Nifty
Sensex
:
:
24413.50
80148.88
-65.55 (-0.27%)
-280.16 (-0.35%)

Construction - Real Estate

Rating :
61/99

BSE: 531802 | NSE: Not Listed

39
24-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  39.89
  •  39.99
  •  37.5
  •  38.39
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  61671
  •  2409443
  •  50.99
  •  23.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 140.90
  • 27.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 147.93
  • N/A
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.16%
  • 0.45%
  • 29.11%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 2.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.28
  • 2.61
  • 59.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 123.65
  • 125.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.21
  • 82.92
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.25
  • 9.19
  • 9.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 0.93
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.49
  • 27.98
  • 8.06

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
21.41
4.98
329.92%
7.15
5.19
37.76%
6.31
4.96
27.22%
10.48
3.05
243.61%
Expenses
20.29
1.10
1,744.55%
5.38
1.54
249.35%
4.76
1.85
157.30%
8.34
1.42
487.32%
EBITDA
1.12
3.88
-71.13%
1.77
3.65
-51.51%
1.55
3.11
-50.16%
2.14
1.64
30.49%
EBIDTM
5.22%
77.90%
24.79%
70.31%
24.59%
62.72%
20.42%
53.67%
Other Income
0.68
0.13
423.08%
0.82
0.01
8,100.00%
0.67
0.22
204.55%
0.17
0.11
54.55%
Interest
0.38
0.46
-17.39%
0.40
0.01
3,900.00%
0.37
0.01
3,600.00%
0.40
0.01
3,900.00%
Depreciation
0.06
0.08
-25.00%
0.06
0.08
-25.00%
0.06
0.07
-14.29%
0.06
0.07
-14.29%
PBT
1.37
3.47
-60.52%
2.14
3.57
-40.06%
1.79
3.25
-44.92%
1.86
1.66
12.05%
Tax
0.42
0.70
-40.00%
0.56
0.55
1.82%
0.47
0.60
-21.67%
0.32
0.30
6.67%
PAT
0.95
2.78
-65.83%
1.58
3.02
-47.68%
1.32
2.66
-50.38%
1.54
1.37
12.41%
PATM
4.45%
55.75%
22.06%
58.25%
20.99%
53.47%
14.71%
44.79%
EPS
0.25
1.58
-84.18%
0.43
1.75
-75.43%
0.34
1.54
-77.92%
0.42
0.79
-46.84%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
45.35
18.22
23.72
4.48
9.76
16.02
16.24
24.70
Net Sales Growth
149.45%
-23.19%
429.46%
-54.10%
-39.08%
-1.35%
-34.25%
 
Cost Of Goods Sold
35.11
3.88
13.63
2.88
8.61
13.64
12.61
22.72
Gross Profit
10.24
14.35
10.09
1.60
1.15
2.38
3.63
1.98
GP Margin
22.58%
78.76%
42.54%
35.71%
11.78%
14.86%
22.35%
8.02%
Total Expenditure
38.77
5.91
16.21
4.27
9.86
15.80
14.29
23.34
Power & Fuel Cost
-
0.07
0.04
0.04
0.12
0.10
0.05
0.01
% Of Sales
-
0.38%
0.17%
0.89%
1.23%
0.62%
0.31%
0.04%
Employee Cost
-
0.42
0.45
0.13
0.20
0.59
0.76
0.02
% Of Sales
-
2.31%
1.90%
2.90%
2.05%
3.68%
4.68%
0.08%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
1.36
1.36
1.10
0.85
1.17
0.67
0.52
% Of Sales
-
7.46%
5.73%
24.55%
8.71%
7.30%
4.13%
2.11%
Selling & Distn. Exp.
-
0.12
0.71
0.10
0.04
0.17
0.12
0.01
% Of Sales
-
0.66%
2.99%
2.23%
0.41%
1.06%
0.74%
0.04%
Miscellaneous Exp.
-
0.05
0.02
0.03
0.05
0.13
0.09
0.07
% Of Sales
-
0.27%
0.08%
0.67%
0.51%
0.81%
0.55%
0.28%
EBITDA
6.58
12.31
7.51
0.21
-0.10
0.22
1.95
1.36
EBITDA Margin
14.51%
67.56%
31.66%
4.69%
-1.02%
1.37%
12.01%
5.51%
Other Income
2.34
0.43
0.14
0.12
0.65
0.91
0.20
0.25
Interest
1.55
0.49
0.06
0.08
0.09
0.05
0.28
0.01
Depreciation
0.24
0.29
0.35
0.43
0.41
0.35
0.20
0.08
PBT
7.16
11.96
7.24
-0.18
0.04
0.73
1.67
1.53
Tax
1.77
2.14
1.37
-0.04
0.03
0.25
0.50
0.42
Tax Rate
24.72%
17.89%
18.92%
22.22%
75.00%
34.25%
29.94%
27.45%
PAT
5.39
9.83
5.87
-0.14
0.01
0.48
1.17
1.11
PAT before Minority Interest
5.21
9.83
5.87
-0.14
0.01
0.48
1.17
1.11
Minority Interest
-0.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.89%
53.95%
24.75%
-3.12%
0.10%
3.00%
7.20%
4.49%
PAT Growth
-45.17%
67.46%
-
-
-97.92%
-58.97%
5.41%
 
