Nifty
Sensex
:
:
10569.30
35225.33
-7.00 (-0.07%)
83.34 (0.24%)

Construction - Real Estate

Rating :
22/99

BSE: 532780 | NSE: PARSVNATH

8.50
0.05 (0.59%)
15-Nov-2018 | 9:07AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.00
  •  0.00
  •  0.00
  •  8.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  0
  •  0.00
  •  33.85
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 366.86
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,702.17
  • N/A
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.46%
  • 19.44%
  • 9.56%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.00%
  • 5.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.40
  • -24.02
  • -29.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.56
  • 17.15
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.32
  • 0.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 284.52
  • 454.46
  • 759.21

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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
193.67
278.90
405.94
762.53
560.81
642.64
905.21
909.15
940.74
698.40
Net Sales Growth
-
-30.56%
-31.30%
-46.76%
35.97%
-12.73%
-29.01%
-0.43%
-3.36%
34.70%
 
Cost Of Goods Sold
-
36.87
35.12
124.47
280.85
142.20
127.63
171.44
166.77
283.36
85.21
Gross Profit
-
156.79
243.77
281.46
481.68
418.62
515.01
733.78
742.39
657.37
613.19
GP Margin
-
80.96%
87.40%
69.34%
63.17%
74.65%
80.14%
81.06%
81.66%
69.88%
87.80%
Total Expenditure
-
215.23
206.15
317.08
437.84
352.40
382.64
483.29
458.14
520.78
301.72
Power & Fuel Cost
-
8.73
12.11
12.49
9.80
9.28
11.86
9.60
10.16
10.68
13.31
% Of Sales
-
4.51%
4.34%
3.08%
1.29%
1.65%
1.85%
1.06%
1.12%
1.14%
1.91%
Employee Cost
-
32.59
30.60
36.71
37.10
46.05
43.63
47.77
40.70
35.76
51.09
% Of Sales
-
16.83%
10.97%
9.04%
4.87%
8.21%
6.79%
5.28%
4.48%
3.80%
7.32%
Manufacturing Exp.
-
72.11
66.62
64.49
44.48
78.37
117.89
169.60
164.49
126.73
70.66
% Of Sales
-
37.23%
23.89%
15.89%
5.83%
13.97%
18.34%
18.74%
18.09%
13.47%
10.12%
General & Admin Exp.
-
50.55
53.64
57.20
36.09
49.29
52.22
43.98
46.73
46.64
51.68
% Of Sales
-
26.10%
19.23%
14.09%
4.73%
8.79%
8.13%
4.86%
5.14%
4.96%
7.40%
Selling & Distn. Exp.
-
10.98
5.82
18.83
23.23
24.06
26.33
36.01
24.94
16.96
29.40
% Of Sales
-
5.67%
2.09%
4.64%
3.05%
4.29%
4.10%
3.98%
2.74%
1.80%
4.21%
Miscellaneous Exp.
-
3.40
2.25
2.89
6.29
3.16
3.08
4.90
4.36
0.64
29.40
% Of Sales
-
1.76%
0.81%
0.71%
0.82%
0.56%
0.48%
0.54%
0.48%
0.07%
0.05%
EBITDA
-
-21.56
72.75
88.86
324.69
208.41
260.00
421.92
451.01
419.96
396.68
EBITDA Margin
-
-11.13%
26.08%
21.89%
42.58%
37.16%
40.46%
46.61%
49.61%
44.64%
56.80%
Other Income
-
16.41
27.64
35.53
17.35
18.92
26.94
76.00
33.25
47.45
30.81
Interest
-
324.14
233.58
185.78
179.94
175.26
142.62
281.33
228.54
249.73
262.43
Depreciation
-
30.24
27.94
28.60
5.41
13.06
12.67
15.45
16.47
21.49
28.12
PBT
-
-359.53
-161.13
-90.00
156.68
39.01
131.65
201.14
239.25
196.19
136.95
Tax
-
-35.57
-12.24
-40.62
-200.35
22.80
59.10
132.38
70.48
55.58
24.13
Tax Rate
-
9.89%
7.60%
45.13%
64.00%
58.45%
44.89%
65.81%
29.46%
28.33%
17.62%
PAT
-
-317.09
-144.58
-37.18
-107.68
16.21
71.25
56.09
141.75
134.86
112.91
PAT before Minority Interest
-
-323.96
-148.89
-49.38
-112.68
16.21
72.55
68.76
168.77
140.61
112.82
Minority Interest
-
6.87
4.31
12.20
5.00
0.00
-1.30
-12.67
-27.02
-5.75
0.09
PAT Margin
-
-163.73%
-51.84%
-9.16%
-14.12%
2.89%
11.09%
6.20%
15.59%
14.34%
16.17%
PAT Growth
-
-
-
-
-
-77.25%
27.03%
-60.43%
5.11%
19.44%
 
