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

Construction - Real Estate

Rating :
N/A

BSE: 532877 | NSE: SIMPLEX

13.45
-0.55 (-3.93%)
20-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  13.45
  •  13.45
  •  13.45
  •  14.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  300
  •  0.04
  •  49.15
  •  11.56

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.64
  • 0.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 608.61
  • N/A
  • 0.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.26%
  • 11.62%
  • 29.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.70
  • 2.43
  • 7.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.42
  • -2.51
  • 8.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.94
  • -3.36
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.30
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.07
  • 66.78
  • 104.46

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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
484.44
403.58
393.09
552.40
429.96
443.97
632.80
559.25
298.24
203.64
Net Sales Growth
-
20.04%
2.67%
-28.84%
28.48%
-3.16%
-29.84%
13.15%
87.52%
46.45%
 
Cost Of Goods Sold
-
255.60
239.95
159.82
244.39
97.17
129.65
172.53
483.57
254.61
162.28
Gross Profit
-
228.84
163.63
233.28
308.01
332.79
314.32
460.27
75.67
43.63
41.37
GP Margin
-
47.24%
40.54%
59.35%
55.76%
77.40%
70.80%
72.74%
13.53%
14.63%
20.32%
Total Expenditure
-
437.20
392.06
363.70
502.03
378.67
395.65
557.59
497.01
264.67
168.27
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.11
0.06
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.02%
0.04%
0.03%
Employee Cost
-
5.28
7.56
7.65
8.35
7.17
9.30
6.70
4.88
2.30
1.72
% Of Sales
-
1.09%
1.87%
1.95%
1.51%
1.67%
2.09%
1.06%
0.87%
0.77%
0.84%
Manufacturing Exp.
-
171.15
139.67
188.70
237.66
265.01
246.91
368.00
1.22
0.70
0.38
% Of Sales
-
35.33%
34.61%
48.00%
43.02%
61.64%
55.61%
58.15%
0.22%
0.23%
0.19%
General & Admin Exp.
-
1.89
2.94
2.86
3.86
4.81
3.99
4.40
5.89
5.71
2.68
% Of Sales
-
0.39%
0.73%
0.73%
0.70%
1.12%
0.90%
0.70%
1.05%
1.91%
1.32%
Selling & Distn. Exp.
-
0.22
0.32
0.35
0.32
0.33
0.32
0.26
0.46
0.66
0.36
% Of Sales
-
0.05%
0.08%
0.09%
0.06%
0.08%
0.07%
0.04%
0.08%
0.22%
0.18%
Miscellaneous Exp.
-
3.06
1.62
4.32
7.46
4.18
5.49
5.70
0.87
0.58
0.36
% Of Sales
-
0.63%
0.40%
1.10%
1.35%
0.97%
1.24%
0.90%
0.16%
0.19%
0.39%
EBITDA
-
47.24
11.52
29.39
50.37
51.29
48.32
75.21
62.24
33.57
35.37
EBITDA Margin
-
9.75%
2.85%
7.48%
9.12%
11.93%
10.88%
11.89%
11.13%
11.26%
17.37%
Other Income
-
10.89
5.70
9.27
8.24
6.22
5.74
8.58
13.47
0.81
1.10
Interest
-
40.77
81.28
60.75
43.87
41.79
38.25
28.81
19.58
13.84
8.98
Depreciation
-
16.96
20.59
20.23
13.09
12.59
12.47
10.84
6.32
3.75
2.57
PBT
-
0.40
-84.66
-42.31
1.65
3.14
3.34
44.15
49.80
16.80
24.93
Tax
-
-1.69
-2.18
-1.26
0.45
1.14
2.30
9.55
13.65
2.68
2.89
Tax Rate
-
-422.50%
2.46%
3.35%
27.27%
36.31%
68.86%
21.63%
27.41%
15.95%
11.59%
PAT
-
2.09
-86.48
-36.31
1.19
2.00
1.03
34.60
36.15
14.12
22.04
PAT before Minority Interest
-
2.09
-86.48
-36.31
1.19
2.00
1.03
34.60
36.15
14.12
22.04
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0.43%
-21.43%
-9.24%
0.22%
0.47%
0.23%
5.47%
6.46%
4.73%
10.82%
PAT Growth
-
-
-
-
-40.50%
94.17%
-97.02%
-4.29%
156.02%
-35.93%
 
