Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Construction - Real Estate

Rating :
30/99

BSE: 511411 | NSE: PEERABASAN

153.50
1.50 (0.99%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  155.00
  •  155.00
  •  153.50
  •  152.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10
  •  0.02
  •  339.00
  •  133.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 337.44
  • 144.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,148.42
  • 0.33%
  • 0.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.95%
  • 22.47%
  • 1.75%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.61
  • -3.69
  • -13.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.23
  • 11.05
  • -3.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.01
  • 1.05
  • -1.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 141.76
  • 135.56
  • 241.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.32
  • 1.83
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.55
  • 19.81
  • 20.09

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
-
179.24
193.74
197.49
154.09
152.62
156.16
159.59
162.06
115.54
94.87
Net Sales Growth
-
-7.48%
-1.90%
28.17%
0.96%
-2.27%
-2.15%
-1.52%
40.26%
21.79%
 
Cost Of Goods Sold
-
106.47
61.74
45.36
77.00
48.39
76.98
70.30
75.43
80.60
62.58
Gross Profit
-
72.76
131.99
152.13
77.09
104.23
79.18
89.29
86.63
34.94
32.28
GP Margin
-
40.59%
68.13%
77.03%
50.03%
68.29%
50.70%
55.95%
53.46%
30.24%
34.03%
Total Expenditure
-
149.06
126.61
144.83
108.13
106.84
109.30
113.82
116.66
97.16
79.57
Power & Fuel Cost
-
0.25
0.42
0.22
0.33
0.42
0.42
0.54
0.25
0.17
0.18
% Of Sales
-
0.14%
0.22%
0.11%
0.21%
0.28%
0.27%
0.34%
0.15%
0.15%
0.19%
Employee Cost
-
17.96
13.42
12.30
11.05
15.16
16.71
19.87
9.91
5.07
4.21
% Of Sales
-
10.02%
6.93%
6.23%
7.17%
9.93%
10.70%
12.45%
6.12%
4.39%
4.44%
Manufacturing Exp.
-
0.68
35.78
60.59
1.58
0.85
0.93
4.57
0.82
0.00
0.00
% Of Sales
-
0.38%
18.47%
30.68%
1.03%
0.56%
0.60%
2.86%
0.51%
0%
0%
General & Admin Exp.
-
17.26
8.07
8.83
12.15
12.07
11.82
15.63
9.62
7.10
8.64
% Of Sales
-
9.63%
4.17%
4.47%
7.89%
7.91%
7.57%
9.79%
5.94%
6.15%
9.11%
Selling & Distn. Exp.
-
1.46
1.04
1.30
0.86
1.42
0.85
1.14
0.73
0.58
0.72
% Of Sales
-
0.81%
0.54%
0.66%
0.56%
0.93%
0.54%
0.71%
0.45%
0.50%
0.76%
Miscellaneous Exp.
-
4.98
6.13
16.22
5.15
28.54
1.59
1.76
19.91
3.64
0.72
% Of Sales
-
2.78%
3.16%
8.21%
3.34%
18.70%
1.02%
1.10%
12.29%
3.15%
3.39%
EBITDA
-
30.18
67.13
52.66
45.96
45.78
46.86
45.77
45.40
18.38
15.30
EBITDA Margin
-
16.84%
34.65%
26.66%
29.83%
30.00%
30.01%
28.68%
28.01%
15.91%
16.13%
Other Income
-
6.92
8.99
6.57
4.17
4.93
6.01
5.47
6.44
5.06
2.35
Interest
-
32.88
62.88
54.51
45.55
46.37
49.67
45.27
39.20
16.69
14.43
Depreciation
-
0.30
10.43
1.04
0.91
0.66
0.70
0.88
0.67
0.83
0.62
PBT
-
3.92
2.82
3.68
3.68
3.67
2.50
5.09
11.98
5.91
2.61
Tax
-
1.41
1.18
1.40
1.11
0.98
1.29
1.85
3.83
1.33
1.62
Tax Rate
-
35.97%
41.84%
38.15%
30.16%
26.70%
51.60%
59.87%
38.38%
22.50%
62.07%
PAT
-
2.68
1.97
2.27
2.57
2.69
1.22
1.24
5.74
4.59
0.99
PAT before Minority Interest
-
2.51
1.64
2.27
2.57
2.69
1.22
1.24
6.15
4.59
0.99
Minority Interest
-
0.17
0.33
0.00
0.00
0.00
0.00
0.00
-0.41
0.00
0.00
PAT Margin
-
1.50%
1.02%
1.15%
1.67%
1.76%
0.78%
0.78%
3.54%
3.97%
1.04%
PAT Growth
-
36.04%
-13.22%
-11.67%
-4.46%
120.49%
-1.61%
-78.40%
25.05%
363.64%
 
