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

Construction - Real Estate

Rating :
60/99

BSE: 533273 | NSE: OBEROIRLTY

412.80
7.00 (1.72%)
16-Nov-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  408.00
  •  419.40
  •  406.00
  •  405.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  363034
  •  1498.60
  •  610.00
  •  351.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,738.62
  • 18.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,315.96
  • 0.49%
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.70%
  • 0.69%
  • 1.72%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.77%
  • 26.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.51
  • 9.65
  • -3.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.31
  • 8.95
  • 0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.08
  • 7.91
  • 1.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.58
  • 27.81
  • 26.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 2.02
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.07
  • 17.95
  • 19.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
592.11
303.52
95.08%
888.26
260.74
240.67%
344.97
289.56
19.14%
356.20
252.17
41.25%
Expenses
296.27
139.76
111.98%
426.55
125.21
240.67%
161.62
138.39
16.79%
163.58
125.96
29.87%
EBITDA
295.84
163.76
80.65%
461.71
135.53
240.67%
183.35
151.17
21.29%
192.62
126.21
52.62%
EBIDTM
49.96%
53.95%
51.98%
51.98%
53.15%
52.21%
54.08%
50.05%
Other Income
27.67
4.97
456.74%
7.12
9.58
-25.68%
7.87
12.77
-38.37%
4.16
12.48
-66.67%
Interest
5.83
1.62
259.88%
4.92
1.56
215.38%
1.88
1.44
30.56%
1.80
1.49
20.81%
Depreciation
10.98
12.75
-13.88%
10.61
12.37
-14.23%
11.75
12.26
-4.16%
12.20
12.48
-2.24%
PBT
306.70
154.36
98.69%
453.30
131.18
245.56%
177.59
150.24
18.20%
182.78
124.72
46.55%
Tax
94.04
50.91
84.72%
144.97
40.54
257.60%
35.74
49.24
-27.42%
63.54
40.71
56.08%
PAT
212.66
103.45
105.57%
308.33
90.64
240.17%
141.85
101.00
40.45%
119.24
84.01
41.94%
PATM
35.92%
34.08%
34.71%
34.76%
41.12%
34.88%
33.48%
33.31%
EPS
5.88
3.07
91.53%
8.51
2.69
216.36%
4.21
3.00
40.33%
3.54
2.50
41.60%

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
2,181.54
1,265.40
1,113.62
1,416.01
922.67
798.45
1,047.59
824.69
996.02
789.88
425.53
Net Sales Growth
97.25%
13.63%
-21.36%
53.47%
15.56%
-23.78%
27.03%
-17.20%
26.10%
85.62%
 
Cost Of Goods Sold
-502.22
-447.59
-315.98
17.55
-284.72
-161.63
-69.84
-256.40
49.43
161.13
159.61
Gross Profit
2,683.76
1,712.99
1,429.60
1,398.47
1,207.39
960.09
1,117.43
1,081.10
946.59
628.75
265.93
GP Margin
123.02%
135.37%
128.37%
98.76%
130.86%
120.24%
106.67%
131.09%
95.04%
79.60%
62.49%
Total Expenditure
1,048.02
606.26
554.06
773.18
445.32
369.14
444.46
341.51
419.43
316.43
178.41
Power & Fuel Cost
-
3.00
2.75
2.03
4.24
1.18
0.68
0.53
0.63
0.77
0.00
% Of Sales
-
0.24%
0.25%
0.14%
0.46%
0.15%
0.06%
0.06%
0.06%
0.10%
0%
Employee Cost
-
67.15
64.16
57.06
52.65
81.75
76.78
69.28
27.04
5.47
6.73
% Of Sales
-
5.31%
5.76%
4.03%
5.71%
10.24%
7.33%
8.40%
2.71%
0.69%
1.58%
Manufacturing Exp.
-
858.75
630.30
480.33
505.77
314.40
352.85
421.88
261.29
113.41
0.00
% Of Sales
-
67.86%
56.60%
33.92%
54.82%
39.38%
33.68%
51.16%
26.23%
14.36%
0%
General & Admin Exp.
-
84.22
136.22
190.77
143.01
118.35
64.74
95.87
82.23
32.23
11.81
% Of Sales
-
6.66%
12.23%
13.47%
15.50%
14.82%
6.18%
11.62%
8.26%
4.08%
2.78%
Selling & Distn. Exp.
-
32.61
28.16
16.75
21.55
13.78
17.18
6.99
11.17
2.79
0.00
% Of Sales
-
2.58%
2.53%
1.18%
2.34%
1.73%
1.64%
0.85%
1.12%
0.35%
0%
Miscellaneous Exp.
-
8.11
8.46
8.70
2.82
1.31
2.07
3.37
1.47
0.64
0.00
% Of Sales
-
0.64%
0.76%
0.61%
0.31%
0.16%
0.20%
0.41%
0.15%
0.08%
0.06%
EBITDA
1,133.52
659.14
559.56
642.83
477.35
429.31
603.13
483.18
576.59
473.45
247.12
EBITDA Margin
51.96%
52.09%
50.25%
45.40%
51.74%
53.77%
57.57%
58.59%
57.89%
59.94%
58.07%
Other Income
46.82
42.70
57.81
76.24
53.98
64.99
108.84
150.10
62.75
16.44
30.27
Interest
14.43
6.86
5.57
6.83
1.76
2.74
0.37
0.38
0.19
0.03
0.36
Depreciation
45.54
49.07
49.50
48.99
40.34
27.19
28.54
26.98
23.68
9.06
7.27
PBT
1,120.37
645.91
562.30
663.24
489.22
464.38
683.06
605.92
615.47
480.80
269.77
Tax
338.29
190.72
186.85
229.28
172.10
153.31
178.28
143.04
98.29
22.62
17.42
Tax Rate
30.19%
29.53%
33.23%
34.57%
35.18%
33.01%
26.10%
23.61%
15.97%
4.70%
6.46%
PAT
782.08
455.18
375.45
433.96
317.12
311.06
504.79
462.87
517.18
458.18
252.35
PAT before Minority Interest
782.08
455.18
375.45
433.96
317.12
311.06
504.79
462.87
517.18
458.18
252.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
35.85%
35.97%
33.71%
30.65%
34.37%
38.96%
48.19%
56.13%
51.92%
58.01%
59.30%
PAT Growth
106.30%
21.24%
-13.48%
36.84%
1.95%
-38.38%
9.06%
-10.50%
12.88%
81.57%
 
