Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Construction - Real Estate

Rating :
57/99

BSE: 532832 | NSE: IBREALEST

130.50
13.70 (11.73%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  118.20
  •  133.40
  •  118.05
  •  116.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17096352
  •  22310.74
  •  193.30
  •  63.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,854.34
  • 11.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,660.08
  • N/A
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.90%
  • 15.27%
  • 14.96%
  • FII
  • DII
  • Others
  • 0.28%
  • 0.05%
  • 30.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.75
  • 27.83
  • 26.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.03
  • 41.19
  • 26.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.61
  • 55.27
  • 89.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 10.66
  • 10.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.72
  • 0.93
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 9.32
  • 8.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
1,821.55
3,204.22
-43.15%
1,271.07
242.08
425.06%
1,040.42
470.78
121.00%
810.85
585.59
38.47%
Expenses
1,655.71
555.47
198.07%
883.32
154.32
472.40%
797.70
217.83
266.20%
564.63
264.25
113.67%
EBITDA
165.84
2,648.74
-93.74%
387.76
87.76
341.84%
242.71
252.95
-4.05%
246.22
321.34
-23.38%
EBIDTM
9.10%
82.66%
30.51%
36.25%
23.33%
53.73%
30.37%
54.88%
Other Income
219.07
40.04
447.13%
16.53
64.31
-74.30%
19.30
104.80
-81.58%
24.15
20.02
20.63%
Interest
144.67
222.28
-34.92%
114.29
162.14
-29.51%
103.85
198.22
-47.61%
101.51
161.58
-37.18%
Depreciation
2.91
23.54
-87.64%
3.71
24.68
-84.97%
2.60
24.48
-89.38%
8.22
23.81
-65.48%
PBT
237.33
2,442.96
-90.29%
286.27
-34.75
-
155.56
135.05
15.19%
160.64
155.98
2.99%
Tax
123.31
256.91
-52.00%
81.37
-31.40
-
61.05
71.84
-15.02%
73.73
37.48
96.72%
PAT
114.02
2,186.05
-94.78%
204.91
-3.35
-
94.51
63.20
49.54%
86.91
118.50
-26.66%
PATM
6.26%
68.22%
16.12%
-1.38%
9.08%
13.42%
10.72%
20.24%
EPS
2.41
45.95
-94.76%
4.49
0.13
3,353.85%
1.68
1.30
29.23%
2.59
2.67
-3.00%

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
4,943.89
5,926.53
2,320.34
2,959.45
2,641.13
1,736.24
1,300.56
1,391.60
1,437.89
129.36
208.61
Net Sales Growth
9.80%
155.42%
-21.60%
12.05%
52.12%
33.50%
-6.54%
-3.22%
1011.54%
-37.99%
 
