Nifty
Sensex
:
:
11657.05
38811.39
-80.85 (-0.69%)
-298.82 (-0.76%)

Construction - Real Estate

Rating :
51/99

BSE: 532891 | NSE: PURVA

72.45
-0.80 (-1.09%)
23-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  75.00
  •  76.30
  •  72.00
  •  73.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100471
  •  72.79
  •  134.95
  •  59.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,725.26
  • 15.20
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,971.61
  • 2.20%
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.67%
  • 4.83%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.79%
  • 18.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 1.55
  • -3.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.44
  • -8.36
  • -1.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.03
  • -9.86
  • 4.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.34
  • 17.10
  • 18.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 0.83
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.34
  • 9.22
  • 9.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
646.09
287.96
124.37%
545.19
440.09
23.88%
477.19
348.36
36.98%
382.02
338.49
12.86%
Expenses
511.10
227.74
124.42%
423.69
349.25
21.31%
388.09
274.01
41.63%
287.25
256.41
12.03%
EBITDA
134.99
60.22
124.16%
121.50
90.84
33.75%
89.10
74.35
19.84%
94.77
82.08
15.46%
EBIDTM
20.89%
20.91%
22.29%
20.64%
18.67%
21.34%
24.81%
24.25%
Other Income
20.99
35.29
-40.52%
20.47
14.81
38.22%
22.09
23.17
-4.66%
12.68
16.77
-24.39%
Interest
88.26
64.26
37.35%
96.49
63.45
52.07%
74.80
60.57
23.49%
68.49
63.06
8.61%
Depreciation
4.97
3.46
43.64%
3.35
3.76
-10.90%
3.25
3.83
-15.14%
3.49
3.91
-10.74%
PBT
62.75
27.79
125.80%
42.13
38.44
9.60%
33.14
33.12
0.06%
35.47
31.88
11.26%
Tax
23.35
1.13
1,966.37%
14.48
12.79
13.21%
11.45
11.59
-1.21%
8.14
11.17
-27.13%
PAT
39.40
26.66
47.79%
27.65
25.65
7.80%
21.69
21.53
0.74%
27.33
20.71
31.97%
PATM
6.10%
9.26%
5.07%
5.83%
4.55%
6.18%
7.15%
6.12%
EPS
1.64
1.04
57.69%
1.15
1.08
6.48%
0.91
0.89
2.25%
1.13
0.85
32.94%

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
2,050.49
1,414.90
1,407.12
1,584.04
1,672.34
1,310.20
1,245.89
814.14
599.73
478.36
444.90
Net Sales Growth
44.92%
0.55%
-11.17%
-5.28%
27.64%
5.16%
53.03%
35.75%
25.37%
7.52%
 
Cost Of Goods Sold
354.07
244.75
133.77
913.85
942.90
524.80
453.66
283.88
235.03
250.98
238.51
Gross Profit
1,696.42
1,170.15
1,273.35
670.19
729.44
785.40
792.23
530.26
364.70
227.38
206.39
GP Margin
82.73%
82.70%
90.49%
42.31%
43.62%
59.95%
63.59%
65.13%
60.81%
47.53%
46.39%
Total Expenditure
1,610.13
1,107.41
997.96
1,244.16
1,286.53
834.54
669.04
425.22
317.45
309.08
308.19
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
103.90
100.73
111.03
117.15
92.32
73.76
52.67
37.54
26.26
31.86
% Of Sales
-
7.34%
7.16%
7.01%
7.01%
7.05%
5.92%
6.47%
6.26%
5.49%
7.16%
Manufacturing Exp.
-
571.09
592.11
19.83
19.36
13.95
11.27
0.00
0.00
0.00
0.00
% Of Sales
-
40.36%
42.08%
1.25%
1.16%
1.06%
0.90%
0%
0%
0%
0%
General & Admin Exp.
-
123.91
108.25
147.57
122.90
104.09
67.30
45.99
24.18
18.32
19.52
% Of Sales
-
8.76%
7.69%
9.32%
7.35%
7.94%
5.40%
5.65%
4.03%
3.83%
4.39%
Selling & Distn. Exp.
-
50.55
41.41
41.61
77.34
88.27
56.99
40.84
20.27
13.03
17.04
% Of Sales
-
3.57%
2.94%
2.63%
4.62%
6.74%
4.57%
5.02%
3.38%
2.72%
3.83%
Miscellaneous Exp.
-
13.21
21.69
10.27
6.88
11.11
6.06
1.84
0.43
0.49
17.04
% Of Sales
-
0.93%
1.54%
0.65%
0.41%
0.85%
0.49%
0.23%
0.07%
0.10%
0.28%
EBITDA
440.36
307.49
409.16
339.88
385.81
475.66
576.85
388.92
282.28
169.28
136.71
EBITDA Margin
21.48%
21.73%
29.08%
21.46%
23.07%
36.30%
46.30%
47.77%
47.07%
35.39%
30.73%
Other Income
76.23
90.04
60.51
46.75
22.60
16.73
11.14
11.46
9.66
4.52
4.61
Interest
328.04
251.34
289.50
242.97
232.77
241.22
240.34
200.99
141.14
2.86
3.85
Depreciation
15.06
14.96
16.47
15.99
14.93
8.48
7.03
5.43
3.76
11.09
5.56
PBT
173.49
131.23
163.70
127.67
160.71
242.69
340.62
193.96
147.03
159.84
131.91
Tax
57.42
36.13
41.90
43.64
23.14
82.85
112.40
62.55
27.97
29.81
2.60
Tax Rate
33.10%
27.53%
25.60%
34.18%
14.40%
34.14%
33.00%
32.25%
19.02%
18.65%
1.97%
PAT
116.07
95.10
121.80
84.03
137.60
159.84
228.22
131.41
119.07
130.04
129.32
PAT before Minority Interest
116.07
95.10
121.80
84.03
137.57
159.84
228.22
131.41
119.07
130.04
129.32
Minority Interest
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.66%
6.72%
8.66%
5.30%
8.23%
12.20%
18.32%
16.14%
19.85%
27.18%
29.07%
PAT Growth
22.76%
-21.92%
44.95%
-38.93%
-13.91%
-29.96%
73.67%
10.36%
-8.44%
0.56%
 
