Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Construction - Real Estate

Rating :
56/99

BSE: 532784 | NSE: SOBHA

462.05
20.05 (4.54%)
16-Nov-2018 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  440.00
  •  464.70
  •  440.00
  •  442.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  249715
  •  1153.81
  •  694.90
  •  380.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,372.87
  • 18.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,584.74
  • 1.52%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.94%
  • 0.96%
  • 4.03%
  • FII
  • DII
  • Others
  • 0.62%
  • 9.54%
  • 28.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 5.07
  • 12.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.43
  • -2.92
  • 3.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.24
  • -1.60
  • 17.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.93
  • 18.66
  • 20.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.48
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.15
  • 10.22
  • 11.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
658.70
646.60
1.87%
597.70
678.90
-11.96%
769.60
588.80
30.71%
691.90
545.00
26.95%
Expenses
518.50
521.80
-0.63%
467.10
557.90
-16.28%
633.20
468.60
35.13%
554.40
448.60
23.58%
EBITDA
140.20
124.80
12.34%
130.60
121.00
7.93%
136.40
120.20
13.48%
137.50
96.40
42.63%
EBIDTM
21.28%
19.30%
21.85%
17.82%
17.72%
20.41%
19.87%
17.69%
Other Income
17.50
11.20
56.25%
12.40
10.20
21.57%
19.60
12.50
56.80%
8.50
9.40
-9.57%
Interest
53.20
51.30
3.70%
54.10
44.90
20.49%
51.80
39.70
30.48%
49.80
36.40
36.81%
Depreciation
15.40
13.70
12.41%
14.90
13.50
10.37%
13.50
17.30
-21.97%
13.70
15.70
-12.74%
PBT
89.10
71.00
25.49%
74.00
72.80
1.65%
90.70
75.70
19.82%
82.50
53.70
53.63%
Tax
27.70
20.70
33.82%
21.40
25.10
-14.74%
25.30
29.70
-14.81%
29.10
21.10
37.91%
PAT
61.40
50.30
22.07%
52.60
47.70
10.27%
65.40
46.00
42.17%
53.40
32.60
63.80%
PATM
9.32%
7.78%
8.80%
7.03%
8.50%
7.81%
7.72%
5.98%
EPS
6.48
5.22
24.14%
5.55
4.95
12.12%
6.90
4.88
41.39%
5.63
4.09
37.65%

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
2,717.90
2,783.03
2,229.06
1,943.20
2,440.56
2,173.43
1,864.54
1,407.90
1,394.49
1,129.87
974.03
Net Sales Growth
10.52%
24.85%
14.71%
-20.38%
12.29%
16.57%
32.43%
0.96%
23.42%
16.00%
 
Cost Of Goods Sold
793.10
1,028.07
713.02
513.51
676.90
567.89
593.65
161.69
511.40
632.35
410.07
Gross Profit
1,924.80
1,754.97
1,516.04
1,429.68
1,763.67
1,605.55
1,270.89
1,246.21
883.10
497.52
563.96
GP Margin
70.82%
63.06%
68.01%
73.57%
72.26%
73.87%
68.16%
88.52%
63.33%
44.03%
57.90%
Total Expenditure
2,173.20
2,263.31
1,809.32
1,500.27
1,823.26
1,570.85
1,316.29
941.35
1,034.45
883.54
695.26
Power & Fuel Cost
-
61.03
47.67
39.49
42.39
37.69
25.44
21.25
15.79
5.31
6.25
% Of Sales
-
2.19%
2.14%
2.03%
1.74%
1.73%
1.36%
1.51%
1.13%
0.47%
0.64%
Employee Cost
-
198.49
177.94
176.18
197.73
186.46
163.54
126.75
103.52
68.96
93.34
% Of Sales
-
7.13%
7.98%
9.07%
8.10%
8.58%
8.77%
9.00%
7.42%
6.10%
9.58%
Manufacturing Exp.
-
673.22
612.81
512.33
680.48
536.98
330.30
297.34
277.19
22.19
31.02
% Of Sales
-
24.19%
27.49%
26.37%
27.88%
24.71%
17.71%
21.12%
19.88%
1.96%
3.18%
General & Admin Exp.
-
132.68
129.26
143.56
119.74
116.73
111.45
250.02
61.31
63.45
67.18
% Of Sales
-
4.77%
5.80%
7.39%
4.91%
5.37%
5.98%
17.76%
4.40%
5.62%
6.90%
Selling & Distn. Exp.
-
109.14
79.62
61.30
73.17
74.94
60.78
44.19
28.97
65.74
61.42
% Of Sales
-
3.92%
3.57%
3.15%
3.00%
3.45%
3.26%
3.14%
2.08%
5.82%
6.31%
Miscellaneous Exp.
-
60.70
49.01
53.89
32.85
50.15
31.12
40.11
36.28
25.52
61.42
% Of Sales
-
2.18%
2.20%
2.77%
1.35%
2.31%
1.67%
2.85%
2.60%
2.26%
2.67%
EBITDA
544.70
519.72
419.74
442.93
617.30
602.58
548.25
466.55
360.04
246.33
278.77
EBITDA Margin
20.04%
18.67%
18.83%
22.79%
25.29%
27.72%
29.40%
33.14%
25.82%
21.80%
28.62%
Other Income
58.00
49.58
38.61
34.28
14.92
10.33
5.52
6.47
5.13
3.86
14.81
Interest
208.90
197.76
149.67
163.66
188.34
173.44
170.49
116.54
85.97
52.08
107.41
Depreciation
57.50
54.40
63.82
59.69
72.27
68.99
59.37
38.78
27.77
32.31
36.03
PBT
336.30
317.14
244.85
253.86
371.61
370.48
323.91
317.71
251.42
165.79
150.13
Tax
103.50
100.27
97.02
118.83
127.67
136.79
106.85
107.66
66.86
27.48
40.23
Tax Rate
30.78%
31.62%
39.62%
46.81%
34.36%
36.92%
32.99%
33.89%
26.59%
16.58%
26.80%
PAT
232.80
216.87
147.83
135.04
238.01
235.05
217.18
205.95
181.27
134.10
107.77
PAT before Minority Interest
232.80
216.87
147.83
135.04
243.94
233.69
217.06
210.05
184.56
138.31
109.89
Minority Interest
0.00
0.00
0.00
0.00
-5.93
1.36
0.12
-4.10
-3.29
-4.21
-2.12
PAT Margin
8.57%
7.79%
6.63%
6.95%
9.75%
10.81%
11.65%
14.63%
13.00%
11.87%
11.06%
PAT Growth
31.82%
46.70%
9.47%
-43.26%
1.26%
8.23%
5.45%
13.62%
35.18%
24.43%
 
