Nifty
Sensex
:
:
10616.70
35260.54
40.40 (0.38%)
118.55 (0.34%)

Construction - Real Estate

Rating :
38/99

BSE: 532719 | NSE: BLKASHYAP

23.15
-0.45 (-1.91%)
15-Nov-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  23.80
  •  24.80
  •  22.90
  •  23.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97913
  •  22.67
  •  71.90
  •  21.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 509.52
  • 8.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,102.76
  • N/A
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.29%
  • 9.57%
  • 15.70%
  • FII
  • DII
  • Others
  • 0.16%
  • 2.72%
  • 7.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.35
  • -6.09
  • 3.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.20
  • 23.80
  • 7.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.48
  • -
  • 273.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 9.94
  • 61.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 1.03
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.71
  • 12.43
  • 11.47

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
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
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
1,012.20
923.63
860.30
834.33
1,349.08
1,543.31
1,959.81
1,594.88
1,060.00
1,397.31
Net Sales Growth
-
9.59%
7.36%
3.11%
-38.16%
-12.59%
-21.25%
22.88%
50.46%
-24.14%
 
Cost Of Goods Sold
-
484.87
483.28
441.93
415.42
677.74
782.11
1,028.50
754.92
511.11
675.88
Gross Profit
-
527.34
440.36
418.38
418.92
671.34
761.20
931.31
839.97
548.88
721.43
GP Margin
-
52.10%
47.68%
48.63%
50.21%
49.76%
49.32%
47.52%
52.67%
51.78%
51.63%
Total Expenditure
-
926.93
834.56
792.50
815.70
1,299.36
1,436.14
1,883.57
1,474.05
970.14
1,267.35
Power & Fuel Cost
-
18.07
18.50
19.81
20.56
32.37
38.68
60.38
35.95
3.92
7.79
% Of Sales
-
1.79%
2.00%
2.30%
2.46%
2.40%
2.51%
3.08%
2.25%
0.37%
0.56%
Employee Cost
-
157.02
148.55
153.82
172.22
243.10
285.24
383.37
294.07
345.96
491.75
% Of Sales
-
15.51%
16.08%
17.88%
20.64%
18.02%
18.48%
19.56%
18.44%
32.64%
35.19%
Manufacturing Exp.
-
202.33
138.24
137.74
168.90
272.83
263.13
326.47
312.33
56.57
38.97
% Of Sales
-
19.99%
14.97%
16.01%
20.24%
20.22%
17.05%
16.66%
19.58%
5.34%
2.79%
General & Admin Exp.
-
21.24
18.08
38.88
38.32
55.65
66.43
84.38
76.43
48.11
46.29
% Of Sales
-
2.10%
1.96%
4.52%
4.59%
4.13%
4.30%
4.31%
4.79%
4.54%
3.31%
Selling & Distn. Exp.
-
0.00
0.00
0.32
0.29
0.31
0.43
0.34
0.35
0.51
2.50
% Of Sales
-
0%
0%
0.04%
0.03%
0.02%
0.03%
0.02%
0.02%
0.05%
0.18%
Miscellaneous Exp.
-
43.41
27.92
0.00
0.00
17.36
0.13
0.13
0.00
3.95
2.50
% Of Sales
-
4.29%
3.02%
0%
0%
1.29%
0.01%
0.01%
0%
0.37%
0.30%
EBITDA
-
85.27
89.07
67.80
18.63
49.72
107.17
76.24
120.83
89.86
129.96
EBITDA Margin
-
8.42%
9.64%
7.88%
2.23%
3.69%
6.94%
3.89%
7.58%
8.48%
9.30%
Other Income
-
31.84
1.60
23.86
31.06
19.94
20.65
18.85
10.97
4.20
13.13
Interest
-
77.16
82.72
82.04
80.55
97.30
92.77
74.60
34.59
18.05
15.93
Depreciation
-
11.91
12.98
20.73
46.85
22.83
25.73
27.26
21.69
19.23
21.10
PBT
-
28.04
-5.04
-11.10
-77.72
-50.46
9.32
-6.77
75.52
56.78
106.06
Tax
-
6.57
-11.09
-5.53
-19.87
-47.05
3.15
-1.24
26.69
16.65
37.28
Tax Rate
-
23.43%
183.61%
47.96%
25.57%
35.64%
27.25%
18.32%
35.34%
29.32%
35.15%
PAT
-
21.47
5.06
-6.00
-57.85
-84.96
8.41
-5.53
48.81
40.15
68.77
PAT before Minority Interest
-
21.47
5.06
-6.00
-57.85
-84.96
8.41
-5.53
48.83
40.13
68.78
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
0.02
-0.01
PAT Margin
-
2.12%
0.55%
-0.70%
-6.93%
-6.30%
0.54%
-0.28%
3.06%
3.79%
4.92%
PAT Growth
-
324.31%
-
-
-
-
-
-
21.57%
-41.62%
 
