Nifty
:
18534.40
Sensex
:
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)
Nifty
Sensex
:
:
18534.40
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)

Ajmera Realty & Infra India Ltd.

Construction - Real Estate

Rating :
62/99

BSE: 513349 | NSE: AJMERA

NSE BSE
328.60
31-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 325.30
  • 336.95
  • 323.95
  • 330.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25676
  •  84.49
  •  358.70
  •  210.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,171.00
  • 16.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,003.37
  • 0.91%
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.73%
  • 7.84%
  • 18.50%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 3.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.71
  • 5.48
  • 11.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.51
  • -3.43
  • 2.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.35
  • -11.22
  • 11.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.72
  • 13.85
  • 20.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.07
  • 1.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.12
  • 12.22
  • 15.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
114.25
180.51
-36.71%
79.07
69.07
14.48%
185.47
98.48
88.33%
52.31
134.62
-61.14%
Expenses
83.23
140.89
-40.93%
57.12
49.08
16.38%
129.46
75.31
71.90%
36.86
101.23
-63.59%
EBITDA
31.02
39.62
-21.71%
21.95
19.99
9.80%
56.01
23.17
141.74%
15.45
33.39
-53.73%
EBIDTM
27.15%
21.95%
27.76%
28.94%
30.20%
23.53%
29.54%
24.80%
Other Income
3.55
3.11
14.15%
1.50
1.07
40.19%
1.67
1.60
4.38%
2.81
0.65
332.31%
Interest
14.69
22.71
-35.31%
7.73
7.82
-1.15%
11.39
9.48
20.15%
2.46
19.17
-87.17%
Depreciation
0.45
0.47
-4.26%
0.30
0.33
-9.09%
0.44
0.44
0.00%
0.31
0.44
-29.55%
PBT
19.43
19.55
-0.61%
15.42
12.91
19.44%
45.85
14.85
208.75%
15.49
14.43
7.35%
Tax
4.64
4.94
-6.07%
4.52
3.28
37.80%
11.55
3.40
239.71%
3.89
3.76
3.46%
PAT
14.79
14.61
1.23%
10.90
9.63
13.19%
34.30
11.45
199.56%
11.60
10.67
8.72%
PATM
12.95%
8.09%
13.79%
13.94%
18.49%
11.63%
22.18%
7.93%
EPS
4.26
3.95
7.85%
3.00
2.74
9.49%
9.63
3.22
199.07%
3.26
2.89
12.80%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
431.10
482.68
346.72
344.38
381.54
369.62
277.49
316.02
164.59
78.41
79.89
Net Sales Growth
-10.69%
39.21%
0.68%
-9.74%
3.22%
33.20%
-12.19%
92.00%
109.91%
-1.85%
 
Cost Of Goods Sold
288.75
160.90
94.21
76.24
95.31
93.83
50.82
63.06
28.55
7.02
50.45
Gross Profit
142.35
321.78
252.50
268.13
286.23
275.78
226.68
252.96
136.04
71.39
29.44
GP Margin
33.02%
66.67%
72.83%
77.86%
75.02%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
Total Expenditure
306.67
366.52
251.30
239.93
254.39
231.28
170.51
233.08
119.41
55.65
58.63
Power & Fuel Cost
-
2.83
2.15
2.84
2.74
2.80
1.90
0.00
0.00
0.00
0.00
% Of Sales
-
0.59%
0.62%
0.82%
0.72%
0.76%
0.68%
0%
0%
0%
0%
Employee Cost
-
27.82
25.57
26.70
25.64
28.39
18.51
22.05
17.20
4.46
2.32
% Of Sales
-
5.76%
7.37%
7.75%
6.72%
7.68%
6.67%
6.98%
10.45%
5.69%
2.90%
Manufacturing Exp.
-
116.16
78.95
85.60
89.85
83.72
77.04
73.68
42.16
26.94
3.25
% Of Sales
-
24.07%
22.77%
24.86%
23.55%
22.65%
27.76%
23.31%
25.62%
34.36%
4.07%
General & Admin Exp.
-
22.85
23.15
25.12
22.25
11.66
14.46
73.91
31.50
17.21
2.61
% Of Sales
-
4.73%
6.68%
7.29%
5.83%
3.15%
5.21%
23.39%
19.14%
21.95%
3.27%
Selling & Distn. Exp.
-
35.09
25.71
21.84
17.17
9.90
7.18
0.00
0.00
0.00
0.00
% Of Sales
-
7.27%
7.42%
6.34%
4.50%
2.68%
2.59%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.86
1.56
1.58
1.44
0.97
0.61
0.38
0.00
0.00
0.00
% Of Sales
-
0.18%
0.45%
0.46%
0.38%
0.26%
0.22%
0.12%
0%
0%
0%
EBITDA
124.43
116.16
95.42
104.45
127.15
138.34
106.98
82.94
45.18
22.76
21.26
EBITDA Margin
28.86%
24.07%
27.52%
30.33%
33.33%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
Other Income
9.53
6.43
5.07
6.23
19.47
17.21
14.60
9.12
7.48
9.80
8.89
Interest
36.27
59.18
57.71
65.85
50.27
46.32
36.28
31.00
17.48
3.69
3.94
Depreciation
1.50
1.68
1.78
2.17
2.41
2.75
1.96
2.43
2.32
5.79
6.35
PBT
96.19
61.73
41.00
42.66
93.95
106.48
83.35
58.64
32.86
23.08
19.87
Tax
24.60
15.39
9.51
9.72
17.70
22.03
17.12
13.06
6.71
5.68
3.63
Tax Rate
25.57%
24.93%
23.20%
22.78%
18.84%
20.69%
20.54%
22.27%
20.42%
24.61%
18.27%
PAT
71.59
45.39
30.18
32.70
75.23
82.28
65.31
42.42
25.68
16.20
15.49
PAT before Minority Interest
71.50
46.34
31.49
32.94
76.25
84.45
66.23
45.58
26.15
17.40
16.24
Minority Interest
-0.09
-0.95
-1.31
-0.24
-1.02
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
PAT Margin
16.61%
9.40%
8.70%
9.50%
19.72%
22.26%
23.54%
13.42%
15.60%
20.66%
19.39%
PAT Growth
54.42%
50.40%
-7.71%
-56.53%
-8.57%
25.98%
53.96%
65.19%
58.52%
4.58%
 
