Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Construction - Real Estate

Rating :
73/99

BSE: 513349 | NSE: AJMERA

428.10
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  419.90
  •  428.10
  •  401.20
  •  407.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  219858
  •  925.10
  •  428.10
  •  98.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,523.37
  • 36.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,256.44
  • 0.33%
  • 2.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.73%
  • 9.69%
  • 17.71%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.00%
  • 2.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.14
  • 4.56
  • -3.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.05
  • -2.26
  • -5.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.47
  • -14.31
  • -26.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 11.36
  • 10.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 1.12
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 10.59
  • 11.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
98.48
107.70
-8.56%
134.62
39.57
240.21%
78.73
94.27
-16.48%
120.72
48.90
146.87%
Expenses
75.31
80.07
-5.94%
101.23
26.84
277.16%
53.66
76.49
-29.85%
90.73
32.15
182.21%
EBITDA
23.17
27.63
-16.14%
33.39
12.73
162.29%
25.07
17.78
41.00%
29.99
16.75
79.04%
EBIDTM
23.53%
25.65%
24.80%
32.17%
31.84%
18.86%
24.84%
34.25%
Other Income
1.60
1.62
-1.23%
0.65
0.59
10.17%
1.05
4.23
-75.18%
1.81
0.86
110.47%
Interest
9.48
17.09
-44.53%
19.17
10.14
89.05%
9.47
14.16
-33.12%
21.01
9.15
129.62%
Depreciation
0.44
0.50
-12.00%
0.44
0.42
4.76%
0.45
0.71
-36.62%
0.41
0.48
-14.58%
PBT
14.85
11.66
27.36%
14.43
2.76
422.83%
16.20
7.14
126.89%
10.38
7.98
30.08%
Tax
3.40
3.09
10.03%
3.76
0.66
469.70%
3.31
2.82
17.38%
2.45
1.54
59.09%
PAT
11.45
8.57
33.61%
10.67
2.10
408.10%
12.89
4.32
198.38%
7.93
6.44
23.14%
PATM
11.63%
7.96%
7.93%
5.31%
16.37%
4.58%
6.57%
13.17%
EPS
3.22
2.17
48.39%
2.89
0.59
389.83%
3.52
1.15
206.09%
2.23
1.82
22.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
432.55
346.72
344.38
381.54
369.62
277.49
316.02
164.59
78.41
79.89
158.48
Net Sales Growth
48.93%
0.68%
-9.74%
3.22%
33.20%
-12.19%
92.00%
109.91%
-1.85%
-49.59%
 
Cost Of Goods Sold
293.88
94.21
76.24
95.31
93.83
50.82
63.06
28.55
7.02
50.45
-13.84
Gross Profit
138.67
252.50
268.13
286.23
275.78
226.68
252.96
136.04
71.39
29.44
172.33
GP Margin
32.06%
72.83%
77.86%
75.02%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
108.74%
Total Expenditure
320.93
251.30
239.93
254.39
231.28
170.51
233.08
119.41
55.65
58.63
118.35
Power & Fuel Cost
-
2.15
2.84
2.74
2.80
1.90
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.62%
0.82%
0.72%
0.76%
0.68%
0%
0%
0%
0%
0%
Employee Cost
-
25.57
26.70
25.64
28.39
18.51
22.05
17.20
4.46
2.32
2.59
% Of Sales
-
7.37%
7.75%
6.72%
7.68%
6.67%
6.98%
10.45%
5.69%
2.90%
1.63%
Manufacturing Exp.
-
78.95
85.60
89.85
83.72
77.04
73.68
42.16
26.94
3.25
72.99
% Of Sales
-
22.77%
24.86%
23.55%
22.65%
27.76%
23.31%
25.62%
34.36%
4.07%
46.06%
General & Admin Exp.
-
23.15
25.12
22.25
11.66
14.46
73.91
31.50
17.21
2.61
56.62
% Of Sales
-
6.68%
7.29%
5.83%
3.15%
5.21%
23.39%
19.14%
21.95%
3.27%
35.73%
Selling & Distn. Exp.
-
25.71
21.84
17.17
9.90
7.18
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
7.42%
6.34%
4.50%
2.68%
2.59%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.56
1.58
1.44
0.97
0.61
0.38
0.00
0.00
0.00
0.00
% Of Sales
-
0.45%
0.46%
0.38%
0.26%
0.22%
0.12%
0%
0%
0%
0%
EBITDA
111.62
95.42
104.45
127.15
138.34
106.98
82.94
45.18
22.76
21.26
40.13
EBITDA Margin
25.81%
27.52%
30.33%
33.33%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
25.32%
Other Income
5.11
5.07
6.23
19.47
17.21
14.60
9.12
7.48
9.80
8.89
8.40
Interest
59.13
57.71
65.85
50.27
46.32
36.28
31.00
17.48
3.69
3.94
1.55
Depreciation
1.74
1.78
2.17
2.41
2.75
1.96
2.43
2.32
5.79
6.35
3.25
PBT
55.86
41.00
42.66
93.95
106.48
83.35
58.64
32.86
23.08
19.87
43.74
Tax
12.92
9.51
9.72
17.70
22.03
17.12
13.06
6.71
5.68
3.63
2.14
Tax Rate
23.13%
23.20%
22.78%
18.84%
20.69%
20.54%
22.27%
20.42%
24.61%
18.27%
4.89%
PAT
42.94
30.18
32.70
75.23
82.28
65.31
42.42
25.68
16.20
15.49
38.74
PAT before Minority Interest
42.07
31.49
32.94
76.25
84.45
66.23
45.58
26.15
17.40
16.24
41.60
Minority Interest
-0.87
-1.31
-0.24
-1.02
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
-2.86
PAT Margin
9.93%
8.70%
9.50%
19.72%
22.26%
23.54%
13.42%
15.60%
20.66%
19.39%
24.44%
PAT Growth
100.37%
-7.71%
-56.53%
-8.57%
25.98%
53.96%
65.19%
58.52%
4.58%
-60.02%
 
