Nifty
Sensex
:
:
11354.25
37808.91
-102.65 (-0.90%)
-355.70 (-0.93%)

Construction - Real Estate

Rating :
52/99

BSE: 523716 | NSE: ASHIANA

116.45
-2.85 (-2.39%)
25-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  120.80
  •  125.00
  •  112.70
  •  119.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  126027
  •  146.76
  •  172.50
  •  100.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,229.25
  • 34.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,325.60
  • 0.21%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.04%
  • 4.56%
  • 21.14%
  • FII
  • DII
  • Others
  • 0.06%
  • 7.01%
  • 6.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.49
  • 23.76
  • -15.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.65
  • 23.25
  • -17.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.02
  • 11.83
  • -28.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.28
  • 29.12
  • 22.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 3.10
  • 2.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.67
  • 26.48
  • 14.83

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
67.13
32.71
105.23%
68.10
113.39
-39.94%
137.82
75.37
82.86%
100.00
197.76
-49.43%
Expenses
59.95
35.19
70.36%
63.10
78.28
-19.39%
111.09
67.83
63.78%
85.79
140.18
-38.80%
EBITDA
7.18
-2.48
-
5.00
35.11
-85.76%
26.73
7.54
254.51%
14.21
57.58
-75.32%
EBIDTM
10.70%
-7.58%
7.36%
30.96%
19.39%
10.02%
14.21%
29.12%
Other Income
3.75
1.50
150.00%
3.28
2.63
24.71%
3.74
2.29
63.32%
7.19
2.79
157.71%
Interest
3.65
2.99
22.07%
4.46
2.78
60.43%
3.81
1.98
92.42%
4.18
2.51
66.53%
Depreciation
1.70
1.89
-10.05%
1.78
1.95
-8.72%
1.82
1.94
-6.19%
1.53
2.09
-26.79%
PBT
5.58
-5.86
-
2.05
33.01
-93.79%
24.84
5.92
319.59%
15.69
55.77
-71.87%
Tax
2.14
-2.31
-
-0.01
9.93
-
8.69
1.38
529.71%
1.51
17.72
-91.48%
PAT
3.44
-3.55
-
2.06
23.07
-91.07%
16.15
4.54
255.73%
14.18
38.05
-62.73%
PATM
5.12%
-10.85%
3.02%
20.35%
11.72%
6.02%
14.18%
19.24%
EPS
0.34
-0.35
-
0.20
2.25
-91.11%
1.58
0.44
259.09%
1.39
3.72
-62.63%

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
373.05
321.32
382.25
528.96
142.70
110.65
148.66
243.32
150.19
112.55
90.67
Net Sales Growth
-11.02%
-15.94%
-27.74%
270.68%
28.97%
-25.57%
-38.90%
62.01%
33.44%
24.13%
 