EPS
20.17
12.79
8.50
9.21
21.19
23.18
18.40
11.95
7.23
4.56
4.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
709.89
664.66
638.75
611.18
562.92
504.82
449.27
415.73
396.10
386.06
Share Capital
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
Total Reserves
674.41
629.18
603.26
575.70
527.43
469.33
413.78
380.24
360.61
350.58
Non-Current Liabilities
945.05
891.33
966.15
997.22
624.73
422.95
535.17
533.82
569.66
384.02
Secured Loans
815.36
693.70
865.53
751.24
312.08
128.69
106.31
213.97
238.14
173.70
Unsecured Loans
0.00
0.00
0.00
43.82
43.22
10.58
77.74
21.25
79.11
58.14
Long Term Provisions
3.02
3.02
4.71
5.31
7.30
6.64
3.19
1.65
1.66
1.10
Current Liabilities
262.06
239.49
261.97
175.91
265.18
416.55
187.48
129.46
77.28
79.33
Trade Payables
41.93
28.65
33.87
50.85
59.08
34.19
27.36
75.62
38.68
23.05
Other Current Liabilities
155.78
111.05
213.21
108.16
191.73
327.22
140.94
16.55
19.31
25.42
Short Term Borrowings
52.32
81.55
0.08
0.51
2.28
38.57
15.91
31.98
12.60
21.53
Short Term Provisions
12.03
18.25
14.80
16.39
12.10
16.57
3.26
5.30
6.70
9.33
Total Liabilities
2,018.47
1,896.99
1,971.59
1,879.73
1,536.01
1,416.40
1,260.97
1,175.98
1,085.77
879.97
Net Block
66.30
66.05
75.65
70.87
68.71
69.52
71.91
74.10
118.83
122.61
Gross Block
87.19
85.76
93.13
86.32
81.61
80.30
81.14
80.48
137.70
135.10
Accumulated Depreciation
20.90
19.71
17.49
15.44
12.90
10.78
9.23
6.38
18.87
12.49
Non Current Assets
587.51
599.03
538.54
473.22
423.18
450.84
459.51
438.23
264.38
206.26
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
14.44
34.48
34.49
34.50
24.46
22.07
39.26
38.58
8.57
3.34
Long Term Loans & Adv.
465.05
469.50
395.98
337.15
328.45
358.41
348.34
325.56
136.08
80.31
Other Non Current Assets
41.72
29.00
32.43
30.69
1.57
0.84
0.00
0.00
0.91
0.00
Current Assets
1,430.96
1,297.96
1,433.04
1,406.50
1,112.82
965.57
801.46
737.75
821.39
673.71
Current Investments
10.15
15.62
32.20
51.96
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
999.29
941.71
999.54
969.04
759.42
733.73
689.65
674.78
696.99
484.67
Sundry Debtors
264.27
179.32
210.39
192.09
178.31
130.23
46.73
18.68
20.63
15.66
Cash & Bank
35.32
42.68
22.05
27.69
19.57
22.30
18.62
7.49
18.47
26.22
Other Current Assets
121.94
92.32
85.98
58.50
155.51
79.31
46.46
36.79
85.30
147.16
Short Term Loans & Adv.
31.76
26.31
82.87
107.22
154.77
77.44
46.46
36.79
84.38
143.03
Net Current Assets
1,168.90
1,058.46
1,171.07
1,230.60
847.64
549.01
613.98
608.29
744.11
594.38
Total Assets
2,018.47
1,896.99
1,971.58
1,879.72
1,536.00
1,416.41
1,260.97
1,175.98
1,085.77
879.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-63.61
200.70
-17.85
-345.46
-116.02
59.42
118.77
-67.72
-71.23
-20.96
PBT
61.73
41.00
42.66
93.95
