Nifty
Sensex
:
:
11462.20
38095.07
35.35 (0.31%)
70.75 (0.19%)

Construction - Real Estate

Rating :
47/99

BSE: 506194 | NSE: ARIHANTSUP

55.60
-0.60 (-1.07%)
18-Mar-2019 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  58.95
  •  58.95
  •  54.55
  •  56.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3048
  •  1.69
  •  152.00
  •  45.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 237.70
  • 17.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 502.12
  • 0.87%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.14%
  • 7.08%
  • 12.27%
  • FII
  • DII
  • Others
  • 0.17%
  • 4.96%
  • 1.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.44
  • 15.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.97
  • 1.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 82.90
  • 57.19
  • -12.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.44
  • 20.82
  • 21.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.75
  • 3.84
  • 4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.82
  • 13.39
  • 14.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
79.00
40.87
93.30%
49.47
44.82
10.37%
43.48
57.70
-24.64%
44.59
82.24
-45.78%
Expenses
61.81
32.60
89.60%
40.36
36.04
11.99%
25.14
46.80
-46.28%
35.33
44.52
-20.64%
EBITDA
17.19
8.27
107.86%
9.12
8.77
3.99%
18.34
10.89
68.41%
9.26
37.72
-75.45%
EBIDTM
21.76%
20.24%
18.43%
19.58%
42.18%
18.88%
20.76%
45.86%
Other Income
0.42
0.18
133.33%
0.86
0.30
186.67%
0.45
0.40
12.50%
0.42
0.51
-17.65%
Interest
8.65
3.70
133.78%
6.68
3.65
83.01%
11.89
3.83
210.44%
3.82
4.03
-5.21%
Depreciation
0.50
0.28
78.57%
0.45
0.31
45.16%
0.45
0.31
45.16%
0.44
0.26
69.23%
PBT
8.46
4.47
89.26%
2.85
5.11
-44.23%
6.45
7.16
-9.92%
5.41
33.94
-84.06%
Tax
1.32
1.81
-27.07%
0.75
1.83
-59.02%
0.89
2.20
-59.55%
1.65
11.29
-85.39%
PAT
7.14
2.67
167.42%
2.10
3.28
-35.98%
5.56
4.96
12.10%
3.76
22.66
-83.41%
PATM
9.04%
6.52%
4.25%
7.31%
12.78%
8.59%
8.44%
27.55%
EPS
1.37
0.69
98.55%
0.31
0.74
-58.11%
0.98
0.91
7.69%
0.71
5.09
-86.05%

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
216.54
187.96
184.74
122.36
107.89
100.06
70.45
64.58
101.68
13.46
0.00
Net Sales Growth
-4.03%
1.74%
50.98%
13.41%
7.83%
42.03%
9.09%
-36.49%
655.42%
0
 
