Nifty

:

16992.55

Sensex

:

57720.37

47.50 (0.28%)
193.27 (0.34%)

Login

Nifty
Sensex

:
:

16992.55
57720.37

47.50 (0.28%)
193.27 (0.34%)

Alpine Housing Development Corporation Ltd.

Construction - Real Estate

Rating :

47/99

BSE: 526519 | NSE: ALPINEHOU

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

202.93
181.35
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

244.83
N/A
2.73

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.87
8.21
3.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.27
0.69
-3.06

PAT CAGR (%)

10 Years
5 Years
3 Years

6.39
-7.85
-14.17

P:E (Median)

8 Years
5 Years
3 Years

10.28
10.09
12.55

P:BV (Average)

8 Years
5 Years
3 Years

0.87
0.87
0.89

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.16
16.62
19.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 8.69 16.24 -46.49% 10.08 10.94 -7.86% 11.67 7.79 49.81% 10.52 15.28 -31.15%
Expenses 7.12 14.60 -51.23% 9.20 9.34 -1.50% 10.81 6.45 67.60% 9.45 13.36 -29.27%
EBITDA 1.56 1.64 -4.88% 0.88 1.60 -45.00% 0.86 1.34 -35.82% 1.07 1.92 -44.27%
EBIDTM 18.00% 10.09% 8.70% 14.61% 7.33% 17.18% 10.21% 12.56%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.59 0.71 -16.90% 0.56 0.71 -21.13% 0.57 0.52 9.62% 0.61 0.51 19.61%
Depreciation 0.19 0.14 35.71% 0.19 0.14 35.71% 0.19 0.14 35.71% 0.14 0.18 -22.22%
PBT 0.78 0.79 -1.27% 0.12 0.74 -83.78% 0.07 0.68 -89.71% 0.32 1.22 -73.77%
Tax 0.13 0.12 8.33% -0.02 0.14 - -0.03 0.09 - 0.09 0.29 -68.97%
PAT 0.65 0.67 -2.99% 0.14 0.60 -76.67% 0.10 0.58 -82.76% 0.23 0.93 -75.27%
PATM 7.47% 4.12% 1.39% 5.52% 0.89% 7.50% 2.15% 6.08%
EPS 0.38 0.39 -2.56% 0.08 0.35 -77.14% 0.06 0.34 -82.35% 0.13 0.54 -75.93%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 40.96 44.89 42.15 40.56 30.96 30.26 27.82 24.00 16.42 39.19 30.72 Net Sales Growth -18.49% 6.50% 3.92% 31.01% 2.31% 8.77% 15.92% 46.16% -58.10% 27.57% Cost Of Goods Sold 22.64 19.30 15.72 16.80 5.61 5.80 2.34 13.05 8.58 31.63 24.04 Gross Profit 18.32 25.59 26.43 23.76 25.35 24.46 25.48 10.95 7.84 7.56 6.68 GP Margin 44.72% 57.01% 62.70% 58.58% 81.88% 80.83% 91.59% 45.62% 47.75% 19.29% 21.74% Total Expenditure 36.58 39.84 36.37 34.66 25.21 25.38 23.13 18.50 14.51 36.80 28.82 Power & Fuel Cost - 0.23 0.22 0.21 0.18 0.10 0.09 0.07 0.04 0.43 0.48 % Of Sales - 0.51% 0.52% 0.52% 0.58% 0.33% 0.32% 0.29% 0.24% 1.10% 1.56% Employee Cost - 1.64 1.15 1.55 1.21 1.33 1.49 1.76 2.00 2.24 2.31 % Of Sales - 3.65% 2.73% 3.82% 3.91% 4.40% 5.36% 7.33% 12.18% 5.72% 7.52% Manufacturing Exp. - 17.10 17.51 13.96 16.03 16.15 16.94 0.89 0.34 1.13 0.97 % Of Sales - 38.09% 41.54% 34.42% 51.78% 53.37% 60.89% 3.71% 2.07% 2.88% 3.16% General & Admin Exp. - 1.41 1.29 1.46 1.41 1.80 1.68 1.61 3.10 1.09 0.88 % Of Sales - 3.14% 3.06% 3.60% 4.55% 5.95% 6.04% 6.71% 18.88% 2.78% 2.86% Selling & Distn. Exp. - 0.16 0.28 0.52 0.07 0.17 0.42 1.08 0.44 0.21 0.12 % Of Sales - 0.36% 0.66% 1.28% 0.23% 0.56% 1.51% 4.50% 2.68% 0.54% 0.39% Miscellaneous Exp. - 0.01 0.20 0.16 0.71 0.02 0.16 0.04 0.02 0.06 0.12 % Of Sales - 0.02% 0.47% 0.39% 2.29% 0.07% 0.58% 0.17% 0.12% 0.15% 0.07% EBITDA 4.37 5.05 5.78 5.90 5.75 4.88 4.69 5.50 1.91 2.39 1.90 EBITDA Margin 10.67% 11.25% 13.71% 14.55% 18.57% 16.13% 16.86% 22.92% 11.63% 6.10% 6.18% Other Income 0.00 0.61 1.00 1.52 1.23 1.40 1.05 1.30 1.28 1.32 1.62 Interest 2.33 2.55 2.63 2.71 2.44 1.85 1.15 0.62 0.54 0.67 0.88 Depreciation 0.71 0.56 0.70 0.78 0.78 0.70 0.86 0.82 1.10 1.10 1.01 PBT 1.29 2.54 3.46 3.93 3.76 3.73 3.73 5.36 1.55 1.95 1.64 Tax 0.17 0.45 0.58 0.58 0.80 0.62 0.69 1.18 0.10 0.22 0.27 Tax Rate 13.18% 17.79% 16.91% 14.99% 21.28% 16.53% 18.55% 22.52% 6.49% 12.94% 19.42% PAT 1.12 2.08 2.84 3.29 2.96 3.13 3.03 4.05 1.44 1.49 1.12 PAT before Minority Interest 1.12 2.08 2.84 3.29 2.96 3.13 3.03 4.05 1.44 1.49 1.12 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.73% 4.63% 6.74% 8.11% 9.56% 10.34% 10.89% 16.88% 8.77% 3.80% 3.65% PAT Growth -59.71% -26.76% -13.68% 11.15% -5.43% 3.30% -25.19% 181.25% -3.36% 33.04% EPS 0.65 1.20 1.64 1.90 1.71 1.81 1.75 2.34 0.83 0.86 0.65

