Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Construction - Real Estate

Rating :
24/99

BSE: 533160 | NSE: DBREALTY

20.80
0.05 (0.24%)
19-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  21.30
  •  21.30
  •  20.45
  •  20.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  305698
  •  63.59
  •  86.00
  •  15.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 505.98
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,213.57
  • N/A
  • 0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.32%
  • 5.06%
  • 15.03%
  • FII
  • DII
  • Others
  • 0.75%
  • 0.00%
  • 16.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -34.75
  • -
  • -71.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 58.82
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.20
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.49
  • 0.39
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 65.82
  • 88.36
  • 20.96

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
-
119.86
140.91
205.90
263.44
318.20
340.79
590.86
1,268.41
951.21
464.43
Net Sales Growth
-
-14.94%
-31.56%
-21.84%
-17.21%
-6.63%
-42.32%
-53.42%
33.35%
104.81%
 
Cost Of Goods Sold
-
112.43
120.03
97.41
161.57
-8.35
31.08
-82.05
-34.24
66.27
195.26
Gross Profit
-
7.44
20.87
108.49
101.87
326.55
309.70
672.91
1,302.66
884.94
269.17
GP Margin
-
6.21%
14.81%
52.69%
38.67%
102.62%
90.88%
113.89%
102.70%
93.03%
57.96%
Total Expenditure
-
434.91
235.30
282.45
247.35
278.89
342.26
572.56
914.20
585.68
238.65
Power & Fuel Cost
-
0.58
0.44
0.52
4.03
0.37
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.48%
0.31%
0.25%
1.53%
0.12%
0%
0%
0%
0%
0%
Employee Cost
-
22.31
19.77
21.77
18.13
12.08
15.32
17.83
13.77
13.42
13.03
% Of Sales
-
18.61%
14.03%
10.57%
6.88%
3.80%
4.50%
3.02%
1.09%
1.41%
2.81%
Manufacturing Exp.
-
10.45
14.26
13.33
17.37
243.84
248.05
565.14
833.01
469.66
0.00
% Of Sales
-
8.72%
10.12%
6.47%
6.59%
76.63%
72.79%
95.65%
65.67%
49.38%
0%
General & Admin Exp.
-
17.00
20.36
14.71
23.19
13.58
18.68
20.59
39.18
15.60
15.40
% Of Sales
-
14.18%
14.45%
7.14%
8.80%
4.27%
5.48%
3.48%
3.09%
1.64%
3.32%
Selling & Distn. Exp.
-
3.23
8.78
13.84
14.79
10.53
11.47
13.76
34.52
14.02
8.51
% Of Sales
-
2.69%
6.23%
6.72%
5.61%
3.31%
3.37%
2.33%
2.72%
1.47%
1.83%
Miscellaneous Exp.
-
268.90
51.67
120.87
8.28
6.84
17.65
37.28
27.96
6.71
8.51
% Of Sales
-
224.35%
36.67%
58.70%
3.14%
2.15%
5.18%
6.31%
2.20%
0.71%
1.39%
EBITDA
-
-315.05
-94.39
-76.55
16.09
39.31
-1.47
18.30
354.21
365.53
225.78
EBITDA Margin
-
-262.85%
-66.99%
-37.18%
6.11%
12.35%
-0.43%
3.10%
27.93%
38.43%
48.61%
Other Income
-
156.55
147.50
157.31
22.66
28.86
26.70
104.65
58.83
29.13
6.80
Interest
-
124.69
95.60
86.15
52.83
37.83
18.13
7.13
65.43
72.61
74.68
Depreciation
-
5.89
10.79
14.37
14.32
8.25
13.98
7.76
6.98
9.55
7.39
PBT
-
-289.06
-53.29
-19.75
-28.40
22.09
-6.88
108.05
340.63
312.49
150.51
Tax
-
7.50
26.98
3.73
-23.87
5.89
-6.12
15.97
38.54
41.33
6.69
Tax Rate
-
-2.59%
-50.63%
-13.69%
111.80%
26.66%
88.82%
14.79%
11.31%
13.23%
4.44%
PAT
-
-297.11
-65.61
-26.48
-4.41
14.95
4.87
86.16
299.05
251.98
141.67
PAT before Minority Interest
-
-296.56
-80.27
-30.98
2.52
16.20
-0.77
92.03
302.09
271.17
143.82
Minority Interest
-
-0.55
14.66
4.50
-6.93
-1.25
5.64
-5.87
-3.04
-19.19
-2.15
PAT Margin
-
-247.88%
-46.56%
-12.86%
-1.67%
4.70%
1.43%
14.58%
23.58%
26.49%
30.50%
PAT Growth
-
-
-
-
-
206.98%
-94.35%
-71.19%
18.68%
77.86%
 
