Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Construction - Real Estate

Rating :
52/99

BSE: 526117 | NSE: Not Listed

579.45
12-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  590.35
  •  602.5
  •  572.8
  •  596.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1554
  •  908324
  •  800.00
  •  349.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 149.09
  • 4.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 164.55
  • 0.43%
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.22%
  • 20.99%
  • 12.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.30%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.37
  • -19.40
  • -5.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -38.98
  • -6.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.91
  • 52.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.28
  • 4.92
  • 5.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.75
  • 1.34
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.84
  • 9.73
  • 13.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
25.68
4.76
439.50%
13.07
3.29
297.26%
30.48
16.52
84.50%
73.47
2.14
3,333.18%
Expenses
25.50
4.74
437.97%
10.87
3.81
185.30%
23.12
11.82
95.60%
53.31
2.70
1,874.44%
EBITDA
0.18
0.02
800.00%
2.20
-0.52
-
7.36
4.70
56.60%
20.16
-0.56
-
EBIDTM
0.70%
0.42%
16.83%
-15.81%
24.15%
28.45%
27.44%
-26.17%
Other Income
0.55
0.31
77.42%
2.82
0.64
340.62%
0.36
0.19
89.47%
0.29
0.26
11.54%
Interest
0.09
0.04
125.00%
0.03
0.05
-40.00%
0.02
0.08
-75.00%
0.01
0.02
-50.00%
Depreciation
0.28
0.24
16.67%
0.24
0.23
4.35%
0.22
0.23
-4.35%
0.24
0.23
4.35%
PBT
0.36
0.05
620.00%
4.75
-0.16
-
7.48
4.58
63.32%
20.20
-0.55
-
Tax
2.89
0.79
265.82%
0.00
0.00
0
0.00
0.01
-100.00%
0.00
0.00
0
PAT
-2.53
-0.74
-
4.75
-0.16
-
7.48
4.57
63.68%
20.20
-0.55
-
PATM
-9.85%
-15.55%
36.34%
-4.86%
24.54%
27.66%
27.49%
-25.70%
EPS
-10.15
68.97
-
18.46
0.00
0
26.43
17.02
55.29%
78.20
0.88
8,786.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
142.70
26.71
8.86
31.89
92.33
78.52
91.16
46.08
31.72
3.77
3.85
Net Sales Growth
434.26%
201.47%
-72.22%
-65.46%
17.59%
-13.87%
97.83%
45.27%
741.38%
-2.08%
 
Cost Of Goods Sold
51.59
12.53
2.51
16.55
54.41
24.99
49.12
27.92
24.00
0.00
0.00
Gross Profit
91.11
14.19
6.35
15.34
37.92
53.53
42.04
18.16
7.71
3.77
3.85
GP Margin
63.85%
53.13%
71.67%
48.10%
41.07%
68.17%
46.12%
39.41%
24.31%
100%
100%
Total Expenditure
112.80
23.07
11.61
26.92
67.43
35.51
58.00
35.20
31.22
5.61
5.71
Power & Fuel Cost
-
1.97
1.87
1.68
1.84
2.08
1.46
1.92
1.54
1.77
1.73
% Of Sales
-
7.38%
21.11%
5.27%
1.99%
2.65%
1.60%
4.17%
4.85%
46.95%
44.94%
Employee Cost
-
4.33
3.24
3.11
3.57
4.01
3.29
2.28
2.11
2.17
2.05
% Of Sales
-
16.21%
36.57%
9.75%
3.87%
5.11%
3.61%
4.95%
6.65%
57.56%
53.25%
Manufacturing Exp.
-
0.66
0.66
1.49
2.14
0.42
0.38
0.33
0.54
0.36
0.38
% Of Sales
-
2.47%
7.45%
4.67%
2.32%
0.53%
0.42%
0.72%
1.70%
9.55%
9.87%
General & Admin Exp.
-
1.55
1.67
1.15
1.30
1.20
1.28
1.05
0.77
0.69
0.77
% Of Sales
-
5.80%
18.85%
3.61%
1.41%
1.53%
1.40%
2.28%
2.43%
18.30%
20.0%
Selling & Distn. Exp.
-
0.90
0.20
0.78
1.56
0.83
0.85
0.81
0.00
0.08
0.00
% Of Sales
-
3.37%
2.26%
2.45%
1.69%
1.06%
0.93%
1.76%
0%
2.12%
0%
Miscellaneous Exp.
-
1.13
1.45
2.16
2.62
1.98
1.63
0.89
2.26
0.53
0.00
% Of Sales
-
4.23%
16.37%
6.77%
2.84%
2.52%
1.79%
1.93%
7.12%
14.06%
20.52%
EBITDA
29.90
3.64
-2.75
4.97
24.90
43.01
33.16
10.88
0.50
-1.84
-1.86
EBITDA Margin
20.95%
13.63%
-31.04%
15.58%
26.97%
54.78%
36.38%
23.61%
1.58%
-48.81%
-48.31%
Other Income
4.02
1.40
1.07
1.87
1.33
3.40
1.70
1.81
1.19
1.93
1.80
Interest
0.15
0.19
0.27
0.40
0.31
0.20
0.09
0.20
0.51
0.49
0.14
Depreciation
0.98
0.93
0.89
0.74
0.71
0.64
0.48
0.42
0.43
0.55
0.28
PBT
32.79
3.92
-2.83
5.70
25.20
45.57
34.29
12.07
0.75
-0.95
-0.47
Tax
2.89
0.80
-0.18
-2.09
5.27
8.45
9.21
-0.10
0.13
0.01
0.01
Tax Rate
8.81%
20.41%
6.36%
-40.58%
20.91%
20.00%
26.86%
-0.64%
8.44%
-1.05%
-2.13%
PAT
29.90
23.63
-2.77
6.66
19.93
33.81
25.08
15.70
1.41
-0.96
-0.48
PAT before Minority Interest
29.90
23.63
-2.77
6.66
19.93
33.81
25.08
15.70
1.41
-0.96
-0.48
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
20.95%
88.47%
-31.26%
20.88%
21.59%
43.06%
27.51%
34.07%
4.45%
-25.46%
-12.47%
PAT Growth
858.33%
-
-
-66.58%
-41.05%
34.81%
59.75%
1,013.48%
-
-
 