Unadjusted EPS
-
0.89
0.89
1.02
1.16
1.21
0.55
0.56
2.58
2.07
0.45

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
399.96
449.96
421.73
419.70
418.34
415.10
414.52
419.30
414.26
400.63
Share Capital
22.20
22.20
22.20
22.20
22.20
22.20
22.20
22.20
22.20
22.20
Total Reserves
377.76
427.76
399.53
397.50
396.14
392.90
392.32
397.10
392.06
378.43
Non-Current Liabilities
800.15
1,054.63
620.90
418.87
391.17
235.61
232.23
222.89
332.24
154.31
Secured Loans
763.69
763.73
390.80
331.05
258.66
195.99
65.96
65.34
168.81
48.00
Unsecured Loans
1.10
0.00
0.00
0.00
0.00
0.00
164.90
152.25
163.47
106.38
Long Term Provisions
2.13
1.95
1.40
1.21
1.07
1.04
0.96
0.76
0.00
0.00
Current Liabilities
476.69
226.49
270.96
323.79
295.74
382.10
507.42
474.42
166.06
46.87
Trade Payables
76.01
61.42
63.81
67.37
46.85
44.40
64.30
103.57
37.02
16.63
Other Current Liabilities
340.43
101.24
68.49
146.15
141.00
176.86
161.91
188.48
122.27
25.96
Short Term Borrowings
56.34
60.77
133.21
105.50
102.82
153.02
274.45
173.64
0.00
0.00
Short Term Provisions
3.91
3.05
5.44
4.77
5.06
7.82
6.76
8.73
6.76
4.28
Total Liabilities
1,727.95
1,732.90
1,315.74
1,164.51
1,107.40
1,034.96
1,156.32
1,118.76
914.81
603.91
Net Block
722.42
236.05
227.34
227.68
227.85
227.87
226.60
250.36
204.10
193.37
Gross Block
740.96
246.99
235.54
237.11
236.20
235.56
233.55
254.37
208.69
196.97
Accumulated Depreciation
18.54
10.94
8.20
9.43
8.35
7.70
6.95
4.01
4.58
3.60
Non Current Assets
1,210.56
976.25
760.80
624.50
547.53
527.52
523.78
531.59
497.02
410.61
Capital Work in Progress
158.36
503.31
203.73
154.59
92.39
71.55
56.04
48.26
99.57
13.58
Non Current Investment
137.46
174.83
220.94
212.60
199.20
199.24
199.26
199.27
193.35
203.66
Long Term Loans & Adv.
92.59
62.05
108.79
28.19
25.79
25.94
39.30
31.93
0.00
0.00
Other Non Current Assets
99.74
0.01
0.00
1.44
2.29
2.93
2.58
1.77
0.00
0.00
Current Assets
517.39
756.63
554.91
537.66
557.54
505.14
628.13
581.51
417.68
193.22
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
232.89
355.86
277.97
281.01
243.31
196.73
153.12
88.50
39.39
23.79
Sundry Debtors
138.09
92.07
92.70
67.04
75.04
71.13
102.39
84.61
90.92
57.06
Cash & Bank
15.24
50.74
8.41
13.84
30.43
31.92
53.07
86.85
48.71
25.19
Other Current Assets
131.17
0.46
1.01
0.74
208.76
205.36
319.55
321.56
238.66
87.19
Short Term Loans & Adv.
130.56
257.50
174.82
175.02
208.24
198.42
313.87
318.43
237.35
86.90
Net Current Assets
40.70
530.14
283.95
213.86
261.80
123.03
120.71
107.10
251.62
146.36
Total Assets
1,727.95
1,732.91
1,315.75
1,164.52
1,107.40
1,034.98
1,156.32
1,118.75
914.81
603.91