EPS
12.10
8.50
9.21
21.19
23.18
18.40
11.95
7.23
4.56
4.36
10.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
664.66
638.75
611.18
562.92
504.82
449.27
415.73
396.10
386.06
401.39
Share Capital
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
Total Reserves
629.18
603.26
575.70
527.43
469.33
413.78
380.24
360.61
350.58
365.91
Non-Current Liabilities
891.33
966.15
997.22
624.73
422.95
535.17
533.82
569.66
384.02
261.30
Secured Loans
694.20
865.53
751.24
312.08
128.69
106.31
213.97
238.14
173.70
43.99
Unsecured Loans
0.00
0.00
43.82
43.22
10.58
77.74
21.25
79.11
58.14
144.70
Long Term Provisions
3.02
4.71
5.31
7.30
6.64
3.19
1.65
1.66
1.10
0.53
Current Liabilities
239.49
261.97
175.91
265.18
416.55
187.48
129.46
77.28
79.33
66.93
Trade Payables
28.65
33.87
50.85
59.08
34.19
27.36
75.62
38.68
23.05
28.84
Other Current Liabilities
133.05
213.21
108.16
191.73
327.22
140.94
16.55
19.31
25.42
24.35
Short Term Borrowings
59.55
0.08
0.51
2.28
38.57
15.91
31.98
12.60
21.53
3.25
Short Term Provisions
18.25
14.80
16.39
12.10
16.57
3.26
5.30
6.70
9.33
10.48
Total Liabilities
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
755.47
Net Block
97.76
75.65
70.87
68.71
69.52
71.91
74.10
118.83
122.61
239.87
Gross Block
117.47
93.13
86.32
81.61
80.30
81.14
80.48
137.70
135.10
245.14
Accumulated Depreciation
19.71
17.49
15.44
12.90
10.78
9.23
6.38
18.87
12.49
5.27
Non Current Assets
630.75
538.54
473.22
423.18
450.84
459.51
438.23
264.38
206.26
365.35
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.45
Non Current Investment
34.48
34.49
34.50
24.46
22.07
39.26
38.58
8.57
3.34
0.99
Long Term Loans & Adv.
469.50
395.98
337.15
328.45
358.41
348.34
325.56
136.08
80.31
122.04
Other Non Current Assets
29.00
32.43
30.69
1.57
0.84
0.00
0.00
0.91
0.00
0.00
Current Assets
1,266.24
1,433.04
1,406.50
1,112.82
965.57
801.46
737.75
821.39
673.71
390.13
Current Investments
15.62
32.20
51.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
909.99
999.54
969.04
759.42
733.73
689.65
674.78
696.99
484.67
281.70
Sundry Debtors
179.32
210.39
192.09
178.31
130.23
46.73
18.68
20.63
15.66
41.70
Cash & Bank
42.68
22.05
27.69
19.57
22.30
18.62
7.49
18.47
26.22
11.08
Other Current Assets
118.63
85.98
58.50
0.74
79.31
46.46
36.79
85.30
147.16
55.64
Short Term Loans & Adv.
26.31
82.87
107.22
154.77
77.44
46.46
36.79
84.38
143.03
54.53
Net Current Assets
1,026.75
1,171.07
1,230.60
847.64
549.01
613.98
608.29
744.11
594.38
323.20
Total Assets
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
755.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
200.70
-17.85
-345.46
-116.02
59.42
118.77
-67.72
-71.23
-20.96
-23.77
PBT
41.00
42.66
93.95
106.48
83.22
58.64
32.86
23.08
14.57
37.74
Adjustment
58.78