EPS
1.49
2.72
1.63
-0.04
0.00
0.13
0.32
0.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
47.95
38.37
32.50
32.64
32.63
32.15
30.98
Share Capital
12.04
12.04
12.04
12.04
12.04
12.04
12.04
Total Reserves
35.91
26.32
20.45
20.60
20.59
20.11
18.94
Non-Current Liabilities
18.93
0.05
0.55
0.98
0.73
0.92
10.52
Secured Loans
0.14
0.20
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
18.95
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
23.35
6.34
6.70
7.29
6.65
8.57
14.63
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
3.85
4.81
6.06
6.65
6.31
7.95
14.12
Short Term Borrowings
15.81
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
3.69
1.53
0.65
0.65
0.33
0.61
0.51
Total Liabilities
90.23
44.76
39.75
40.91
40.01
41.64
56.13
Net Block
0.85
0.92
1.25
1.31
1.09
1.25
0.38
Gross Block
2.81
2.69
2.68
2.38
1.77
1.58
0.55
Accumulated Depreciation
1.96
1.77
1.42
1.06
0.69
0.33
0.17
Non Current Assets
19.82
3.18
13.62
16.71
10.41
10.91
0.67
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.32
1.88
0.42
0.76
4.27
9.43
0.03
Long Term Loans & Adv.
17.64
0.36
11.93
9.91
0.33
0.22
0.23
Other Non Current Assets
0.01
0.01
0.01
4.73
4.73
0.01
0.02
Current Assets
70.42
41.58
26.12
24.20
29.60
30.73
55.47
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
52.74
34.67
21.10
18.12
14.27
16.86
45.81
Sundry Debtors
1.55
0.02
0.00
0.00
12.67
3.82
1.38
Cash & Bank
9.66
4.21
2.41
3.62
0.13
0.37
1.26
Other Current Assets
6.48
0.02
0.98
0.90
2.53
9.68
7.01
Short Term Loans & Adv.
6.21
2.66
1.63
1.55
1.16
8.81
6.53
Net Current Assets
47.07
35.24
19.42
16.91
22.95
22.16
40.84
Total Assets
90.24
44.76
39.74
40.91
40.01
41.64
56.14

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
5.40
3.21
-1.21
0.16
-6.08
9.65
-5.22
PBT
11.96
7.24
-0.18
0.04
0.73
1.67
1.53
Adjustment
0.35
0.28
0.39
-0.04
-0.49
0.28
-0.17
Changes in Working Capital
-4.78
-2.94
-1.42
0.52
-6.03
8.22
-6.15
Cash after chg. in Working capital
7.54
4.58
-1.21
0.51
-5.78
10.17
-4.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.14
-1.37
0.00
-0.35
-0.30
-0.52
-0.43
Other Direct Exp. Paid
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
Cash From Investing Activity
-6.91
-1.34
0.09
3.41
5.85
-10.26
0.63
Net Fixed Assets
-0.12
-0.01
-0.30
-0.61
-0.19
-1.20
Net Investments
1.42
-1.59
0.68
3.02
4.93
13.26
Others
-8.21
0.26
-0.29
1.00
1.11
-22.32
Cash from Financing Activity
-0.48
-0.06
-0.08
-0.08
-0.05
-0.28
-0.01
Net Cash Inflow / Outflow
-2.00
1.80
-1.21
3.49
-0.27
-0.89
-4.60
Opening Cash & Equivalents
4.19
2.39
3.59
0.10
0.37
1.24
5.83
Closing Cash & Equivalent
2.19
4.19
2.39
3.59
0.10
0.35
1.24

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
27.77
22.21
26.98
27.10
27.09
26.70
25.72
ROA
14.56%
13.89%
-0.35%
0.02%
1.17%
2.39%
1.97%
ROE
22.77%
16.57%
-0.44%
0.02%
1.48%
3.70%
3.57%
ROCE
20.44%
20.47%
-0.30%
0.39%
2.40%
6.18%
4.96%
Fixed Asset Turnover
6.62
8.83
1.77
4.70
9.54
15.24
45.19
Receivable days
15.66
0.23
0.00
0.00
187.83
58.48
20.45
Inventory Days
875.40
429.11
1598.19
605.81
354.71
704.48
677.02
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
891.06
429.35
1598.19
605.81
542.54
762.96
697.47
Total Debt/Equity
0.73
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
25.56
112.75
-1.24
1.43
16.56
6.99
216.21

Top Investors:

News Update:


  • Prerna Infrabuild - Quarterly Results
    21st May 2024, 12:13 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.