Cost Of Goods Sold
75.63
82.61
85.46
182.46
-54.46
-99.87
-16.30
8.14
-5.98
26.33
32.50
Gross Profit
297.42
238.71
296.79
346.50
197.16
210.52
164.96
235.18
156.17
86.22
58.18
GP Margin
79.73%
74.29%
77.64%
65.51%
138.16%
190.26%
110.96%
96.65%
103.98%
76.61%
64.17%
Total Expenditure
319.93
265.19
287.54
385.39
101.81
90.91
113.75
159.30
95.78
74.11
70.27
Power & Fuel Cost
-
6.25
6.78
6.10
5.27
1.87
1.62
1.55
0.97
1.36
1.08
% Of Sales
-
1.95%
1.77%
1.15%
3.69%
1.69%
1.09%
0.64%
0.65%
1.21%
1.19%
Employee Cost
-
46.44
54.32
56.41
38.72
18.06
14.49
14.34
11.06
16.26
18.31
% Of Sales
-
14.45%
14.21%
10.66%
27.13%
16.32%
9.75%
5.89%
7.36%
14.45%
20.19%
Manufacturing Exp.
-
81.31
92.97
92.01
81.76
150.19
98.06
116.91
74.71
19.38
8.76
% Of Sales
-
25.30%
24.32%
17.39%
57.30%
135.73%
65.96%
48.05%
49.74%
17.22%
9.66%
General & Admin Exp.
-
17.12
22.54
23.93
20.31
9.65
7.99
8.31
7.16
4.25
3.35
% Of Sales
-
5.33%
5.90%
4.52%
14.23%
8.72%
5.37%
3.42%
4.77%
3.78%
3.69%
Selling & Distn. Exp.
-
20.72
15.91
14.14
4.22
4.74
4.05
7.01
5.84
5.23
4.35
% Of Sales
-
6.45%
4.16%
2.67%
2.96%
4.28%
2.72%
2.88%
3.89%
4.65%
4.80%
Miscellaneous Exp.
-
10.74
9.56
10.34
5.99
6.27
3.85
3.05
2.02
1.30
4.35
% Of Sales
-
3.34%
2.50%
1.95%
4.20%
5.67%
2.59%
1.25%
1.34%
1.16%
2.12%
EBITDA
53.12
56.13
94.71
143.57
40.89
19.74
34.91
84.02
54.41
38.44
20.40
EBITDA Margin
14.24%
17.47%
24.78%
27.14%
28.65%
17.84%
23.48%
34.53%
36.23%
34.15%
22.50%
Other Income
17.96
13.61
14.78
13.72
21.73
12.15
12.76
5.66
4.09
8.48
13.34
Interest
16.10
13.89
10.35
6.22
5.07
1.83
3.03
2.86
0.66
1.05
0.18
Depreciation
6.83
7.11
7.66
7.80
8.47
3.05
2.60
2.40
2.02
1.50
1.49
PBT
48.16
48.74
91.48
143.27
49.09
27.01
42.04
84.41
55.82
44.37
32.08
Tax
12.33
10.51
24.47
37.48
2.56
4.05
8.89
14.86
11.97
7.60
3.68
Tax Rate
25.60%
21.56%
26.75%
26.16%
5.21%
15.63%
21.15%
17.60%
21.44%
17.13%
11.47%
PAT
35.83
38.23
67.01
105.79
46.49
21.86
33.15
69.55
43.86
36.77
28.40
PAT before Minority Interest
35.83
38.23
67.01
105.79
46.53
21.86
33.15
69.55
43.86
36.77
28.40
Minority Interest
0.00
0.00
0.00
0.00
-0.04
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.60%
11.90%
17.53%
20.00%
32.58%
19.76%
22.30%
28.58%
29.20%
32.67%
31.32%
PAT Growth
-42.31%
-42.95%
-36.66%
127.55%
112.67%
-34.06%
-52.34%
58.57%
19.28%
29.47%
 
Unadjusted EPS
3.51
4.51
7.11
10.82
4.93
2.35
3.56
37.37
23.57
20.33
15.70

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
765.79
722.66
650.56
522.83
284.46
268.07
239.79
174.95
129.79
96.28
Share Capital
20.47
20.47
20.47
20.47
18.61
18.61
18.61
18.61
18.08
18.08
Total Reserves
745.32
702.19
630.09
502.36
265.85
249.46
221.18
156.34
111.70
78.20
Non-Current Liabilities
92.90
109.00
81.48
61.55
35.80
35.01
29.91
17.46
11.51
4.36
Secured Loans
63.38
78.11
57.37
32.96
9.13
11.05
10.55
0.29
7.78
0.71
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.59
3.12
Long Term Provisions
5.03
5.30
4.27
3.85
2.57
1.78
1.27
1.01
0.00
0.00
Current Liabilities
407.30
426.41
467.80
606.69
295.58
110.28
59.71
56.64
42.68
65.61
Trade Payables
17.63
14.44
20.46
15.92
11.58
8.41
7.41
3.29
4.07
6.31
Other Current Liabilities
300.32
384.25
420.45
583.59
278.55
96.96
43.97
39.11
33.05
49.19
Short Term Borrowings
60.37
0.59
9.88
1.02
0.00
0.02
0.00
0.00
0.00
0.00
Short Term Provisions
28.98
27.13
17.01
6.16
5.44
4.89
8.33
14.24
5.55
10.11
Total Liabilities
1,266.03
1,258.10
1,199.87
1,182.67
612.74
411.98
329.46
249.08
183.98
166.25
Net Block
54.45
59.39
63.34
67.69
55.74
45.74
43.99
41.53
29.10
28.22
Gross Block
75.50
74.16
71.13
92.82
69.66
57.28
52.94
48.35
34.34
32.12
Accumulated Depreciation
21.05
14.77
7.79
25.13
13.91
11.54
8.94
6.82
5.24
3.90
Non Current Assets
143.77
107.82
85.32
91.38
33.78
62.40
82.08
108.36
91.49
70.20
Capital Work in Progress
0.00
0.12
0.54
3.64
1.28
0.13
0.00
0.47
13.05
5.19
Non Current Investment
66.31
26.74
17.53
2.55
-23.25
16.53
38.09
66.36
49.34
36.79
Long Term Loans & Adv.
0.00
0.00
0.00
17.50
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
23.01
21.57
3.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,122.26
1,150.28
1,114.55
1,091.29
578.96
349.58
247.37
140.71
91.93
95.60
Current Investments
158.45
174.07
160.93
252.17
56.57
38.30
53.22
8.45
0.51
3.89
Inventories
637.60
669.70
614.19
624.29
377.99
199.23
123.96
75.08
68.55
58.39
Sundry Debtors
25.45
23.89
26.85
13.55
9.57
12.22
5.49
2.89
1.73
1.54
Cash & Bank
41.55
52.58
100.93
63.54
57.23
57.64
43.54
40.10
16.06
13.01
Other Current Assets
259.21
77.52
67.04
4.22
77.59
42.20
21.16
14.17
5.08
18.77
Short Term Loans & Adv.
190.72
152.52
144.61
133.50
77.59
42.20
21.16
12.12
5.08
18.77
Net Current Assets
714.96
723.87
646.75
484.60
283.38
239.30
187.66
84.07
49.25
29.99
Total Assets
1,266.03
1,258.10
1,199.87
1,182.67
612.74
411.98
329.45
249.07
183.98
166.25