Cost Of Goods Sold
121.76
112.40
94.37
66.33
66.52
66.68
50.81
43.72
83.49
-14.17
0.00
Gross Profit
94.78
75.56
90.37
56.04
41.37
33.38
19.64
20.86
18.19
27.62
0.00
GP Margin
43.77%
40.20%
48.92%
45.80%
38.34%
33.36%
27.88%
32.30%
17.89%
205.20%
0
Total Expenditure
162.64
150.76
121.89
87.55
83.19
79.84
62.44
51.90
91.42
10.62
0.04
Power & Fuel Cost
-
0.00
0.00
0.00
0.16
0.14
0.14
0.00
0.00
0.02
0.00
% Of Sales
-
0%
0%
0%
0.15%
0.14%
0.20%
0%
0%
0.15%
0
Employee Cost
-
11.49
7.53
6.93
5.66
4.92
3.92
1.79
1.45
0.77
0.00
% Of Sales
-
6.11%
4.08%
5.66%
5.25%
4.92%
5.56%
2.77%
1.43%
5.72%
0
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
22.93
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0.03%
0%
0%
170.36%
0
General & Admin Exp.
-
8.72
7.64
6.62
5.97
4.20
3.73
4.31
3.39
0.50
0.03
% Of Sales
-
4.64%
4.14%
5.41%
5.53%
4.20%
5.29%
6.67%
3.33%
3.71%
0
Selling & Distn. Exp.
-
15.31
11.45
7.38
4.70
3.54
3.53
2.08
3.09
0.46
0.01
% Of Sales
-
8.15%
6.20%
6.03%
4.36%
3.54%
5.01%
3.22%
3.04%
3.42%
0
Miscellaneous Exp.
-
2.83
0.90
0.29
0.18
0.37
0.29
0.00
0.00
0.12
0.01
% Of Sales
-
1.51%
0.49%
0.24%
0.17%
0.37%
0.41%
0%
0%
0.89%
0
EBITDA
53.91
37.20
62.85
34.81
24.70
20.22
8.01
12.68
10.26
2.84
-0.04
EBITDA Margin
24.90%
19.79%
34.02%
28.45%
22.89%
20.21%
11.37%
19.63%
10.09%
21.10%
0
Other Income
2.15
1.29
1.51
1.35
1.89
0.94
1.23
1.65
2.64
0.30
0.08
Interest
31.04
15.01
10.13
3.64
6.45
13.85
9.45
4.85
1.91
1.13
0.00
Depreciation
1.84
1.34
1.02
1.08
1.11
0.55
0.37
0.29
0.16
0.00
0.00
PBT
23.17
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
10.83
2.00
0.04
Tax
4.61
7.50
17.29
10.41
7.67
4.05
2.37
3.83
3.56
0.68
0.01
Tax Rate
19.90%
33.88%
32.49%
33.11%
40.28%
59.82%
-401.69%
41.68%
32.87%
34.00%
25.00%
PAT
18.56
12.57
32.82
19.06
10.14
1.31
-2.95
5.35
7.27
1.31
0.03
PAT before Minority Interest
13.83
14.65
35.92
21.03
11.36
2.72
-2.96
5.36
7.27
1.31
0.03
Minority Interest
-4.73
-2.08
-3.10
-1.97
-1.22
-1.41
0.01
-0.01
0.00
0.00
0.00
PAT Margin
8.57%
6.69%
17.77%
15.58%
9.40%
1.31%
-4.19%
8.28%
7.15%
9.73%
0
PAT Growth
-44.71%
-61.70%
72.19%
87.97%
674.05%
-
-
-26.41%
454.96%
4,266.67%
 
Unadjusted EPS
3.37
3.05
7.97
4.63
2.46
0.32
-0.72
1.95
2.95
32.01
1.17

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
117.58
113.69
80.88
61.72
53.12
52.18
39.61
36.72
15.41
0.29
Share Capital
41.16
41.16
41.16
41.16
41.16
41.16
27.44
27.44
14.94
0.25
Total Reserves
76.42
72.53
39.72
20.56
11.96
11.02
12.17
9.28
0.47
0.05
Non-Current Liabilities
174.55
200.42
177.92
97.30
29.35
33.58
0.35
8.80
0.74
0.21
Secured Loans
97.78
127.64
90.61
39.84
29.06
33.47
0.29
8.60
0.25
0.00
Unsecured Loans
76.68
72.77
87.21
57.25
0.00
0.00
0.00
0.00
0.48
0.21
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
0.00
Current Liabilities
362.87
282.19
228.60
224.72
226.84
165.37
120.81
75.74
48.02
0.12
Trade Payables
37.12
29.40
15.43
8.47
9.86
8.39
6.03
10.67
5.01
0.10
Other Current Liabilities
209.45
176.10
157.74
162.46
110.07
54.62
34.55
22.08
41.12
0.00
Short Term Borrowings
102.23
55.41
32.69
48.91
99.49
91.76
71.92
37.90
0.00
0.00
Short Term Provisions
14.06
21.29
22.74
4.87
7.42
10.61
8.31
5.09
1.89
0.02
Total Liabilities
664.84
604.06
492.06
386.43
310.77
251.18
160.82
121.29
64.20
0.63
Net Block
9.81
4.06
4.84
5.32
5.41
3.64
2.57
2.64
0.52
0.00
Gross Block
12.10
5.05
8.44
7.84
6.82
4.49
3.05
2.82
0.55
0.00
Accumulated Depreciation
2.29
0.99
3.59
2.51
1.40
0.85
0.48
0.19
0.00
0.00
Non Current Assets
34.81
23.92
37.06
18.54
21.84
11.98
5.59
7.36
0.53
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
5.13
0.00
0.00
0.00
0.00
Non Current Investment
17.65
9.05
5.00
1.00
5.46
0.00
0.00
2.00
0.00
0.00
Long Term Loans & Adv.
7.35
10.80
27.22
12.21
10.96
3.21
3.02
2.72
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
630.03
580.15
454.99
367.89
288.93
239.20
155.23
113.93
63.42
0.63
Current Investments
0.17
0.17
0.17
0.03
0.07
0.07
2.03
0.10
0.00
0.00
Inventories
361.26
345.18
232.15
184.25
130.20
83.53
44.61
21.76
14.17
0.20
Sundry Debtors
38.65
33.53
9.34
6.40
3.24
0.03
7.03
5.23
0.12
0.09
Cash & Bank
12.27
9.03
4.57
3.39
5.48
3.19
21.20
16.99
1.29
0.20
Other Current Assets
217.68
139.70
174.92
154.31
149.96
152.39
80.36
69.85
47.84
0.13
Short Term Loans & Adv.
54.84
52.54
33.84
19.51
22.95
19.97
16.24
12.87
47.83
0.13
Net Current Assets
267.16
297.96
226.39
143.17
62.09
73.83
34.42
38.19
15.40
0.51
Total Assets
664.84
604.07
492.05
386.43
310.77
251.18
160.82
121.29
64.20
0.64