Unadjusted EPS
4.83
27.57
29.16
3.49
5.60
6.86
11.41
6.36
5.52
6.81
6.77

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
2,393.17
2,366.24
2,283.33
2,260.73
2,173.29
1,899.51
1,687.31
1,576.38
1,485.23
1,364.88
Share Capital
118.58
118.58
118.58
118.58
118.58
106.71
106.71
106.71
106.71
106.71
Total Reserves
2,274.59
2,247.66
2,164.75
2,142.15
2,054.71
1,792.80
1,580.60
1,469.67
1,378.52
1,258.17
Non-Current Liabilities
373.88
270.46
1,422.02
921.25
951.78
904.71
310.00
524.06
881.93
816.86
Secured Loans
137.99
288.47
1,244.04
899.40
685.30
878.36
303.95
517.23
872.57
810.58
Unsecured Loans
0.00
14.68
15.77
15.81
17.73
19.43
0.00
0.00
8.50
4.00
Long Term Provisions
271.44
11.08
198.76
9.67
247.76
6.06
5.91
4.49
0.00
0.00
Current Liabilities
4,284.96
3,609.51
2,174.17
2,309.81
2,122.91
1,265.59
1,393.46
1,041.36
407.75
465.88
Trade Payables
440.90
298.27
312.35
306.90
190.22
165.14
138.19
94.42
57.68
105.22
Other Current Liabilities
3,094.91
2,528.18
995.65
1,038.88
900.91
341.21
290.34
627.69
321.93
359.25
Short Term Borrowings
677.84
694.49
669.48
581.75
702.24
725.68
935.98
289.49
0.00
0.00
Short Term Provisions
71.31
88.57
196.69
382.28
329.54
33.55
28.94
29.76
28.14
1.41
Total Liabilities
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81
3,390.77
3,141.80
2,774.91
2,647.62
Net Block
60.82
74.76
88.36
111.67
92.11
86.34
70.62
42.72
36.23
46.29
Gross Block
99.65
100.84
99.29
178.00
142.92
128.97
107.25
74.38
64.20
63.21
Accumulated Depreciation
38.83
26.08
10.93
66.33
50.81
42.63
36.63
31.66
27.97
16.92
Non Current Assets
1,045.48
606.25
1,086.64
1,255.20
1,406.91
1,249.86
1,288.28
1,579.07
155.34
150.12
Capital Work in Progress
36.08
0.05
0.00
12.20
0.22
0.55
2.02
3.41
0.00
0.00
Non Current Investment
195.19
155.63
525.03
826.67
70.59
138.48
123.26
1,279.43
119.11
103.82
Long Term Loans & Adv.
719.87
339.05
452.34
292.52
491.94
205.18
213.37
248.64
0.00
0.00
Other Non Current Assets
33.52
36.76
20.91
12.14
752.05
819.32
879.01
4.87
0.00
0.00
Current Assets
6,006.53
5,639.96
4,792.88
4,236.59
3,841.07
2,819.95
2,102.49
1,562.73
2,619.57
2,497.50
Current Investments
0.00
0.00
0.00
0.00
20.30
5.72
0.00
0.00
0.00
0.00
Inventories
4,687.06
4,551.11
3,467.86
2,817.07
2,700.18
2,117.63
1,731.92
1,187.44
2,141.85
2,079.49
Sundry Debtors
274.95
387.10
336.32
438.12
345.88
307.31
191.98
114.35
111.20
114.61
Cash & Bank
132.47
94.73
291.43
223.33
173.73
233.36
73.08
95.03
78.22
26.79
Other Current Assets
912.05
337.32
309.82
175.29
600.98
155.94
105.51
165.91
288.30
276.60
Short Term Loans & Adv.
350.68
269.70
387.45
582.78
454.33
64.50
43.98
87.95
288.16
276.50
Net Current Assets
1,721.57
2,030.45
2,618.71
1,926.78
1,718.16
1,554.36
709.03
521.37
2,211.82
2,031.63
Total Assets
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81
3,390.77
3,141.80
2,774.91
2,647.62

