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

Engineering - Construction

Rating :
42/99

BSE: 539346 | NSE: SADBHIN

78.20
-0.50 (-0.64%)
23-May-2019 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  78.00
  •  83.75
  •  77.25
  •  78.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15728
  •  12.30
  •  138.10
  •  75.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,676.91
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,338.34
  • 0.66%
  • -6.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.63%
  • 1.86%
  • 2.79%
  • FII
  • DII
  • Others
  • 0%
  • 5.69%
  • 20.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 43.47
  • 4.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 34.07
  • 10.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.74
  • -1.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -11.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
955.13
548.67
74.08%
848.90
389.04
118.20%
797.57
502.02
58.87%
760.63
388.52
95.78%
Expenses
661.06
276.28
139.27%
538.54
137.58
291.44%
514.03
276.14
86.15%
476.39
160.88
196.12%
EBITDA
294.06
272.39
7.96%
310.36
251.46
23.42%
283.54
225.88
25.53%
284.24
227.64
24.86%
EBIDTM
30.79%
49.65%
36.56%
64.64%
35.55%
44.99%
37.37%
58.59%
Other Income
16.27
9.68
68.08%
5.21
10.00
-47.90%
14.76
6.02
145.18%
-11.14
16.72
-
Interest
295.89
278.24
6.34%
295.07
280.79
5.09%
284.10
286.31
-0.77%
273.68
270.87
1.04%
Depreciation
75.03
66.73
12.44%
72.45
62.01
16.84%
72.83
61.58
18.27%
70.19
66.88
4.95%
PBT
-7.13
-29.10
-
-51.96
-81.34
-
-58.63
-116.00
-
-70.78
-93.39
-
Tax
21.28
12.09
76.01%
16.12
11.74
37.31%
6.32
3.70
70.81%
13.22
1.88
603.19%
PAT
-28.41
-41.20
-
-68.07
-93.09
-
-64.95
-119.69
-
-84.00
-95.26
-
PATM
-2.97%
-7.51%
-8.02%
-23.93%
-8.14%
-23.84%
-11.04%
-24.52%
EPS
-0.80
-1.13
-
-1.94
-2.58
-
-1.86
-3.30
-
-2.34
-2.72
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
3,362.23
2,276.06
1,348.01
1,970.97
510.65
374.40
287.21
175.96
69.49
Net Sales Growth
83.90%
68.85%
-31.61%
285.97%
36.39%
30.36%
63.22%
153.22%
 
Cost Of Goods Sold
5.58
15.03
24.56
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,356.65
2,261.03
1,323.45
1,970.97
510.65
374.40
287.21
175.96
69.49
GP Margin
99.83%
99.34%
98.18%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,190.02
1,218.31
479.13
1,321.66
226.59
130.20
117.64
82.82
24.70
Power & Fuel Cost
-
17.50
16.86
12.04
8.22
5.19
2.31
1.21
0.96
% Of Sales
-
0.77%
1.25%
0.61%
1.61%
1.39%
0.80%
0.69%
1.38%
Employee Cost
-
48.33
41.50
30.88
24.30
16.35
10.28
6.15
3.31
% Of Sales
-
2.12%
3.08%
1.57%
4.76%
4.37%
3.58%
3.50%
4.76%
Manufacturing Exp.
-
1,098.43
345.54
1,208.93
140.67
83.60
94.78
63.46
11.04
% Of Sales
-
48.26%
25.63%
61.34%
27.55%
22.33%
33.00%
36.07%
15.89%
General & Admin Exp.
-
37.08
47.82
54.90
41.85
13.88
7.76
10.47
9.23
% Of Sales
-
1.63%
3.55%
2.79%
8.20%
3.71%
2.70%
5.95%
13.28%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
1.94
2.85
14.91
11.55
11.19
2.50
1.53
0.15
% Of Sales
-
0.09%
0.21%
0.76%
2.26%
2.99%
0.87%
0.87%
0.22%
EBITDA
1,172.20
1,057.75
868.88
649.31
284.06
244.20
169.57
93.14
44.79
EBITDA Margin
34.86%
46.47%
64.46%
32.94%
55.63%
65.22%
59.04%
52.93%
64.46%
Other Income
25.10
46.42
55.88
38.75
28.59
21.59
28.21
22.79
20.18
Interest
1,148.74
1,140.88
1,056.17
977.30
525.91
355.24
195.18
71.84
39.90
Depreciation
290.50
260.51
221.09
135.55
141.78
91.50
49.90
21.50
10.26
PBT
-188.50
-297.22
-352.50
-424.79
-355.05
-180.96
-47.28
22.58
14.80
Tax
56.94
40.75
7.60
-10.67
2.16
10.03
5.03
12.78
7.76
Tax Rate
-30.21%
-13.71%
-2.16%
2.94%
-0.63%
-5.54%
-10.64%
56.60%
52.43%
PAT
-245.43
-329.03
-353.14
-340.62
-343.30
-151.77
-38.95
11.62
9.89
PAT before Minority Interest
-244.35
-337.97
-360.10
-352.52
-345.55
-191.00
-52.31
9.80
7.05
Minority Interest
1.08
8.94
6.96
11.90
2.25
39.23
13.36
1.82
2.84
PAT Margin
-7.30%
-14.46%
-26.20%
-17.28%
-67.23%
-40.54%
-13.56%
6.60%
14.23%
PAT Growth
0.00%
-
-
-
-
-
-
17.49%
 
