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

Construction - Real Estate

Rating :
N/A

BSE: 535466 | NSE: Not Listed

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4.85
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 88.22
  • N/A
  • 0.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.85%
  • 4.37%
  • 22.14%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.64%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.36
  • 7.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.94
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.15
  • 5.19

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
13.32
47.61
49.78
26.84
12.31
5.44
2.82
Net Sales Growth
-
-72.02%
-4.36%
85.47%
118.03%
126.29%
92.91%
 
Cost Of Goods Sold
-
-22.52
3.52
7.85
4.58
2.61
2.76
0.97
Gross Profit
-
35.83
44.09
41.93
22.26
9.70
2.68
1.85
GP Margin
-
268.99%
92.61%
84.23%
82.94%
78.80%
49.26%
65.60%
Total Expenditure
-
-0.05
35.39
41.35
20.91
10.02
4.92
2.18
Power & Fuel Cost
-
0.06
0.06
0.07
0.10
0.14
0.00
0.00
% Of Sales
-
0.45%
0.13%
0.14%
0.37%
1.14%
0%
0%
Employee Cost
-
2.71
5.18
4.36
2.51
1.58
1.19
0.72
% Of Sales
-
20.35%
10.88%
8.76%
9.35%
12.84%
21.88%
25.53%
Manufacturing Exp.
-
12.07
14.95
21.75
8.08
3.34
0.00
0.00
% Of Sales
-
90.62%
31.40%
43.69%
30.10%
27.13%
0%
0%
General & Admin Exp.
-
5.69
4.73
3.31
1.83
1.00
0.97
0.48
% Of Sales
-
42.72%
9.93%
6.65%
6.82%
8.12%
17.83%
17.02%
Selling & Distn. Exp.
-
0.94
5.46
2.94
3.31
0.94
0.00
0.00
% Of Sales
-
7.06%
11.47%
5.91%
12.33%
7.64%
0%
0%
Miscellaneous Exp.
-
1.00
1.49
1.07
0.51
0.40
0.00
0.00
% Of Sales
-
7.51%
3.13%
2.15%
1.90%
3.25%
0%
0%
EBITDA
-
13.37
12.22
8.43
5.93
2.29
0.52
0.64
EBITDA Margin
-
100.38%
25.67%
16.93%
22.09%
18.60%
9.56%
22.70%
Other Income
-
1.35
1.80
1.54
0.45
0.25
0.21
0.06
Interest
-
13.83
10.42
5.45
3.27
1.43
0.23
0.08
Depreciation
-
0.52
0.76
1.24
0.38
0.24
0.12
0.14
PBT
-
0.37
2.85
3.28
2.73
0.87
0.37
0.49
Tax
-
0.75
1.05
1.25
0.90
0.46
0.08
0.04
Tax Rate
-
202.70%
36.84%
38.11%
32.97%
52.87%
21.62%
8.16%
PAT
-
-0.38
1.80
2.03
1.83
0.41
0.29
0.45
PAT before Minority Interest
-
-0.38
1.80
2.03
1.83
0.41
0.29
0.45
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-2.85%
3.78%
4.08%
6.82%
3.33%
5.33%
15.96%
PAT Growth
-
-
-11.33%
10.93%
346.34%
41.38%
-35.56%
 
