Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Construction - Real Estate

Rating :
52/99

BSE: 533218 | NSE: EMAMIREAL

148.00
1.65 (1.13%)
16-Nov-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  144.00
  •  150.35
  •  144.00
  •  146.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2436
  •  3.61
  •  406.00
  •  120.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 413.64
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,428.62
  • N/A
  • 2.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.50%
  • 18.27%
  • 29.40%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 1.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.80

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.77
  • -
  • 23.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.00
  • 8.77
  • 13.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.77
  • 28.32
  • 12.75

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
Net Sales
-
1.47
0.93
241.81
27.74
0.13
17.68
1.99
0.82
0.74
Net Sales Growth
-
58.06%
-99.62%
771.70%
21238.46%
-99.26%
788.44%
142.68%
10.81%
 
Cost Of Goods Sold
-
-265.65
-214.57
7.63
-259.82
-156.42
-88.65
-42.86
-26.78
-16.20
Gross Profit
-
267.11
215.50
234.18
287.55
156.55
106.34
44.86
27.60
16.94
GP Margin
-
18170.75%
23172.04%
96.84%
1036.59%
120423.08%
601.47%
2254.27%
3365.85%
2289.19%
Total Expenditure
-
-100.83
-67.23
197.01
-13.01
-24.43
-11.68
-13.42
-10.53
12.67
Power & Fuel Cost
-
0.03
0.00
0.07
0.08
0.22
0.12
0.11
0.08
0.06
% Of Sales
-
2.04%
0%
0.03%
0.29%
169.23%
0.68%
5.53%
9.76%
8.11%
Employee Cost
-
14.82
15.37
17.70
17.25
14.37
9.89
5.25
1.19
0.34
% Of Sales
-
1008.16%
1652.69%
7.32%
62.18%
11053.85%
55.94%
263.82%
145.12%
45.95%
Manufacturing Exp.
-
141.67
129.42
166.32
228.20
115.42
65.34
23.09
13.22
16.94
% Of Sales
-
9637.41%
13916.13%
68.78%
822.64%
88784.62%
369.57%
1160.30%
1612.20%
2289.19%
General & Admin Exp.
-
3.91
1.95
1.62
1.16
0.82
1.01
0.71
0.75
0.97
% Of Sales
-
265.99%
209.68%
0.67%
4.18%
630.77%
5.71%
35.68%
91.46%
131.08%
Selling & Distn. Exp.
-
0.10
0.01
0.02
0.00
0.01
0.02
0.04
0.03
0.01
% Of Sales
-
6.80%
1.08%
0.01%
0%
7.69%
0.11%
2.01%
3.66%
1.35%
Miscellaneous Exp.
-
4.28
0.58
3.65
0.13
1.16
0.58
0.24
0.97
10.55
% Of Sales
-
291.16%
62.37%
1.51%
0.47%
892.31%
3.28%
12.06%
118.29%
1425.68%
EBITDA
-
102.30
68.16
44.80
40.75
24.56
29.36
15.41
11.35
-11.93
EBITDA Margin
-
6959.18%
7329.03%
18.53%
146.90%
18892.31%
166.06%
774.37%
1384.15%
-1612.16%
Other Income
-
116.78
110.11
85.82
45.21
20.60
12.87
7.81
9.37
88.25
Interest
-
216.08
163.44
136.69
95.77
50.77
45.54
27.07
28.40
36.52
Depreciation
-
0.43
0.35
0.64
0.72
0.39
0.31
0.19
0.12
0.08
PBT
-
2.58
14.48
-6.70
-10.53
-6.00
-3.61
-4.03
-7.80
39.72
Tax
-
-1.02
3.75
0.04
0.01
0.09
0.55
0.26
0.15
2.19
Tax Rate
-
-39.53%
25.90%
-0.60%
-0.09%
-1.50%
-15.24%
-6.45%
-1.92%
5.51%
PAT
-
3.60
10.73
-6.75
-10.54
-6.09
-4.15
-4.28
-7.95
37.16
PAT before Minority Interest
-
3.60
10.73
-6.75
-10.54
-6.09
-4.17
-4.29
-7.95
37.52
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.02
0.01
0.00
-0.36
PAT Margin
-
244.90%
1153.76%
-2.79%
-38.00%
-4684.62%
-23.47%
-215.08%
-969.51%
5021.62%
PAT Growth
-
-66.45%
-
-
-
-
-
-
-
 