Cost Of Goods Sold
0.00
2,243.86
1,191.38
1,640.96
1,752.91
878.54
584.59
813.34
974.54
42.05
110.88
Gross Profit
4,943.89
3,682.67
1,128.96
1,318.49
888.21
857.70
715.97
578.25
463.35
87.31
97.73
GP Margin
100.00%
62.14%
48.65%
44.55%
33.63%
49.40%
55.05%
41.55%
32.22%
67.49%
46.85%
Total Expenditure
3,901.36
3,060.64
1,674.97
2,061.77
2,029.89
1,225.52
851.47
1,004.91
1,104.93
236.54
265.62
Power & Fuel Cost
-
4.94
6.86
6.49
0.90
0.91
1.25
2.16
0.33
1.26
1.48
% Of Sales
-
0.08%
0.30%
0.22%
0.03%
0.05%
0.10%
0.16%
0.02%
0.97%
0.71%
Employee Cost
-
128.09
116.09
114.38
60.39
52.55
55.75
49.68
48.82
61.36
42.53
% Of Sales
-
2.16%
5.00%
3.86%
2.29%
3.03%
4.29%
3.57%
3.40%
47.43%
20.39%
Manufacturing Exp.
-
90.94
83.98
75.35
20.91
34.86
31.08
24.24
20.27
44.73
62.84
% Of Sales
-
1.53%
3.62%
2.55%
0.79%
2.01%
2.39%
1.74%
1.41%
34.58%
30.12%
General & Admin Exp.
-
154.65
84.99
100.61
49.03
67.02
77.21
73.75
46.45
40.26
40.30
% Of Sales
-
2.61%
3.66%
3.40%
1.86%
3.86%
5.94%
5.30%
3.23%
31.12%
19.32%
Selling & Distn. Exp.
-
145.24
162.63
102.03
134.74
157.96
81.01
30.69
12.85
13.34
2.62
% Of Sales
-
2.45%
7.01%
3.45%
5.10%
9.10%
6.23%
2.21%
0.89%
10.31%
1.26%
Miscellaneous Exp.
-
292.93
29.02
21.95
11.00
33.68
20.59
11.04
1.67
33.54
2.62
% Of Sales
-
4.94%
1.25%
0.74%
0.42%
1.94%
1.58%
0.79%
0.12%
25.93%
2.38%
EBITDA
1,042.53
2,865.89
645.37
897.68
611.24
510.72
449.09
386.69
332.96
-107.18
-57.01
EBITDA Margin
21.09%
48.36%
27.81%
30.33%
23.14%
29.42%
34.53%
27.79%
23.16%
-82.85%
-27.33%
Other Income
279.05
229.18
523.96
137.21
95.48
64.09
45.73
95.15
57.71
169.88
231.31
Interest
464.32
744.23
560.81
501.10
336.05
219.78
226.93
228.56
60.94
9.68
24.42
Depreciation
17.44
96.51
71.43
69.48
19.68
20.96
20.36
20.94
18.39
12.57
10.83
PBT
839.80
2,254.33
537.09
464.31
350.99
334.07
247.53
232.32
311.34
40.45
139.05
Tax
339.46
269.29
182.62
141.84
79.53
131.49
91.60
64.13
129.29
33.70
69.82
Tax Rate
40.42%
11.95%
34.00%
30.55%
22.66%
39.36%
37.01%
27.60%
41.53%
83.31%
50.21%
PAT
500.35
2,020.00
394.69
297.20
248.08
223.84
174.20
175.83
164.41
-16.02
29.48
PAT before Minority Interest
500.44
1,985.04
354.47
322.47
271.46
202.58
155.94
168.19
182.06
6.75
69.23
Minority Interest
0.09
34.96
40.22
-25.27
-23.38
21.26
18.26
7.64
-17.65
-22.77
-39.75
PAT Margin
10.12%
34.08%
17.01%
10.04%
9.39%
12.89%
13.39%
12.64%
11.43%
-12.38%
14.13%
PAT Growth
-78.84%
411.79%
32.80%
19.80%
10.83%
28.50%
-0.93%
6.95%
-
-
 
