Nifty
Sensex
:
:
10597.65
35174.38
21.35 (0.20%)
32.39 (0.09%)

Construction - Real Estate

Rating :
36/99

BSE: 526367 | NSE: GANESHHOUC

62.95
-1.30 (-2.02%)
15-Nov-2018 | 9:24AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  64.30
  •  64.30
  •  62.80
  •  64.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5759
  •  3.63
  •  190.00
  •  57.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 326.38
  • 8.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 987.04
  • 2.71%
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.36%
  • 10.59%
  • 25.13%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.21%
  • 9.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 3.24
  • 1.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.50
  • 3.27
  • 2.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.34
  • -1.24
  • -0.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.74
  • 11.42
  • 11.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.63
  • 0.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.23
  • 6.46
  • 6.50

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
131.40
-100.00%
130.32
187.73
-30.58%
124.12
76.29
62.69%
90.19
70.03
28.79%
Expenses
0.00
73.17
-100.00%
94.53
112.84
-16.23%
85.72
30.75
178.76%
51.75
35.56
45.53%
EBITDA
0.00
58.23
-100.00%
35.79
74.90
-52.22%
38.40
45.55
-15.70%
38.45
34.48
11.51%
EBIDTM
0.00%
44.32%
27.47%
39.90%
30.94%
59.70%
42.63%
49.23%
Other Income
0.00
0.82
-100.00%
19.13
0.81
2,261.73%
1.85
0.79
134.18%
10.40
10.02
3.79%
Interest
0.00
24.29
-100.00%
26.76
25.69
4.17%
25.10
24.29
3.33%
24.37
20.97
16.21%
Depreciation
0.00
0.66
-100.00%
0.66
0.87
-24.14%
0.64
0.86
-25.58%
0.63
0.94
-32.98%
PBT
0.00
34.10
-100.00%
27.51
49.14
-44.02%
14.52
21.19
-31.48%
23.85
22.59
5.58%
Tax
0.00
20.75
-100.00%
15.42
16.59
-7.05%
2.33
7.24
-67.82%
10.68
8.60
24.19%
PAT
0.00
13.35
-100.00%
12.08
32.55
-62.89%
12.19
13.95
-12.62%
13.17
13.98
-5.79%
PATM
0.00%
10.16%
9.27%
17.34%
9.82%
18.29%
14.61%
19.96%
EPS
0.00
2.67
-100.00%
2.46
6.55
-62.44%
2.48
2.50
-0.80%
2.74
2.52
8.73%

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
-
500.19
401.72
321.97
251.29
283.21
119.31
200.63
168.88
100.58
89.62
Net Sales Growth
-
24.51%
24.77%
28.13%
-11.27%
137.37%
-40.53%
18.80%
67.91%
12.23%
 
