Nifty
Sensex
:
:
10890.30
36321.29
3.50 (0.03%)
2.96 (0.01%)

Construction - Real Estate

Rating :
61/99

BSE: 532880 | NSE: OMAXE

214.00
1.95 (0.92%)
16-Jan-2019 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  212.40
  •  216.30
  •  211.35
  •  212.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  253876
  •  543.29
  •  233.45
  •  204.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,875.66
  • 62.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,415.94
  • 0.33%
  • 2.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.43%
  • 6.85%
  • 2.47%
  • FII
  • DII
  • Others
  • 3.38%
  • 0.00%
  • 12.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.72
  • 2.53
  • 9.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.55
  • 2.68
  • 1.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.04
  • 1.36
  • 3.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.55
  • 35.60
  • 36.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.45
  • 1.48
  • 1.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.12
  • 13.98
  • 15.28

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
451.52
359.10
25.74%
173.53
482.48
-64.03%
490.70
451.92
8.58%
506.81
410.67
23.41%
Expenses
410.34
289.07
41.95%
133.69
413.54
-67.67%
441.04
409.69
7.65%
435.39
342.37
27.17%
EBITDA
41.18
70.03
-41.20%
39.84
68.94
-42.21%
49.66
42.23
17.59%
71.42
68.30
4.57%
EBIDTM
9.12%
19.50%
22.96%
14.29%
10.12%
9.34%
14.09%
16.63%
Other Income
8.90
5.58
59.50%
8.95
12.01
-25.48%
29.36
15.88
84.89%
11.75
12.63
-6.97%
Interest
29.63
38.34
-22.72%
33.59
40.29
-16.63%
40.37
32.40
24.60%
50.28
40.89
22.96%
Depreciation
2.17
2.20
-1.36%
1.84
1.93
-4.66%
2.34
2.41
-2.90%
2.30
2.36
-2.54%
PBT
18.28
35.07
-47.88%
13.36
38.73
-65.50%
36.31
23.29
55.90%
30.60
37.69
-18.81%
Tax
7.60
16.26
-53.26%
4.71
13.76
-65.77%
15.58
9.80
58.98%
9.93
15.70
-36.75%
PAT
10.68
18.81
-43.22%
8.65
24.97
-65.36%
20.73
13.49
53.67%
20.67
21.98
-5.96%
PATM
2.37%
5.24%
4.98%
5.18%
4.22%
2.99%
4.08%
5.35%
EPS
0.59
1.00
-41.00%
0.48
1.27
-62.20%
1.23
0.66
86.36%
1.10
1.14
-3.51%

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
1,622.56
1,839.09
1,626.75
1,385.72
1,431.09
1,623.13
2,077.54
1,848.75
1,525.94
1,001.22
874.26
Net Sales Growth
-4.79%
13.05%
17.39%
-3.17%
-11.83%
-21.87%
12.38%
21.15%
52.41%
14.52%
 