Unadjusted EPS
-
-7.29
-3.33
-0.85
-2.47
0.37
1.64
1.29
3.40
3.52
6.11

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
2,164.96
2,482.19
2,630.69
2,671.34
2,779.64
2,724.56
2,669.33
2,620.86
2,294.13
2,004.70
Share Capital
217.59
217.59
217.59
217.59
217.59
217.59
217.59
217.59
198.55
184.70
Total Reserves
1,947.37
2,264.60
2,413.10
2,453.75
2,562.01
2,506.93
2,451.74
2,403.27
2,093.58
1,818.00
Non-Current Liabilities
3,143.31
3,228.30
2,521.64
2,336.12
2,225.04
1,637.91
1,456.26
1,259.52
1,705.19
1,926.18
Secured Loans
2,783.24
2,848.10
1,865.41
1,625.76
1,422.42
1,051.00
861.56
751.81
1,312.94
1,907.37
Unsecured Loans
409.06
408.38
638.21
725.60
725.50
543.80
543.80
432.65
396.87
23.67
Long Term Provisions
5.14
4.16
3.87
3.95
3.80
3.20
3.56
3.02
0.00
0.00
Current Liabilities
2,785.07
1,977.97
2,072.84
2,462.38
3,353.45
3,258.91
2,807.99
2,568.83
1,573.60
1,320.61
Trade Payables
764.17
695.50
679.01
635.75
965.77
1,025.73
981.65
906.69
864.60
760.47
Other Current Liabilities
1,557.66
821.15
1,010.25
973.29
1,076.23
1,074.21
848.77
652.04
340.60
246.62
Short Term Borrowings
462.66
460.76
382.89
419.09
777.37
622.60
463.97
595.67
0.00
0.00
Short Term Provisions
0.59
0.56
0.69
434.25
534.08
536.36
513.60
414.42
368.40
313.52
Total Liabilities
8,256.07
7,858.06
7,413.40
7,579.07
8,472.47
7,776.80
7,106.50
6,561.05
5,603.78
5,252.81
Net Block
523.74
553.22
479.70
516.09
163.43
214.04
228.45
227.51
150.82
128.63
Gross Block
609.62
609.31
508.31
658.99
305.37
349.62
352.11
337.66
245.21
202.18
Accumulated Depreciation
85.88
56.09
28.60
142.90
141.94
135.57
123.66
110.15
94.38
73.54
Non Current Assets
3,010.13
3,020.56
2,918.01
1,709.70
1,606.36
1,354.82
1,371.84
1,281.51
516.45
387.34
Capital Work in Progress
746.76
647.11
678.34
624.56
847.58
788.56
591.73
454.73
336.70
223.62
Non Current Investment
39.06
36.11
78.73
14.66
14.65
28.06
28.04
29.47
28.92
29.56
Long Term Loans & Adv.
80.21
134.39
141.07
539.53
569.63
312.79
523.62
569.79
0.00
0.00
Other Non Current Assets
1,620.37
1,649.73
1,540.16
14.87
11.07
11.36
0.00
0.00
0.00
0.00
Current Assets
5,245.93
4,837.50
4,495.40
5,869.36
6,866.10
6,201.85
5,734.66
5,279.55
5,087.34
4,865.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3,688.69
3,326.73
2,976.89
2,669.75
3,475.41
3,388.06
3,038.21
2,710.60
2,513.63
2,457.42
Sundry Debtors
635.34
630.40
658.94
662.26
655.47
716.01
678.90
638.28
1,405.64
1,146.60
Cash & Bank
64.68
67.91
172.94
298.15
260.27
174.41
228.13
245.43
204.71
270.96
Other Current Assets
857.23
619.04
516.71
351.22
2,474.96
1,923.36
1,789.41
1,685.24
963.36
990.48
Short Term Loans & Adv.
214.27
193.42
169.91
1,887.98
1,719.88
1,211.48
918.15
894.60
958.91
990.48
Net Current Assets
2,460.86
2,859.53
2,422.56
3,406.98
3,512.65
2,942.94
2,926.67
2,710.72
3,513.73
3,544.86
Total Assets
8,256.06
7,858.06
7,413.41
7,579.06
8,472.46
7,776.79
7,106.50
6,561.06
5,603.79
5,252.80