Unadjusted EPS
-6.94
-9.34
-10.05
-10.20
-11.09
-58.35
-18.29
4.05
7.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-265.77
71.65
455.43
780.91
827.50
973.90
849.84
705.06
Share Capital
352.23
352.23
352.23
310.96
28.26
28.26
26.42
26.42
Total Reserves
-618.00
-280.58
103.21
469.95
799.24
945.64
823.41
678.64
Non-Current Liabilities
9,636.02
9,269.16
8,710.44
8,038.83
6,783.69
4,007.38
2,800.63
1,341.52
Secured Loans
7,802.87
7,604.36
7,275.48
5,706.18
4,274.56
3,316.68
2,579.15
1,211.76
Unsecured Loans
35.10
31.62
28.49
0.00
226.48
261.16
182.32
102.61
Long Term Provisions
176.92
161.61
147.06
99.65
41.18
11.50
39.10
27.07
Current Liabilities
2,185.02
1,067.91
1,078.21
1,011.33
827.60
243.99
215.88
156.36
Trade Payables
343.43
102.54
77.07
40.03
42.59
23.52
12.55
1.27
Other Current Liabilities
1,102.76
399.42
409.51
464.16
350.72
113.34
171.10
153.52
Short Term Borrowings
569.39
457.82
563.94
497.71
400.73
65.18
29.79
0.00
Short Term Provisions
169.44
108.12
27.69
9.43
33.57
41.94
2.45
1.57
Total Liabilities
11,565.88
10,434.95
10,237.24
9,888.03
8,626.56
5,384.58
3,993.28
2,301.37
Net Block
9,289.83
9,538.65
8,136.57
7,185.36
7,062.97
3,129.41
746.81
727.18
Gross Block
10,152.13
10,140.93
8,518.93
7,568.48
7,308.66
3,236.93
806.69
767.02
Accumulated Depreciation
862.30
602.28
382.35
383.12
245.70
107.52
59.88
39.84
Non Current Assets
9,811.33
10,021.84
9,992.30
9,543.96
8,413.78
5,192.89
3,750.69
2,124.45
Capital Work in Progress
289.00
183.09
1,578.98
1,938.45
782.23
1,675.49
2,629.08
971.50
Non Current Investment
2.19
2.08
2.08
3.44
2.34
1.17
4.90
0.45
Long Term Loans & Adv.
30.14
28.71
26.63
354.89
526.12
356.52
348.45
421.38
Other Non Current Assets
200.17
269.31
248.03
61.82
40.12
30.31
21.45
3.94
Current Assets
1,754.55
411.66
244.95
344.07
212.77
191.68
242.59
176.92
Current Investments
42.31
55.83
24.37
4.70
102.86
8.19
11.75
6.08
Inventories
0.00
0.00
0.43
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.77
0.54
5.59
14.02
14.32
0.54
0.42
1.49
Cash & Bank
57.95
52.50
89.28
169.56
51.84
51.67
123.64
51.82
Other Current Assets
1,653.53
282.49
89.70
96.78
43.76
131.29
106.78
117.53
Short Term Loans & Adv.
365.84
20.31
35.58
59.01
31.77
91.72
96.14
63.55
Net Current Assets
-430.47
-656.25
-833.26
-667.26
-614.83
-52.30
26.71
20.56
Total Assets
11,565.88
10,434.94
10,237.25
9,888.03
8,626.55
5,384.57
3,993.28
2,301.37

