Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Construction - Real Estate

Rating :
45/99

BSE: 513349 | NSE: AJMERA

86.20
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  88.90
  •  90.60
  •  84.85
  •  88.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  81853
  •  72.26
  •  155.80
  •  52.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 308.19
  • 12.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,143.55
  • 3.80%
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.95%
  • 9.07%
  • 18.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.87
  • 18.31
  • 11.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.22
  • 22.99
  • 3.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.43
  • 23.98
  • 4.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.15
  • 10.83
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 1.13
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 8.58
  • 8.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
39.57
94.86
-58.29%
94.27
133.70
-29.49%
48.90
109.35
-55.28%
106.35
110.32
-3.60%
Expenses
26.84
62.08
-56.77%
76.49
88.21
-13.29%
32.15
69.44
-53.70%
69.21
77.57
-10.78%
EBITDA
12.73
32.78
-61.17%
17.78
45.49
-60.91%
16.75
39.91
-58.03%
37.14
32.75
13.40%
EBIDTM
32.17%
34.56%
18.86%
34.02%
34.25%
36.50%
34.92%
29.69%
Other Income
0.59
0.88
-32.95%
4.23
2.83
49.47%
0.86
1.92
-55.21%
0.26
2.75
-90.55%
Interest
10.14
19.37
-47.65%
14.16
13.22
7.11%
9.15
17.82
-48.65%
23.17
14.85
56.03%
Depreciation
0.42
0.49
-14.29%
0.71
0.64
10.94%
0.48
0.61
-21.31%
0.49
0.63
-22.22%
PBT
2.76
13.80
-80.00%
7.14
34.46
-79.28%
7.98
23.40
-65.90%
13.74
20.02
-31.37%
Tax
0.66
3.54
-81.36%
2.82
6.20
-54.52%
1.54
4.52
-65.93%
1.85
3.73
-50.40%
PAT
2.10
10.26
-79.53%
4.32
28.26
-84.71%
6.44
18.88
-65.89%
11.89
16.29
-27.01%
PATM
5.31%
10.82%
4.58%
21.14%
13.17%
17.27%
11.18%
14.77%
EPS
0.59
2.89
-79.58%
1.22
7.96
-84.67%
1.81
5.32
-65.98%
3.35
4.59
-27.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
289.09
381.54
369.62
277.49
316.02
164.59
78.41
79.89
158.48
171.87
44.88
Net Sales Growth
-35.50%
3.22%
33.20%
-12.19%
92.00%
109.91%
-1.85%
-49.59%
-7.79%
282.95%
 
