Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Construction - Real Estate

Rating :
51/99

BSE: 513349 | NSE: AJMERA

265.75
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 273.90
  • 273.90
  • 264.00
  • 274.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27184
  •  72.97
  •  495.00
  •  210.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 946.03
  • 20.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,778.39
  • 0.84%
  • 1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.73%
  • 7.67%
  • 19.39%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 3.19%

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
  • 12.37
  • 20.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.14
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 11.68
  • 13.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
52.31
134.62
-61.14%
180.51
78.73
129.28%
69.07
120.72
-42.78%
98.48
107.70
-8.56%
Expenses
36.86
101.23
-63.59%
140.89
53.66
162.56%
49.08
90.73
-45.91%
75.31
80.07
-5.94%
EBITDA
15.45
33.39
-53.73%
39.62
25.07
58.04%
19.99
29.99
-33.34%
23.17
27.63
-16.14%
EBIDTM
29.54%
24.80%
21.95%
31.84%
28.94%
24.84%
23.53%
25.65%
Other Income
2.81
0.65
332.31%
3.11
1.05
196.19%
1.07
1.81
-40.88%
1.60
1.62
-1.23%
Interest
2.46
19.17
-87.17%
22.71
9.47
139.81%
7.82
21.01
-62.78%
9.48
17.09
-44.53%
Depreciation
0.31
0.44
-29.55%
0.47
0.45
4.44%
0.33
0.41
-19.51%
0.44
0.50
-12.00%
PBT
15.49
14.43
7.35%
19.55
16.20
20.68%
12.91
10.38
24.37%
14.85
11.66
27.36%
Tax
3.89
3.76
3.46%
4.94
3.31
49.24%
3.28
2.45
33.88%
3.40
3.09
10.03%
PAT
11.60
10.67
8.72%
14.61
12.89
13.34%
9.63
7.93
21.44%
11.45
8.57
33.61%
PATM
22.18%
7.93%
8.09%
16.37%
13.94%
6.57%
11.63%
7.96%
EPS
3.26
2.89
12.80%
3.95
3.52
12.22%
2.74
2.23
22.87%
3.22
2.17
48.39%

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
400.37
482.68
346.72
344.38
381.54
369.62
277.49
316.02
164.59
78.41
79.89
Net Sales Growth
-9.37%
39.21%
0.68%
-9.74%
3.22%
33.20%
-12.19%
92.00%
109.91%
-1.85%
 
Cost Of Goods Sold
278.59
160.90
94.21
76.24
95.31
93.83
50.82
63.06
28.55
7.02
50.45
Gross Profit
121.78
321.78
252.50
268.13
286.23
275.78
226.68
252.96
136.04
71.39
29.44
GP Margin
30.42%
66.67%
72.83%
77.86%
75.02%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
Total Expenditure
302.14
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
98.23
116.16
95.42
104.45
127.15
138.34
106.98
82.94
45.18
22.76
21.26
EBITDA Margin
24.53%
24.07%
27.52%
30.33%
33.33%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
Other Income
8.59
6.43
5.07
6.23
19.47
17.21
14.60
9.12
7.48
9.80
8.89
Interest
42.47
59.18
57.71
65.85
50.27
46.32
36.28
31.00
17.48
3.69
3.94
Depreciation
1.55
1.68
1.78
2.17
2.41
2.75
1.96
2.43
2.32
5.79
6.35
PBT
62.80
61.73
41.00
42.66
93.95
106.48
83.35
58.64
32.86
23.08
19.87
Tax
15.51
15.39
9.51
9.72
17.70
22.03
17.12
13.06
6.71
5.68
3.63
Tax Rate
24.70%
24.93%
23.20%
22.78%
18.84%
20.69%
20.54%
22.27%
20.42%
24.61%
18.27%
PAT
47.29
45.39
30.18
32.70
75.23
82.28
65.31
42.42
25.68
16.20
15.49
PAT before Minority Interest
46.72
46.34
31.49
32.94
76.25
84.45
66.23
45.58
26.15
17.40
16.24
Minority Interest
-0.57
-0.95
-1.31
-0.24
-1.02
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
PAT Margin
11.81%
9.40%
8.70%
9.50%
19.72%
22.26%
23.54%
13.42%
15.60%
20.66%
19.39%
PAT Growth
18.05%
50.40%
-7.71%
-56.53%
-8.57%
25.98%
53.96%
65.19%
58.52%
4.58%
 
EPS
13.32
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

News Update:


  • Ajmera Realty & Infra’s arm enters into agreement with Offbeat Tech Park
    9th Sep 2022, 10:50 AM

    The company has entered into an agreement for admission of partner in the Offbeat Tech Park and holding 95% of the stake

    Read More
  • Ajmera Realty&Infra - Quarterly Results
    8th Aug 2022, 17:25 PM

    Read More
  • Ajmera Realty’s arm acquires property from Tata Communications
    2nd Aug 2022, 16:16 PM

    The acquired land is spread across 1,721 sq.mt.

    Read More
  • Ajmera Realty & Infra reports over 3-fold jump in sales value in Q1FY23
    7th Jul 2022, 15:00 PM

    Carpet Area sales stood at 1,57,438 Sq.ft. in Q1FY23, compared to 61,663 Sq.ft. in Q1FY22 i.e. reported over 2- fold jump

    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.