Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Engineering - Construction

Rating :
39/99

BSE: 532710 | NSE: SADBHAV

220.50
1.10 (0.50%)
12-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  221.00
  •  224.90
  •  219.00
  •  219.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  48726
  •  107.44
  •  440.00
  •  187.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,765.98
  • 17.02
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,697.00
  • 0.46%
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.52%
  • 12.80%
  • 2.56%
  • FII
  • DII
  • Others
  • 0.08%
  • 20.57%
  • 17.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 8.25
  • 3.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.81
  • 10.69
  • 4.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 15.76
  • 18.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.64
  • 33.05
  • 32.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.92
  • 3.17
  • 3.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.50
  • 15.95
  • 16.59

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
-
4,974.74
4,497.69
4,065.80
3,446.78
2,732.52
2,159.59
2,866.33
2,329.65
1,334.38
1,098.93
Net Sales Growth
-
10.61%
10.62%
17.96%
26.14%
26.53%
-24.66%
23.04%
74.59%
21.43%
 
Cost Of Goods Sold
-
1,093.72
842.45
951.61
734.28
377.88
268.38
329.66
160.26
207.50
276.37
Gross Profit
-
3,881.02
3,655.23
3,114.19
2,712.50
2,354.64
1,891.21
2,536.66
2,169.39
1,126.88
822.57
GP Margin
-
78.01%
81.27%
76.59%
78.70%
86.17%
87.57%
88.50%
93.12%
84.45%
74.85%
Total Expenditure
-
3,497.58
3,304.61
3,065.50
2,865.07
2,295.98
1,765.72
2,451.70
1,994.41
1,085.36
948.98
Power & Fuel Cost
-
296.27
331.02
338.74
348.73
200.04
128.94
142.11
136.68
100.78
75.70
% Of Sales
-
5.96%
7.36%
8.33%
10.12%
7.32%
5.97%
4.96%
5.87%
7.55%
6.89%
Employee Cost
-
200.14
170.60
150.15
121.69
76.57
50.02
43.38
35.16
21.58
17.32
% Of Sales
-
4.02%
3.79%
3.69%
3.53%
2.80%
2.32%
1.51%
1.51%
1.62%
1.58%
Manufacturing Exp.
-
1,714.11
1,702.42
1,400.70
1,481.42
1,478.25
1,207.97
1,822.11
1,577.25
748.07
553.19
% Of Sales
-
34.46%
37.85%
34.45%
42.98%
54.10%
55.94%
63.57%
67.70%
56.06%
50.34%
General & Admin Exp.
-
148.55
218.77
187.70
138.99
106.22
103.10
99.82
76.48
41.64
25.84
% Of Sales
-
2.99%
4.86%
4.62%
4.03%
3.89%
4.77%
3.48%
3.28%
3.12%
2.35%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.01%
Miscellaneous Exp.
-
44.80
39.35
36.60
39.97
57.01
7.31
14.61
8.59
7.27
0.07
% Of Sales
-
0.90%
0.87%
0.90%
1.16%
2.09%
0.34%
0.51%
0.37%
0.54%
0.58%
EBITDA
-
1,477.16
1,193.08
1,000.30
581.71
436.54
393.87
414.63
335.24
249.02
149.95
EBITDA Margin
-
29.69%
26.53%
24.60%
16.88%
15.98%
18.24%
14.47%
14.39%
18.66%
13.65%
Other Income
-
118.64
156.49
66.67
44.20
29.87
38.65
27.64
26.19
21.26
12.61
Interest
-
1,313.42
1,190.66
1,075.17
616.53
449.50
304.45
156.47
141.66
141.21
67.32
Depreciation
-
358.42
321.13
232.61
219.27
126.69
170.69
86.04
78.86
56.45
37.80
PBT
-
-76.04
-162.21
-240.82
-209.90
-109.77
-42.62
199.76
140.91
72.62
57.46
Tax
-
37.99
9.44
21.87
34.28
-14.12
43.45
80.80
63.84
34.52
19.26
Tax Rate
-
-49.96%
-5.82%
-11.01%
-17.29%
-118.06%
237.17%
40.45%
45.31%
47.54%
33.52%
PAT
-
-3.08
-54.03
-103.28
-173.33
44.22
12.25
124.58
92.79
47.62
43.28
PAT before Minority Interest
-
-114.02
-171.65
-220.54
-232.52
26.07
-25.13
118.96
77.07
38.10
38.19
Minority Interest
-
110.94
117.62
117.26
59.19
18.15
37.38
5.62
15.72
9.52
5.09
PAT Margin
-
-0.06%
-1.20%
-2.54%
-5.03%
1.62%
0.57%
4.35%
3.98%
3.57%
3.94%
PAT Growth
-
-
-
-
-
260.98%
-90.17%
34.26%
94.86%
10.03%
 