EPS
115.00
90.88
-10.65
25.62
76.65
130.04
96.46
60.38
5.42
-3.69
-1.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
144.81
129.21
132.91
133.14
152.96
173.69
196.92
189.85
188.23
190.00
Share Capital
2.72
2.72
2.72
2.72
3.14
3.14
3.28
3.28
3.28
3.28
Total Reserves
142.09
126.49
130.19
130.42
149.83
170.56
193.63
186.57
184.95
186.72
Non-Current Liabilities
2.03
2.46
2.64
2.22
1.37
0.86
-0.58
0.45
0.62
0.49
Secured Loans
1.28
1.73
1.96
1.42
1.23
1.30
0.07
0.11
0.14
0.34
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Long Term Provisions
0.01
0.14
0.13
0.15
0.12
0.09
0.08
0.06
0.05
0.05
Current Liabilities
117.20
87.93
49.85
34.78
76.73
55.63
12.97
15.13
20.08
11.27
Trade Payables
1.20
1.28
0.98
1.16
2.06
0.55
0.43
0.18
4.24
0.21
Other Current Liabilities
113.84
74.54
42.15
24.72
64.76
48.59
8.60
3.28
1.42
1.51
Short Term Borrowings
0.13
9.51
2.58
3.77
5.44
5.14
0.90
7.67
10.43
5.36
Short Term Provisions
2.04
2.59
4.13
5.12
4.46
1.35
3.03
4.00
4.00
4.19
Total Liabilities
264.04
219.60
185.40
170.14
231.06
230.18
209.31
205.43
208.93
201.76
Net Block
16.81
17.51
18.15
15.60
16.01
14.41
12.38
13.22
13.74
6.46
Gross Block
24.12
24.07
24.06
20.81
20.70
18.65
16.35
16.78
16.94
9.09
Accumulated Depreciation
7.31
6.56
5.91
5.21
4.70
4.24
3.96
3.56
3.20
2.63
Non Current Assets
43.76
23.46
22.36
21.86
21.63
21.66
19.53
17.59
18.17
18.41
Capital Work in Progress
0.00
0.00
0.00
1.43
0.80
0.00
0.00
0.00
0.00
0.99
Non Current Investment
23.15
2.64
2.72
3.73
3.73
4.29
4.18
4.32
4.38
10.90
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.05
0.07
Other Non Current Assets
1.95
1.45
1.49
1.10
1.09
2.96
2.97
0.00
0.00
0.00
Current Assets
220.29
196.14
163.03
148.27
209.43
208.52
189.78
187.84
190.77
183.34
Current Investments
5.15
6.75
2.87
2.38
11.11
11.02
9.13
4.13
4.60
6.72
Inventories
195.47
168.61
141.80
130.61
152.06
147.54
133.95
151.63
164.63
159.19
Sundry Debtors
2.97
2.01
1.89
0.64
2.88
0.42
23.86
11.79
0.21
0.32
Cash & Bank
15.63
17.70
15.80
13.30
39.64
45.43
21.01
18.29
18.18
13.42
Other Current Assets
1.07
0.22
0.21
0.20
3.75
4.12
1.82
2.00
3.15
3.68
Short Term Loans & Adv.
0.79
0.86
0.47
1.15
1.86
2.89
1.43
1.55
2.65
3.25
Net Current Assets
103.08
108.21
113.18
113.50
132.70
152.89
176.81
172.71
170.69
172.07
Total Assets