Unadjusted EPS
22.14
13.51
11.15
12.96
9.66
9.48
15.38
14.10
16.88
15.63
8.49

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
6,092.37
5,725.96
5,341.13
4,634.29
4,396.39
4,162.13
3,734.15
3,347.57
1,863.85
1,443.65
Share Capital
339.60
339.54
339.30
328.24
328.23
328.23
328.23
364.13
324.57
59.70
Total Reserves
5,752.77
5,386.43
5,001.82
4,306.05
4,068.16
3,833.90
3,405.92
2,983.44
1,539.28
1,383.95
Non-Current Liabilities
685.17
729.55
301.23
840.05
185.54
67.42
77.67
76.64
-0.41
10.01
Secured Loans
678.64
749.38
349.43
729.92
75.00
0.00
0.00
0.00
0.00
0.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.70
Long Term Provisions
1.66
1.71
1.37
1.19
1.05
1.17
0.89
0.87
0.00
0.00
Current Liabilities
3,301.40
1,904.18
1,738.45
1,645.62
905.10
1,059.47
972.71
566.33
684.19
399.30
Trade Payables
130.80
46.87
42.46
35.32
24.28
29.66
30.30
32.34
24.47
30.80
Other Current Liabilities
2,900.50
1,730.75
1,586.01
1,419.26
801.94
951.97
864.95
493.89
650.07
365.42
Short Term Borrowings
265.86
119.27
107.08
108.14
1.06
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
4.24
7.30
2.90
82.89
77.82
77.83
77.45
40.09
9.66
3.08
Total Liabilities
10,078.94
8,359.69
7,380.81
7,119.96
5,487.03
5,289.02
4,784.53
3,990.54
2,547.63
1,852.96
Net Block
208.61
229.58
246.58
1,280.15
931.17
952.02
966.28
758.11
306.96
273.59
Gross Block
282.02
279.46
271.18
1,439.67
1,050.33
1,044.95
1,034.07
799.64
325.77
283.66
Accumulated Depreciation
73.41
49.88
24.60
159.52
119.16
92.93
67.79
41.54
18.81
10.08
Non Current Assets
3,645.80
2,805.22
2,542.51
2,555.10
2,606.55
2,583.36
2,244.13
1,510.99
817.05
673.60
Capital Work in Progress
112.63
109.51
48.76
21.77
433.70
384.79
284.10
172.77
510.08
385.06
Non Current Investment
3,174.29
2,317.15
2,107.07
0.01
0.01
0.01
0.01
0.01
0.01
14.96
Long Term Loans & Adv.
138.72
136.23
139.67
1,253.06
1,241.53
1,246.40
993.54
577.92
0.00
0.00
Other Non Current Assets
11.54
12.75
0.42
0.10
0.13
0.14
0.21
2.18
0.00
0.00
Current Assets
6,433.15
5,554.46
4,838.30
4,564.86
2,880.49
2,705.66
2,540.40
2,479.56
1,730.58
1,179.35
Current Investments
13.49
222.52
74.46
0.00
49.63
0.00
0.00
65.00
78.97
0.00
Inventories
4,246.73
3,766.37
3,339.24
3,481.75
1,649.13
1,244.78
1,019.62
774.72
619.45
712.22
Sundry Debtors
181.31
105.79
112.24
82.81
86.20
52.22
67.92
46.75
40.38
27.21
Cash & Bank
116.72
345.79
311.87
293.68
499.74
1,072.47
1,293.39
1,398.99
360.69
166.91
Other Current Assets
1,874.89
12.24
4.49
8.07
595.80
336.18
159.46
194.10
631.10
273.00
Short Term Loans & Adv.
1,866.51
1,101.76
996.00
698.55
586.42
318.54
137.72
178.10
625.89
272.48
Net Current Assets
3,131.75
3,650.28
3,099.85
2,919.24
1,975.39
1,646.19
1,567.69
1,913.23
1,046.39
780.06
Total Assets
10,078.95
8,359.68
7,380.81
7,119.96
5,487.04
5,289.02
4,784.53
3,990.55
2,547.63
1,852.95

