Nifty
Sensex
:
:
15811.85
52551.53
12.50 (0.08%)
76.77 (0.15%)

Construction - Real Estate

Rating :
63/99

BSE: 513349 | NSE: AJMERA

189.45
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  184.95
  •  195.90
  •  179.00
  •  183.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1055344
  •  1990.73
  •  195.90
  •  73.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 672.97
  • 22.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,619.21
  • 0.74%
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.73%
  • 8.06%
  • 18.64%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 1.73
  • -2.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.17
  • 4.72
  • -5.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.39
  • -5.07
  • -26.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 10.85
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 1.06
  • 0.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.78
  • 9.50
  • 9.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
78.73
94.27
-16.48%
120.72
48.90
146.87%
107.70
106.35
1.27%
39.57
94.86
-58.29%
Expenses
53.66
76.49
-29.85%
90.73
32.15
182.21%
80.07
69.21
15.69%
26.84
62.08
-56.77%
EBITDA
25.07
17.78
41.00%
29.99
16.75
79.04%
27.63
37.14
-25.61%
12.73
32.78
-61.17%
EBIDTM
31.84%
18.86%
24.84%
34.25%
25.65%
34.92%
32.17%
34.56%
Other Income
1.05
4.23
-75.18%
1.81
0.86
110.47%
1.62
0.26
523.08%
0.59
0.88
-32.95%
Interest
9.47
14.16
-33.12%
21.01
9.15
129.62%
17.09
23.17
-26.24%
10.14
19.37
-47.65%
Depreciation
0.45
0.71
-36.62%
0.41
0.48
-14.58%
0.50
0.49
2.04%
0.42
0.49
-14.29%
PBT
16.20
7.14
126.89%
10.38
7.98
30.08%
11.66
13.74
-15.14%
2.76
13.80
-80.00%
Tax
3.31
2.82
17.38%
2.45
1.54
59.09%
3.09
1.85
67.03%
0.66
3.54
-81.36%
PAT
12.89
4.32
198.38%
7.93
6.44
23.14%
8.57
11.89
-27.92%
2.10
10.26
-79.53%
PATM
16.37%
4.58%
6.57%
13.17%
7.96%
11.18%
5.31%
10.82%
EPS
3.52
1.15
206.09%
2.23
1.82
22.53%
2.17
3.35
-35.22%
0.59
2.89
-79.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
346.72
344.38
381.54
369.62
277.49
316.02
164.59
78.41
79.89
158.48
171.87
Net Sales Growth
0.68%
-9.74%
3.22%
33.20%
-12.19%
92.00%
109.91%
-1.85%
-49.59%
-7.79%
 
Cost Of Goods Sold
225.73
76.24
95.31
93.83
50.82
63.06
28.55
7.02
50.45
-13.84
38.68
Gross Profit
120.99
268.13
286.23
275.78
226.68
252.96
136.04
71.39
29.44
172.33
133.19
GP Margin
34.90%
77.86%
75.02%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
108.74%
77.49%
Total Expenditure
251.30
239.93
254.39
231.28
170.51
233.08
119.41
55.65
58.63
118.35
128.42
Power & Fuel Cost
-
2.84
2.74
2.80
1.90
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.82%
0.72%
0.76%
0.68%
0%
0%
0%
0%
0%
0%
Employee Cost
-
26.64
25.64
28.39
18.51
22.05
17.20
4.46
2.32
2.59
0.86
% Of Sales
-
7.74%
6.72%
7.68%
6.67%
6.98%
10.45%
5.69%
2.90%
1.63%
0.50%
Manufacturing Exp.
-
85.60
89.85
83.72
77.04
73.68
42.16
26.94
3.25
72.99
52.99
% Of Sales
-
24.86%
23.55%
22.65%
27.76%
23.31%
25.62%
34.36%
4.07%
46.06%
30.83%
General & Admin Exp.
-
25.18
22.25
11.66
14.46
73.91
31.50
17.21
2.61
56.62
35.90
% Of Sales
-
7.31%
5.83%
3.15%
5.21%
23.39%
19.14%
21.95%
3.27%
35.73%
20.89%
Selling & Distn. Exp.
-
21.84
17.17
9.90
7.18
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
6.34%
4.50%
2.68%
2.59%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.58
1.44
0.97
0.61
0.38
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.46%
0.38%
0.26%
0.22%
0.12%
0%
0%
0%
0%
0%
EBITDA
95.42
104.45
127.15
138.34
106.98
82.94
45.18
22.76
21.26
40.13
43.45
EBITDA Margin
27.52%
30.33%
33.33%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
25.32%
25.28%
Other Income
5.07
6.23
19.47
17.21
14.60
9.12
7.48
9.80
8.89
8.40
0.18
Interest
57.71
65.85
50.27
46.32
36.28
31.00
17.48
3.69
3.94
1.55
15.66
Depreciation
1.78
2.17
2.41
2.75
1.96
2.43
2.32
5.79
6.35
3.25
0.47
PBT
41.00
42.66
93.95
106.48
83.35
58.64
32.86
23.08
19.87
43.74
27.49
Tax
9.51
9.72
17.70
22.03
17.12
13.06
6.71
5.68
3.63
2.14
2.61
Tax Rate
23.20%
22.78%
18.84%
20.69%
20.54%
22.27%
20.42%
24.61%
18.27%
4.89%
9.49%
PAT
31.49
32.70
75.23
82.28
65.31
42.42
25.68
16.20
15.49
38.74
23.44
PAT before Minority Interest
30.18
32.94
76.25
84.45
66.23
45.58
26.15
17.40
16.24
41.60
24.88
Minority Interest
-1.31
-0.24
-1.02
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
-2.86
-1.44
PAT Margin
9.08%
9.50%
19.72%
22.26%
23.54%
13.42%
15.60%
20.66%
19.39%
24.44%
13.64%
PAT Growth
-4.31%
-56.53%
-8.57%
25.98%
53.96%
65.19%
58.52%
4.58%
-60.02%
65.27%
 