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 73.56 71.48 68.64 65.34 62.38 60.04 57.00 53.95 53.29 52.57 Share Capital 17.32 17.32 17.32 17.32 12.99 12.99 12.99 6.50 6.50 6.50 Total Reserves 56.24 54.16 51.32 48.02 49.39 47.04 44.01 47.45 46.80 46.07 Non-Current Liabilities 33.06 17.79 19.23 37.64 35.34 42.07 16.72 18.53 4.19 6.15 Secured Loans 31.60 16.41 17.78 36.21 33.87 40.41 15.05 17.10 2.82 4.58 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.11 Long Term Provisions 1.02 0.93 0.90 0.81 0.82 0.78 0.70 0.67 0.39 0.33 Current Liabilities 51.09 76.99 96.97 87.95 92.36 72.39 86.88 62.34 62.77 66.46 Trade Payables 1.97 1.72 6.02 4.74 5.79 3.62 4.01 4.64 10.80 5.50 Other Current Liabilities 34.32 48.26 63.63 59.17 51.63 55.40 54.65 34.84 27.46 8.92 Short Term Borrowings 12.59 24.94 26.66 23.26 34.12 12.54 26.15 21.77 23.41 51.01 Short Term Provisions 2.21 2.06 0.66 0.77 0.82 0.82 2.07 1.09 1.10 1.03 Total Liabilities 157.71 166.26 184.84 190.93 190.08 174.50 160.60 134.82 120.25 125.18 Net Block 11.22 11.43 11.92 12.21 12.52 14.20 14.82 14.48 14.72 8.93 Gross Block 25.93 25.59 25.38 25.83 25.37 26.86 26.63 25.47 14.72 17.90 Accumulated Depreciation 14.71 14.16 13.46 13.61 12.86 12.66 11.81 10.99 0.00 8.97 Non Current Assets 16.32 15.76 15.06 15.25 15.25 17.39 17.19 18.34 18.88 12.49 Capital Work in Progress 0.00 0.07 0.00 0.00 0.00 0.02 0.02 0.87 0.77 0.75 Non Current Investment 0.11 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 Long Term Loans & Adv. 2.96 3.10 3.10 3.00 2.69 3.13 2.31 2.95 3.35 2.77 Other Non Current Assets 2.03 1.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 141.39 150.50 169.78 175.68 174.83 157.10 143.35 116.47 101.37 112.68 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 79.41 93.50 104.35 118.26 118.01 106.71 99.54 66.56 54.99 61.67 Sundry Debtors 33.62 26.48 20.07 13.09 14.80 14.15 12.70 21.06 14.56 28.75 Cash & Bank 2.29 2.37 2.31 3.83 2.80 1.38 4.31 0.67 0.73 0.59 Other Current Assets 26.06 13.68 0.00 0.02 39.22 34.86 26.81 28.19 31.09 21.67 Short Term Loans & Adv. 9.76 14.46 43.05 40.49 39.19 34.81 26.81 28.19 31.09 21.67 Net Current Assets 90.30 73.51 72.81 87.74 82.47 84.71 56.47 54.13 38.60 46.23 Total Assets 157.71 166.26 184.84 190.93 190.08 174.49 160.60 134.81 120.25 125.17