106.48
83.22
58.64
32.86
23.08
14.57
Adjustment
61.17
58.78
68.04
41.42
38.07
26.94
39.45
19.80
9.49
2.42
Changes in Working Capital
-171.12
110.43
-118.83
-463.13
-238.54
-33.62
33.74
-114.69
-98.12
-34.76
Cash after chg. in Working capital
-48.22
210.21
-8.13
-327.76
-93.99
76.54
131.84
-62.03
-65.55
-17.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.39
-9.51
-9.72
-17.70
-22.03
-17.12
-13.06
-5.68
-5.68
-3.18
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
28.54
-9.49
11.36
-5.01
-3.87
14.38
-9.39
-10.02
-3.99
-19.99
Net Fixed Assets
0.82
-0.02
0.20
-3.46
-1.28
0.94
-0.51
-2.18
-2.04
-2.47
Net Investments
21.60
0.01
-0.01
-16.88
-18.91
-6.46
0.05
-0.01
0.10
-0.06
Others
6.12
-9.48
11.17
15.33
16.32
19.90
-8.93
-7.83
-2.05
-17.46
Cash from Financing Activity
33.26
-174.54
-0.77
362.60
108.74
-69.26
-98.25
59.01
67.47
56.09
Net Cash Inflow / Outflow
-1.81
16.67
-7.26
12.14
-11.15
4.54
11.13
-18.73
-7.75
15.14
Opening Cash & Equivalents
25.08
8.41
15.68
3.54
14.69
10.14
7.49
26.22
26.22
11.08
Closing Cash & Equivalent
23.27
25.08
8.41
15.68
3.54
14.69
18.62
7.49
18.47
26.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
200.05
187.31
180.01
172.24
158.64
142.26
126.61
117.16
111.62
108.80
ROA
2.37%
1.63%
1.71%
4.46%
5.72%
4.95%
3.74%
2.31%
1.77%
1.99%
ROE
6.74%
4.83%
5.27%
12.99%
15.82%
13.88%
10.54%
6.44%
4.45%
4.12%
ROCE
8.01%
6.48%
7.04%
11.30%
15.07%
13.80%
12.22%
7.13%
3.91%
3.86%
Fixed Asset Turnover
5.58
3.88
3.84
4.54
4.57
3.44
3.91
1.51
0.57
0.42
Receivable days
167.72
205.13
213.29
177.17
152.34
116.38
37.78
43.59
84.47
131.03
Inventory Days
733.88
1021.81
1043.24
826.77
737.25
936.12
787.95
1521.06
2750.19
1750.67
Payable days
80.06
121.12
71.79
87.44
84.41
78.76
113.58
202.16
175.19
558.11
Cash Conversion Cycle
821.54
1105.82
1184.75
916.50
805.18
973.74
712.14
1362.49
2659.47
1323.59
Total Debt/Equity
1.22
1.17
1.52
1.41
0.92
0.88
0.74
0.64
0.84
0.66
Interest Cover
2.04
1.71
1.65
2.87
3.30
3.30
2.89
2.88
7.25
6.05

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Ajmera Realty & Infra India reports 8% rise in Q4 consolidated net profit
    11th May 2023, 14:11 PM

    Total consolidated income of the company decreased by 35.85% at Rs 117.80 crore for Q4FY23

    Read More
  • Ajmera Realty’s arm acquires land parcel from Tata Communications
    24th Apr 2023, 09:40 AM

    The acquisition is intended for the residential development offering 1/2/3 BHK, with an estimated gross sales value of Rs 550 crore

    Read More
  • Ajmera Realty records 10% QoQ growth in sales value during Q4 FY23
    10th Apr 2023, 11:30 AM

    The carpet area sold by ARIIL was 69,209 Sq.ft. in Q4 FY23

    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.