EPS
8.87
9.21
21.19
23.18
18.40
11.95
7.23
4.56
4.36
10.91
6.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
638.75
611.18
562.92
504.82
449.27
415.73
396.10
386.06
401.39
354.98
Share Capital
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
Total Reserves
603.26
575.70
527.43
469.33
413.78
380.24
360.61
350.58
365.91
319.49
Non-Current Liabilities
966.15
997.22
624.73
422.95
535.17
533.82
569.66
384.02
261.30
146.68
Secured Loans
821.26
751.24
312.08
128.69
106.31
213.97
238.14
173.70
43.99
3.64
Unsecured Loans
44.27
43.82
43.22
10.58
77.74
21.25
79.11
58.14
144.70
118.06
Long Term Provisions
4.71
5.31
7.30
6.64
3.19
1.65
1.66
1.10
0.53
0.19
Current Liabilities
261.97
175.91
265.18
416.55
187.48
129.46
77.28
79.33
66.93
56.38
Trade Payables
33.87
50.85
59.08
34.19
27.36
75.62
38.68
23.05
28.84
18.05
Other Current Liabilities
213.21
108.16
191.73
327.22
140.94
16.55
19.31
25.42
24.35
22.84
Short Term Borrowings
0.08
0.51
2.28
38.57
15.91
31.98
12.60
21.53
3.25
7.03
Short Term Provisions
14.80
16.39
12.10
16.57
3.26
5.30
6.70
9.33
10.48
8.47
Total Liabilities
1,971.59
1,879.73
1,536.01
1,416.40
1,260.97
1,175.98
1,085.77
879.97
755.47
570.07
Net Block
75.65
70.87
68.71
69.52
71.91
74.10
118.83
122.61
239.87
183.47
Gross Block
93.13
86.32
81.61
80.30
81.14
80.48
137.70
135.10
245.14
184.56
Accumulated Depreciation
17.49
15.44
12.90
10.78
9.23
6.38
18.87
12.49
5.27
1.09
Non Current Assets
538.54
473.22
423.18
450.84
459.51
438.23
264.38
206.26
365.35
289.78
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.45
0.00
Non Current Investment
34.49
34.50
24.46
22.07
39.26
38.58
8.57
3.34
0.99
0.24
Long Term Loans & Adv.
395.98
337.15
328.45
358.41
348.34
325.56
136.08
80.31
122.04
106.07
Other Non Current Assets
32.43
30.69
1.57
0.84
0.00
0.00
0.91
0.00
0.00
0.00
Current Assets
1,433.04
1,406.50
1,112.82
965.57
801.46
737.75
821.39
673.71
390.13
280.30
Current Investments
32.20
51.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
999.54
969.04
759.42
733.73
689.65
674.78
696.99
484.67
281.70
228.37
Sundry Debtors
210.39
192.09
178.31
130.23
46.73
18.68
20.63
15.66
41.70
6.65
Cash & Bank
22.05
27.69
19.57
22.30
18.62
7.49
18.47
26.22
11.08
8.30
Other Current Assets
168.85
58.50
0.74
1.87
46.46
36.79
85.30
147.16
55.64
36.97
Short Term Loans & Adv.
82.87
107.22
154.77
77.44
46.46
36.79
84.38
143.03
54.53
36.67
Net Current Assets
1,171.07
1,230.60
847.64
549.01
613.98
608.29
744.11
594.38
323.20
223.91
Total Assets
1,971.58