68.04
41.42
38.07
26.94
39.45
19.80
9.49
2.42
1.70
Changes in Working Capital
110.43
-118.83
-463.13
-238.54
-33.62
33.74
-114.69
-98.12
-34.76
-61.07
Cash after chg. in Working capital
210.21
-8.13
-327.76
-93.99
76.54
131.84
-62.03
-65.55
-17.78
-21.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.51
-9.72
-17.70
-22.03
-17.12
-13.06
-5.68
-5.68
-3.18
-2.14
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
-9.49
11.36
-5.01
-3.87
14.38
-9.39
-10.02
-3.99
-19.99
-44.33
Net Fixed Assets
-0.02
0.20
-3.46
-1.28
0.94
-0.51
-2.18
-2.04
-2.47
-4.19
Net Investments
0.01
-0.01
-16.88
-18.91
-6.46
0.05
-0.01
0.10
-0.06
-21.77
Others
-9.48
11.17
15.33
16.32
19.90
-8.93
-7.83
-2.05
-17.46
-18.37
Cash from Financing Activity
-174.54
-0.77
362.60
108.74
-69.26
-98.25
59.01
67.47
56.09
70.89
Net Cash Inflow / Outflow
16.67
-7.26
12.14
-11.15
4.54
11.13
-18.73
-7.75
15.14
2.79
Opening Cash & Equivalents
8.41
15.68
3.54
14.69
10.14
7.49
26.22
26.22
11.08
8.30
Closing Cash & Equivalent
25.08
8.41
15.68
3.54
14.69
18.62
7.49
18.47
26.22
11.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
187.31
180.01
172.24
158.64
142.26
126.61
117.16
111.62
108.80
113.12
ROA
1.63%
1.71%
4.46%
5.72%
4.95%
3.74%
2.31%
1.77%
1.99%
6.28%
ROE
4.83%
5.27%
12.99%
15.82%
13.88%
10.54%
6.44%
4.45%
4.12%
11.00%
ROCE
6.48%
7.04%
11.30%
15.07%
13.80%
12.22%
7.13%
3.91%
3.86%
8.40%
Fixed Asset Turnover
3.29
3.84
4.54
4.57
3.44
3.91
1.51
0.57
0.42
0.74
Receivable days
205.13
213.29
177.17
152.34
116.38
37.78
43.59
84.47
131.03
55.68
Inventory Days
1005.12
1043.24
826.77
737.25
936.12
787.95
1521.06
2750.19
1750.67
587.37
Payable days
121.12
71.79
87.44
84.41
78.76
113.58
202.16
175.19
558.11
74.40
Cash Conversion Cycle
1089.13
1184.75
916.50
805.18
973.74
712.14
1362.49
2659.47
1323.59
568.65
Total Debt/Equity
1.17
1.52
1.41
0.92
0.88
0.74
0.64
0.84
0.66
0.48
Interest Cover
1.71
1.65
2.87
3.30
3.30
2.89
2.88
7.25
6.05
29.29

News Update:


  • Ajmera Realty and Infra to develop next phase of residential project in Wadala
    17th Jan 2022, 14:02 PM

    With an estimated sales value of Rs 1500 crore, the project plot will comprise 540 residential flats and 18 retail shops

    Read More
  • Ajmera Realty & Infra to build high end residence in Juhu
    4th Jan 2022, 10:13 AM

    This real estate project will primarily focus on residential apartments of 3 & 4 BHK flats

    Read More
  • Ajmera Realty & Infra acquires balance 20% stake in Shree Yogi Realcon
    31st Dec 2021, 09:49 AM

    The Company intends to carry on real estate projects through Shree Yogi Realcon

    Read More
  • Ajmera Realty&Infra - Quarterly Results
    11th Nov 2021, 16:55 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.