Cost Of Goods Sold
-
183.86
-6.87
-31.40
-401.18
40.99
-66.38
-111.10
-19.42
-43.98
-61.97
Gross Profit
-
316.33
408.60
353.37
652.47
242.22
185.68
311.73
188.31
144.55
151.60
GP Margin
-
63.24%
101.71%
109.75%
259.65%
85.53%
155.63%
155.38%
111.51%
143.72%
169.16%
Total Expenditure
-
305.17
195.92
117.86
119.58
152.25
31.59
100.83
68.90
32.07
16.46
Power & Fuel Cost
-
0.47
0.48
0.48
0.45
0.39
0.37
0.33
0.20
0.13
0.10
% Of Sales
-
0.09%
0.12%
0.15%
0.18%
0.14%
0.31%
0.16%
0.12%
0.13%
0.11%
Employee Cost
-
13.20
10.24
8.45
6.81
6.40
5.74
5.38
3.14
1.91
1.37
% Of Sales
-
2.64%
2.55%
2.62%
2.71%
2.26%
4.81%
2.68%
1.86%
1.90%
1.53%
Manufacturing Exp.
-
82.91
167.98
114.03
492.05
88.84
79.14
194.19
74.30
65.95
68.59
% Of Sales
-
16.58%
41.82%
35.42%
195.81%
31.37%
66.33%
96.79%
44.00%
65.57%
76.53%
General & Admin Exp.
-
15.70
14.82
11.35
11.86
7.91
6.03
8.30
6.09
4.37
6.48
% Of Sales
-
3.14%
3.69%
3.53%
4.72%
2.79%
5.05%
4.14%
3.61%
4.34%
7.23%
Selling & Distn. Exp.
-
6.96
6.50
13.33
8.11
4.62
5.32
3.18
2.37
2.72
1.39
% Of Sales
-
1.39%
1.62%
4.14%
3.23%
1.63%
4.46%
1.59%
1.40%
2.70%
1.55%
Miscellaneous Exp.
-
2.08
2.78
1.62
1.48
3.10
1.36
0.55
2.23
0.96
1.39
% Of Sales
-
0.42%
0.69%
0.50%
0.59%
1.09%
1.14%
0.27%
1.32%
0.95%
0.56%
EBITDA
-
195.02
205.80
204.11
131.71
130.96
87.72
99.80
99.98
68.51
73.16
EBITDA Margin
-
38.99%
51.23%
63.39%
52.41%
46.24%
73.52%
49.74%
59.20%
68.11%
81.63%
Other Income
-
8.06
7.05
2.12
7.41
5.65
17.18
8.84
1.39
1.16
3.63
Interest
-
100.52
92.97
100.10
63.72
64.73
63.90
47.34
25.17
14.02
23.11
Depreciation
-
2.58
3.52
4.04
3.73
2.88
2.51
2.53
1.05
1.44
1.51
PBT
-
99.98
116.36
102.08
71.67
69.00
38.49
58.76
75.15
54.21
52.17
Tax
-
49.18
41.73
31.65
19.16
18.89
4.51
13.52
15.38
6.93
2.68
Tax Rate
-
49.19%
35.86%
31.01%
26.73%
27.38%
11.72%
23.01%
20.47%
12.78%
5.14%
PAT
-
50.87
69.39
61.52
55.21
49.91
34.33
45.35
59.77
47.37
49.49
PAT before Minority Interest
-
50.80
74.63
70.43
52.51
50.11
33.97
45.24
59.77
47.28
49.49
Minority Interest
-
0.07
-5.24
-8.91
2.70
-0.20
0.36
0.11
0.00
0.09
0.00
PAT Margin
-
10.17%
17.27%
19.11%
21.97%
17.62%
28.77%
22.60%
35.39%
47.10%
55.22%
PAT Growth
-
-26.69%
12.79%
11.43%
10.62%
45.38%
-24.30%
-24.13%
26.18%
-4.28%
 
Unadjusted EPS
-
10.36
15.93
14.12
16.90
15.28
10.51
13.89
18.30
14.51
1,516.00

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
889.19
846.67
789.97
724.44
678.94
638.10
611.54
566.94
559.57
457.89
Share Capital
49.23
49.00
32.67
32.67
32.66
32.66
32.66
32.66
32.66
32.66
Total Reserves
839.77
795.83
754.57
688.91
643.68
603.64
577.83
534.29
471.82
425.23
Non-Current Liabilities
499.43
439.92
379.93
317.76
165.82
227.32
128.41
237.29
103.61
93.81
Secured Loans
483.01
421.06
361.98
298.06
143.28
207.98
105.64
204.99
90.65
87.10
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.68
7.33
Long Term Provisions
0.00
0.00
0.00
0.00
0.18
0.19
0.25
0.31
0.00
0.00
Current Liabilities
447.32
569.26
436.92
466.82
358.98
356.61
330.17
162.47
95.50
78.39
Trade Payables
41.00
39.01
31.31
36.64
24.84
20.90
94.50
9.66
52.71
51.12
Other Current Liabilities
203.97
283.08
187.33
181.33
218.11
248.55
154.86
94.16
14.04
3.69
Short Term Borrowings
81.80
132.00
129.14
144.86
33.73
23.31
23.55
13.19
0.00
0.00
Short Term Provisions
120.56
115.18
89.15
103.99
82.29
63.86
57.26
45.46
28.75
23.57
Total Liabilities
1,928.63
1,961.92
1,707.65
1,598.93
1,296.33
1,314.42
1,159.66
1,034.56
782.52
630.10
Net Block
223.49
230.71
220.56
215.79
59.61
61.63
62.19
61.02
44.47
45.20
Gross Block
232.64
237.40
235.36
226.67
67.94
69.44
67.95
66.03
48.84
48.19
Accumulated Depreciation
9.15
6.69
14.80
10.89
8.33
7.81
5.76
5.01
4.37
2.99
Non Current Assets
295.61
334.37
378.18
422.14
665.66
631.25
238.79
81.08
52.73
51.59
Capital Work in Progress
0.00
0.00
2.01
0.00
0.00
5.88
1.08
2.73
8.25
6.38
Non Current Investment
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
51.24
76.53
155.60
206.34
606.03
563.73
175.52
17.32
0.00
0.00
Other Non Current Assets
20.87
27.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,633.02
1,627.56
1,329.46
1,176.77
630.67
683.17
920.86
953.48
729.79
578.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
510.45
719.77
713.03
684.02
280.34
320.13
253.75
142.65
123.23
79.25
Sundry Debtors
485.03
306.06
211.61
265.61
222.86
233.07
210.72
131.56
175.82
165.56
Cash & Bank
46.04
49.27
44.36
22.34
8.74
21.14
1.87
94.62
7.53
1.57
Other Current Assets
591.51
7.22
56.75
22.23
118.74
108.83
454.51
584.65
423.22
332.11
Short Term Loans & Adv.
582.73
545.24
303.72
182.57
113.40
95.50
449.41
577.02
423.22
332.11
Net Current Assets
1,185.69
1,058.29
892.55
709.96
271.69
326.56
590.69
791.01
634.29
500.12
Total Assets
1,928.63
1,961.93
1,707.64
1,598.91
1,296.33
1,314.42
1,159.65
1,034.56
782.52
630.09