1,879.72
1,536.00
1,416.41
1,260.97
1,175.98
1,085.77
879.97
755.48
570.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-17.85
-345.46
-116.02
59.42
118.77
-67.72
-71.23
-20.96
-23.77
41.15
PBT
42.66
93.95
106.48
83.22
58.64
32.86
23.08
14.57
37.74
27.49
Adjustment
68.04
41.42
38.07
26.94
39.45
19.80
9.49
2.42
1.70
-15.15
Changes in Working Capital
-118.83
-463.13
-238.54
-33.62
33.74
-114.69
-98.12
-34.76
-61.07
31.42
Cash after chg. in Working capital
-8.13
-327.76
-93.99
76.54
131.84
-62.03
-65.55
-17.78
-21.63
43.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.72
-17.70
-22.03
-17.12
-13.06
-5.68
-5.68
-3.18
-2.14
-2.61
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
11.36
-5.01
-3.87
14.38
-9.39
-10.02
-3.99
-19.99
-44.33
-24.56
Net Fixed Assets
0.20
-3.46
-1.28
0.94
-0.51
-2.18
-2.04
-2.47
-4.19
-2.97
Net Investments
-0.01
-16.88
-18.91
-6.46
0.05
-0.01
0.10
-0.06
-21.77
-27.77
Others
11.17
15.33
16.32
19.90
-8.93
-7.83
-2.05
-17.46
-18.37
6.18
Cash from Financing Activity
-0.77
362.60
108.74
-69.26
-98.25
59.01
67.47
56.09
70.89
-22.25
Net Cash Inflow / Outflow
-7.26
12.14
-11.15
4.54
11.13
-18.73
-7.75
15.14
2.79
-5.66
Opening Cash & Equivalents
15.68
3.54
14.69
10.14
7.49
26.22
26.22
11.08
8.30
13.96
Closing Cash & Equivalent
8.41
15.68
3.54
14.69
18.62
7.49
18.47
26.22
11.08
8.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
180.01
172.24
158.64
142.26
126.61
117.16
111.62
108.80
113.12
100.04
ROA
1.71%
4.46%
5.72%
4.95%
3.74%
2.31%
1.77%
1.99%
6.28%
4.04%
ROE
5.27%
12.99%
15.82%
13.88%
10.54%
6.44%
4.45%
4.12%
11.00%
7.19%
ROCE
7.04%
11.30%
15.07%
13.80%
12.22%
7.13%
3.91%
3.86%
8.40%
9.05%
Fixed Asset Turnover
3.84
4.54
4.57
3.44
3.91
1.51
0.57
0.42
0.74
1.06
Receivable days
213.29
177.17
152.34
116.38
37.78
43.59
84.47
131.03
55.68
19.10
Inventory Days
1043.24
826.77
737.25
936.12
787.95
1521.06
2750.19
1750.67
587.37
509.81
Payable days
71.79
87.44
84.41
78.76
113.58
202.16
175.19
558.11
74.40
38.65
Cash Conversion Cycle
1184.75
916.50
805.18
973.74
712.14
1362.49
2659.47
1323.59
568.65
490.25
Total Debt/Equity
1.52
1.41
0.92
0.88
0.74
0.64
0.84
0.66
0.48
0.36
Interest Cover
1.65
2.87
3.30
3.30
2.89
2.88
7.25
6.05
29.29
2.75

News Update:


  • Ajmera Realty & Infra’s arm sells entire stake in GG Developers WLL
    12th Mar 2021, 10:48 AM

    The company has sold its entire i.e. 50% stake in the step down subsidiary -- GG Developers WLL

    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.