Cost Of Goods Sold
1,258.82
1,412.50
1,184.50
994.01
1,025.44
1,182.59
1,625.62
1,499.03
1,208.43
438.84
340.04
Gross Profit
363.74
426.60
442.26
391.71
405.64
440.53
451.92
349.72
317.51
562.38
534.22
GP Margin
22.42%
23.20%
27.19%
28.27%
28.34%
27.14%
21.75%
18.92%
20.81%
56.17%
61.11%
Total Expenditure
1,420.46
1,575.85
1,343.11
1,143.65
1,190.44
1,392.55
1,843.79
1,614.11
1,307.07
582.84
496.37
Power & Fuel Cost
-
1.91
1.88
1.93
1.78
2.15
2.75
1.83
0.76
7.08
5.66
% Of Sales
-
0.10%
0.12%
0.14%
0.12%
0.13%
0.13%
0.10%
0.05%
0.71%
0.65%
Employee Cost
-
54.24
50.37
51.46
55.06
62.27
59.66
46.66
34.45
41.55
44.87
% Of Sales
-
2.95%
3.10%
3.71%
3.85%
3.84%
2.87%
2.52%
2.26%
4.15%
5.13%
Manufacturing Exp.
-
7.89
7.12
8.64
6.08
7.53
10.72
6.89
6.78
5.72
5.16
% Of Sales
-
0.43%
0.44%
0.62%
0.42%
0.46%
0.52%
0.37%
0.44%
0.57%
0.59%
General & Admin Exp.
-
27.17
31.43
26.90
31.69
32.11
29.32
31.49
24.01
34.62
46.80
% Of Sales
-
1.48%
1.93%
1.94%
2.21%
1.98%
1.41%
1.70%
1.57%
3.46%
5.35%
Selling & Distn. Exp.
-
59.68
60.69
51.36
62.93
92.81
105.99
17.82
24.25
51.49
45.55
% Of Sales
-
3.25%
3.73%
3.71%
4.40%
5.72%
5.10%
0.96%
1.59%
5.14%
5.21%
Miscellaneous Exp.
-
12.46
7.14
9.34
7.45
13.08
9.74
10.39
8.38
3.53
45.55
% Of Sales
-
0.68%
0.44%
0.67%
0.52%
0.81%
0.47%
0.56%
0.55%
0.35%
0.95%
EBITDA
202.10
263.24
283.64
242.07
240.65
230.58
233.75
234.64
218.87
418.38
377.89
EBITDA Margin
12.46%
14.31%
17.44%
17.47%
16.82%
14.21%
11.25%
12.69%
14.34%
41.79%
43.22%
Other Income
58.96
55.51
58.92
54.13
34.16
30.33
22.31
22.41
18.80
13.49
16.02
Interest
153.87
169.28
154.53
146.79
143.52
130.58
126.39
131.86
104.74
322.37
336.73
Depreciation
8.65
8.76
8.89
10.37
21.10
14.78
7.45
5.81
4.76
6.07
6.43
PBT
98.55
140.71
179.14
139.04
110.19
115.54
122.22
119.38
128.19
103.43
50.74
Tax
37.82
55.53
73.88
62.41
50.35
36.93
19.02
28.98
35.47
-9.12
4.01
Tax Rate
38.38%
39.46%
41.24%
44.89%
45.69%
31.96%
15.25%
24.28%
27.67%
-8.82%
7.90%
PAT
60.73
84.00
102.09
76.75
60.07
78.52
105.68
90.39
92.71
112.54
46.72
PAT before Minority Interest
62.29
85.18
105.26
76.63
59.84
78.61
105.70
90.40
92.71
112.55
46.73
Minority Interest
1.56
-1.18
-3.17
0.12
0.23
-0.09
-0.02
-0.01
0.00
-0.01
-0.01
PAT Margin
3.74%
4.57%
6.28%
5.54%
4.20%
4.84%
5.09%
4.89%
6.08%
11.24%
5.34%
PAT Growth
-23.37%
-17.72%
33.02%
27.77%
-23.50%
-25.70%
16.92%
-2.50%
-17.62%
140.88%
 
Unadjusted EPS
3.40
4.59
5.58
4.22
3.27
4.29
5.78
5.21
5.34
6.48
2.69

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
2,196.85
2,118.62
2,030.44
2,226.55
2,178.63
1,858.60
1,770.45
1,677.76
1,581.84
1,477.83
Share Capital
182.90
182.90
182.90
432.90
432.90
173.57
173.57
173.57
173.57
173.57
Total Reserves
2,013.95
1,935.72
1,847.54
1,793.65
1,745.72
1,685.04
1,596.88
1,504.19
1,408.27
1,304.27
Non-Current Liabilities
1,187.52
1,440.50
1,234.19
730.49
620.59
784.81
801.94
883.62
1,802.46
1,973.03
Secured Loans
925.21
670.45
568.69
381.98
261.16
379.61
373.35
596.38
1,748.18
1,919.06
Unsecured Loans
130.81
82.94
94.59
74.09
66.16
97.19
104.47
15.00
65.53
64.18
Long Term Provisions
79.09
66.14
12.73
14.87
14.85
12.17
9.75
8.18
0.00
0.00
Current Liabilities
4,663.70
4,620.60
4,227.81
3,926.96
3,643.83
3,023.71
2,837.75
2,663.73
918.73
725.01
Trade Payables
1,122.82
1,024.81
939.80
859.05
761.37
683.55
640.86
515.79
512.45
344.15
Other Current Liabilities
3,364.64
3,409.68
3,027.74
2,816.92
2,529.91
2,087.62
1,928.15
1,937.85
357.24
332.00
Short Term Borrowings
170.32
165.48
240.54
220.91
320.21
212.28
225.21
170.71
0.00
0.00
Short Term Provisions
5.93
20.63
19.73
30.08
32.34
40.26
43.54
39.38
49.04
48.87
Total Liabilities
8,064.13
8,194.63
7,504.42
6,893.41
6,443.38
5,667.37
5,410.34
5,225.30
4,303.27
4,176.10
Net Block
603.73
603.89
599.56
118.40
130.82
128.66
104.84
91.76
76.86
75.44
Gross Block
639.62
629.61
613.11
194.19
187.74
173.73
142.01
121.26
104.58
97.15
Accumulated Depreciation
35.88
25.71
13.55
75.79
56.92
45.08
37.17
29.50
27.72
21.71
Non Current Assets
814.09
911.23
852.29
398.05
487.92
538.26
463.71
392.37
87.61
85.98
Capital Work in Progress
0.00
0.03
0.00
0.16
0.22
0.41
0.16
1.66
0.21
0.00
Non Current Investment
12.41
11.77
21.67
20.48
15.48
10.58
10.58
10.48
10.54
10.54
Long Term Loans & Adv.
177.88
252.95
192.60
227.69
307.61
369.52
318.04
258.90
0.00
0.00
Other Non Current Assets
20.07
42.59
38.45
31.33
33.80
29.10
30.09
29.58
0.00
0.00
Current Assets
7,250.05
7,283.41
6,652.13
6,495.35
5,955.45
5,129.12
4,946.64
4,832.94
4,215.66
4,090.13
Current Investments
0.00
0.00
0.00
0.00
0.10
0.00
0.05
0.05
0.05
0.00
Inventories
5,120.18
4,871.58
4,515.43
4,471.42
3,836.38
3,533.90
3,263.76
3,041.33
3,214.32
3,086.87
Sundry Debtors
793.57
1,048.41
789.89
769.95
865.52
524.14
647.28
743.44
124.39
65.61
Cash & Bank
263.22
222.84
261.13
240.51
243.15
246.58
196.02
164.89
175.69
140.31
Other Current Assets
1,073.07
391.09
510.38
491.52
1,010.30
824.50
839.53
883.23
701.20
797.33
Short Term Loans & Adv.
843.73
749.48
575.30
521.96
546.53
357.20
339.39
307.52
701.20
797.33
Net Current Assets
2,586.35
2,662.80
2,424.32
2,568.40
2,311.62
2,105.41
2,108.89
2,169.20
3,296.93
3,365.11
Total Assets
8,064.14
8,194.64
7,504.42
6,893.40
6,443.37
5,667.38
5,410.35
5,225.31
4,303.27
4,176.11