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
603.00
777.41
749.47
264.23
330.82
139.85
110.66
35.67
PBT
-297.22
-352.50
-363.19
-343.39
-180.96
-47.28
22.58
14.80
Adjustment
1,513.03
1,376.93
1,076.97
596.54
433.57
217.73
71.67
30.01
Changes in Working Capital
-591.25
-253.05
43.16
17.99
89.00
-20.10
29.76
-2.25
Cash after chg. in Working capital
624.55
771.39
756.93
271.14
341.61
150.35
124.00
42.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.56
6.01
-7.46
-6.91
-10.79
-10.50
-13.35
-6.89
Other Direct Exp. Paid
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
Cash From Investing Activity
-97.52
-257.75
-1,147.40
-1,095.60
-945.48
-910.03
-1,462.08
-867.59
Net Fixed Assets
0.68
-1.49
1.65
-0.01
0.00
0.00
-1.69
Net Investments
-166.75
-122.86
-1,719.59
-101.04
-102.32
-16.59
-80.56
Others
68.55
-133.40
570.54
-994.55
-843.16
-893.44
-1,379.83
Cash from Financing Activity
-500.02
-556.44
315.25
946.99
614.78
698.21
1,423.24
880.86
Net Cash Inflow / Outflow
5.45
-36.78
-82.68
115.62
0.12
-71.97
71.82
48.95
Opening Cash & Equivalents
50.39
87.17
167.46
51.84
51.67
123.64
51.82
0.07
Closing Cash & Equivalent
55.84
50.39
87.17
167.46
51.84
51.67
123.64
51.82

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-7.55
1.99
12.93
25.11
28.85
33.96
31.88
26.43
ROA
-3.07%
-3.48%
-3.50%
-3.73%
-2.73%
-1.12%
0.31%
0.31%
ROE
0.00%
-137.01%
-57.03%
-43.03%
-21.26%
-5.75%
1.26%
1.00%
ROCE
10.02%
8.33%
7.75%
2.77%
3.33%
3.56%
3.32%
2.70%
Fixed Asset Turnover
0.22
0.14
0.25
0.07
0.07
0.14
0.22
0.09
Receivable days
0.10
0.83
1.82
10.13
7.25
0.61
1.99
7.84
Inventory Days
0.00
0.00
0.08
0.00
0.00
0.00
0.00
0.00
Payable days
56.34
50.19
15.37
47.62
61.01
41.72
27.23
18.05
Cash Conversion Cycle
-56.24
-49.36
-13.48
-37.49
-53.77
-41.10
-25.24
-10.21
Total Debt/Equity
-32.81
118.51
17.68
8.41
6.04
3.77
3.30
1.88
Interest Cover
0.74
0.67
0.63
0.35
0.49
0.76
1.31
1.37

News Update:


  • Sadbhav Infrastructure Project’s arm submits financial closure for Karnataka project
    6th May 2019, 12:00 PM

    The company has completed its obligation with respect to financial close of its all twelve Hybrid Annuity projects

    Read More
  • Sadbhav Infrastructure Project's toll collection rises 7.3% in Q4FY19
    15th Apr 2019, 14:42 PM

    The company’s toll revenue from its ARRIL in Q4FY19 has increased by around 3.3% to Rs 253.4 million

    Read More
  • Sadbhav Infrastructure acquires 6% stake of MBCPNL
    1st Apr 2019, 15:38 PM

    MBCPNL belongs to Infrastructure sector and a Subsidiary Company of SIPL

    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.