Unadjusted EPS
11.17
42.46
8.66
7.26
5.84
5.28
3.74
3.73
3.75
0.87
0.16

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
7,079.16
4,042.99
3,993.26
7,170.29
6,873.94
7,036.58
7,435.22
9,789.94
9,666.83
5,840.75
Share Capital
1,143.21
87.18
83.84
85.00
84.80
342.49
352.49
392.90
392.76
501.50
Total Reserves
5,935.95
3,955.81
3,617.30
7,085.29
6,789.14
6,694.09
7,082.73
8,983.34
9,274.04
5,107.05
Non-Current Liabilities
3,249.17
7,996.36
7,003.12
5,635.11
2,500.43
1,876.75
1,955.81
3,655.53
1,362.95
1,196.49
Secured Loans
3,033.07
7,456.98
6,731.10
5,303.52
2,233.81
958.23
1,054.84
2,075.55
1.24
63.63
Unsecured Loans
0.00
34.76
185.49
194.10
194.10
869.76
833.89
939.62
1,361.94
1,131.97
Long Term Provisions
9.56
8.66
5.75
4.55
4.26
3.63
3.78
19.15
0.00
0.00
Current Liabilities
6,258.23
5,439.32
5,922.22
3,953.09
3,964.26
3,612.27
2,078.59
2,688.02
638.53
400.27
Trade Payables
452.21
309.37
294.94
202.10
146.11
59.73
64.20
158.73
38.84
28.88
Other Current Liabilities
4,836.12
4,483.86
4,764.97
3,273.95
3,168.03
3,355.93
1,954.13
1,918.48
367.50
121.94
Short Term Borrowings
925.00
508.00
733.00
401.00
451.00
0.00
0.00
522.29
0.00
0.00
Short Term Provisions
44.89
138.09
129.31
76.03
199.12
196.61
60.26
88.52
232.19
249.45
Total Liabilities
16,596.99
18,189.56
17,751.36
16,791.68
13,348.46
12,761.49
12,161.04
18,180.46
13,663.86
8,570.79
Net Block
60.80
129.21
111.67
112.22
304.08
316.94
324.25
480.17
252.77
153.97
Gross Block
128.76
249.13
212.22
162.86
410.12
401.47
387.68
526.67
280.58
168.80
Accumulated Depreciation
67.96
119.92
100.54
50.64
106.04
84.53
63.43
46.50
27.81
14.82
Non Current Assets
3,944.51
4,708.82
3,536.47
6,824.70
6,094.95
5,720.26
5,318.79
8,163.39
7,043.85
518.40
Capital Work in Progress
0.00
0.96
0.03
126.71
88.40
71.58
0.08
1,455.78
479.94
215.54
Non Current Investment
3,362.60
3,999.83
2,817.74
5,494.70
5,481.85
5,262.44
4,909.28
4,660.64
6,201.19
100.00
Long Term Loans & Adv.
447.39
471.98
461.44
972.76
175.79
27.03
27.61
1,072.00
0.00
0.00
Other Non Current Assets
73.72
106.84
145.59
118.31
44.84
42.28
57.58
494.81
0.00
0.00
Current Assets
12,652.47
13,480.74
14,214.89
9,966.99
7,253.50
7,041.23
6,842.25
10,017.06
6,620.01
8,052.39
Current Investments
1,387.15
533.21
171.68
334.12
84.64
0.00
20.10
2,009.13
1,046.20
1,134.69
Inventories
6,076.91
7,828.62
8,090.15
6,014.10
4,692.74
4,978.17
5,110.78
4,721.97
2,448.87
1,756.64
Sundry Debtors
2,811.96
3,824.23
3,306.72
159.40
97.80
722.84
930.29
583.97
19.02
87.83
Cash & Bank
1,793.95
550.02
1,343.50
669.43
300.24
413.41
160.54
513.52
1,045.43
1,589.69
Other Current Assets
582.49
32.84
38.19
1,921.75
2,078.08
926.81
620.54
2,188.49
2,060.50
3,483.54
Short Term Loans & Adv.
477.05
711.82
1,264.66
868.18
1,085.51
910.51
608.99
2,172.57
2,049.52
3,442.19
Net Current Assets
6,394.24
8,041.42
8,292.67
6,013.90
3,289.24
3,428.96
4,763.66
7,329.04
5,981.48
7,652.12
Total Assets
16,596.98
18,189.56
17,751.36
16,791.69
13,348.45
12,761.49
12,161.04
18,180.45
13,663.86
8,570.79

