Nifty
Sensex
:
:
10740.70
35763.01
58.50 (0.55%)
305.85 (0.86%)

Construction - Real Estate

Rating :
45/99

BSE: 513349 | NSE: AJMERA

163.30
-0.25 (-0.15%)
19-Nov-2018 | 2:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  168.25
  •  169.00
  •  163.05
  •  163.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41574
  •  67.89
  •  365.85
  •  138.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 579.29
  • 7.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,075.04
  • 2.02%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.46%
  • 3.52%
  • 24.15%
  • FII
  • DII
  • Others
  • 0.27%
  • 0.00%
  • 4.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.37
  • 36.36
  • 5.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.31
  • 43.47
  • 10.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.71
  • 38.57
  • 24.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.40
  • 13.15
  • 11.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.18
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 12.09
  • 8.94

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
110.32
75.98
45.20%
39.33
88.97
-55.79%
124.49
98.84
25.95%
90.18
81.91
10.10%
Expenses
77.57
49.40
57.02%
19.16
52.50
-63.50%
72.74
57.40
26.72%
56.65
42.82
32.30%
EBITDA
32.75
26.58
23.21%
20.17
36.47
-44.69%
51.75
41.44
24.88%
33.53
39.09
-14.22%
EBIDTM
29.69%
34.98%
51.28%
40.99%
41.57%
41.93%
37.19%
47.72%
Other Income
2.75
1.87
47.06%
0.81
1.39
-41.73%
2.23
1.06
110.38%
1.71
1.16
47.41%
Interest
14.85
9.53
55.82%
4.38
16.01
-72.64%
12.71
10.74
18.34%
8.07
10.14
-20.41%
Depreciation
0.63
0.69
-8.70%
0.53
1.00
-47.00%
0.51
0.46
10.87%
0.54
0.40
35.00%
PBT
20.02
18.23
9.82%
16.07
20.85
-22.93%
40.76
31.30
30.22%
26.64
29.71
-10.33%
Tax
3.73
3.51
6.27%
3.25
4.97
-34.61%
8.03
6.57
22.22%
5.52
5.88
-6.12%
PAT
16.29
14.72
10.67%
12.82
15.88
-19.27%
32.73
24.73
32.35%
21.12
23.83
-11.37%
PATM
14.77%
19.37%
32.60%
17.85%
26.29%
25.02%
23.42%
29.09%
EPS
4.57
4.09
11.74%
3.49
3.97
-12.09%
9.21
6.97
32.14%
5.92
6.54
-9.48%

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
364.32
369.62
277.49
316.02
164.59
78.41
79.89
158.48
171.87
44.88
57.89
Net Sales Growth
5.39%
33.20%
-12.19%
92.00%
109.91%
-1.85%
-49.59%
-7.79%
282.95%
-22.47%
 
