Nifty
Sensex
:
:
9119.40
29365.30
-17.00 (-0.19%)
-57.09 (-0.19%)

Finance - Housing

Rating :
83/99

BSE: 511072 | NSE: DHFL

415.40
4.85 (1.18%)
21-Apr-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 413.85
  • 418.40
  • 410.95
  • 410.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 2729476
  • 11338.24
  • 418.40
  • 183.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,986.42
  • 14.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 70,539.08
  • 1.93%
  • 2.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.29%
  • 13.1%
  • 13.48%
  • FII
  • DII
  • Others
  • 3.22%
  • 3.96%
  • 26.95%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
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
Mar 16
Mar 15
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
7,851.60
6,419.61
3,211.94
2,093.74
1,041.12
733.84
553.93
356.81
244.72
178.62
Net Sales Growth
22.31%
99.87%
53.41%
101.10%
41.87%
32.48%
55.25%
45.80%
37.01%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
7,851.60
6,419.61
3,211.94
2,093.74
1,041.12
733.84
553.93
356.81
244.72
178.62
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,236.08
975.26
373.73
270.68
125.57
78.13
52.12
39.95
32.92
25.80
Power & Fuel Cost
8.44
7.36
0.00
0.00
1.77
1.06
0.93
0.79
0.71
0.46
% Of Sales
0.11%
0.11%
0%
0%
0.17%
0.14%
0.17%
0.22%
0.29%
0.26%
Employee Cost
323.55
258.68
116.96
100.34
42.95
28.43
19.34
12.96
10.53
9.32
% Of Sales
4.12%
4.03%
3.64%
4.79%
4.13%
3.87%
3.49%
3.63%
4.30%
5.22%
Manufacturing Exp.
200.56
145.47
0.00
0.00
11.46
8.69
6.79
5.85
4.30
4.21
% Of Sales
2.55%
2.27%
0%
0%
1.10%
1.18%
1.23%
1.64%
1.76%
2.36%
General & Admin Exp.
279.85
230.91
210.50
148.93
57.81
29.69
19.34
14.31
13.35
8.50
% Of Sales
3.56%
3.60%
6.55%
7.11%
5.55%
4.05%
3.49%
4.01%
5.46%
4.76%
Selling & Distn. Exp.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
432.12
340.20
46.27
21.41
13.35
11.33
6.64
6.83
4.75
0.00
% Of Sales
5.50%
5.30%
1.44%
1.02%
1.28%
1.54%
1.20%
1.91%
1.94%
2.11%
EBITDA
6,615.52
5,444.35
2,838.21
1,823.06
915.55
655.71
501.81
316.86
211.80
152.82
EBITDA Margin
84.26%
84.81%
88.36%
87.07%
87.94%
89.35%
90.59%
88.80%
86.55%
85.56%
Other Income
27.17
8.92
4.41
9.00
3.15
3.80
2.90
0.39
0.42
2.43
Interest
5,491.95
4,460.24
2,349.56
1,390.13
702.33
524.90
390.72
248.82
160.54
114.74
Depreciation
29.84
27.07
7.39
6.91
3.07
2.65
2.36
2.15
1.60
1.23
PBT
1,120.90
965.96
485.67
435.02
213.31
131.96
111.62
66.29
50.08
39.28
Tax
376.75
324.70
130.41
113.06
54.91
34.90
24.96
12.47
9.50
7.98
Tax Rate
33.61%
33.61%
26.85%
24.03%
25.74%
26.45%
22.36%
18.81%
17.25%
20.32%
PAT
744.15
641.26
322.42
329.11
154.98
95.40
85.59
51.52
43.62
29.44
PAT before Minority Interest
744.15
641.26
355.26
357.39
158.40
97.05
86.66
53.82
45.58
31.30
Minority Interest
0.00
0.00
-32.84
-28.28
-3.42
-1.65
-1.07
-2.30
-1.96
-1.86
PAT Margin
9.48%
9.99%
10.04%
15.72%
14.89%
13.00%
15.45%
14.44%
17.82%
16.48%
PAT Growth
16.04%
98.89%
-2.03%
112.36%
62.45%
11.46%
66.13%
18.11%
48.17%
 
