Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Construction - Real Estate

Rating :
N/A

BSE: 540061 | NSE: BIGBLOC

253.73
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  238.60
  •  259.40
  •  235.14
  •  238.54
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  992707
  •  2508.20
  •  259.40
  •  72.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,824.91
  • 62.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,966.58
  • 0.31%
  • 15.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.42%
  • 9.12%
  • 16.28%
  • FII
  • DII
  • Others
  • 0.23%
  • 0.00%
  • 1.95%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.41
  • 11.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.20
  • 15.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 65.88
  • 24.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 38.15
  • 41.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.09
  • 14.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.24
  • 25.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
51.57
54.87
-6.01%
67.95
46.55
45.97%
61.49
49.54
24.12%
58.90
48.48
21.49%
Expenses
41.92
42.23
-0.73%
55.40
35.94
54.15%
45.40
36.24
25.28%
44.04
34.59
27.32%
EBITDA
9.65
12.65
-23.72%
12.55
10.60
18.40%
16.10
13.30
21.05%
14.86
13.89
6.98%
EBIDTM
18.71%
23.05%
18.47%
22.78%
26.17%
26.85%
25.23%
28.65%
Other Income
0.69
0.07
885.71%
3.82
0.69
453.62%
0.03
0.01
200.00%
0.22
0.07
214.29%
Interest
2.91
2.18
33.49%
2.35
1.27
85.04%
2.06
1.09
88.99%
2.25
1.08
108.33%
Depreciation
3.09
2.36
30.93%
2.72
1.60
70.00%
2.67
1.50
78.00%
2.59
1.50
72.67%
PBT
4.33
8.18
-47.07%
11.30
8.43
34.05%
11.39
10.71
6.35%
10.25
11.38
-9.93%
Tax
1.30
2.27
-42.73%
2.66
2.87
-7.32%
2.77
3.03
-8.58%
2.73
2.91
-6.19%
PAT
3.03
5.90
-48.64%
8.65
5.55
55.86%
8.62
7.68
12.24%
7.52
8.47
-11.22%
PATM
5.88%
10.76%
12.72%
11.93%
14.02%
15.51%
12.77%
17.48%
EPS
0.31
0.43
-27.91%
0.61
0.40
52.50%
0.61
0.54
12.96%
0.53
0.61
-13.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
239.91
243.22
200.11
175.22
102.96
118.79
100.08
Net Sales Growth
20.29%
21.54%
14.20%
70.18%
-13.33%
18.70%
 
Cost Of Goods Sold
89.67
88.84
70.78
73.67
42.46
49.45
41.34
Gross Profit
150.24
154.38
129.33
101.56
60.50
69.34
58.73
GP Margin
62.62%
63.47%
64.63%
57.96%
58.76%
58.37%
58.68%
Total Expenditure
186.76
187.05
150.09
148.08
90.82
108.42
93.12
Power & Fuel Cost
-
24.25
22.40
20.16
8.89
10.19
7.59
% Of Sales
-
9.97%
11.19%
11.51%
8.63%
8.58%
7.58%
Employee Cost
-
20.78
14.56
13.70
10.24
12.75
10.58
% Of Sales
-
8.54%
7.28%
7.82%
9.95%
10.73%
10.57%
Manufacturing Exp.
-
12.71
9.24
9.31
7.40
8.31
10.96
% Of Sales
-
5.23%
4.62%
5.31%
7.19%
7.00%
10.95%
General & Admin Exp.
-
6.36
5.72
4.06
2.74
2.85
2.29
% Of Sales
-
2.61%
2.86%
2.32%
2.66%
2.40%
2.29%
Selling & Distn. Exp.
-
33.59
26.15
26.91
18.92
24.22
20.20
% Of Sales
-
13.81%
13.07%
15.36%
18.38%
20.39%
20.18%
Miscellaneous Exp.
-
0.53
1.24
0.27
0.15
0.64
0.15
% Of Sales
-
0.22%
0.62%
0.15%
0.15%
0.54%
0.15%
EBITDA
53.16
56.17
50.02
27.14
12.14
10.37
6.96
EBITDA Margin
22.16%
23.09%
25.00%
15.49%
11.79%
8.73%
6.95%
Other Income
4.76
4.14
0.83
0.56
0.18
0.33
0.29
Interest
9.57
8.86
4.17
3.74
4.46
4.47
4.41
Depreciation
11.07
10.34
6.08
5.88
5.19
4.77
3.77
PBT
37.27
41.11
40.60
18.09
2.68
1.46
-0.92
Tax
9.46
10.42
10.46
2.01
0.21
-1.00
0.48
Tax Rate
25.38%
25.35%
25.76%
11.11%
7.84%
-68.49%
-52.17%
PAT
27.82
30.90
30.32
16.08
2.47
2.46
-1.40
PAT before Minority Interest
29.27
30.69
30.14
16.08
2.47
2.46
-1.40
Minority Interest
1.45
0.21
0.18
0.00
0.00
0.00
0.00
PAT Margin
11.60%
12.70%
15.15%
9.18%
2.40%
2.07%
-1.40%
PAT Growth
0.80%
1.91%
88.56%
551.01%
0.41%
-
 
