Nifty
Sensex
:
:
11532.40
38363.47
70.20 (0.61%)
268.40 (0.70%)

Construction - Real Estate

Rating :
50/99

BSE: 532832 | NSE: IBREALEST

91.95
3.20 (3.61%)
19-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  88.75
  •  92.75
  •  88.75
  •  88.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7122059
  •  6548.73
  •  224.00
  •  63.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,116.96
  • 2.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,922.71
  • N/A
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.90%
  • 18.16%
  • 14.89%
  • FII
  • DII
  • Others
  • 0.33%
  • 0.05%
  • 27.67%

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
  • 13.99
  • 11.37
  • 11.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 0.91
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.90
  • 9.44
  • 9.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
1,271.07
242.08
425.06%
1,040.42
470.78
121.00%
810.85
585.59
38.47%
2,028.00
437.03
364.04%
Expenses
883.32
154.32
472.40%
797.70
217.83
266.20%
564.63
264.25
113.67%
66.03
294.76
-77.60%
EBITDA
387.76
87.76
341.84%
242.71
252.95
-4.05%
246.22
321.34
-23.38%
1,961.97
142.26
1,279.14%
EBIDTM
30.51%
36.25%
23.33%
53.73%
30.37%
54.88%
96.74%
32.55%
Other Income
16.53
64.31
-74.30%
19.30
104.80
-81.58%
24.15
20.02
20.63%
40.04
108.13
-62.97%
Interest
114.29
162.14
-29.51%
103.85
198.22
-47.61%
101.51
161.58
-37.18%
222.28
134.98
64.68%
Depreciation
3.71
24.68
-84.97%
2.60
24.48
-89.38%
8.22
23.81
-65.48%
23.54
19.13
23.05%
PBT
286.27
-34.75
-
155.56
135.05
15.19%
160.64
155.98
2.99%
1,756.18
96.28
1,724.03%
Tax
81.37
-31.40
-
61.05
71.84
-15.02%
73.73
37.48
96.72%
103.01
36.30
183.77%
PAT
204.91
-3.35
-
94.51
63.20
49.54%
86.91
118.50
-26.66%
1,653.17
59.98
2,656.20%
PATM
16.12%
-1.38%
9.08%
13.42%
10.72%
20.24%
81.52%
13.72%
EPS
4.49
0.13
3,353.85%
1.68
1.30
29.23%
2.59
2.67
-3.00%
34.72
1.83
1,797.27%

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
5,150.34
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
196.77%
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
5,150.34
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
2,311.68
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
2,838.66
2,865.89
645.37
897.68
611.24
510.72
449.09
386.69
332.96
-107.18
-57.01
EBITDA Margin
55.12%
48.36%
27.81%
30.33%
23.14%
29.42%
34.53%
27.79%
23.16%
-82.85%
-27.33%
Other Income
100.02
229.18
523.96
137.21
95.48
64.09
45.73
95.15
57.71
169.88
231.31
Interest
541.93
744.23
560.81
501.10
336.05
219.78
226.93
228.56
60.94
9.68
24.42
Depreciation
38.07
96.51
71.43
69.48
19.68
20.96
20.36
20.94
18.39
12.57
10.83
PBT
2,358.65
2,254.33
537.09
464.31
350.99
334.07
247.53
232.32
311.34
40.45
139.05
Tax
319.16
269.29
182.62
141.84
79.53
131.49
91.60
64.13
129.29
33.70
69.82
Tax Rate
13.53%
11.95%
34.00%
30.55%
22.66%
39.36%
37.01%
27.60%
41.53%
83.31%
50.21%
PAT
2,039.50
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
2,039.56
1,985.04
354.47
322.47
271.46
202.58
155.94
168.19
182.06
6.75
69.23
Minority Interest
0.06
34.96
40.22
-25.27
-23.38
21.26
18.26
7.64
-17.65
-22.77
-39.75
PAT Margin
39.60%
34.08%
17.01%
10.04%
9.39%
12.89%
13.39%
12.64%
11.43%
-12.38%
14.13%
PAT Growth
755.75%
411.79%
32.80%
19.80%
10.83%
28.50%
-0.93%
6.95%
-
-
 
Unadjusted EPS
43.48
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 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
  • Indiabulls Real Est. - Quarterly Results
    14th Feb 2019, 18:30 PM

    Read More
  • Indiabulls Real Estate completes divestment of 50% stake in two office assets
    1st Jan 2019, 08:54 AM

    With this, company's existing wholly owned subsidiaries Ashkit Properties and Yashita Buildcon have become Joint Ventures

    Read More
  • Indiabulls Real Estate sells 50% stake in two office assets for Rs 464 crore
    21st Dec 2018, 09:38 AM

    The company has sold 50% stake in two office assets in Gurugram to global private equity firm Blackstone

    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.