Cost Of Goods Sold
180.90
95.31
93.83
50.82
63.06
28.55
7.02
50.45
-13.84
38.68
23.54
Gross Profit
108.19
286.23
275.78
226.68
252.96
136.04
71.39
29.44
172.33
133.19
21.34
GP Margin
37.42%
75.02%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
108.74%
77.49%
47.55%
Total Expenditure
204.69
254.39
231.28
170.51
233.08
119.41
55.65
58.63
118.35
128.42
30.35
Power & Fuel Cost
-
2.74
2.80
1.90
0.00
0.00
0.00
0.00
0.00
0.00
0.21
% Of Sales
-
0.72%
0.76%
0.68%
0%
0%
0%
0%
0%
0%
0.47%
Employee Cost
-
25.64
28.39
18.51
22.05
17.20
4.46
2.32
2.59
0.86
0.20
% Of Sales
-
6.72%
7.68%
6.67%
6.98%
10.45%
5.69%
2.90%
1.63%
0.50%
0.45%
Manufacturing Exp.
-
89.85
83.72
77.04
73.68
42.16
26.94
3.25
72.99
52.99
1.16
% Of Sales
-
23.55%
22.65%
27.76%
23.31%
25.62%
34.36%
4.07%
46.06%
30.83%
2.58%
General & Admin Exp.
-
22.25
11.66
14.46
73.91
31.50
17.21
2.61
56.62
35.90
1.41
% Of Sales
-
5.83%
3.15%
5.21%
23.39%
19.14%
21.95%
3.27%
35.73%
20.89%
3.14%
Selling & Distn. Exp.
-
17.17
9.90
7.18
0.00
0.00
0.00
0.00
0.00
0.00
2.29
% Of Sales
-
4.50%
2.68%
2.59%
0%
0%
0%
0%
0%
0%
5.10%
Miscellaneous Exp.
-
1.44
0.97
0.61
0.38
0.00
0.00
0.00
0.00
0.00
2.29
% Of Sales
-
0.38%
0.26%
0.22%
0.12%
0%
0%
0%
0%
0%
3.45%
EBITDA
84.40
127.15
138.34
106.98
82.94
45.18
22.76
21.26
40.13
43.45
14.53
EBITDA Margin
29.20%
33.33%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
25.32%
25.28%
32.38%
Other Income
5.94
19.47
17.21
14.60
9.12
7.48
9.80
8.89
8.40
0.18
1.04
Interest
56.62
50.27
46.32
36.28
31.00
17.48
3.69
3.94
1.55
15.66
1.13
Depreciation
2.10
2.41
2.75
1.96
2.43
2.32
5.79
6.35
3.25
0.47
0.22
PBT
31.62
93.95
106.48
83.35
58.64
32.86
23.08
19.87
43.74
27.49
14.21
Tax
6.87
17.70
22.03
17.12
13.06
6.71
5.68
3.63
2.14
2.61
2.49
Tax Rate
21.73%
18.84%
20.69%
20.54%
22.27%
20.42%
24.61%
18.27%
4.89%
9.49%
17.52%
PAT
24.75
75.23
82.28
65.31
42.42
25.68
16.20
15.49
38.74
23.44
11.72
PAT before Minority Interest
24.51
76.25
84.45
66.23
45.58
26.15
17.40
16.24
41.60
24.88
11.72
Minority Interest
-0.24
-1.02
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
-2.86
-1.44
0.00
PAT Margin
8.56%
19.72%
22.26%
23.54%
13.42%
15.60%
20.66%
19.39%
24.44%
13.64%
26.11%
PAT Growth
-66.41%
-8.57%
25.98%
53.96%
65.19%
58.52%
4.58%
-60.02%
65.27%
100.00%
 
EPS
6.97
21.19
23.18
18.40
11.95
7.23
4.56
4.36
10.91
6.60
3.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
611.18
562.92
504.82
449.27
415.73
396.10
386.06
401.39
354.98
337.33
Share Capital
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
35.48
Total Reserves
575.70
527.43
469.33
413.78
380.24
360.61
350.58
365.91
319.49
301.85
Non-Current Liabilities
997.22
624.73
422.95
535.17
533.82
569.66
384.02
261.30
146.68
132.30
Secured Loans
751.24
312.08
128.69
106.31
213.97
238.14
173.70
43.99
3.64
17.93
Unsecured Loans
43.82
43.22
10.58
77.74
21.25
79.11
58.14
144.70
118.06
114.37
Long Term Provisions
5.31
7.30
6.64
3.19
1.65
1.66
1.10
0.53
0.19
0.00
Current Liabilities
175.91
265.18
416.55
187.48
129.46
77.28
79.33
66.93
56.38
189.15
Trade Payables
50.85
59.08
34.19
27.36
75.62
38.68
23.05
28.84
18.05
1.65
Other Current Liabilities
108.16
191.73
327.22
140.94
16.55
19.31
25.42
24.35
22.84
105.58
Short Term Borrowings
0.51
2.28
38.57
15.91
31.98
12.60
21.53
3.25
7.03
0.00
Short Term Provisions
16.39
12.10
16.57
3.26
5.30
6.70
9.33
10.48
8.47
81.92
Total Liabilities
1,879.73
1,536.01
1,416.40
1,260.97
1,175.98
1,085.77
879.97
755.47
570.07
660.16
Net Block
70.87
68.71
69.52
71.91
74.10
118.83
122.61
239.87
183.47
138.07
Gross Block
86.18
81.61
80.30
81.14
80.48
137.70
135.10
245.14
184.56
138.68
Accumulated Depreciation
15.31
12.90
10.78
9.23
6.38
18.87
12.49
5.27
1.09
0.61
Non Current Assets
489.76
423.18
450.84
459.51
438.23
264.38
206.26
365.35
289.78
138.07
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.45
0.00
0.00
Non Current Investment
34.50
24.46
22.07
39.26
38.58
8.57
3.34
0.99
0.24
0.00
Long Term Loans & Adv.
382.90
328.45
358.41
348.34
325.56
136.08
80.31
122.04
106.07
0.00
Other Non Current Assets
1.49
1.57
0.84
0.00
0.00
0.91
0.00
0.00
0.00
0.00
Current Assets
1,389.96
1,112.82
965.57
801.46
737.75
821.39
673.71
390.13
280.30
522.10
Current Investments
6.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
969.04
759.42
733.73
689.65
674.78
696.99
484.67
281.70
228.37
251.73
Sundry Debtors
192.09
178.31
130.23
46.73
18.68
20.63
15.66
41.70
6.65
11.33
Cash & Bank
27.69
19.57
22.30
18.62
7.49
18.47
26.22
11.08
8.30
20.16
Other Current Assets
194.94
0.74
1.87
0.00
36.79
85.30
147.16
55.64
36.97
238.88
Short Term Loans & Adv.
194.33
154.77
77.44
46.46
36.79
84.38
143.03
54.53
36.67
238.88
Net Current Assets
1,214.05
847.64
549.01
613.98
608.29
744.11
594.38
323.20
223.91
332.95
Total Assets
1,879.72
1,536.00
1,416.41
1,260.97
1,175.98
1,085.77
879.97
755.48
570.08
660.17

