Nifty
Sensex
:
:
10715.85
35666.89
-47.55 (-0.44%)
-107.99 (-0.30%)

Finance - Housing

Rating :
50/99

BSE: 535322 | NSE: REPCOHOME

390.00
-4.60 (-1.17%)
20-Nov-2018 | 10:49AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  389.00
  •  395.50
  •  374.85
  •  394.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  228690
  •  891.89
  •  734.00
  •  293.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,458.35
  • 10.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,569.46
  • 0.56%
  • 1.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.13%
  • 1.48%
  • 9.72%
  • FII
  • DII
  • Others
  • 0.53%
  • 18.20%
  • 32.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.64
  • 15.66
  • 7.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.92
  • 15.19
  • 4.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.53
  • 13.36
  • 11.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 25.18
  • 23.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.91
  • 3.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.66
  • 12.30

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
1,105.43
1,044.18
880.68
691.91
Net Sales Growth
-
5.87%
18.57%
27.28%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
Gross Profit
-
1,105.43
1,044.18
880.68
691.91
GP Margin
-
100%
100%
100%
100%
Total Expenditure
-
141.99
115.85
99.35
72.13
Power & Fuel Cost
-
1.05
0.95
0.83
0.65
% Of Sales
-
0.09%
0.09%
0.09%
0.09%
Employee Cost
-
48.77
43.11
40.93
34.61
% Of Sales
-
4.41%
4.13%
4.65%
5.00%
Manufacturing Exp.
-
10.30
8.30
7.45
6.13
% Of Sales
-
0.93%
0.79%
0.85%
0.89%
General & Admin Exp.
-
13.98
11.24
10.58
10.11
% Of Sales
-
1.26%
1.08%
1.20%
1.46%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
68.94
53.20
40.38
21.27
% Of Sales
-
6.24%
5.09%
4.59%
3.07%
EBITDA
-
963.44
928.33
781.33
619.78
EBITDA Margin
-
87.16%
88.91%
88.72%
89.58%
Other Income
-
2.30
1.71
1.17
0.82
Interest
-
648.35
646.31
548.27
431.48
Depreciation
-
3.09
3.56
4.15
2.95
PBT
-
314.29
280.17
230.08
186.17
Tax
-
108.17
97.92
80.00
63.09
Tax Rate
-
34.42%
34.95%
34.77%
33.89%
PAT
-
206.12
182.25
150.08
123.08
PAT before Minority Interest
-
206.12
182.25
150.08
123.08
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
18.65%
17.45%
17.04%
17.79%
PAT Growth
-
13.10%
21.44%
21.94%
 
Unadjusted EPS
-
34.42
30.00
24.68
20.14

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,347.55
1,149.55
963.24
817.28
Share Capital
62.56
62.56
62.54
62.36
Total Reserves
1,284.99
1,086.99
898.90
745.44
Non-Current Liabilities
5,351.38
5,761.17
5,178.16
3,990.22
Secured Loans
5,090.12
5,531.63
5,025.18
3,879.74
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
202.66
151.14
102.37
76.24
Current Liabilities
3,295.00
2,144.54
1,630.21
1,273.35
Trade Payables
0.00
0.00
0.00
0.00
Other Current Liabilities
1,759.09
1,209.22
1,113.82
774.96
Short Term Borrowings
1,526.33
921.71
497.04
484.84
Short Term Provisions
9.58
13.61
19.36
13.55
Total Liabilities
9,993.93
9,055.26
7,771.61
6,080.85
Net Block
13.50
9.12
9.25
8.93
Gross Block
34.63
27.90
24.75
20.39
Accumulated Depreciation
21.13
18.78
15.49
11.46
Non Current Assets
9,278.51
8,418.65
7,233.07
5,653.98
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
34.86
27.92
20.81
17.58
Long Term Loans & Adv.
7.35
12.26
11.14
6.98
Other Non Current Assets
2.07
0.00
0.00
0.00
Current Assets
715.42
636.60
538.55
426.88
Current Investments
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
Cash & Bank
25.90
22.50
20.03
17.53
Other Current Assets
689.52
41.67
16.59
14.77
Short Term Loans & Adv.
637.83
572.43
501.93
394.58
Net Current Assets
-2,579.58
-1,507.93
-1,091.67
-846.47
Total Assets
9,993.93
9,055.25
7,771.62
6,080.86

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-557.05
-1,000.84
-1,413.81
-1,192.98
PBT
314.29
280.17
230.08
186.17
Adjustment
68.10
54.03
47.31
29.06
Changes in Working Capital
-831.35
-1,244.51
-1,619.17
-1,351.89
Cash after chg. in Working capital
-448.97
-910.31
-1,341.78
-1,136.65
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-108.08
-90.52
-72.03
-56.32
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.40
-5.92
-7.16
-6.68
Net Fixed Assets
-6.73
-3.15
-4.36
Net Investments
0.00
-3.20
0.00
Others
7.13
0.43
-2.80
Cash from Financing Activity
561.52
1,009.11
1,423.56
1,195.15
Net Cash Inflow / Outflow
4.88
2.36
2.59
-4.51
Opening Cash & Equivalents
20.96
18.60
16.01
20.52
Closing Cash & Equivalent
25.84
20.96
18.60
16.01

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
215.40
183.75
153.73
129.54
ROA
2.16%
2.17%
2.17%
2.02%
ROE
16.51%
17.27%
16.97%
15.24%
ROCE
10.58%
11.43%
11.60%
10.43%
Fixed Asset Turnover
35.36
39.66
39.02
33.93
Receivable days
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
Total Debt/Equity
6.04
6.58
6.80
6.32
Interest Cover
1.48
1.43
1.42
1.43

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.