Unadjusted EPS
-
-12.90
-2.46
-0.76
0.02
0.47
0.14
3.55
12.28
11.76
6.76

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
2,444.46
2,774.31
2,876.18
3,411.53
3,410.97
3,399.42
3,384.46
3,298.19
3,048.65
811.39
Share Capital
243.26
243.26
243.26
243.26
243.26
243.26
243.26
243.26
243.26
9.12
Total Reserves
2,201.20
2,531.05
2,632.92
3,168.27
3,167.71
3,156.16
3,141.20
3,054.93
2,805.39
802.27
Non-Current Liabilities
1,123.24
1,107.13
1,093.65
617.57
339.76
355.01
215.00
247.11
594.60
1,236.08
Secured Loans
1,122.40
922.44
809.40
645.05
300.56
330.91
150.60
169.72
455.88
520.81
Unsecured Loans
61.71
189.40
34.91
0.30
0.30
0.30
0.89
0.90
138.96
714.92
Long Term Provisions
3.42
3.74
5.24
7.49
6.79
9.82
25.54
16.78
0.00
0.00
Current Liabilities
2,979.07
2,523.91
1,818.71
2,316.19
1,703.92
1,463.98
1,471.02
1,524.73
764.88
341.41
Trade Payables
163.42
145.09
134.72
144.76
130.52
114.76
133.42
164.71
140.24
116.19
Other Current Liabilities
2,419.67
2,113.90
1,286.99
1,708.02
1,342.17
1,132.82
1,143.09
1,003.84
598.50
219.55
Short Term Borrowings
392.50
262.20
347.72
422.00
147.46
131.35
110.30
226.16
0.00
0.00
Short Term Provisions
3.48
2.72
49.28
41.42
83.78
85.06
84.20
130.02
26.15
5.67
Total Liabilities
6,439.33
6,311.38
5,779.85
6,422.54
5,492.81
5,264.98
5,165.13
5,148.63
4,482.61
2,444.18
Net Block
348.69
424.32
242.90
480.79
455.46
448.91
446.34
230.68
18.15
20.85
Gross Block
396.12
483.28
273.87
566.37
517.12
495.67
476.65
250.56
31.01
30.09
Accumulated Depreciation
47.43
58.96
30.97
85.58
61.65
46.76
30.31
19.88
12.86
9.24
Non Current Assets
2,220.61
2,330.56
2,351.76
3,099.28
3,232.59
2,968.29
2,331.14
1,680.65
22.09
22.57
Capital Work in Progress
0.15
0.00
29.83
30.32
28.36
31.01
43.19
28.68
3.73
1.47
Non Current Investment
1,627.80
1,555.45
1,554.44
1,706.17
1,698.41
1,156.31
1,005.23
110.53
0.21
0.25
Long Term Loans & Adv.
240.69
339.73
518.54
867.32
981.04
1,270.69
782.93
1,166.80
0.00
0.00
Other Non Current Assets
3.28
11.06
6.04
14.68
69.32
61.37
53.46
143.97
0.00
0.00
Current Assets
4,218.71
3,980.83
3,428.09
3,323.27
2,260.22
2,296.69
2,833.99
3,467.97
4,460.52
2,421.07
Current Investments
95.70
7.13
7.19
0.51
1.00
1.01
0.10
111.34
893.86
0.00
Inventories
2,733.00
2,321.57
2,172.61
2,304.83
1,621.30
1,503.86
1,843.19
1,871.42
1,319.49
1,057.85
Sundry Debtors
56.04
78.31
57.76
136.20
157.58
194.80
92.05
269.95
305.79
42.62
Cash & Bank
26.56
11.66
22.09
18.77
38.95
27.72
31.09
51.36
86.02
76.87
Other Current Assets
1,307.41
37.36
140.89
59.70
441.39
569.31
867.56
1,163.91
1,855.36
1,243.73
Short Term Loans & Adv.
1,088.54
1,524.79
1,027.55
803.27
340.56
376.92
645.15
1,081.57
1,855.20
1,243.73
Net Current Assets
1,239.64
1,456.91
1,609.38
1,007.07
556.29
832.71
1,362.97
1,943.24
3,695.64
2,079.67
Total Assets
6,439.32
6,311.39
5,779.85
6,422.55
5,492.81
5,264.98
5,165.13
5,148.62
4,482.61
2,444.17