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
84.63
-331.69
-31.56
562.16
-264.29
93.04
170.24
-136.11
334.79
181.55
PBT
-360.02
-161.41
-89.88
-313.03
39.01
131.65
201.14
238.56
196.19
136.95
Adjustment
339.60
240.47
187.66
169.16
175.14
308.81
227.51
219.86
235.18
271.54
Changes in Working Capital
114.46
-401.24
-119.20
753.83
-448.66
-316.26
-201.12
-527.42
-67.95
-176.88
Cash after chg. in Working capital
94.05
-322.18
-21.43
609.96
-234.51
124.20
227.54
-69.00
363.42
231.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.42
-9.51
-10.14
-47.80
-29.78
-31.16
-57.30
-67.10
-28.63
-50.05
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
-90.48
-152.14
-48.02
-6.66
-112.24
-125.11
-54.44
-196.25
-78.61
-115.67
Net Fixed Assets
-70.42
-30.74
118.65
-15.53
-39.74
-83.60
-84.67
-118.94
-77.83
-112.22
Net Investments
7.20
-20.09
-18.15
-0.02
-62.30
25.92
-48.08
-207.39
-121.49
-18.77
Others
-27.26
-101.31
-148.52
8.89
-10.20
-67.43
78.31
130.08
120.71
15.32
Cash from Financing Activity
0.27
460.47
-69.43
-462.74
424.70
14.46
-110.33
364.16
-289.62
-217.77
Net Cash Inflow / Outflow
-5.58
-23.36
-149.01
92.76
48.17
-17.61
5.47
31.81
-33.44
-151.90
Opening Cash & Equivalents
14.02
37.38
186.39
89.20
41.03
58.58
49.50
17.65
51.09
422.84
Closing Cash & Equivalent
8.44
14.02
37.38
181.96
89.20
41.03
58.58
49.89
17.65
270.96

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.)
49.75
57.04
60.45
61.38
63.87
57.55
61.34
60.22
57.72
54.22
ROA
-4.02%
-1.95%
-0.66%
-1.40%
0.20%
0.97%
1.01%
2.77%
2.59%
2.20%
ROE
-13.94%
-5.82%
-1.86%
-4.13%
0.61%
2.80%
2.60%
6.87%
6.55%
5.80%
ROCE
-0.55%
1.19%
1.66%
-2.28%
3.91%
5.52%
10.07%
10.78%
11.23%
10.45%
Fixed Asset Turnover
0.32
0.50
0.70
1.58
1.71
1.83
2.62
3.12
4.21
3.80
Receivable days
1192.75
843.70
593.98
315.38
446.31
396.14
265.56
410.29
495.13
634.46
Inventory Days
6610.93
4124.88
2538.60
1470.75
2233.52
1824.97
1159.02
1048.69
964.37
1233.00
Payable days
-5205.60
0.00
920.65
217.11
1761.71
3167.62
900.07
759.84
531.80
492.94
Cash Conversion Cycle
13009.28
4968.58
2211.93
1569.02
918.12
-946.51
524.51
699.14
927.70
1374.53
Total Debt/Equity
2.03
1.58
1.19
1.16
1.13
1.01
0.84
0.78
0.75
0.96
Interest Cover
-0.11
0.31
0.52
-0.74
1.22
1.92
1.71
2.05
1.79
1.52

News Update:


  • Parsvnath Developers to divest stake in Parsvnath Estate, Primetime Realtors
    29th Sep 2018, 14:56 PM

    The Board of Directors of the company at their meeting held on September 28, 2018, approved the same

    Read More
  • Parsvnath Developers - Quarterly Results
    13th Aug 2018, 18:55 PM

    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.