Unadjusted EPS
-
0.97
0.24
-0.29
-2.82
-4.14
0.41
-0.27
2.40
1.95
32.76

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
497.83
434.21
399.05
404.58
464.06
548.43
541.85
548.97
502.53
468.69
Share Capital
21.54
20.54
20.54
20.54
20.54
20.54
20.54
20.54
10.27
10.27
Total Reserves
476.04
413.67
378.51
384.04
443.51
527.89
521.31
528.43
492.25
458.42
Non-Current Liabilities
167.02
200.34
442.37
366.21
308.62
318.84
239.44
235.98
484.41
316.74
Secured Loans
76.00
99.83
281.56
253.87
173.81
132.78
218.08
200.47
352.57
176.42
Unsecured Loans
57.02
50.97
44.08
49.31
26.70
6.80
7.56
21.98
132.49
140.00
Long Term Provisions
0.99
1.06
8.01
8.08
8.00
7.89
7.08
6.62
0.00
0.00
Current Liabilities
944.74
1,000.22
899.64
906.08
1,008.71
1,146.28
1,232.43
1,052.74
428.89
436.85
Trade Payables
201.47
156.77
197.48
213.82
278.61
307.32
395.12
316.47
207.39
218.39
Other Current Liabilities
434.61
487.00
353.93
319.63
375.34
553.83
525.41
441.65
196.21
173.13
Short Term Borrowings
300.76
348.70
347.60
370.58
352.70
281.40
306.66
265.35
0.00
0.00
Short Term Provisions
7.90
7.74
0.63
2.05
2.06
3.74
5.24
29.26
25.29
45.33
Total Liabilities
1,609.62
1,635.28
1,741.06
1,676.98
1,781.62
2,013.72
2,013.76
1,837.73
1,415.95
1,222.42
Net Block
84.40
88.41
99.06
89.77
139.81
158.61
179.55
161.87
125.17
125.54
Gross Block
280.56
285.16
295.13
271.90
292.75
300.48
299.96
259.13
204.03
186.05
Accumulated Depreciation
196.16
196.74
196.07
182.13
152.94
141.87
120.41
97.26
78.86
60.52
Non Current Assets
588.72
592.89
608.50
586.63
622.99
643.48
673.11
607.15
365.17
262.91
Capital Work in Progress
96.76
95.48
139.04
129.52
116.78
106.36
144.84
345.69
239.64
137.02
Non Current Investment
330.32
343.23
300.76
299.21
299.21
301.89
256.19
5.36
0.36
0.36
Long Term Loans & Adv.
65.51
64.60
69.64
68.12
67.18
76.63
92.53
94.23
0.00
0.00
Other Non Current Assets
11.72
1.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,020.89
1,042.39
1,132.57
1,090.36
1,158.64
1,370.25
1,340.65
1,230.59
1,050.72
957.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
Inventories
346.41
441.12
464.33
471.56
480.18
612.57
576.14
512.62
297.85
310.37
Sundry Debtors
469.70
395.92
440.60
387.24
393.69
471.04
530.90
514.74
475.19
407.85
Cash & Bank
11.74
9.59
11.09
18.18
12.81
14.37
11.88
30.87
50.63
21.68
Other Current Assets
193.03
124.75
61.75
107.01
271.96
272.26
221.73
172.35
227.05
217.85
Short Term Loans & Adv.
51.11
71.02
154.79
106.37
138.10
129.66
164.72
139.26
227.05
208.69
Net Current Assets
76.15
42.17
232.92
184.28
149.93
223.96
108.23
177.85
621.83
521.00
Total Assets
1,609.61
1,635.28
1,741.07
1,676.99
1,781.63
2,013.73
2,013.76
1,837.74
1,415.94
1,222.43