Cost Of Goods Sold
85.24
93.83
50.82
63.06
28.55
7.02
50.45
-13.84
38.68
23.54
16.40
Gross Profit
279.08
275.78
226.68
252.96
136.04
71.39
29.44
172.33
133.19
21.34
41.48
GP Margin
76.60%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
108.74%
77.49%
47.55%
71.65%
Total Expenditure
226.12
231.28
170.51
233.08
119.41
55.65
58.63
118.35
128.42
30.35
24.61
Power & Fuel Cost
-
2.80
1.90
0.00
0.00
0.00
0.00
0.00
0.00
0.21
0.77
% Of Sales
-
0.76%
0.68%
0%
0%
0%
0%
0%
0%
0.47%
1.33%
Employee Cost
-
28.39
18.51
22.05
17.20
4.46
2.32
2.59
0.86
0.20
2.95
% Of Sales
-
7.68%
6.67%
6.98%
10.45%
5.69%
2.90%
1.63%
0.50%
0.45%
5.10%
Manufacturing Exp.
-
83.72
77.04
73.68
42.16
26.94
3.25
72.99
52.99
1.16
0.89
% Of Sales
-
22.65%
27.76%
23.31%
25.62%
34.36%
4.07%
46.06%
30.83%
2.58%
1.54%
General & Admin Exp.
-
11.67
14.46
73.91
31.50
17.21
2.61
56.62
35.90
1.41
1.49
% Of Sales
-
3.16%
5.21%
23.39%
19.14%
21.95%
3.27%
35.73%
20.89%
3.14%
2.57%
Selling & Distn. Exp.
-
9.90
7.18
0.00
0.00
0.00
0.00
0.00
0.00
2.29
1.43
% Of Sales
-
2.68%
2.59%
0%
0%
0%
0%
0%
0%
5.10%
2.47%
Miscellaneous Exp.
-
0.97
0.61
0.38
0.00
0.00
0.00
0.00
0.00
1.55
1.43
% Of Sales
-
0.26%
0.22%
0.12%
0%
0%
0%
0%
0%
3.45%
1.16%
EBITDA
138.20
138.34
106.98
82.94
45.18
22.76
21.26
40.13
43.45
14.53
33.28
EBITDA Margin
37.93%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
25.32%
25.28%
32.38%
57.49%
Other Income
7.50
17.70
14.60
9.12
7.48
9.80
8.89
8.40
0.18
1.04
0.40
Interest
40.01
46.32
36.28
31.00
17.48
3.69
3.94
1.55
15.66
1.13
6.13
Depreciation
2.21
2.75
1.96
2.43
2.32
5.79
6.35
3.25
0.47
0.22
0.17
PBT
103.49
106.97
83.35
58.64
32.86
23.08
19.87
43.74
27.49
14.21
27.38
Tax
20.53
22.03
17.12
13.06
6.71
5.68
3.63
2.14
2.61
2.49
2.36
Tax Rate
19.84%
20.59%
20.54%
22.27%
20.42%
24.61%
18.27%
4.89%
9.49%
17.52%
8.62%
PAT
82.96
82.77
65.31
42.42
25.68
16.20
15.49
38.74
23.44
11.72
25.02
PAT before Minority Interest
82.29
84.94
66.23
45.58
26.15
17.40
16.24
41.60
24.88
11.72
25.02
Minority Interest
-0.67
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
-2.86
-1.44
0.00
0.00
PAT Margin
22.77%
22.39%
23.54%
13.42%
15.60%
20.66%
19.39%
24.44%
13.64%
26.11%
43.22%
PAT Growth
4.80%
26.73%
53.96%
65.19%
58.52%
4.58%
-60.02%
65.27%
100.00%
-53.16%
 
Unadjusted EPS
23.19
23.33
18.41
11.95
7.24
4.57
4.37
10.92
6.60
3.29
7.05

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
562.92
504.82
449.27
415.73
396.10
386.06
401.39
354.98
337.33
330.18
Share Capital
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
Total Reserves
527.43
469.33
413.78
380.24
360.61
350.58
365.91
319.49
301.85
294.70
Non-Current Liabilities
624.73
422.95
535.17
533.82
569.66
384.02
261.30
146.68
132.30
30.00
Secured Loans
312.08
128.69
106.31
213.97
238.14
173.70
43.99
3.64
17.93
30.00
Unsecured Loans
43.22
10.58
77.74
21.25
79.11
58.14
144.70
118.06
114.37
0.00
Long Term Provisions
7.30
6.64
3.19
1.65
1.66
1.10
0.53
0.19
0.00
0.00
Current Liabilities
265.18
416.55
187.48
129.46
77.28
79.33
66.93
56.38
189.15
90.08
Trade Payables
59.08
34.19
27.36
75.62
38.68
23.05
28.84
18.05
1.65
6.42
Other Current Liabilities
191.73
327.22
140.94
16.55
19.31
25.42
24.35
22.84
105.58
9.37
Short Term Borrowings
2.28
38.57
15.91
31.98
12.60
21.53
3.25
7.03
0.00
0.00
Short Term Provisions
12.10
16.57
3.26
5.30
6.70
9.33
10.48
8.47
81.92
74.29
Total Liabilities
1,536.01
1,416.40
1,260.97
1,175.98
1,085.77
879.97
755.47
570.07
660.16
450.26
Net Block
68.71
69.52
71.91
74.10
118.83
122.61
239.87
183.47
138.07
57.99
Gross Block
81.61
80.30
81.14
80.48
137.70
135.10
245.14
184.56
138.68
58.29
Accumulated Depreciation
12.90
10.78
9.23
6.38
18.87
12.49
5.27
1.09
0.61
0.29
Non Current Assets
423.18
450.84
459.51
438.23
264.38
206.26
365.35
289.78
138.07
65.48
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
2.45
0.00
0.00
0.00
Non Current Investment
24.46
22.07
39.26
38.58
8.57
3.34
0.99
0.24
0.00
7.48
Long Term Loans & Adv.
328.51
358.41
348.34
325.56
136.08
80.31
122.04
106.07
0.00
0.00
Other Non Current Assets
1.50
0.84
0.00
0.00
0.91
0.00
0.00
0.00
0.00
0.00
Current Assets
1,112.82
965.57
801.46
737.75
821.39
673.71
390.13
280.30
522.10
384.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
759.42
733.73
689.65
674.78
696.99
484.67
281.70
228.37
251.73
58.05
Sundry Debtors
178.31
130.23
46.73
18.68
20.63
15.66
41.70
6.65
11.33
41.83
Cash & Bank
19.57
22.30
18.62
7.49
18.47
26.22
11.08
8.30
20.16
1.73
Other Current Assets
155.51
1.87
0.00
0.00
85.30
147.16
55.64
36.97
238.88
283.18
Short Term Loans & Adv.
151.30
77.44
46.46
36.79
84.38
143.03
54.53
36.67
238.88
283.18
Net Current Assets
847.64
549.01
613.98
608.29
744.11
594.38
323.20
223.91
332.95
294.70
Total Assets
1,536.00
1,416.41
1,260.97
1,175.98
1,085.77
879.97
755.48
570.08
660.17
450.27