Unadjusted EPS
-
1.66
-68.63
-28.82
0.95
1.59
0.82
27.46
29.17
11.76
18.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
113.44
117.68
182.16
209.68
219.76
216.87
214.55
179.49
138.04
126.03
Share Capital
12.60
12.60
12.60
12.60
12.60
12.60
12.60
12.60
12.00
12.00
Total Reserves
100.84
105.08
169.56
197.08
207.16
204.27
201.95
166.89
126.04
114.03
Non-Current Liabilities
767.21
869.16
797.97
891.18
769.51
752.83
660.58
178.00
99.35
60.25
Secured Loans
17.17
18.64
12.67
15.41
33.96
8.70
6.96
90.01
86.30
51.43
Unsecured Loans
0.00
0.00
3.00
98.52
7.63
83.59
60.57
82.41
11.11
6.88
Long Term Provisions
0.74
0.81
0.80
0.93
1.25
1.17
1.11
0.00
0.00
0.00
Current Liabilities
990.80
974.63
933.01
730.43
619.33
467.48
521.78
260.93
110.59
64.73
Trade Payables
259.93
294.98
382.45
300.23
211.42
181.21
209.40
49.17
39.53
12.59
Other Current Liabilities
127.92
91.54
97.18
119.73
38.06
35.48
40.97
207.67
67.56
48.75
Short Term Borrowings
602.06
586.84
452.20
309.24
368.68
249.45
268.77
0.00
0.00
0.00
Short Term Provisions
0.89
1.27
1.18
1.23
1.16
1.36
2.64
4.09
3.50
3.39
Total Liabilities
1,871.99
1,961.98
1,913.64
1,831.79
1,609.10
1,437.68
1,397.41
618.42
347.98
251.01
Net Block
112.19
113.95
133.16
155.81
150.64
147.32
143.59
118.48
76.79
55.28
Gross Block
222.67
207.92
208.18
222.73
205.36
189.61
173.45
137.52
89.52
64.28
Accumulated Depreciation
110.48
93.96
75.02
66.92
54.72
42.29
29.86
19.04
12.73
9.00
Non Current Assets
188.40
214.57
221.43
260.94
228.33
184.59
188.48
124.33
80.53
59.59
Capital Work in Progress
31.90
47.70
51.40
50.12
28.00
8.89
7.95
5.66
3.55
4.27
Non Current Investment
4.54
5.25
0.18
0.18
0.18
0.18
0.19
0.18
0.18
0.05
Long Term Loans & Adv.
34.85
37.27
36.57
40.98
41.95
26.43
15.75
0.00
0.00
0.00
Other Non Current Assets
4.93
10.39
0.11
13.85
7.55
1.76
21.01
0.00
0.00
0.00
Current Assets
1,683.60
1,747.42
1,691.39
1,570.31
1,380.77
1,253.05
1,208.91
494.10
267.45
191.42
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.08
0.18
0.17
Inventories
686.00
740.98
696.37
575.19
522.53
444.38
389.84
173.17
100.99
75.52
Sundry Debtors
919.83
931.99
904.33
910.64
781.61
699.76
633.73
159.04
115.08
87.71
Cash & Bank
30.46
34.66
48.96
47.12
53.45
85.64
166.98
135.18
21.36
11.00
Other Current Assets
47.30
14.58
16.73
8.29
23.17
23.27
18.36
26.64
29.84
17.03
Short Term Loans & Adv.
28.27
25.21
24.99
29.08
18.13
9.09
10.21
24.72
29.30
16.67
Net Current Assets
692.80
772.79
758.38
839.88
761.44
785.56
687.13
233.17
156.86
126.69
Total Assets
1,872.00
1,961.99
1,913.65
1,831.79
1,609.10
1,437.70
1,397.42
618.43
347.98
251.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
26.64
-67.27
12.09
52.08
-31.38
-34.45
-75.68
89.44
9.03
-10.06
PBT
0.40
-88.66
-37.57
1.65
3.14
3.34
44.15
49.80
16.80
24.93
Adjustment
33.01
121.35
76.52
36.90
48.73
48.69
32.36
11.68
14.50
10.10
Changes in Working Capital
-6.76
-99.96
-23.81
20.36
-80.69
-80.45
-142.73
33.38
-16.25
-40.75
Cash after chg. in Working capital
26.64
-67.27
15.14
58.91
-28.81
-28.42
-66.22
94.86
15.04
-5.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-3.05
-6.83
-2.57
-6.02
-9.47
-5.41
-6.01
-4.34
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
-12.52
-1.74
3.29
-36.05
-30.05
-14.39
-32.81
-44.35
-24.26
-28.69
Net Fixed Assets
1.44
-6.93
2.43
-31.48
-20.04
-9.33
-36.25
-45.74
-29.43
-19.44
Net Investments
0.00
6.17
0.00
0.00
0.00
0.01
-0.93
0.10
-0.15
-6.17
Others
-13.96
-0.98
0.86
-4.57
-10.01
-5.07
4.37
1.29
5.32
-3.08
Cash from Financing Activity
-18.33
54.71
-13.53
-22.36
29.24
-32.50
140.30
68.73
25.58
43.58
Net Cash Inflow / Outflow
-4.20
-14.30
1.85
-6.33
-32.19
-81.34
31.81
113.82
10.36
4.82
Opening Cash & Equivalents
34.66
48.96
47.12
53.45
85.64
166.98
135.18
21.36
11.00
6.17
Closing Cash & Equivalent
30.46
34.66
48.96
47.12
53.45
85.64
166.98
135.18
21.36
11.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
90.03
93.40
143.91
165.98
174.40
172.07
170.25
142.45
115.03
105.02
ROA
0.11%
-4.46%
-1.94%
0.07%
0.13%
0.07%
3.43%
7.48%
4.71%
10.89%
ROE
1.81%
-57.84%
-18.60%
0.56%
0.92%
0.48%
17.56%
22.77%
10.69%
24.85%
ROCE
5.64%
-1.07%
3.58%
7.12%
7.49%
7.43%
16.09%
23.62%
14.60%
22.18%
Fixed Asset Turnover
2.25
1.94
1.82
2.58
2.18
2.45
4.07
4.93
3.88
3.61
Receivable days
697.63
830.40
842.63
559.08
628.78
548.15
228.63
89.45
124.09
131.47
Inventory Days
537.58
649.98
590.34
362.66
410.41
342.92
162.37
89.47
108.01
99.88
Payable days
202.87
310.17
339.24
190.75
191.22
183.53
81.39
26.26
31.21
31.57
Cash Conversion Cycle
1032.34
1170.21
1093.74
731.00
847.98
707.53
309.61
152.66
200.89
199.78
Total Debt/Equity
5.48
5.16
2.60
2.07
1.89
1.60
1.59
0.96
0.71
0.46
Interest Cover
1.01
-0.09
0.38
1.04
1.08
1.09
2.53
3.54
2.21
3.78

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.