Unadjusted EPS
24.56
22.68
16.59
14.08
24.27
23.97
22.15
21.00
18.49
14.63
14.78

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
2,769.93
2,644.48
2,564.81
2,431.75
2,291.36
2,136.62
1,999.75
1,850.78
1,703.80
1,087.39
Share Capital
94.85
96.31
98.06
98.06
98.06
98.06
98.06
98.06
98.06
72.90
Total Reserves
2,675.09
2,548.17
2,466.75
2,333.69
2,193.29
2,038.56
1,901.69
1,752.72
1,605.73
1,014.49
Non-Current Liabilities
549.41
686.97
723.10
421.05
199.62
135.62
77.31
15.03
1,468.88
1,929.11
Secured Loans
278.83
442.33
392.97
73.81
39.03
14.90
24.44
2.07
1,446.59
1,878.34
Unsecured Loans
0.00
0.00
84.14
161.72
39.85
37.70
0.00
0.00
27.45
53.84
Long Term Provisions
18.31
16.14
14.75
4.70
2.00
1.45
2.07
2.57
0.00
0.00
Current Liabilities
5,705.48
5,561.59
4,774.52
3,289.31
3,009.65
2,577.26
2,124.65
1,989.07
652.94
611.75
Trade Payables
720.50
769.33
318.24
478.46
557.36
409.62
365.27
326.35
86.91
80.82
Other Current Liabilities
2,906.54
3,000.78
2,809.52
886.57
1,008.02
724.36
422.88
1,246.02
511.52
500.46
Short Term Borrowings
2,029.94
1,737.18
1,620.69
1,779.16
1,299.66
1,300.96
1,199.95
325.12
0.00
0.00
Short Term Provisions
48.50
54.31
26.07
145.13
144.61
142.31
136.55
91.58
54.51
30.46
Total Liabilities
9,024.82
8,893.04
8,062.43
6,156.86
5,509.45
4,859.68
4,237.24
3,887.28
3,854.73
3,653.15
Net Block
279.71
317.35
372.93
315.07
334.58
330.05
283.95
137.28
142.91
173.22
Gross Block
419.09
408.72
417.12
641.55
587.79
547.62
499.78
314.77
294.21
293.02
Accumulated Depreciation
139.38
91.38
44.19
326.48
253.21
217.56
215.83
177.49
151.30
119.80
Non Current Assets
1,210.08
1,081.21
1,136.27
838.21
834.91
778.74
850.75
673.17
208.81
227.48
Capital Work in Progress
0.00
0.62
45.43
52.45
41.22
0.00
1.27
64.65
63.20
51.56
Non Current Investment
443.06
277.25
229.09
0.02
0.02
0.02
0.02
2.72
2.70
2.70
Long Term Loans & Adv.
453.38
446.89
439.15
446.04
437.44
422.70
543.11
460.16
0.00
0.00
Other Non Current Assets
33.93
39.11
49.68
24.64
21.64
25.97
22.40
8.37
0.00
0.00
Current Assets
7,814.73
7,811.82
6,926.16
5,318.65
4,674.55
4,080.94
3,386.49
3,214.11
3,645.92
3,425.66
Current Investments
0.00
0.00
0.00
0.00
0.00
0.19
0.00
1.00
0.00
0.00
Inventories
4,834.90
5,095.99
4,264.89
2,728.39
2,427.30
1,901.76
1,675.94
1,066.49
1,110.14
1,139.43
Sundry Debtors
327.20
226.68
252.17
173.36
246.06
164.14
112.86
105.58
442.99
368.32
Cash & Bank
119.39
146.82
118.54
163.14
105.47
66.98
58.78
23.01
82.56
21.42
Other Current Assets
2,533.25
28.34
365.16
443.23
1,895.71
1,947.87
1,538.90
2,018.02
2,010.23
1,896.49
Short Term Loans & Adv.
2,521.21
2,313.99
1,925.39
1,810.52
1,509.22
1,426.51
1,269.15
1,695.39
2,010.23
1,896.47
Net Current Assets
2,109.26
2,250.23
2,151.64
2,029.34
1,664.89
1,503.68
1,261.84
1,225.04
2,992.98
2,813.91
Total Assets
9,024.81
8,893.03
8,062.43
6,156.86
5,509.46
4,859.68
4,237.24
3,887.28
3,854.73
3,653.14