Unadjusted EPS
-
-0.18
-3.15
-6.02
-11.18
2.93
0.50
8.14
6.60
2.84
34.31

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
891.31
906.33
1,009.03
1,537.22
1,273.11
1,210.19
1,173.29
872.24
354.62
352.18
Share Capital
17.16
17.16
17.15
17.15
15.17
15.09
15.04
14.99
12.50
12.50
Total Reserves
874.16
889.17
991.62
1,519.56
1,233.26
1,192.80
1,155.62
855.15
342.12
339.68
Non-Current Liabilities
10,142.62
9,872.83
9,456.83
8,619.52
4,927.52
4,099.45
3,150.43
1,762.13
1,469.18
949.28
Secured Loans
8,435.68
8,259.47
8,038.10
6,255.54
4,847.57
3,998.32
3,079.40
1,676.40
1,290.89
932.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
55.81
32.73
46.49
164.19
5.38
Long Term Provisions
176.92
161.61
147.52
99.65
40.14
2.41
1.96
1.84
0.00
0.00
Current Liabilities
3,688.91
2,741.33
1,841.65
1,586.84
1,444.38
1,180.81
1,074.80
859.33
464.58
286.70
Trade Payables
705.68
560.54
390.72
472.79
388.00
353.78
332.75
169.16
264.48
57.61
Other Current Liabilities
1,595.53
750.93
819.05
531.34
454.89
237.96
251.24
326.90
193.42
181.22
Short Term Borrowings
1,085.19
1,244.67
600.95
411.29
467.80
373.18
303.45
237.21
0.00
0.00
Short Term Provisions
302.51
185.18
30.94
171.42
133.69
215.88
187.36
126.06
6.69
47.87
Total Liabilities
14,953.29
13,868.56
12,737.67
11,932.99
7,870.75
6,646.12
5,573.08
3,695.43
2,346.63
1,655.93
Net Block
9,790.25
10,054.58
8,729.63
7,721.08
5,292.29
3,203.78
1,252.39
1,182.27
889.23
596.86
Gross Block
10,880.32
10,809.83
9,192.44
8,434.89
5,755.08
3,708.92
1,589.49
1,446.56
1,081.33
739.76
Accumulated Depreciation
1,090.07
755.25
462.82
713.81
462.79
505.14
337.11
264.29
192.09
142.90
Non Current Assets
10,739.08
11,200.05
11,041.68
9,997.72
6,346.51
5,146.03
4,116.24
2,322.42
1,380.52
1,037.24
Capital Work in Progress
291.35
190.03
1,578.98
2,010.01
775.35
1,635.50
2,610.51
646.42
410.82
414.93
Non Current Investment
8.17
6.09
6.08
26.42
25.57
24.54
24.90
20.04
80.46
25.45
Long Term Loans & Adv.
81.03
68.63
62.79
179.22
194.93
228.77
207.00
467.48
0.00
0.00
Other Non Current Assets
568.28
880.71
664.21
60.99
58.36
53.44
21.45
6.20
0.00
0.00
Current Assets
4,214.21
2,668.50
1,692.63
1,935.27
1,524.24
1,498.53
1,456.83
1,373.01
965.77
617.39
Current Investments
42.46
55.83
26.76
4.70
102.86
8.19
15.29
6.07
0.00
0.00
Inventories
164.25
123.36
141.05
213.37
163.82
102.19
88.39
73.57
58.35
27.55
Sundry Debtors
1,392.53
1,591.18
808.55
683.96
575.78
710.05
694.06
564.02
440.81
275.05
Cash & Bank
124.70
75.74
106.18
204.80
128.01
73.47
180.14
136.50
50.68
32.41
Other Current Assets
2,490.28
294.55
84.80
137.47
553.78
604.62
478.96
592.84
415.92
282.38
Short Term Loans & Adv.
1,142.34
527.84
525.30
690.97
496.95
521.78
441.42
508.79
369.51
266.45
Net Current Assets
525.30
-72.83
-149.02
348.44
79.87
317.72
382.03
513.68
501.18
330.69
Total Assets
14,953.29
13,868.55
12,737.68
11,932.99
7,870.75
6,646.13
5,573.07
3,695.43
2,346.65
1,655.93

