Nifty
:
17739.85
Sensex
:
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)
Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Ajmera Realty & Infra India Ltd.

Construction - Real Estate

Rating :
50/99

BSE: 513349 | NSE: AJMERA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 961.46
  • 13.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,793.83
  • 0.83%
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.73%
  • 7.75%
  • 19.15%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 3.34%

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
  • 12.73
  • 12.49
  • 20.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.09
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.17
  • 11.99
  • 14.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
79.07
69.07
14.48%
185.47
98.48
88.33%
52.31
134.62
-61.14%
180.51
78.73
129.28%
Expenses
57.12
49.08
16.38%
129.46
75.31
71.90%
36.86
101.23
-63.59%
140.89
53.66
162.56%
EBITDA
21.95
19.99
9.80%
56.01
23.17
141.74%
15.45
33.39
-53.73%
39.62
25.07
58.04%
EBIDTM
27.76%
28.94%
30.20%
23.53%
29.54%
24.80%
21.95%
31.84%
Other Income
1.50
1.07
40.19%
1.67
1.60
4.38%
2.81
0.65
332.31%
3.11
1.05
196.19%
Interest
7.73
7.82
-1.15%
11.39
9.48
20.15%
2.46
19.17
-87.17%
22.71
9.47
139.81%
Depreciation
0.30
0.33
-9.09%
0.44
0.44
0.00%
0.31
0.44
-29.55%
0.47
0.45
4.44%
PBT
15.42
12.91
19.44%
45.85
14.85
208.75%
15.49
14.43
7.35%
19.55
16.20
20.68%
Tax
4.52
3.28
37.80%
11.55
3.40
239.71%
3.89
3.76
3.46%
4.94
3.31
49.24%
PAT
10.90
9.63
13.19%
34.30
11.45
199.56%
11.60
10.67
8.72%
14.61
12.89
13.34%
PATM
13.79%
13.94%
18.49%
11.63%
22.18%
7.93%
8.09%
16.37%
EPS
3.00
2.74
9.49%
9.63
3.22
199.07%
3.26
2.89
12.80%
3.95
3.52
12.22%

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
497.36
482.68
346.72
344.38
381.54
369.62
277.49
316.02
164.59
78.41
79.89
Net Sales Growth
30.57%
39.21%
0.68%
-9.74%
3.22%
33.20%
-12.19%
92.00%
109.91%
-1.85%
 
Cost Of Goods Sold
342.05
160.90
94.21
76.24
95.31
93.83
50.82
63.06
28.55
7.02
50.45
Gross Profit
155.31
321.78
252.50
268.13
286.23
275.78
226.68
252.96
136.04
71.39
29.44
GP Margin
31.23%
66.67%
72.83%
77.86%
75.02%
74.61%
81.69%
80.05%
82.65%
91.05%
36.85%
Total Expenditure
364.33
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
133.03
116.16
95.42
104.45
127.15
138.34
106.98
82.94
45.18
22.76
21.26
EBITDA Margin
26.75%
24.07%
27.52%
30.33%
33.33%
37.43%
38.55%
26.25%
27.45%
29.03%
26.61%
Other Income
9.09
6.43
5.07
6.23
19.47
17.21
14.60
9.12
7.48
9.80
8.89
Interest
44.29
59.18
57.71
65.85
50.27
46.32
36.28
31.00
17.48
3.69
3.94
Depreciation
1.52
1.68
1.78
2.17
2.41
2.75
1.96
2.43
2.32
5.79
6.35
PBT
96.31
61.73
41.00
42.66
93.95
106.48
83.35
58.64
32.86
23.08
19.87
Tax
24.90
15.39
9.51
9.72
17.70
22.03
17.12
13.06
6.71
5.68
3.63
Tax Rate
25.85%
24.93%
23.20%
22.78%
18.84%
20.69%
20.54%
22.27%
20.42%
24.61%
18.27%
PAT
71.41
45.39
30.18
32.70
75.23
82.28
65.31
42.42
25.68
16.20
15.49
PAT before Minority Interest
70.40
46.34
31.49
32.94
76.25
84.45
66.23
45.58
26.15
17.40
16.24
Minority Interest
-1.01
-0.95
-1.31
-0.24
-1.02
-2.17
-0.92
-3.16
-0.47
-1.20
-0.75
PAT Margin
14.36%
9.40%
8.70%
9.50%
19.72%
22.26%
23.54%
13.42%
15.60%
20.66%
19.39%
PAT Growth
59.97%
50.40%
-7.71%
-56.53%
-8.57%
25.98%
53.96%
65.19%
58.52%
4.58%
 
EPS
20.12
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 10% rise in Q3 consolidated net profit
    31st Jan 2023, 17:09 PM

    Total consolidated income of the company increased 14.87% at Rs 80.57 crore for Q3FY23

    Read More
  • Ajmera Realty & Infra gets nod to acquire 100% stake in Ajmera Luxe Realty
    31st Jan 2023, 11:49 AM

    The board of directors of the company at its meeting held on January 30, 2023 has approved the same

    Read More
  • Ajmera Realty & Infra India reports 19% growth in sales value in Q3FY23
    9th Jan 2023, 14:21 PM

    The company’s collection stood at Rs 116 crore in Q3FY23, up by 40%, as compared to Rs 83 crore in Q3FY22

    Read More
  • Ajmera Realty&Infra - Quarterly Results
    10th Nov 2022, 17:01 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.