Unadjusted EPS
25.69
24.72
30.60
32.81
20.35
15.75
14.20
10.36
9.09
6.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
5,389.79
4,981.43
2,021.48
1,555.60
886.92
525.15
454.39
373.10
276.60
195.35
Share Capital
291.80
145.68
116.84
104.43
85.03
63.52
67.52
74.29
67.79
50.12
Total Reserves
4,957.83
4,818.57
1,896.22
1,448.51
799.98
405.63
386.86
296.31
206.32
145.24
Non-Current Liabilities
45,772.83
37,343.84
20,404.84
16,658.40
9,309.34
6,180.44
4,262.98
3,443.80
2,439.28
1,669.64
Secured Loans
41,031.55
33,834.76
18,769.69
15,378.75
9,030.33
6,039.89
4,049.95
3,097.92
2,193.61
1,458.72
Unsecured Loans
4,087.92
3,037.22
1,410.57
1,182.14
275.15
136.18
208.77
342.36
243.58
210.15
Long Term Provisions
584.89
430.15
228.16
94.14
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
18,081.93
13,103.87
5,131.58
4,437.93
150.75
124.68
78.87
60.44
45.83
41.15
Trade Payables
33.02
9.17
51.52
4.60
64.08
34.77
31.46
22.95
11.68
16.50
Other Current Liabilities
11,539.10
9,419.38
3,414.48
3,090.43
18.72
41.03
21.02
17.96
18.47
7.47
Short Term Borrowings
6,436.60
3,636.94
1,578.88
1,295.99
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
73.21
38.38
86.70
46.91
67.95
48.87
26.39
19.54
15.69
17.18
Total Liabilities
69,244.55
55,429.14
27,750.64
22,904.43
10,375.76
6,850.58
4,814.91
3,894.94
2,777.95
1,920.21
Net Block
507.89
191.06
423.47
414.37
50.22
46.22
41.86
40.75
40.32
30.58
Gross Block
607.72
266.80
456.59
444.06
64.10
58.22
51.78
48.73
47.54
37.98
Accumulated Depreciation
99.83
75.74
33.12
29.69
13.88
12.00
9.93
7.98
7.22
7.40
Non Current Assets
61,590.17
51,480.09
25,306.12
19,246.81
9,513.78
6,281.16
134.86
127.51
128.15
137.55
Capital Work in Progress
590.36
810.06
182.26
166.10
167.39
4.50
4.50
4.50
4.50
0.00
Non Current Investment
1,557.04
1,297.06
172.07
114.68
114.85
94.59
88.50
82.26
83.33
106.97
Long Term Loans & Adv.
271.68
285.40
32.34
25.97
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
236.91
201.83
350.65
58.32
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
7,654.38
3,949.05
2,444.52
3,657.62
861.98
569.43
211.00
214.24
163.03
111.98
Current Investments
253.66
454.22
75.29
586.49
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
218.20
196.14
57.38
47.37
9.68
4.30
2.88
2.47
1.88
1.86
Cash & Bank
3,496.90
687.49
725.12
1,378.73
744.46
479.33
141.00
159.94
121.73
79.51
Other Current Assets
3,685.62
2,611.20
1,586.73
1,645.03
107.84
85.80
67.12
51.83
39.42
30.61
Short Term Loans & Adv.
3,624.10
2,552.97
1,567.91
1,628.22
106.24
83.89
65.78
51.02
38.82
29.21
Net Current Assets
-10,427.55
-9,154.82
-2,687.06
-780.31
711.23
444.75
132.13
153.80
117.20
70.83
Total Assets
69,244.55
55,429.14
27,750.64
22,904.43
10,375.76
6,850.59
345.86
341.75
291.18
250.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
-12,473.69
-12,272.29
523.28
247.48
123.31
87.31
52.48
51.67
41.12
34.51
PBT
1,120.90
965.96
485.67
470.44
213.31
131.41
111.62
66.29
50.90
39.64
Adjustment
244.03
243.20
-14.44
-45.92
-10.79
-8.65
-29.50
0.62
-1.98
2.95
Changes in Working Capital
644.92
-46.29
170.83
-80.20
-21.69
-1.45
-8.39
1.69
1.99
-1.72
Cash after chg. in Working capital
2,009.85
1,162.87
642.06
344.32
180.84
121.31
73.73
68.60
50.91
40.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-353.02
-255.66
-118.78
-96.84
-57.52
-34.00
-21.25
-16.94
-9.50
-8.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.29
1.75
Extra & Other Items
-14,130.52
-13,179.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
24.29
-866.15
470.32
-1,249.13
-172.43
0.67
41.02
6.73
21.88
-66.28
Net Fixed Assets
188.74
-787.17
-28.31
-8.66
-168.28
-6.16
-2.85
-1.93
-14.00
Net Investments
113.01
-543.47
407.92
-739.30
-22.86
-5.98
-6.21
0.52
23.34
Others
-277.46
464.49
90.71
-501.17
18.71
12.81
50.08
8.14
12.54
Cash from Financing Activity
15,307.58
12,642.56
-1,647.21
1,386.41
314.18
250.35
-117.22
-20.18
-20.79
64.10
Net Cash Inflow / Outflow
2,858.18
-495.88
-653.61
384.76
265.07
338.33
-23.72
38.22
42.21
32.32
Opening Cash & Equivalents
161.87
657.75
1,378.73
993.97
479.39
141.00
164.72
121.73
79.51
47.19
Closing Cash & Equivalent
3,020.05
161.87
725.12
1,378.73
744.46
479.33
141.00
159.94
121.73
79.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
179.91
170.38
86.15
74.35
53.76
38.51
36.96
34.56
25.58
19.43
ROA
1.19%
1.54%
1.40%
2.15%
1.84%
1.66%
1.99%
1.61%
1.94%
1.88%
ROE
14.57%
18.38%
19.92%
29.36%
23.50%
21.25%
21.83%
17.85%
20.20%
19.39%
ROCE
10.99%
13.42%
11.55%
11.53%
10.84%
11.51%
11.78%
9.66%
9.42%
9.54%
Fixed Asset Turnover
17.96
17.75
7.13
8.24
17.02
13.34
11.02
7.41
5.72
6.21
Receivable days
9.63
7.21
5.95
4.97
2.45
1.79
1.76
2.23
2.79
5.44
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
13.50
24.88
81.07
114.87
289.89
281.97
322.39
273.66
280.15
343.57
Cash Conversion Cycle
-3.87
-17.67
-75.12
-109.89
-287.44
-280.19
-320.63
-271.43
-277.36
-338.13
Total Debt/Equity
11.63
9.85
12.42
13.22
10.51
13.16
9.37
9.28
8.89
8.57
Interest Cover
1.20
1.22
1.21
1.34
1.30
1.25
1.29
1.27
1.34
1.34

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.