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
-38.33
554.58
-71.43
-208.41
236.14
184.77
1,001.53
-72.95
-369.92
-499.21
PBT
-289.06
-53.29
-27.25
-21.35
22.09
-6.90
108.00
340.63
312.49
150.51
Adjustment
370.27
131.19
152.33
40.29
19.14
11.67
-24.91
52.32
63.87
76.98
Changes in Working Capital
-119.94
478.33
-196.31
-207.81
199.26
202.89
910.26
-410.74
-723.73
-725.19
Cash after chg. in Working capital
-38.73
556.23
-71.23
-188.86
240.50
207.67
993.35
-17.78
-347.36
-497.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.40
-1.65
-0.19
-26.60
-4.35
-22.90
8.18
-55.17
-22.56
-1.52
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
7.05
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
164.93
-587.97
-393.59
-230.75
-225.58
-492.51
-875.20
236.80
-881.12
-160.26
Net Fixed Assets
-0.20
-0.96
28.58
-0.35
-1.22
-2.66
-16.84
-15.78
-5.94
-10.58
Net Investments
-304.11
-10.19
572.23
-85.93
-466.71
214.26
-836.15
437.39
-1,117.81
-441.90
Others
469.24
-576.82
-994.40
-144.47
242.35
-704.11
-22.21
-184.81
242.63
292.22
Cash from Financing Activity
-102.37
-93.54
472.29
416.91
0.67
304.79
-144.16
-194.72
1,256.92
630.18
Net Cash Inflow / Outflow
24.23
-126.93
7.28
-22.25
11.24
-2.95
-17.83
-30.87
5.87
-29.29
Opening Cash & Equivalents
-114.58
12.35
4.92
31.30
20.06
23.01
40.84
71.55
73.62
102.66
Closing Cash & Equivalent
-90.35
-114.58
12.19
9.05
31.30
20.06
23.01
40.84
81.70
73.62

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.)
100.49
114.05
118.24
140.24
140.22
139.75
139.13
135.58
125.33
46.42
ROA
-4.65%
-1.33%
-0.51%
0.04%
0.30%
-0.01%
1.78%
6.27%
7.83%
6.74%
ROE
-11.37%
-2.84%
-0.99%
0.07%
0.48%
-0.02%
2.75%
9.52%
14.05%
18.71%
ROCE
-3.87%
1.00%
1.35%
0.73%
1.48%
0.29%
3.09%
10.97%
13.54%
13.33%
Fixed Asset Turnover
0.27
0.37
0.49
0.49
0.63
0.70
1.63
9.01
31.14
19.87
Receivable days
204.57
176.25
171.92
203.52
202.10
153.61
111.81
82.84
66.84
20.31
Inventory Days
7696.02
5820.84
3968.53
2719.86
1792.37
1792.41
1147.33
459.11
456.12
625.44
Payable days
359.85
317.03
383.73
-277.94
260.83
72.30
115.45
53.03
93.98
-269.86
Cash Conversion Cycle
7540.75
5680.05
3756.72
3201.31
1733.64
1873.72
1143.69
488.92
428.99
915.61
Total Debt/Equity
0.71
0.56
0.44
0.35
0.19
0.18
0.09
0.14
0.20
1.52
Interest Cover
-1.32
0.44
0.68
0.60
1.58
0.62
16.14
6.21
5.30
3.02

News Update:


  • DB Realty - Quarterly Results
    26th Oct 2018, 16:28 PM

    Read More
  • DB Realty to increase stake in Neelkamal Realtors Tower
    28th Sep 2018, 11:14 AM

    Post acquisition of the Equity shares by the company from the Sellers, NRTPL will become wholly owned subsidiary of the company

    Read More

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.