Unadjusted EPS
-
1.29
5.19
-1.74
5.05
3.11
-1.53
-12.04
-3.14
70.41

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
Shareholder's Funds
144.03
26.49
14.32
45.53
33.28
25.73
29.45
58.69
66.32
Share Capital
4.86
4.86
4.86
4.86
4.86
4.86
4.86
4.86
4.86
Total Reserves
138.44
21.64
9.46
40.67
28.42
20.87
24.59
53.83
61.46
Non-Current Liabilities
969.87
954.08
685.27
724.96
355.39
90.73
80.85
65.90
271.75
Secured Loans
506.99
495.62
310.74
143.76
324.30
60.00
37.69
25.15
188.02
Unsecured Loans
466.47
457.12
373.00
580.25
30.25
30.25
42.92
40.67
83.72
Long Term Provisions
1.91
1.48
1.53
0.95
0.83
0.48
0.24
0.09
0.00
Current Liabilities
1,619.61
1,164.41
1,007.08
719.34
772.06
419.66
294.57
211.59
17.35
Trade Payables
11.38
18.86
22.58
28.25
9.50
11.69
1.04
0.22
0.09
Other Current Liabilities
1,042.31
894.26
758.72
606.47
529.95
236.61
123.93
21.58
14.90
Short Term Borrowings
565.77
251.19
225.67
69.53
229.23
168.08
166.91
187.36
0.00
Short Term Provisions
0.14
0.10
0.12
15.09
3.38
3.28
2.69
2.43
2.36
Total Liabilities
2,733.59
2,145.06
1,706.75
1,489.91
1,160.81
536.20
404.99
336.32
355.56
Net Block
13.41
12.76
12.94
10.60
11.18
10.96
12.05
11.69
11.62
Gross Block
15.78
14.94
14.77
12.55
12.38
11.79
12.57
12.03
11.83
Accumulated Depreciation
2.37
2.18
1.83
1.94
1.20
0.83
0.52
0.33
0.21
Non Current Assets
520.77
420.82
299.71
324.34
316.24
137.66
130.15
152.95
134.32
Capital Work in Progress
0.00
0.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
231.72
133.61
170.51
182.53
112.75
84.50
96.83
121.35
122.70
Long Term Loans & Adv.
272.64
270.56
111.51
129.79
188.89
39.54
21.26
19.91
0.00
Other Non Current Assets
3.00
3.56
4.75
1.42
3.42
2.65
0.00
0.00
0.00
Current Assets
2,212.82
1,724.25
1,407.04
1,165.57
844.57
398.55
274.83
183.38
221.23
Current Investments
3.86
3.90
4.20
9.06
0.00
0.00
0.00
0.00
0.00
Inventories
1,232.04
901.05
670.02
710.31
416.47
260.05
145.58
102.71
75.32
Sundry Debtors
0.00
0.00
0.50
0.00
0.00
0.06
0.02
0.05
0.14
Cash & Bank
11.46
13.33
14.08
10.12
12.08
7.79
10.95
3.63
10.88
Other Current Assets
965.47
2.56
19.28
7.33
416.01
130.64
118.29
76.99
134.89
Short Term Loans & Adv.
956.70
803.41
698.96
428.74
411.93
121.05
97.00
67.29
134.89
Net Current Assets
593.21
559.84
399.97
446.23
72.51
-21.11
-19.73
-28.22
203.88
Total Assets
2,733.59
2,145.07
1,706.75
1,489.91
1,160.81
536.21
404.98
336.33
355.55

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
Cash From Operating Activity
-190.07
-273.77
236.50
-147.45
55.46
16.22
61.75
-31.34
-22.69
PBT
2.58
14.48
-6.70
-10.53
-6.00
-3.61
-4.03
-7.80
39.72
Adjustment
109.53
60.30
59.19
54.69
33.20
33.25
19.58
20.02
-50.73
Changes in Working Capital
-303.20
-344.80
184.05
-191.59
28.34
-12.87
46.46
-43.41
-11.67
Cash after chg. in Working capital
-191.09
-270.02
236.54
-147.44
55.55
16.77
62.01
-31.19
-22.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.02
-3.75
-0.04
-0.01
-0.09
-0.55
-0.26
-0.15
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-130.90
45.13
-211.72
31.52
-325.85
15.21
-20.69
49.35
167.11
Net Fixed Assets
-0.51
-0.50
-3.12
0.00
0.00
0.00
0.00
0.00
Net Investments
-114.72
39.07
-150.07
0.00
0.00
-0.05
0.00
0.00
Others
-15.67
6.56
-58.53
31.52
-325.85
15.26
-20.69
49.35
Cash from Financing Activity
186.61
203.98
-20.81
113.97
274.69
-34.60
-33.74
-25.26
-133.99
Net Cash Inflow / Outflow
-134.36
-24.66
3.96
-1.97
4.30
-3.17
7.32
-7.25
10.43
Opening Cash & Equivalents
-20.36
4.30
10.12
12.08
7.79
10.95
3.63
10.88
0.44
Closing Cash & Equivalent
-166.06
-20.36
14.08
10.12
12.08
7.79
10.95
3.63
10.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
54.99
10.90
5.89
18.74
13.70
10.59
12.12
24.15
27.29
ROA
0.15%
0.56%
-0.42%
-0.80%
-0.72%
-0.89%
-1.16%
-2.30%
10.55%
ROE
4.50%
52.58%
-22.55%
-26.76%
-20.63%
-15.10%
-9.74%
-12.72%
56.58%
ROCE
11.68%
12.75%
11.96%
9.88%
8.33%
13.90%
7.64%
6.34%
22.55%
Fixed Asset Turnover
0.10
0.06
17.70
2.23
0.01
1.45
0.16
0.07
0.06
Receivable days
0.00
0.00
0.76
0.00
0.00
0.81
6.11
43.52
70.94
Inventory Days
0.00
0.00
1041.77
7412.75
0.00
4186.49
0.00
0.00
0.00
Payable days
-53.66
-109.05
39.85
-508.59
-148.68
-100.62
-17.04
-4.57
58.93
Cash Conversion Cycle
53.66
109.05
1002.68
7921.34
148.68
4287.93
23.16
48.09
12.01
Total Debt/Equity
15.17
58.73
83.44
20.18
21.90
11.14
8.88
4.31
4.10
Interest Cover
1.01
1.09
0.95
0.89
0.88
0.92
0.85
0.73
2.09

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.