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
-890.55
639.37
972.66
-2,829.81
577.61
817.97
-1,187.71
-495.34
-496.29
-1,400.22
PBT
2,254.33
537.09
464.31
350.99
334.07
247.53
222.31
306.69
40.45
139.05
Adjustment
-2,223.01
119.60
456.52
270.69
207.32
218.02
162.67
40.23
-93.47
-188.08
Changes in Working Capital
-682.68
246.52
199.53
-3,246.22
118.34
506.29
-1,450.47
-785.82
-402.91
-1,234.71
Cash after chg. in Working capital
-651.35
903.21
1,120.37
-2,624.54
659.73
971.83
-1,065.48
-438.91
-455.93
-1,283.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-239.20
-263.84
-147.70
-205.28
-82.12
-153.87
-122.23
-56.44
-40.36
-116.48
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
221.75
-874.84
243.59
-124.45
-1,350.34
-101.25
347.54
-3,563.66
-3,144.40
-118.85
Net Fixed Assets
4.40
2.60
-0.13
-1.80
0.27
-2.24
-0.53
-2.04
-0.47
-3.37
Net Investments
-684.92
-972.09
-196.81
-216.35
-909.12
35.75
-1,319.08
794.10
-919.80
-1,339.95
Others
902.27
94.65
440.53
93.70
-441.49
-134.76
1,667.15
-4,355.72
-2,224.13
1,224.47
Cash from Financing Activity
2,057.30
-833.70
-694.76
3,314.57
529.28
-396.81
392.82
2,778.97
4,278.92
1,344.39
Net Cash Inflow / Outflow
1,388.51
-1,069.17
521.49
360.31
-243.44
319.91
-447.36
-1,280.03
638.23
-174.68
Opening Cash & Equivalents
352.09
1,087.04
573.88
183.11
413.39
85.74
2,191.08
3,451.95
1,589.69
1,643.37
Closing Cash & Equivalent
1,673.57
352.09
1,087.04
586.60
183.11
413.39
85.74
2,191.08
2,049.28
1,589.69

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.)
127.05
92.75
88.30
168.72
162.12
159.88
151.39
225.33
0.00
200.32
ROA
11.41%
1.97%
1.87%
1.80%
1.55%
1.25%
1.11%
1.14%
0.00%
0.82%
ROE
39.41%
9.15%
5.93%
3.87%
2.97%
2.23%
2.07%
1.98%
0.00%
1.54%
ROCE
22.10%
8.33%
7.26%
5.83%
5.71%
4.95%
4.02%
3.06%
0.00%
2.75%
Fixed Asset Turnover
31.37
10.06
15.78
9.22
4.28
3.30
3.04
3.56
0.00
1.22
Receivable days
204.35
560.86
213.74
17.77
86.26
231.98
198.59
76.53
0.00
178.76
Inventory Days
428.20
1252.05
869.76
739.84
1016.53
1415.72
1289.51
910.13
0.00
2537.67
Payable days
51.24
67.45
45.10
31.92
32.75
27.28
39.33
33.51
0.00
45.26
Cash Conversion Cycle
581.32
1745.46
1038.41
725.69
1070.04
1620.42
1448.77
953.15
0.00
2671.18
Total Debt/Equity
0.93
2.33
2.41
0.91
0.43
0.36
0.29
0.38
0.00
0.21
Interest Cover
4.03
1.96
1.93
2.04
2.52
2.09
2.02
6.11
0.00
6.69

News Update:


  • Indiabulls Real Estate decides to divest Century
    24th Apr 2019, 12:53 PM

    Post this transaction, net debt of the company would be below Rs 3,000 crore

    Read More
  • Indiabulls Real Estate reports 95% fall in Q4 consolidated net profit
    24th Apr 2019, 10:29 AM

    Total consolidated income of the company decreased by 37.10% at Rs 2040.61 crore for quarter

    Read More
  • Indiabulls Real Est. - Quarterly Results
    23rd Apr 2019, 23:19 PM

    Read More
  • Indiabulls Real Estate to raise Rs 600 crore via NCDs
    26th Mar 2019, 09:36 AM

    The tenure of the instrument is upto 36 months

    Read More
  • Indiabulls Real Estate reports many fold jump in Q3 consolidated net profit
    15th Feb 2019, 14:56 PM

    Total consolidated income of the company increased by 4-fold jump at Rs 1287.60 crore for Q3FY19

    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.