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
1,273.51
365.61
1,326.63
385.01
786.38
212.20
605.26
246.35
67.37
31.10
PBT
-114.02
-171.65
-220.54
-232.52
26.07
-25.13
118.96
77.07
26.76
37.79
Adjustment
1,536.09
1,405.06
1,136.65
828.21
443.23
479.62
303.42
268.16
192.17
110.99
Changes in Working Capital
-43.12
-886.65
490.62
-142.75
373.18
-181.74
237.29
-40.81
-108.99
-94.75
Cash after chg. in Working capital
1,378.94
346.76
1,406.73
452.94
842.49
272.75
659.67
304.42
109.93
54.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-105.43
18.84
-80.09
-67.92
-56.11
-60.55
-54.41
-58.07
-42.56
-22.93
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
-94.20
-219.86
-1,375.69
-1,357.42
-1,440.87
-1,097.43
-2,031.34
-1,163.60
-460.72
-281.41
Net Fixed Assets
-54.70
-2.34
177.68
-124.84
-211.57
-71.28
-71.98
-39.31
-71.56
-19.25
Net Investments
-8.05
-6.49
-31.66
-10.26
17.45
-206.18
-5.14
-183.00
-19.53
-4.14
Others
-31.45
-211.03
-1,521.71
-1,222.32
-1,246.75
-819.97
-1,954.22
-941.29
-369.63
-258.02
Cash from Financing Activity
-1,126.02
-186.40
-20.85
1,036.65
706.04
753.06
1,482.57
1,001.36
410.90
262.91
Net Cash Inflow / Outflow
53.29
-40.66
-69.91
64.24
51.55
-132.17
56.49
84.11
17.55
12.60
Opening Cash & Equivalents
63.35
104.01
173.92
109.67
58.12
190.29
133.80
49.69
32.14
19.53
Closing Cash & Equivalent
116.65
63.35
104.01
173.92
109.67
58.12
190.29
133.80
49.69
32.14

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.)
51.95
52.83
58.61
89.60
82.32
79.92
77.85
58.06
27.73
27.47
ROA
-0.79%
-1.29%
-1.79%
-2.35%
0.36%
-0.41%
2.57%
2.55%
1.90%
2.64%
ROE
-12.69%
-17.96%
-17.35%
-16.70%
2.12%
-2.11%
11.66%
12.59%
10.81%
11.56%
ROCE
11.28%
9.81%
9.48%
5.45%
7.31%
6.19%
9.45%
12.05%
13.80%
11.29%
Fixed Asset Turnover
0.46
0.45
0.46
0.49
0.58
0.82
1.89
1.84
1.47
1.81
Receivable days
109.46
97.37
66.99
66.70
85.88
118.66
80.10
78.72
97.91
67.82
Inventory Days
10.55
10.73
15.91
19.97
17.77
16.11
10.31
10.33
11.75
18.69
Payable days
62.80
51.29
51.08
53.96
59.80
68.37
37.71
39.66
51.59
29.73
Cash Conversion Cycle
57.21
56.81
31.82
32.71
43.85
66.39
52.70
49.39
58.06
56.79
Total Debt/Equity
11.28
11.12
8.93
4.53
4.46
3.78
2.98
2.31
4.11
2.67
Interest Cover
0.94
0.86
0.82
0.68
1.03
1.06
2.28
1.99
1.51
1.85

News Update:


  • Sadbhav Engineering raises Rs 190 crore via NCDs
    14th Sep 2018, 10:54 AM

    The said NCDs will be listed on 'Wholesale Debt Market' segment of the BSE

    Read More
  • Sadbhav Engineering proposes to raise Rs 190 crore via NCDs
    12th Sep 2018, 10:08 AM

    The company has proposed to raise funds on private placement basis

    Read More
  • Sadbhav Engineering emerges as lowest bidder for Road, Irrigation Projects
    31st Aug 2018, 12:06 PM

    The first project is for construction of elevated viaduct from start of elecated ramp near Sahibabad RRTS Station up to end of Ghaziabad RRTS Station

    Read More
  • Sadbhav Engineering receives LoA worth Rs 1620 crore
    31st Aug 2018, 10:53 AM

    The company has received LoA from Maharashtra State Road Development Corporation

    Read More
  • Sadbhav Engineering reports 9% fall in Q1 net profit
    14th Aug 2018, 12:01 PM

    Total income of the company decreased by 16.79% at Rs 922.26 crore for Q1FY19

    Read More
  • Sadbhav Engineering - Quarterly Results
    13th Aug 2018, 14:39 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.