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
-28.99
-277.32
14.03
329.75
170.11
39.91
91.98
41.75
55.53
-42.80
PBT
127.53
170.80
84.03
154.95
242.84
355.84
196.16
145.87
175.13
147.02
Adjustment
166.51
177.21
261.46
231.45
235.97
223.74
194.22
136.60
-5.79
-1.49
Changes in Working Capital
-277.90
-571.71
-295.15
3.10
-229.31
-449.86
-245.03
-212.74
-86.49
-175.71
Cash after chg. in Working capital
16.14
-223.70
50.34
389.50
249.50
129.72
145.35
69.73
82.85
-30.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.13
-53.62
-36.31
-59.75
-79.39
-89.81
-53.36
-27.98
-27.31
-12.62
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
55.75
520.82
-15.85
-79.05
-39.05
-51.84
-55.82
-84.54
48.13
-9.48
Net Fixed Assets
-34.06
-0.49
87.38
-21.56
-9.67
-14.22
-28.63
-6.47
-0.78
-1.65
Net Investments
-34.52
389.52
145.27
-550.12
4.22
-5.72
959.23
-962.26
0.00
-0.35
Others
124.33
131.79
-248.50
492.63
-33.60
-31.90
-986.42
884.19
48.91
-7.48
Cash from Financing Activity
10.80
-431.83
73.00
-204.44
-193.10
169.68
-50.92
69.58
-54.44
44.10
Net Cash Inflow / Outflow
37.56
-188.33
71.18
46.26
-62.04
157.76
-14.76
26.80
49.22
-8.18
Opening Cash & Equivalents
94.61
282.94
211.76
165.50
227.54
69.78
84.54
59.35
13.35
34.97
Closing Cash & Equivalent
132.17
94.61
282.94
211.76
165.50
227.54
69.78
86.15
62.57
26.79

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.)
100.91
99.77
96.28
95.33
91.64
89.00
79.06
73.86
69.59
63.95
ROA
1.43%
2.01%
1.48%
2.56%
3.43%
6.12%
4.02%
4.02%
4.80%
5.19%
ROE
4.00%
5.24%
3.70%
6.21%
7.85%
12.73%
8.05%
7.78%
9.12%
10.03%
ROCE
8.31%
10.20%
8.71%
9.93%
12.81%
17.29%
13.63%
11.24%
7.16%
6.71%
Fixed Asset Turnover
14.11
14.06
11.43
10.42
9.64
10.55
8.96
8.66
7.51
7.16
Receivable days
85.39
93.83
89.22
85.56
90.98
73.14
68.67
68.64
86.15
80.80
Inventory Days
1191.58
1040.04
724.10
602.09
671.08
563.89
654.41
1013.12
1610.49
1589.66
Payable days
112.06
104.01
98.75
74.07
66.07
73.76
110.58
98.34
96.92
120.62
Cash Conversion Cycle
1164.91
1029.86
714.57
613.57
695.99
563.26
612.50
983.42
1599.72
1549.83
Total Debt/Equity
0.99
0.87
0.95
0.79
0.78
0.94
0.80
0.75
0.59
0.60
Interest Cover
1.52
1.57
1.53
1.69
2.01
2.42
1.97
2.04
56.85
35.31

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.