264.05
219.60
185.39
170.13
231.06
230.18
209.31
205.43
208.94
201.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
6.78
1.17
5.09
-12.79
25.41
26.16
15.77
2.21
-2.04
-6.74
PBT
24.43
-2.96
4.57
25.20
42.26
34.29
15.76
0.75
-0.95
-0.47
Adjustment
-28.07
-0.41
-5.94
-18.12
-22.93
-44.90
-10.06
1.46
-0.78
-1.19
Changes in Working Capital
11.61
5.84
5.48
-15.40
10.99
47.46
10.31
-0.15
-0.24
-4.92
Cash after chg. in Working capital
7.97
2.47
4.12
-8.32
30.32
36.85
16.01
2.06
-1.97
-6.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.19
-1.30
0.97
-4.47
-4.91
-10.69
-0.24
0.15
-0.06
-0.16
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
-0.10
-5.30
-1.68
25.73
7.33
-26.19
-4.89
1.17
2.75
-0.39
Net Fixed Assets
-0.23
-0.29
-0.73
0.33
-1.24
-2.03
-0.15
-0.07
-0.16
-1.42
Net Investments
1.60
-3.88
0.06
8.73
0.71
-1.89
-4.70
1.78
1.25
-0.23
Others
-1.47
-1.13
-1.01
16.67
7.86
-22.27
-0.04
-0.54
1.66
1.26
Cash from Financing Activity
-10.89
5.71
-1.94
-22.29
-31.05
0.89
-7.11
-3.27
4.05
5.45
Net Cash Inflow / Outflow
-4.20
1.58
1.47
-9.35
1.68
0.86
3.77
0.11
4.76
-1.69
Opening Cash & Equivalents
5.25
3.67
2.20
11.54
9.86
8.99
5.22
18.18
13.42
15.11
Closing Cash & Equivalent
1.04
5.25
3.67
2.20
11.54
9.86
8.99
18.29
18.18
13.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
336.18
250.51
260.43
234.64
208.42
197.27
156.66
118.73
111.37
116.78
ROA
9.77%
-1.37%
3.75%
9.93%
14.66%
11.41%
7.57%
0.68%
-0.47%
-0.24%
ROE
29.83%
-4.02%
9.97%
31.06%
53.50%
44.57%
34.97%
3.75%
-2.59%
-1.26%
ROCE
28.67%
-3.48%
6.87%
36.07%
60.45%
57.10%
32.00%
4.37%
-1.01%
-0.80%
Fixed Asset Turnover
1.11
0.37
1.42
4.45
3.99
5.21
2.78
1.88
0.29
0.44
Receivable days
34.01
80.40
14.46
6.94
7.65
48.60
141.18
69.00
25.48
47.10
Inventory Days
2487.37
6393.12
1558.74
558.74
696.33
563.54
1131.00
1819.61
0.00
0.00
Payable days
36.13
164.22
23.59
10.81
34.90
11.21
15.21
77.21
163.14
21.86
Cash Conversion Cycle
2485.25
6309.31
1549.61
554.87
669.07
600.93
1256.96
1811.40
-137.66
25.24
Total Debt/Equity
0.02
0.17
0.07
0.09
0.11
0.11
0.02
0.20
0.29
0.16
Interest Cover
128.12
-10.07
12.45
81.16
215.09
378.21
79.45
4.03
-0.93
-2.40

News Update:


  • Shervani Indl. Synd - Quarterly Results
    24th May 2024, 19:37 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.