Net Cash Inflow / Outflow
0.63
4.69
1.11
1.65
-0.36
0.59
Opening Cash & Equivalents
8.03
3.34
2.22
3.40
3.00
2.41
Closing Cash & Equivalent
8.66
8.03
3.34
5.04
2.65
3.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
83.22
68.10
65.61
31.15
19.78
15.71
ROA
5.81%
0.99%
5.05%
9.48%
4.99%
0.04%
ROE
19.98%
3.73%
21.42%
52.57%
32.17%
0.29%
ROCE
21.62%
9.32%
31.21%
48.44%
30.57%
8.03%
Fixed Asset Turnover
3.61
2.96
8.32
26.21
38.44
16.88
Receivable days
30.58
62.62
42.18
29.17
32.73
90.23
Inventory Days
790.04
1113.96
475.54
307.63
381.93
876.63
Payable days
371.22
269.03
188.26
106.13
115.16
201.28
Cash Conversion Cycle
449.40
907.55
329.47
230.67
299.50
765.58
Total Debt/Equity
0.40
0.73
0.93
0.87
1.03
1.26
Interest Cover
4.76
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.