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
-116.02
59.42
118.77
-67.72
-71.23
-20.96
-23.77
41.15
104.43
27.63
PBT
106.48
83.22
58.64
32.86
23.08
14.57
37.74
27.49
14.21
27.38
Adjustment
38.07
26.94
39.45
19.80
9.49
2.42
1.70
-15.15
1.20
5.88
Changes in Working Capital
-238.54
-33.62
33.74
-114.69
-98.12
-34.76
-61.07
31.42
96.44
17.87
Cash after chg. in Working capital
-93.99
76.54
131.84
-62.03
-65.55
-17.78
-21.63
43.75
111.85
51.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.03
-17.12
-13.06
-5.68
-5.68
-3.18
-2.14
-2.61
-2.99
-4.57
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.90
-13.01
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.87
14.38
-9.39
-10.02
-3.99
-19.99
-44.33
-24.56
-98.80
-7.81
Net Fixed Assets
-1.28
0.94
-0.51
-2.18
-2.04
-2.47
-4.19
-2.97
-2.43
751.01
Net Investments
-18.91
-6.46
0.05
-0.01
0.10
-0.06
-21.77
-27.77
0.00
-0.01
Others
16.32
19.90
-8.93
-7.83
-2.05
-17.46
-18.37
6.18
-96.37
-758.81
Cash from Financing Activity
108.74
-69.26
-98.25
59.01
67.47
56.09
70.89
-22.25
6.60
-24.07
Net Cash Inflow / Outflow
-11.15
4.54
11.13
-18.73
-7.75
15.14
2.79
-5.66
12.23
-4.25
Opening Cash & Equivalents
14.69
10.14
7.49
26.22
26.22
11.08
8.30
13.96
7.93
5.98
Closing Cash & Equivalent
3.54
14.69
18.62
7.49
18.47
26.22
11.08
8.30
20.16
1.73

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.)
158.64
142.26
126.61
117.16
111.62
108.80
113.12
100.04
95.06
93.05
ROA
5.75%
4.95%
3.74%
2.31%
1.77%
1.99%
6.28%
4.04%
2.11%
2.22%
ROE
15.91%
13.88%
10.54%
6.44%
4.45%
4.12%
11.00%
7.19%
3.51%
5.31%
ROCE
15.11%
13.80%
12.22%
7.13%
3.91%
3.86%
8.40%
9.05%
3.70%
4.13%
Fixed Asset Turnover
4.57
3.44
3.91
1.51
0.57
0.42
0.74
1.06
0.46
0.16
Receivable days
152.34
116.38
37.78
43.59
84.47
131.03
55.68
19.10
216.20
1480.11
Inventory Days
737.25
936.12
787.95
1521.06
2750.19
1750.67
587.37
509.81
1259.81
1560.33
Payable days
84.41
78.76
113.58
202.16
175.19
558.11
74.40
38.65
54.03
5449.05
Cash Conversion Cycle
805.18
973.74
712.14
1362.49
2659.47
1323.59
568.65
490.25
1421.98
-2408.60
Total Debt/Equity
0.92
0.88
0.74
0.64
0.84
0.66
0.48
0.36
0.39
0.09
Interest Cover
3.31
3.30
2.89
2.88
7.25
6.05
29.29
2.75
13.53
5.47

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.