Nifty
Sensex
:
:
22163.10
72987.21
41.05 (0.19%)
197.08 (0.27%)

Construction - Real Estate

Rating :
84/99

BSE: 515055 | NSE: ANANTRAJ

354.30
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  353.20
  •  355.95
  •  350.55
  •  350.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1128952
  •  3987.68
  •  359.70
  •  101.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,069.28
  • 52.03
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,839.24
  • 0.14%
  • 3.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.30%
  • 7.03%
  • 14.72%
  • FII
  • DII
  • Others
  • 8.96%
  • 1.47%
  • 4.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.07
  • 22.31
  • 56.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • 21.16
  • 40.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.79
  • 36.82
  • 295.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.83
  • 34.80
  • 42.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 0.92
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.34
  • 31.67
  • 37.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
392.27
265.78
47.59%
332.28
251.62
32.06%
316.16
159.39
98.36%
280.15
215.92
29.75%
Expenses
302.19
213.00
41.87%
252.42
213.09
18.46%
256.64
127.31
101.59%
206.48
190.91
8.16%
EBITDA
90.08
52.78
70.67%
79.86
38.53
107.27%
59.52
32.08
85.54%
73.67
25.01
194.56%
EBIDTM
22.96%
19.86%
24.03%
15.31%
18.83%
20.13%
26.30%
11.58%
Other Income
8.75
14.38
-39.15%
8.55
14.25
-40.00%
9.61
9.55
0.63%
9.74
14.73
-33.88%
Interest
7.70
6.38
20.69%
8.03
6.66
20.57%
7.47
8.24
-9.34%
10.48
8.19
27.96%
Depreciation
4.83
4.23
14.18%
4.23
4.09
3.42%
4.19
3.98
5.28%
4.21
4.20
0.24%
PBT
86.30
56.55
52.61%
76.15
42.03
81.18%
57.47
29.41
95.41%
68.72
27.35
151.26%
Tax
16.52
12.33
33.98%
17.41
9.41
85.02%
9.22
8.13
13.41%
22.43
6.31
255.47%
PAT
69.78
44.22
57.80%
58.74
32.62
80.07%
48.25
21.28
126.74%
46.29
21.04
120.01%
PATM
17.79%
16.64%
17.68%
12.96%
15.26%
13.35%
16.52%
9.74%
EPS
2.22
1.41
57.45%
1.85
1.03
79.61%
1.56
0.84
85.71%
1.52
0.77
97.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,320.86
956.94
461.86
249.66
276.19
349.55
480.13
465.95
431.34
484.08
483.41
Net Sales Growth
47.96%
107.19%
85.00%
-9.61%
-20.99%
-27.20%
3.04%
8.02%
-10.89%
0.14%
 