EPS
3.93
4.36
4.28
2.27
0.35
0.35
-0.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
104.03
75.32
47.03
31.98
29.86
27.40
Share Capital
14.16
14.16
14.16
14.16
14.16
14.16
Total Reserves
89.87
61.16
32.87
17.82
15.70
10.99
Non-Current Liabilities
105.51
68.29
32.87
39.69
30.83
21.87
Secured Loans
94.63
64.53
30.13
24.78
19.87
14.49
Unsecured Loans
6.10
0.00
0.00
12.00
8.00
3.00
Long Term Provisions
0.99
0.64
0.00
0.00
0.00
0.00
Current Liabilities
79.44
53.67
34.13
42.14
45.57
52.97
Trade Payables
23.79
17.90
16.20
15.89
17.30
15.47
Other Current Liabilities
21.41
12.44
9.21
7.22
4.00
9.35
Short Term Borrowings
24.62
13.39
6.55
18.78
24.00
27.12
Short Term Provisions
9.62
9.94
2.17
0.26
0.27
1.03
Total Liabilities
293.58
199.06
114.03
113.81
106.26
102.24
Net Block
172.34
86.20
70.08
70.77
67.78
64.35
Gross Block
221.88
125.94
104.60
99.42
91.35
83.15
Accumulated Depreciation
49.54
39.74
34.52
28.65
23.57
18.80
Non Current Assets
195.91
130.63
71.14
71.61
68.70
65.27
Capital Work in Progress
18.39
40.97
0.00
0.00
0.00
0.00
Non Current Investment
0.54
0.37
0.46
0.03
0.03
0.03
Long Term Loans & Adv.
3.10
3.09
0.60
0.81
0.89
0.89
Other Non Current Assets
1.54
0.00
0.00
0.00
0.00
0.00
Current Assets
97.67
68.43
42.89
42.19
37.56
36.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
16.11
11.02
6.29
8.76
6.86
7.50
Sundry Debtors
52.20
31.09
26.27
23.87
24.48
24.81
Cash & Bank
0.85
1.72
0.29
0.30
0.29
0.57
Other Current Assets
28.53
0.27
0.00
0.00
5.93
4.09
Short Term Loans & Adv.
25.58
24.32
10.04
9.26
5.93
4.09
Net Current Assets
18.23
14.76
8.76
0.05
-8.01
-16.00
Total Assets
293.58
199.06
114.03
113.80
106.26
102.24

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
19.93
32.24
24.36
3.76
5.63
4.13
PBT
41.11
40.60
18.09
2.68
1.46
-0.92
Adjustment
18.00
10.12
5.57
5.16
4.63
5.10
Changes in Working Capital
-30.56
-11.91
2.07
-3.67
0.70
2.42
Cash after chg. in Working capital
28.55
38.81
25.73
4.16
6.78
6.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.62
-6.57
-1.37
-0.40
-1.15
-2.47
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
-66.67
-73.03
-5.00
-9.97
-7.81
2.20
Net Fixed Assets
-13.47
-8.11
-1.36
-3.89
-5.65
Net Investments
-1.79
-16.76
-2.08
0.00
0.00
Others
-51.41
-48.16
-1.56
-6.08
-2.16
Cash from Financing Activity
47.14
40.95
-19.38
6.21
1.89
-7.59
Net Cash Inflow / Outflow
0.40
0.16
-0.02
0.00
-0.28
-1.26
Opening Cash & Equivalents
0.43
0.28
0.30
0.29
0.57
1.83
Closing Cash & Equivalent
0.83
0.43
0.28
0.30
0.29
0.57

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
7.35
5.32
6.64
4.52
4.22
17.77
ROA
12.46%
19.25%
14.12%
2.24%
2.36%
-1.37%
ROE
34.22%
49.26%
40.72%
7.99%
8.94%
-5.56%
ROCE
24.43%
35.49%
23.91%
8.06%
7.23%
4.37%
Fixed Asset Turnover
1.40
1.74
1.72
1.08
1.36
1.20
Receivable days
62.50
52.31
52.22
85.69
75.72
90.48
Inventory Days
20.35
15.79
15.68
27.69
22.06
27.35
Payable days
85.65
87.94
79.51
142.63
120.95
59.89
Cash Conversion Cycle
-2.80
-19.83
-11.61
-29.25
-23.17
57.94
Total Debt/Equity
1.37
1.16
0.91
1.91
1.82
2.08
Interest Cover
5.64
10.73
5.84
1.60
1.33
0.79

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.