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -3.08 4.18 14.42 9.90 -14.67 -14.50 0.96 -12.22 37.12 2.63 PBT 2.53 3.42 3.87 3.76 3.75 3.72 5.23 1.54 1.70 1.39 Adjustment 3.10 3.30 3.94 3.35 2.48 2.09 1.42 1.76 1.81 1.88 Changes in Working Capital -5.06 1.06 9.91 6.67 -17.50 -18.02 -2.88 -13.76 35.33 0.54 Cash after chg. in Working capital 0.57 7.79 17.72 13.78 -11.27 -12.21 3.78 -10.46 38.85 3.81 Interest Paid -2.55 -2.63 -2.71 -2.44 -1.85 -1.15 -0.62 -0.54 -0.67 -0.88 Tax Paid -1.09 -0.98 -0.58 -1.43 -1.54 -0.20 -1.41 -0.44 -0.30 -0.30 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 -0.94 -0.78 -0.78 -0.76 0.00 Cash From Investing Activity 0.24 0.06 -0.91 -0.03 1.15 -0.21 -0.21 -0.78 -6.90 0.02 Net Fixed Assets -0.27 -0.28 0.45 -0.46 1.51 -0.23 -0.31 -10.85 3.16 0.02 Net Investments -0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.58 0.34 -1.36 0.43 -0.36 0.02 0.10 10.07 -10.06 0.00 Cash from Financing Activity 2.76 -4.17 -15.04 -8.84 14.94 11.62 2.90 12.94 -30.08 -3.17 Net Cash Inflow / Outflow -0.08 0.06 -1.53 1.03 1.42 -3.08 3.64 -0.07 0.14 -0.52 Opening Cash & Equivalents 2.37 2.31 3.83 2.80 1.38 4.31 0.67 0.73 0.59 1.11 Closing Cash & Equivalent 2.29 2.37 2.31 3.83 2.80 1.22 4.31 0.67 0.73 0.59

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 42.47 41.27 39.63 37.72 36.01 34.65 32.87 31.14 30.76 30.34 ROA 1.28% 1.62% 1.75% 1.55% 1.72% 1.81% 2.74% 1.13% 1.21% 0.87% ROE 2.87% 4.06% 4.92% 4.63% 5.11% 5.19% 7.31% 2.68% 2.81% 2.13% ROCE 4.40% 5.36% 5.54% 4.86% 4.60% 4.61% 6.13% 2.41% 2.53% 2.06% Fixed Asset Turnover 1.74 1.65 1.58 1.21 1.16 1.04 0.92 0.82 2.40 1.72 Receivable days 244.34 201.45 149.18 164.40 174.58 176.11 256.65 395.89 201.69 379.16 Inventory Days 703.03 856.31 1001.56 1392.60 1354.95 1352.83 1262.95 1351.10 543.26 703.93 Payable days 34.90 89.85 116.76 53.07 66.91 62.47 79.29 242.10 97.74 80.72 Cash Conversion Cycle 912.46 967.91 1033.98 1503.93 1462.63 1466.47 1440.31 1504.90 647.22 1002.38 Total Debt/Equity 0.60 0.58 0.65 0.91 1.09 0.88 0.72 0.72 0.49 1.06 Interest Cover 1.99 2.30 2.43 2.54 3.03 4.24 9.38 3.83 3.56 2.59

Top Investors:

alpine housing development corporation limited unclaimed shares suspense account

Annual Reports:

News Update:

Alpine Hsg Dev. Corp - Quarterly Results
13th Feb 2023, 18:12 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.

Feedback