Cost Of Goods Sold
957.57
653.64
264.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
363.29
303.30
197.16
249.66
276.19
349.55
480.13
465.95
431.34
484.08
483.41
GP Margin
27.50%
31.69%
42.69%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,017.73
759.88
385.98
214.29
223.85
274.06
369.85
325.14
315.20
232.32
342.84
Power & Fuel Cost
-
3.04
3.08
3.70
2.94
2.88
3.31
4.02
7.61
2.51
1.33
% Of Sales
-
0.32%
0.67%
1.48%
1.06%
0.82%
0.69%
0.86%
1.76%
0.52%
0.28%
Employee Cost
-
15.67
14.18
12.98
11.78
13.31
19.41
17.21
16.97
16.65
18.36
% Of Sales
-
1.64%
3.07%
5.20%
4.27%
3.81%
4.04%
3.69%
3.93%
3.44%
3.80%
Manufacturing Exp.
-
62.40
87.05
182.64
184.54
236.40
311.33
279.00
245.49
183.37
284.99
% Of Sales
-
6.52%
18.85%
73.16%
66.82%
67.63%
64.84%
59.88%
56.91%
37.88%
58.95%
General & Admin Exp.
-
17.65
11.59
10.57
13.13
16.49
28.45
17.22
16.08
13.73
16.02
% Of Sales
-
1.84%
2.51%
4.23%
4.75%
4.72%
5.93%
3.70%
3.73%
2.84%
3.31%
Selling & Distn. Exp.
-
5.87
4.66
4.10
11.09
4.42
5.22
4.39
5.04
4.84
3.52
% Of Sales
-
0.61%
1.01%
1.64%
4.02%
1.26%
1.09%
0.94%
1.17%
1.00%
0.73%
Miscellaneous Exp.
-
1.62
0.70
0.29
0.37
0.56
2.12
3.30
24.01
11.22
3.52
% Of Sales
-
0.17%
0.15%
0.12%
0.13%
0.16%
0.44%
0.71%
5.57%
2.32%
3.85%
EBITDA
303.13
197.06
75.88
35.37
52.34
75.49
110.28
140.81
116.14
251.76
140.57
EBITDA Margin
22.95%
20.59%
16.43%
14.17%
18.95%
21.60%
22.97%
30.22%
26.93%
52.01%
29.08%
Other Income
36.65
47.92
39.38
19.96
9.50
14.59
49.19
28.65
45.04
6.82
19.70
Interest
33.68
31.76
27.07
30.55
15.06
27.90
54.91
54.50
46.48
54.65
19.40
Depreciation
17.46
16.51
16.67
17.18
17.73
21.86
26.04
27.39
27.46
28.46
15.33
PBT
288.64
196.71
71.53
7.61
29.05
40.32
78.51
87.57
87.25
175.46
125.54
Tax
65.58
52.30
23.06
7.38
12.27
11.02
18.32
20.73
23.71
33.38
21.46
Tax Rate
22.72%
26.59%
32.24%
96.98%
42.24%
27.33%
23.33%
23.67%
27.17%
19.02%
17.09%
PAT
223.06
146.52
50.10
2.37
19.04
30.56
60.19
67.92
63.26
142.38
100.98
PAT before Minority Interest
224.68
144.41
48.47
0.23
16.78
29.30
60.19
66.84
63.54
142.08
104.08
Minority Interest
1.62
2.11
1.63
2.14
2.26
1.26
0.00
1.08
-0.28
0.30
-3.10
PAT Margin
16.89%
15.31%
10.85%
0.95%
6.89%
8.74%
12.54%
14.58%
14.67%
29.41%
20.89%
PAT Growth
87.19%
192.46%
2,013.92%
-87.55%
-37.70%
-49.23%
-11.38%
7.37%
-55.57%
41.00%
 
