Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Construction - Real Estate

Rating :
52/99

BSE: 513349 | NSE: AJMERA

222.55
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 220.05
  • 226.00
  • 220.05
  • 221.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34275
  •  76.59
  •  495.00
  •  210.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 789.36
  • 17.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,522.43
  • 1.01%
  • 1.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.73%
  • 9.15%
  • 18.09%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 3.01%

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
  • 12.72
  • 11.66
  • 17.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.15
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.45
  • 11.37
  • 13.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
180.51
78.73
129.28%
69.07
120.72
-42.78%
98.48
107.70
-8.56%
134.62
39.57
240.21%
Expenses
140.89
53.66
162.56%
49.08
90.73
-45.91%
75.31
80.07
-5.94%
101.23
26.84
277.16%
EBITDA
39.62
25.07
58.04%
19.99
29.99
-33.34%
23.17
27.63
-16.14%
33.39
12.73
162.29%
EBIDTM
21.95%
31.84%
28.94%
24.84%
23.53%
25.65%
24.80%
32.17%
Other Income
3.11
1.05
196.19%
1.07
1.81
-40.88%
1.60
1.62
-1.23%
0.65
0.59
10.17%
Interest
22.71
9.47
139.81%
7.82
21.01
-62.78%
9.48
17.09
-44.53%
19.17
10.14
89.05%
Depreciation
0.47
0.45
4.44%
0.33
0.41
-19.51%
0.44
0.50
-12.00%
0.44
0.42
4.76%
PBT
19.55
16.20
20.68%
12.91
10.38
24.37%
14.85
11.66
27.36%
14.43
2.76
422.83%
Tax
4.94
3.31
49.24%
3.28
2.45
33.88%
3.40
3.09
10.03%
3.76
0.66
469.70%
PAT
14.61
12.89
13.34%
9.63
7.93
21.44%
11.45
8.57
33.61%
10.67
2.10
408.10%
PATM
8.09%
16.37%
13.94%
6.57%
11.63%
7.96%
7.93%
5.31%
EPS
3.95
3.52
12.22%
2.74
2.23
22.87%
3.22
2.17
48.39%
2.89
0.59
389.83%

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
482.68
346.72
344.38
381.54
369.62
277.49
316.02
164.59
78.41
79.89
158.48
Net Sales Growth
39.21%
0.68%
-9.74%
3.22%
33.20%
-12.19%
92.00%
109.91%
-1.85%
-49.59%
 
Cost Of Goods Sold
338.69
94.21
76.24
95.31
93.83
50.82
63.06
28.55
7.02
50.45
-13.84
Gross Profit
143.99
252.50
268.13
286.23
275.78
226.68
252.96
136.04
71.39
29.44
172.33
GP Margin
29.83%
72.83%
77.86%
75.02%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
108.74%
Total Expenditure
366.51
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
116.17
95.42
104.45
127.15
138.34
106.98
82.94
45.18
22.76
21.26
40.13
EBITDA Margin
24.07%
27.52%
30.33%
33.33%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
25.32%
Other Income
6.43
5.07
6.23
19.47
17.21
14.60
9.12
7.48
9.80
8.89
8.40
Interest
59.18
57.71
65.85
50.27
46.32
36.28
31.00
17.48
3.69
3.94
1.55
Depreciation
1.68
1.78
2.17
2.41
2.75
1.96
2.43
2.32
5.79
6.35
3.25
PBT
61.74
41.00
42.66
93.95
106.48
83.35
58.64
32.86
23.08
19.87
43.74
Tax
15.38
9.51
9.72
17.70
22.03
17.12
13.06
6.71
5.68
3.63
2.14
Tax Rate
24.91%
23.20%
22.78%
18.84%
20.69%
20.54%
22.27%
20.42%
24.61%
18.27%
4.89%
PAT
46.36
30.18
32.70
75.23
82.28
65.31
42.42
25.68
16.20
15.49
38.74
PAT before Minority Interest
45.41
31.49
32.94
76.25
84.45
66.23
45.58
26.15
17.40
16.24
41.60
Minority Interest
-0.95
-1.31
-0.24
-1.02
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
-2.86
PAT Margin
9.60%
8.70%
9.50%
19.72%
22.26%
23.54%
13.42%
15.60%
20.66%
19.39%
24.44%
PAT Growth
47.22%
-7.71%
-56.53%
-8.57%
25.98%
53.96%
65.19%
58.52%
4.58%
-60.02%
 
EPS
13.06
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&Infra - Quarterly Results
    19th May 2022, 13:48 PM

    Read More
  • Ajmera Realty to launch six projects in FY23, FY24
    19th Apr 2022, 11:28 AM

    The company has estimated to clock in sales worth Rs 5,000 crore in the next 3-5 years from its future launches as well as its existing projects

    Read More
  • Ajmera Realty eyeing Rs 330 crore from Bengaluru Nucleus project
    7th Apr 2022, 14:51 PM

    The entire project is funded by internal accruals and debt with a saleable area of 5, 57,870 sq. ft

    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.