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
19.07
120.85
90.82
361.95
138.94
486.39
573.69
602.46
540.72
226.95
PBT
140.71
179.14
139.04
110.19
115.54
124.72
119.38
128.19
103.43
50.74
Adjustment
330.93
351.85
342.85
455.57
397.46
360.23
340.96
316.71
319.64
333.32
Changes in Working Capital
-418.27
-366.39
-350.48
-168.67
-340.61
42.73
150.98
216.42
141.70
-107.46
Cash after chg. in Working capital
53.36
164.60
131.41
397.10
172.39
527.68
611.32
661.31
564.77
276.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.29
-43.75
-40.59
-35.14
-33.44
-41.29
-37.62
-58.85
-24.05
-49.65
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
20.67
19.89
6.49
-5.57
10.66
-7.32
-38.31
-37.55
2.31
119.20
Net Fixed Assets
-6.16
-1.00
-427.71
-3.11
-8.63
-12.13
-6.14
-4.41
-4.17
-3.25
Net Investments
-0.68
-29.50
-30.19
112.80
-13.48
-99.57
-5.09
-0.30
-5.06
86.49
Others
27.51
50.39
464.39
-115.26
32.77
104.38
-27.08
-32.84
11.54
35.96
Cash from Financing Activity
-35.46
-173.13
-104.69
-390.83
-151.97
-412.78
-533.05
-572.74
-507.64
-532.46
Net Cash Inflow / Outflow
4.28
-32.39
-7.39
-34.45
-2.37
66.29
2.33
-7.84
35.38
-186.30
Opening Cash & Equivalents
86.26
118.65
126.04
138.43
140.80
74.51
72.61
80.44
140.31
326.61
Closing Cash & Equivalent
90.54
86.26
118.65
103.98
138.43
140.80
74.94
72.61
175.69
140.31

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.)
120.11
115.83
111.01
108.07
105.45
107.08
102.00
96.66
91.14
85.14
ROA
1.05%
1.34%
1.06%
0.90%
1.30%
1.91%
1.70%
1.95%
2.65%
1.11%
ROE
3.95%
5.07%
3.82%
3.06%
4.15%
5.83%
5.24%
5.69%
7.36%
3.23%
ROCE
8.13%
9.56%
8.56%
7.75%
7.98%
8.63%
8.52%
7.26%
12.42%
11.07%
Fixed Asset Turnover
2.90
2.62
3.43
7.49
8.98
13.16
14.04
13.51
9.93
8.40
Receivable days
182.79
206.23
205.43
208.56
156.25
102.90
137.29
103.79
34.63
20.21
Inventory Days
991.52
1053.10
1183.57
1059.46
828.70
597.13
622.41
748.16
1148.56
1284.38
Payable days
184.53
224.11
245.38
136.88
167.17
138.54
115.85
128.66
188.83
188.96
Cash Conversion Cycle
989.78
1035.22
1143.62
1131.14
817.77
561.50
643.85
723.30
994.37
1115.64
Total Debt/Equity
0.82
0.71
0.65
0.49
0.48
0.58
0.62
0.80
1.15
1.34
Interest Cover
1.83
2.16
1.95
1.77
1.88
1.99
1.91
2.22
1.32
1.15

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.