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

Construction - Real Estate

Rating :
66/99

BSE: 532467 | NSE: Not Listed

361.1
24-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  362
  •  375
  •  357.05
  •  359.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  93029
  •  34175097
  •  454.00
  •  110.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 681.43
  • 12.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 623.74
  • N/A
  • 2.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 21.08%
  • 13.38%
  • 41.44%
  • FII
  • DII
  • Others
  • 19.18%
  • 0.00%
  • 4.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 120.93
  • 433.21
  • 218.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 79.55
  • -
  • 168.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 94.12
  • -
  • 373.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.11
  • 7.20
  • 10.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.58
  • 1.58
  • 2.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.87
  • -0.56
  • 13.33

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
463.93
0.00
0
80.63
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
392.54
0.00
0
68.42
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
71.38
0.00
0
12.20
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
15.39%
0.00%
15.14%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.67
0.00
0
1.08
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
2.29
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.15
0.00
0
0.05
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
72.62
0.00
0
13.24
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
18.68
0.00
0
3.41
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
53.94
0.00
0
9.83
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
11.63%
0.00%
12.20%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
28.82
0.00
0
6.48
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Net Sales
-
0.19
0.28
0.00
1.75
0.00
14.91
0.00
15.49
23.77
19.66
Net Sales Growth
-
-32.14%
0
-100%
0
-100%
0
-100%
-34.83%
20.91%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
1.22
0.52
11.39
0.00
11.84
12.24
10.93
Gross Profit
-
0.19
0.28
0.00
0.53
-0.52
3.52
0.00
3.64
11.52
8.73
GP Margin
-
100%
100%
0
30.29%
0
23.61%
0
23.50%
48.46%
44.40%
Total Expenditure
-
0.14
0.10
0.12
1.79
1.54
13.47
3.02
13.58
14.02
12.67
Power & Fuel Cost
-
0.00
0.00
0.00
0.01
0.00
0.01
0.06
0.03
0.05
0.20
% Of Sales
-
0%
0%
0
0.57%
0
0.07%
0
0.19%
0.21%
1.02%
Employee Cost
-
0.03
0.01
0.03
0.06
0.17
0.57
0.49
0.86
1.00
0.72
% Of Sales
-
15.79%
3.57%
0
3.43%
0
3.82%
0
5.55%
4.21%
3.66%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.02
0.09
0.11
0.11
0.10
% Of Sales
-
0%
0%
0
0%
0
0.13%
0
0.71%
0.46%
0.51%
General & Admin Exp.
-
0.09
0.06
0.05
0.10
0.18
0.30
0.79
0.63
0.48
0.60
% Of Sales
-
47.37%
21.43%
0
5.71%
0
2.01%
0
4.07%
2.02%
3.05%
Selling & Distn. Exp.
-
0.02
0.02
0.02
0.02
0.01
0.01
0.93
0.09
0.12
0.10
% Of Sales
-
10.53%
7.14%
0
1.14%
0
0.07%
0
0.58%
0.50%
0.51%
Miscellaneous Exp.
-
0.00
0.02
0.03
0.38
0.66
1.17
0.66
0.01
0.02
0.10
% Of Sales
-
0%
7.14%
0
21.71%
0
7.85%
0
0.06%
0.08%
0.05%
EBITDA
-
0.05
0.18
-0.12
-0.04
-1.54
1.44
-3.02
1.91
9.75
6.99
EBITDA Margin
-
26.32%
64.29%
0
-2.29%
0
9.66%
0
12.33%
41.02%
35.55%
Other Income
-
0.00
0.01
0.26
0.04
0.01
0.29
0.57
0.59
0.76
0.36
Interest
-
0.00
0.00
0.01
0.01
0.01
0.01
0.04
0.16
0.14
0.15
Depreciation
-
0.04
0.17
0.17
0.17
0.09
0.14
10.82
0.39
1.43
1.38
PBT
-
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.95
8.94
5.82
Tax
-
-0.10
-0.04
-0.05
0.37
0.09
0.08
0.00
0.44
0.82
0.34
Tax Rate
-
-1000.00%
-400.00%
166.67%
-194.74%
-5.52%
5.10%
0.00%
22.56%
9.17%
5.84%
PAT
-
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
8.12
5.48
PAT before Minority Interest
-
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
8.12
5.48
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
63.16%
21.43%
0
-32.00%
0
9.99%
0
9.75%
34.16%
27.87%
PAT Growth
-
100.00%
200.00%
-
-
-
-
-
-81.40%
48.18%
 