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-346.53
-116.02
59.42
118.77
-67.72
-71.23
-20.96
-23.77
41.15
104.43
PBT
93.95
106.48
83.22
58.64
32.86
23.08
14.57
37.74
27.49
14.21
Adjustment
40.35
38.07
26.94
39.45
19.80
9.49
2.42
1.70
-15.15
1.20
Changes in Working Capital
-463.13
-238.54
-33.62
33.74
-114.69
-98.12
-34.76
-61.07
31.42
96.44
Cash after chg. in Working capital
-328.84
-93.99
76.54
131.84
-62.03
-65.55
-17.78
-21.63
43.75
111.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.70
-22.03
-17.12
-13.06
-5.68
-5.68
-3.18
-2.14
-2.61
-2.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.90
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
-5.01
-3.87
14.38
-9.39
-10.02
-3.99
-19.99
-44.33
-24.56
-98.80
Net Fixed Assets
-3.46
-1.28
0.94
-0.51
-2.18
-2.04
-2.47
-4.19
-2.97
-2.43
Net Investments
-16.88
-18.91
-6.46
0.05
-0.01
0.10
-0.06
-21.77
-27.77
0.00
Others
15.33
16.32
19.90
-8.93
-7.83
-2.05
-17.46
-18.37
6.18
-96.37
Cash from Financing Activity
363.68
108.74
-69.26
-98.25
59.01
67.47
56.09
70.89
-22.25
6.60
Net Cash Inflow / Outflow
12.14
-11.15
4.54
11.13
-18.73
-7.75
15.14
2.79
-5.66
12.23
Opening Cash & Equivalents
3.54
14.69
10.14
7.49
26.22
26.22
11.08
8.30
13.96
7.93
Closing Cash & Equivalent
15.68
3.54
14.69
18.62
7.49
18.47
26.22
11.08
8.30
20.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
172.24
158.64
142.26
126.61
117.16
111.62
108.80
113.12
100.04
95.06
ROA
4.46%
5.72%
4.95%
3.74%
2.31%
1.77%
1.99%
6.28%
4.04%
2.11%
ROE
12.99%
15.82%
13.88%
10.54%
6.44%
4.45%
4.12%
11.00%
7.19%
3.51%
ROCE
11.30%
15.07%
13.80%
12.22%
7.13%
3.91%
3.86%
8.40%
9.05%
3.70%
Fixed Asset Turnover
4.55
4.57
3.44
3.91
1.51
0.57
0.42
0.74
1.06
0.46
Receivable days
177.17
152.34
116.38
37.78
43.59
84.47
131.03
55.68
19.10
216.20
Inventory Days
826.77
737.25
936.12
787.95
1521.06
2750.19
1750.67
587.37
509.81
1259.81
Payable days
87.44
84.41
78.76
113.58
202.16
175.19
558.11
74.40
38.65
54.03
Cash Conversion Cycle
916.50
805.18
973.74
712.14
1362.49
2659.47
1323.59
568.65
490.25
1421.98
Total Debt/Equity
1.41
0.92
0.88
0.74
0.64
0.84
0.66
0.48
0.36
0.39
Interest Cover
2.87
3.30
3.30
2.89
2.88
7.25
6.05
29.29
2.75
13.53

News Update:


  • Ajmera Realty&Infra - Quarterly Results
    27th Jul 2020, 17:12 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.