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
-205.83
173.83
453.09
-938.23
-517.31
141.91
326.22
279.29
522.82
120.33
PBT
645.91
562.30
663.24
489.22
464.38
683.13
606.34
615.93
479.98
268.98
Adjustment
36.20
12.06
67.31
109.57
-30.50
-69.76
-121.30
-38.98
-5.14
-16.41
Changes in Working Capital
-677.10
-218.03
-65.95
-1,383.97
-809.97
-301.64
-26.70
-157.73
131.63
-92.71
Cash after chg. in Working capital
5.00
356.33
664.60
-785.18
-376.09
311.73
458.35
419.22
606.47
159.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-210.83
-182.50
-211.51
-153.05
-141.22
-169.81
-132.12
-139.93
-83.65
-39.52
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-588.25
-559.10
-120.82
-88.10
714.88
-832.52
-626.04
-30.94
-284.76
165.31
Net Fixed Assets
-2.67
-0.94
744.43
28.64
-48.18
-110.66
-146.47
-118.70
-145.83
-224.32
Net Investments
-64.05
-37.55
-866.95
-5.53
-3.44
-2.73
-278.90
-65.30
0.01
248.99
Others
-521.53
-520.61
1.70
-111.21
766.50
-719.13
-200.67
153.06
-138.94
140.64
Cash from Financing Activity
651.00
335.28
-204.23
693.61
-0.77
-76.33
-38.15
984.58
-44.28
-164.84
Net Cash Inflow / Outflow
-143.08
-49.99
128.04
-332.72
196.79
-766.93
-337.96
1,232.94
193.78
120.81
Opening Cash & Equivalents
235.84
285.83
157.79
494.30
297.50
1,064.43
1,402.40
169.46
166.91
46.11
Closing Cash & Equivalent
92.76
235.84
285.83
161.57
494.30
297.50
1,064.43
1,402.40
360.69
166.91

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.)
179.40
168.64
157.41
141.19
133.94
126.80
113.77
100.89
63.32
48.03
ROA
4.94%
4.77%
5.99%
5.03%
5.77%
10.02%
10.55%
15.82%
20.82%
14.13%
ROE
7.70%
6.78%
8.70%
7.02%
7.27%
12.79%
13.14%
20.13%
28.51%
19.96%
ROCE
9.08%
9.15%
11.81%
9.81%
10.82%
17.31%
17.12%
23.63%
28.98%
19.17%
Fixed Asset Turnover
4.51
4.05
1.66
0.74
0.76
1.01
0.90
1.77
2.59
2.57
Receivable days
41.41
35.73
25.14
33.43
31.64
20.93
25.38
15.96
15.62
33.14
Inventory Days
1155.65
1164.34
879.03
1014.87
661.45
394.48
397.08
255.45
307.68
541.26
Payable days
60.15
34.68
27.75
19.45
60.28
21.67
38.04
24.72
31.75
61.32
Cash Conversion Cycle
1136.90
1165.39
876.42
1028.85
632.80
393.74
384.42
246.70
291.55
513.08
Total Debt/Equity
0.28
0.15
0.09
0.19
0.02
0.00
0.00
0.00
0.00
0.01
Interest Cover
95.11
101.91
98.07
278.59
170.37
1868.31
1590.91
3166.99
0.00
750.37

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.