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
14.47
-29.52
-23.76
-11.18
48.97
-104.43
-28.56
-18.78
-13.41
-0.02
PBT
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
10.81
2.00
0.04
Adjustment
15.18
9.26
3.78
5.77
13.18
0.08
0.74
-2.27
-0.06
0.00
Changes in Working Capital
-5.31
-78.02
-54.48
-34.06
29.28
-103.91
-38.48
-24.82
-14.77
-0.07
Cash after chg. in Working capital
32.01
-15.55
-19.26
-9.26
49.23
-104.42
-28.54
-16.28
-12.84
-0.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.54
-13.97
-4.51
-1.92
-0.26
0.00
-0.02
-2.50
-0.57
0.01
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-14.66
-3.07
-14.80
5.24
-6.10
-7.36
-0.06
-1.63
-0.43
0.00
Net Fixed Assets
-0.95
2.45
-1.37
-0.03
-0.28
-0.57
-0.23
-2.09
-0.54
Net Investments
1.55
1.96
-4.13
0.04
-1.00
1.94
0.07
-2.11
-0.04
Others
-15.26
-7.48
-9.30
5.23
-4.82
-8.73
0.10
2.57
0.15
Cash from Financing Activity
1.05
31.38
38.57
3.54
-39.87
93.37
32.83
36.20
14.93
0.17
Net Cash Inflow / Outflow
0.86
-1.21
0.00
-2.40
2.99
-18.41
4.21
15.79
1.09
0.14
Opening Cash & Equivalents
-1.12
0.10
0.10
5.48
2.48
21.60
16.99
0.29
0.20
0.06
Closing Cash & Equivalent
-0.25
-1.12
0.10
3.08
5.48
3.19
21.20
16.08
1.29
0.20

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.)
28.57
27.62
19.65
14.99
12.90
12.68
10.35
9.59
7.27
18.72
ROA
2.31%
6.55%
4.79%
3.26%
0.97%
-1.44%
3.80%
7.84%
4.05%
4.62%
ROE
12.67%
36.92%
29.49%
19.79%
5.17%
-6.45%
14.05%
28.02%
16.99%
10.09%
ROCE
9.73%
19.17%
14.06%
13.09%
11.48%
5.96%
13.80%
25.64%
38.17%
8.58%
Fixed Asset Turnover
21.92
27.39
15.04
14.73
17.70
18.69
22.00
60.31
24.43
0.00
Receivable days
70.08
42.36
23.48
16.30
5.96
18.28
34.65
9.60
2.84
0.00
Inventory Days
685.90
570.34
621.04
531.90
389.81
331.95
187.54
64.48
194.86
0.00
Payable days
92.39
58.42
55.08
49.01
36.07
43.86
73.25
29.98
92.69
1631.76
Cash Conversion Cycle
663.59
554.27
589.44
499.19
359.70
306.38
148.94
44.09
105.01
-1631.76
Total Debt/Equity
2.35
2.25
2.60
2.37
2.42
2.40
2.03
1.27
0.05
0.73
Interest Cover
2.48
6.25
9.63
3.95
1.49
0.94
2.90
6.68
2.77
67.73

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.