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
-54.28
-39.32
-79.18
-3.97
-23.15
-21.97
1.43
42.18
10.00
0.13
PBT
48.74
91.48
143.30
49.09
27.01
42.04
84.41
55.82
44.37
32.08
Adjustment
12.01
4.73
2.50
-50.26
-17.52
-11.09
-0.80
-10.54
-4.34
-9.23
Changes in Working Capital
-105.99
-123.01
-195.77
0.38
-23.61
-41.16
-60.19
-1.26
-23.29
-20.25
Cash after chg. in Working capital
-45.24
-26.80
-49.97
-0.79
-14.12
-10.20
23.42
44.03
16.73
2.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.04
-12.52
-29.21
-3.17
-7.94
-11.77
-21.99
-1.85
-6.74
-2.46
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
11.04
-23.72
121.29
-202.56
30.49
49.24
-14.67
-13.02
-12.62
8.91
Net Fixed Assets
-1.16
-2.57
19.20
-20.81
-13.53
-3.97
-3.51
-26.93
-2.12
-3.92
Net Investments
-14.53
-11.86
111.59
-242.11
17.87
82.80
-72.75
-11.93
-17.03
5.07
Others
26.73
-9.29
-9.50
60.36
26.15
-29.59
61.59
25.84
6.53
7.76
Cash from Financing Activity
32.21
14.69
17.57
212.84
-7.74
-13.17
16.68
-5.12
5.67
-3.80
Net Cash Inflow / Outflow
-11.03
-48.35
59.68
6.31
-0.41
14.09
3.44
24.04
3.06
5.24
Opening Cash & Equivalents
52.58
100.93
41.25
57.23
57.64
43.54
40.10
16.06
13.01
7.77
Closing Cash & Equivalent
41.55
52.58
100.93
63.54
57.23
57.64
43.54
40.10
16.06
13.01

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.)
74.82
70.61
63.56
51.08
30.57
28.81
25.77
18.80
14.29
10.60
ROA
3.03%
5.45%
8.88%
5.18%
4.27%
8.94%
24.05%
20.25%
21.00%
16.73%
ROE
5.14%
9.76%
18.03%
11.53%
7.91%
13.05%
33.54%
28.84%
32.68%
34.77%
ROCE
7.30%
13.32%
23.39%
12.64%
9.59%
16.58%
39.92%
35.84%
37.96%
37.52%
Fixed Asset Turnover
4.29
5.26
6.45
1.76
1.74
2.70
4.80
3.63
3.39
3.01
Receivable days
28.02
24.23
13.94
29.57
35.93
21.74
6.29
5.61
5.30
11.01
Inventory Days
742.51
612.98
427.30
1281.80
952.03
396.77
149.29
174.53
205.83
201.25
Payable days
16.46
16.79
15.11
50.83
43.96
27.42
13.25
13.67
25.87
32.55
Cash Conversion Cycle
754.07
620.41
426.13
1260.54
944.00
391.09
142.33
166.47
185.26
179.71
Total Debt/Equity
0.18
0.12
0.10
0.07
0.04
0.05
0.09
0.00
0.08
0.04
Interest Cover
4.51
9.84
24.03
10.69
15.14
14.87
30.49
85.87
43.25
181.12

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.