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
75.29
201.79
168.00
-379.64
149.10
1.08
15.31
57.65
-72.59
-87.92
PBT
99.98
116.36
102.08
71.67
69.00
38.49
58.76
75.15
54.21
52.17
Adjustment
47.06
53.46
70.25
37.78
39.40
49.88
24.81
2.14
10.85
17.27
Changes in Working Capital
-58.70
57.56
-16.67
-462.29
55.29
-84.77
-67.21
-19.63
-128.31
-154.41
Cash after chg. in Working capital
88.34
227.38
155.66
-352.85
163.69
3.60
16.36
57.65
-63.25
-84.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.05
-25.58
12.34
-26.79
-14.58
-2.52
-1.05
0.00
-9.34
-2.95
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
25.98
-140.26
-85.51
55.17
-37.18
-20.00
3.14
-171.74
-2.44
-5.99
Net Fixed Assets
-0.41
9.48
-5.18
-160.07
7.48
0.26
-0.27
-11.67
-2.52
-6.63
Net Investments
2.51
-12.25
0.00
0.00
-0.01
-55.90
-0.02
-87.37
-47.42
0.00
Others
23.88
-137.49
-80.33
215.24
-44.65
35.64
3.43
-72.70
47.50
0.64
Cash from Financing Activity
-104.51
-56.62
-60.47
338.07
-124.33
38.19
-111.80
201.17
80.98
37.88
Net Cash Inflow / Outflow
-3.24
4.91
22.02
13.60
-12.41
19.27
-93.34
87.09
5.96
-56.03
Opening Cash & Equivalents
49.27
44.36
22.34
8.74
21.14
1.87
94.62
7.53
1.57
57.60
Closing Cash & Equivalent
46.04
49.27
44.36
22.34
8.74
21.14
1.87
94.62
7.53
1.57

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.)
180.59
172.40
160.65
147.25
207.11
194.85
186.94
173.61
154.48
140.22
ROA
2.61%
4.07%
4.26%
3.63%
3.84%
2.75%
4.12%
6.58%
6.69%
8.17%
ROE
5.86%
9.15%
9.34%
7.51%
7.64%
5.45%
7.68%
11.16%
9.83%
11.30%
ROCE
12.51%
13.94%
14.93%
11.50%
12.99%
10.81%
12.37%
13.32%
11.22%
14.32%
Fixed Asset Turnover
2.13
1.70
1.39
1.71
4.12
1.74
2.99
2.94
2.07
1.83
Receivable days
288.64
235.17
270.50
354.75
293.80
678.85
311.35
332.16
619.44
714.73
Inventory Days
448.86
650.91
791.88
700.36
386.93
877.83
360.59
287.32
367.41
196.57
Payable days
49.92
69.58
111.04
99.99
57.35
751.37
198.36
180.92
633.04
1420.13
Cash Conversion Cycle
687.58
816.51
951.34
955.12
623.38
805.31
473.58
438.56
353.81
-508.82
Total Debt/Equity
0.79
0.90
0.76
0.82
0.53
0.60
0.43
0.49
0.21
0.21
Interest Cover
1.99
2.25
2.02
2.12
2.07
1.60
2.24
3.99
4.87
3.26

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.