EPS
-
0.06
0.03
0.01
-0.30
-0.92
0.80
-7.12
0.81
4.34
2.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Shareholder's Funds
18.94
19.15
19.10
19.08
19.64
21.36
21.26
39.74
34.50
26.22
Share Capital
10.15
10.15
10.15
10.15
10.15
10.15
10.15
10.01
8.60
3.68
Total Reserves
8.79
9.00
8.95
8.93
9.49
11.21
11.11
28.93
25.90
22.30
Non-Current Liabilities
0.01
0.12
2.93
2.29
1.21
0.18
0.86
1.46
0.90
0.00
Secured Loans
0.00
0.00
0.02
0.05
0.07
0.11
0.85
1.46
0.90
0.00
Unsecured Loans
0.00
0.00
2.73
2.02
1.01
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
0.00
0.00
0.00
Current Liabilities
0.39
0.68
0.44
2.17
4.25
4.47
12.52
20.53
10.68
11.74
Trade Payables
0.02
0.01
0.11
0.07
0.25
0.55
1.32
0.00
0.00
0.00
Other Current Liabilities
0.30
0.60
0.27
2.04
3.93
3.89
11.20
20.09
8.82
10.98
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.07
0.07
0.06
0.06
0.07
0.02
0.00
0.44
1.86
0.76
Total Liabilities
19.34
19.95
25.36
27.69
29.03
27.43
34.64
61.73
46.08
37.96
Net Block
12.98
13.05
13.03
13.20
13.41
13.50
15.02
9.34
7.06
6.39
Gross Block
24.69
24.72
24.52
24.52
24.57
24.57
26.40
9.98
7.31
9.12
Accumulated Depreciation
11.71
11.67
11.50
11.32
11.16
11.07
11.37
0.63
0.25
2.73
Non Current Assets
18.93
19.28
24.20
26.88
26.54
17.93
16.45
10.70
9.18
6.86
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
4.42
0.00
0.00
2.11
0.47
Non Current Investment
0.00
0.29
0.71
0.71
0.01
0.01
1.42
1.35
0.00
0.00
Long Term Loans & Adv.
5.95
5.94
10.47
12.97
13.12
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
0.42
0.68
1.15
0.81
2.48
9.45
18.15
50.87
36.73
30.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.79
6.37
4.95
Inventories
0.00
0.00
0.11
0.11
1.51
1.34
9.58
25.77
18.92
14.66
Sundry Debtors
0.25
0.28
0.19
0.00
0.13
1.02
1.42
9.96
5.83
5.37
Cash & Bank
0.16
0.20
0.73
0.61
0.61
0.97
1.83
2.12
1.35
2.04
Other Current Assets
0.00
0.20
0.12
0.10
0.23
6.12
5.32
9.22
4.26
3.96
Short Term Loans & Adv.
0.00
0.00
0.00
0.00
0.13
6.11
5.32
9.22
4.26
3.96
Net Current Assets
0.03
0.00
0.71
-1.36
-1.77
4.98
5.63
30.34
26.05
19.24
Total Assets
19.35
19.96
25.35
27.69
29.02
27.43
34.64
61.73
46.09
37.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Cash From Operating Activity
-0.23
4.66
2.51
1.40
-2.81
-1.89
-16.59
1.11
2.08
0.00
PBT
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.51
8.12
0.00
Adjustment
0.04
0.19
0.18
0.18
0.10
0.29
10.06
-0.04
0.81
0.00
Changes in Working Capital
-0.27
4.45
2.36
1.41
-1.24
-3.63
-13.34
-0.36
-6.85
0.00
Cash after chg. in Working capital
-0.22
4.66
2.51
1.41
-2.77
-1.78
-16.59
1.11
2.08
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
0.00
0.00
-0.01
-0.04
-0.11
0.00
0.00
0.00
0.00
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
0.49
0.34
-0.03
-0.70
-0.03
0.36
17.06
-2.96
-5.15
0.00
Net Fixed Assets
0.33
0.00
0.00
0.00
4.42
-2.59
-15.64
2.06
0.17
Net Investments
0.00
3.33
0.00
-1.81
0.88
9.58
-2.29
-3.95
-2.17
Others
0.16
-2.99
-0.03
1.11
-5.33
-6.63
34.99
-1.07
-3.15
Cash from Financing Activity
-0.29
-5.53
-2.35
-0.70
2.49
0.67
-0.05
2.62
2.38
0.00
Net Cash Inflow / Outflow
-0.04
-0.53
0.12
0.00
-0.36
-0.86
0.42
0.77
-0.69
0.00
Opening Cash & Equivalents
0.20
0.73
0.61
0.61
0.97
1.83
0.56
1.35
2.04
0.00
Closing Cash & Equivalent
0.16
0.20
0.73
0.61
0.61
0.97
0.98
2.12
1.35
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Aug 06
Book Value (Rs.)
18.66
18.87
18.81
18.80
19.35
20.99
19.54
38.74
39.91
35.11
ROA
0.59%
0.26%
0.06%
-1.96%
-6.10%
4.79%
-27.62%
2.81%
19.31%
14.44%
ROE
0.61%
0.30%
0.08%
-2.87%
-8.42%
7.22%
-45.41%
4.14%
26.96%
21.18%
ROCE
0.07%
0.09%
-0.13%
-0.86%
-7.71%
7.52%
-43.00%
5.53%
29.61%
22.87%
Fixed Asset Turnover
0.01
0.01
0.00
0.07
0.00
0.59
0.00
1.79
2.89
2.16
Receivable days
498.90
301.41
0.00
0.00
0.00
29.91
0.00
186.09
85.98
99.65
Inventory Days
0.00
0.00
0.00
169.41
0.00
133.62
0.00
526.58
257.85
272.21
Payable days
54.26
107.00
138.50
38.45
178.64
28.09
19.35
0.00
0.00
0.00
Cash Conversion Cycle
444.64
194.41
-138.50
130.96
-178.64
135.44
-19.35
712.67
343.83
371.86
Total Debt/Equity
0.00
0.00
0.15
0.11
0.06
0.01
0.04
0.04
0.03
0.00
Interest Cover
8.45
4.13
-4.37
-18.40
-254.83
112.83
-334.89
13.41
63.19
39.97

News Update:


  • Hazoor Multi Projects acquires 46.75% equity shares in Karmvir Intelligent Infra
    30th May 2024, 10:00 AM

    The company has acquired equity shares for cash consideration of Rs 93,500

    Read More
  • Hazoor Multi Project - Quarterly Results
    30th May 2024, 03:44 AM

    Read More
  • Hazoor Multi Projects acquires 100% stake in Square Port Shipyard
    23rd Apr 2024, 09:48 AM

    The objects of acquisition is economies of scale and diversification for better growth and expansion

    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.