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
353.46
353.79
388.40
-216.41
394.81
254.15
486.10
402.28
332.12
182.77
PBT
317.14
257.77
256.89
371.61
370.48
323.91
317.71
251.42
165.79
150.13
Adjustment
208.76
151.05
178.05
226.10
232.91
219.69
152.47
104.00
77.10
134.94
Changes in Working Capital
-88.76
12.88
15.14
-729.60
-109.66
-197.93
69.72
82.50
105.41
-72.65
Cash after chg. in Working capital
437.14
421.71
450.08
-131.89
493.73
345.66
539.89
437.92
348.30
212.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-83.68
-67.92
-61.68
-84.53
-98.92
-91.51
-53.80
-35.64
-16.18
-29.64
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
-128.71
1.98
-245.06
-59.88
-126.48
-129.22
-212.10
-27.31
-12.40
-39.63
Net Fixed Assets
-9.73
53.21
213.95
-63.44
-81.40
-34.18
-117.43
-22.01
-12.83
-46.20
Net Investments
-60.67
-113.12
-108.34
-16.26
15.47
-93.92
-102.30
-8.67
-6.78
-6.76
Others
-58.31
61.89
-350.67
19.82
-60.55
-1.12
7.63
3.37
7.21
13.33
Cash from Financing Activity
-242.79
-345.45
-132.73
337.19
-245.56
-108.61
-250.70
-435.37
-258.57
-150.39
Net Cash Inflow / Outflow
-18.04
10.32
10.61
60.90
22.77
16.32
23.30
-60.39
61.15
-7.24
Opening Cash & Equivalents
124.00
113.52
102.91
80.21
57.44
41.12
16.98
77.38
21.42
28.66
Closing Cash & Equivalent
105.96
124.00
113.52
141.13
80.21
57.44
41.12
16.98
82.56
21.42

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.)
292.05
274.59
261.54
247.98
233.66
217.88
203.92
188.73
173.74
149.16
ROA
2.42%
1.74%
1.90%
4.18%
4.51%
4.77%
5.17%
4.77%
3.68%
3.13%
ROE
8.01%
5.68%
5.41%
10.33%
10.56%
10.50%
10.91%
10.38%
9.91%
10.59%
ROCE
10.33%
8.21%
9.04%
13.68%
15.09%
14.64%
13.71%
10.76%
7.03%
8.89%
Fixed Asset Turnover
6.73
5.44
3.70
3.99
3.85
3.57
3.47
4.59
3.86
3.49
Receivable days
36.27
38.91
39.69
31.21
34.27
27.01
28.21
71.63
130.65
171.36
Inventory Days
650.30
760.58
652.31
383.68
361.63
348.79
354.10
284.20
362.27
367.31
Payable days
121.09
113.08
91.04
106.43
118.62
113.55
229.26
76.33
36.51
47.68
Cash Conversion Cycle
565.48
686.40
600.96
308.47
277.27
262.25
153.05
279.50
456.41
490.98
Total Debt/Equity
0.84
0.84
0.85
0.85
0.61
0.65
0.62
0.67
0.87
1.78
Interest Cover
2.60
2.64
2.55
2.97
3.14
2.90
3.73
3.92
4.18
2.40

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.