Unadjusted EPS
-
-0.38
1.78
2.19
6.14
1.84
1.29
9.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
15.92
16.30
14.51
7.86
3.28
2.80
0.76
Share Capital
10.09
10.09
10.09
4.83
2.25
2.25
0.50
Total Reserves
5.83
6.21
4.41
2.86
1.03
0.55
0.26
Non-Current Liabilities
69.59
43.93
27.74
8.99
11.51
7.01
5.89
Secured Loans
62.15
37.30
22.23
5.19
7.00
2.40
0.19
Unsecured Loans
7.55
6.75
5.69
3.72
4.58
4.58
5.68
Long Term Provisions
0.32
0.34
0.20
0.20
0.00
0.11
0.10
Current Liabilities
108.07
86.08
80.79
42.49
12.43
7.40
4.01
Trade Payables
14.67
14.80
12.54
6.24
1.72
0.64
0.40
Other Current Liabilities
79.91
59.73
57.64
31.47
8.97
5.30
3.28
Short Term Borrowings
12.17
10.63
9.43
4.45
1.35
1.39
0.29
Short Term Provisions
1.33
0.92
1.19
0.34
0.38
0.07
0.04
Total Liabilities
193.58
146.31
123.04
59.34
27.23
17.22
10.67
Net Block
1.20
1.72
2.23
2.36
0.91
0.83
0.46
Gross Block
5.27
5.39
5.14
3.51
1.69
0.83
0.46
Accumulated Depreciation
4.07
3.66
2.91
1.16
0.78
0.00
0.00
Non Current Assets
19.56
18.87
16.10
8.18
4.27
3.78
1.30
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.01
0.02
0.01
0.00
Long Term Loans & Adv.
18.36
17.14
13.87
5.82
3.34
2.93
0.83
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
174.02
127.45
106.93
51.16
22.96
13.44
9.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Inventories
114.18
84.22
58.32
21.93
10.12
6.31
6.23
Sundry Debtors
39.54
23.06
31.82
14.75
6.55
3.68
0.66
Cash & Bank
10.04
12.74
10.59
10.52
3.09
2.58
1.77
Other Current Assets
10.26
1.75
1.44
0.23
3.21
0.86
0.66
Short Term Loans & Adv.
7.74
5.67
4.76
3.75
2.91
0.70
0.58
Net Current Assets
65.95
41.37
26.14
8.67
10.53
6.04
5.36
Total Assets
193.58
146.32
123.03
59.34
27.23
17.22
10.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-18.65
-5.88
8.97
-2.90
-0.50
1.20
PBT
0.37
2.85
2.73
0.87
0.37
0.49
Adjustment
11.75
9.82
3.28
1.46
0.18
0.18
Changes in Working Capital
-30.06
-17.41
3.92
-4.74
-0.94
0.59
Cash after chg. in Working capital
-17.94
-4.74
9.92
-2.42
-0.39
1.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.71
-1.14
-0.95
-0.48
-0.11
-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
0.85
0.64
-1.54
-0.19
-2.52
0.28
Net Fixed Assets
0.12
-1.89
-1.82
-0.85
-0.37
Net Investments
0.00
0.02
0.01
0.00
0.04
Others
0.73
2.51
0.27
0.66
-2.19
Cash from Financing Activity
15.11
7.39
0.00
3.61
3.83
0.03
Net Cash Inflow / Outflow
-2.70
2.15
7.43
0.52
0.82
1.50
Opening Cash & Equivalents
12.74
10.59
3.09
2.57
1.77
0.26
Closing Cash & Equivalent
10.04
12.74
10.52
3.09
2.58
1.77

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
15.77
16.15
14.37
11.06
10.13
8.64
10.56
ROA
-0.22%
1.33%
2.23%
4.23%
1.86%
2.07%
4.22%
ROE
-2.36%
11.66%
18.33%
33.37%
13.63%
16.26%
59.27%
ROCE
14.32%
17.52%
17.87%
22.23%
15.31%
6.61%
8.01%
Fixed Asset Turnover
2.50
9.05
11.51
10.32
9.76
8.40
6.12
Receivable days
857.85
210.38
170.73
144.85
151.69
145.73
85.56
Inventory Days
2718.83
546.39
294.20
217.90
243.47
420.59
805.50
Payable days
-879.11
165.10
89.53
76.61
48.63
31.57
42.29
Cash Conversion Cycle
4455.80
591.67
375.40
286.15
346.53
534.75
848.78
Total Debt/Equity
5.87
4.45
3.31
3.55
4.70
3.03
8.34
Interest Cover
1.03
1.27
1.60
1.83
1.61
2.59
6.93

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.