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
-16.40
41.36
23.02
16.21
51.51
196.70
-117.82
30.04
-63.04
-63.89
PBT
3.39
2.82
3.68
3.68
3.67
2.50
5.09
11.98
7.84
4.50
Adjustment
31.17
67.57
44.77
39.61
41.00
42.27
39.29
32.28
12.00
12.47
Changes in Working Capital
-51.39
-27.13
-23.84
-24.18
8.71
153.72
-158.49
-6.74
-80.60
-79.96
Cash after chg. in Working capital
-16.83
43.25
24.60
19.12
53.39
198.49
-114.11
37.52
-60.76
-62.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.43
-1.89
-1.58
-2.91
-1.88
-1.79
-3.71
-7.48
-2.29
-0.90
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
-93.10
-270.84
-57.72
-75.11
-14.03
-15.22
15.66
-11.26
-97.96
-30.33
Net Fixed Assets
19.44
-14.27
-128.35
0.00
0.09
-0.04
1.62
29.05
-25.77
-69.97
Net Investments
0.10
-0.03
-276.38
0.00
0.00
0.00
0.00
-0.43
0.00
22.43
Others
-112.64
-256.54
347.01
-75.11
-14.12
-15.18
14.04
-39.88
-72.19
17.21
Cash from Financing Activity
82.62
247.96
29.26
42.31
-38.97
-202.64
68.38
19.36
184.53
115.51
Net Cash Inflow / Outflow
-26.88
18.48
-5.44
-16.59
-1.48
-21.16
-33.77
38.13
23.52
21.29
Opening Cash & Equivalents
28.69
8.41
13.84
30.43
31.92
53.07
86.85
48.71
25.19
3.90
Closing Cash & Equivalent
1.81
50.74
8.41
13.84
30.43
31.92
53.07
86.85
48.71
25.19

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.)
180.16
202.67
189.95
187.99
187.39
185.94
184.73
186.33
186.55
180.43
ROA
0.14%
0.11%
0.18%
0.23%
0.25%
0.11%
0.11%
0.60%
0.60%
0.26%
ROE
0.59%
0.38%
0.54%
0.62%
0.65%
0.30%
0.30%
1.49%
1.13%
0.46%
ROCE
2.94%
5.89%
6.43%
5.99%
6.25%
5.98%
5.55%
6.30%
3.47%
5.23%
Fixed Asset Turnover
0.36
0.80
0.84
0.65
0.65
0.67
0.65
0.70
0.57
0.89
Receivable days
234.35
174.06
147.61
168.27
174.79
202.79
213.84
197.66
233.73
165.83
Inventory Days
599.46
597.06
516.55
620.97
526.18
408.85
276.30
144.01
99.78
83.06
Payable days
196.38
577.79
197.55
226.28
248.49
205.67
314.49
292.10
112.19
95.58
Cash Conversion Cycle
637.43
193.32
466.61
562.96
452.49
405.96
175.65
49.57
221.32
153.32
Total Debt/Equity
2.07
1.84
1.25
1.06
0.89
0.98
1.26
0.97
0.80
0.39
Interest Cover
1.12
1.04
1.07
1.08
1.08
1.05
1.07
1.25
1.35
1.18

Annual Reports:

News Update:


  • Shristi InfraDev Cor - Quarterly Results
    13th Nov 2018, 14:29 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.