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
117.45
245.12
116.83
-35.48
-22.60
215.11
100.04
168.22
67.57
14.66
PBT
28.04
-5.45
-11.53
-77.72
-132.01
11.56
-6.74
75.52
56.78
106.06
Adjustment
123.22
97.94
96.59
115.37
122.82
113.36
93.48
150.06
102.79
64.25
Changes in Working Capital
-28.83
152.65
32.49
-67.03
-6.06
92.51
18.07
-57.36
-92.01
-155.65
Cash after chg. in Working capital
122.43
245.14
117.56
-29.38
-15.25
217.43
104.81
168.22
67.57
14.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.98
-0.02
0.00
0.00
-0.62
-2.32
-2.99
0.00
0.00
0.00
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
-0.73
-6.10
-6.73
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-22.49
-2.67
-34.49
0.87
-13.89
-7.51
-86.53
-168.35
-119.45
-52.38
Net Fixed Assets
3.94
8.34
-23.05
21.01
7.33
-0.37
-42.14
-55.81
-11.38
-8.46
Net Investments
0.00
1.00
0.43
0.00
5.22
0.00
0.00
-5.00
0.10
53.05
Others
-26.43
-12.01
-11.87
-20.14
-26.44
-7.14
-44.39
-107.54
-108.17
-96.97
Cash from Financing Activity
-44.87
-243.23
-89.44
39.99
34.93
-205.11
-32.50
-19.62
80.83
-8.96
Net Cash Inflow / Outflow
50.08
-0.78
-7.09
5.38
-1.57
2.49
-18.99
-19.75
28.95
-46.69
Opening Cash & Equivalents
-339.10
-338.32
18.18
12.81
14.37
11.88
30.87
50.63
21.68
68.37
Closing Cash & Equivalent
-289.02
-339.10
11.09
18.18
12.81
14.37
11.88
30.87
50.63
21.68

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.)
23.10
21.14
19.42
19.69
22.59
26.70
26.38
26.72
24.46
22.73
ROA
1.32%
0.30%
-0.35%
-3.35%
-4.48%
0.42%
-0.29%
3.00%
3.04%
5.78%
ROE
4.61%
1.21%
-1.49%
-13.32%
-16.78%
1.54%
-1.01%
9.29%
8.28%
15.86%
ROCE
9.22%
6.46%
5.97%
0.24%
-2.98%
8.83%
5.90%
10.43%
8.45%
17.40%
Fixed Asset Turnover
3.58
3.19
3.03
2.96
4.55
5.14
7.01
6.89
5.43
7.57
Receivable days
155.98
164.98
175.61
170.82
116.98
118.44
97.35
113.21
152.03
92.19
Inventory Days
141.91
178.57
198.54
208.18
147.83
140.52
101.36
92.69
104.72
83.83
Payable days
79.92
80.90
96.44
108.58
80.29
91.72
71.14
67.08
82.09
59.80
Cash Conversion Cycle
217.97
262.65
277.71
270.42
184.51
167.25
127.56
138.82
174.66
116.22
Total Debt/Equity
1.22
1.72
2.00
1.88
1.47
1.16
1.17
1.05
0.97
0.68
Interest Cover
1.36
0.93
0.86
0.04
-0.36
1.12
0.91
3.18
4.15
7.66

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.