EPS
6.88
4.52
1.55
0.07
0.59
0.94
1.86
2.10
1.95
4.39
3.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,825.08
2,639.10
2,499.51
2,485.39
2,501.07
4,186.71
4,245.91
4,116.96
4,133.89
4,002.66
Share Capital
64.82
59.02
59.02
59.02
59.02
59.02
59.02
59.02
59.02
59.02
Total Reserves
2,757.44
2,456.41
2,440.49
2,426.37
2,442.05
4,127.69
4,186.90
4,057.94
4,074.87
3,943.64
Non-Current Liabilities
1,117.90
1,094.81
1,535.43
1,294.69
1,213.17
2,133.77
1,241.07
972.03
857.00
862.98
Secured Loans
854.74
852.92
1,360.66
1,193.82
1,135.15
1,948.71
1,194.13
880.71
744.90
759.50
Unsecured Loans
41.30
47.15
50.18
55.81
34.64
79.46
51.05
48.89
67.79
67.79
Long Term Provisions
2.01
2.16
1.84
1.46
1.46
1.77
1.43
1.46
1.38
1.28
Current Liabilities
381.78
615.77
538.68
768.53
845.95
1,109.40
1,038.30
1,044.64
984.69
1,173.20
Trade Payables
13.63
5.97
6.93
1.81
4.39
8.47
7.82
4.80
9.86
10.52
Other Current Liabilities
299.70
528.42
439.61
623.28
689.85
959.66
873.07
881.20
817.04
994.41
Short Term Borrowings
37.22
68.03
87.82
135.36
151.16
130.55
147.77
147.49
148.26
159.00
Short Term Provisions
31.23
13.34
4.32
8.08
0.55
10.72
9.64
11.15
9.53
9.27
Total Liabilities
4,357.96
4,385.00
4,610.57
4,587.70
4,601.55
7,473.12
6,639.44
6,248.86
6,090.60
6,146.88
Net Block
49.28
40.42
43.00
42.77
38.93
556.82
386.61
379.75
2,554.84
2,680.50
Gross Block
113.09
104.42
104.45
101.63
95.54
651.59
475.85
459.71
2,680.63
2,783.20
Accumulated Depreciation
63.81
64.00
61.45
58.86
56.61
94.77
89.24
79.96
125.79
102.70
Non Current Assets
2,180.57
2,230.84
2,229.85
2,328.59
2,232.68
4,629.92
4,346.28
4,279.69
3,978.99
4,031.71
Capital Work in Progress
76.99
47.56
90.37
140.01
145.74
191.81
144.87
168.98
169.03
61.00
Non Current Investment
460.26
460.25
1,705.65
1,760.26
1,714.13
2,821.81
2,889.17
2,875.94
662.69
549.51
Long Term Loans & Adv.
337.95
412.91
389.39
383.46
331.46
564.36
499.45
471.16
592.43
740.70
Other Non Current Assets
0.07
0.07
1.45
2.08
2.43
495.12
426.18
383.86
0.00
0.00
Current Assets
2,177.40
2,154.16
2,380.72
2,259.12
2,368.87
2,843.20
2,293.16
1,969.18
2,111.61
2,115.17
Current Investments
0.00
0.00
0.00
0.00
0.00
3.96
0.00
0.00
0.00
0.11
Inventories
1,196.72
1,134.91
1,456.64
1,387.79
962.22
1,146.47
1,122.31
1,136.00
1,145.85
1,104.78
Sundry Debtors
51.28
21.78
43.57
71.59
62.13
104.63
111.22
97.11
94.35
72.21
Cash & Bank
69.06
30.82
37.36
18.10
64.89
266.25
135.49
87.35
103.18
55.86
Other Current Assets
860.34
0.43
0.88
1.72
1,279.63
1,321.89
924.13
648.72
768.24
882.21
Short Term Loans & Adv.
859.39
966.22
842.26
779.91
102.75
79.92
275.64
642.61
217.81
268.09
Net Current Assets
1,795.62
1,538.39
1,842.04
1,490.59
1,522.92
1,733.81
1,254.86
924.54
1,126.92
941.97
Total Assets
4,357.97
4,385.00
4,610.57
4,587.71
4,601.55
7,473.12
6,639.44
6,248.87
6,090.60
6,146.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-6.36
423.33
-149.88
-83.88
810.10
-304.60
-127.21
-72.88
248.78
338.81
PBT
196.71
71.53
7.61
29.05
40.32
78.51
87.57
87.25
173.50
125.52
Adjustment
1.36
13.11
36.54
-9.47
67.31
18.89
74.00
43.33
77.06
7.24
Changes in Working Capital
-152.13
361.74
-186.65
-91.15
714.60
-389.75
-265.01
-188.35
32.60
231.11
Cash after chg. in Working capital
45.94
446.38
-142.49
-71.57
822.24
-292.35
-103.45
-57.77
283.16
363.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.30
-23.06
-7.38
-12.31
-11.09
-14.92
-25.10
-15.73
-36.34
-25.04
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
-1.06
2.68
1.33
0.62
0.00
0.00
Cash From Investing Activity
49.80
30.51
85.34
-4.86
1,706.53
-229.47
-32.54
-50.24
-123.06
-86.91
Net Fixed Assets
-22.29
44.46
47.99
7.63
324.25
-48.84
21.10
1,696.78
-151.13
-29.77
Net Investments
-35.91
1,093.50
12.42
12.63
1,060.86
-215.90
-3.10
-1,802.02
-103.06
-71.13
Others
108.00
-1,107.45
24.93
-25.12
321.42
35.27
-50.54
55.00
131.13
13.99
Cash from Financing Activity
-28.81
-461.28
83.01
42.94
-2,678.91
674.64
192.73
108.95
-82.44
-267.38
Net Cash Inflow / Outflow
14.63
-7.44
18.47
-45.80
-162.28
140.57
32.99
-14.17
43.28
-15.48
Opening Cash & Equivalents
19.43
26.87
8.39
54.20
216.47
75.90
42.91
57.08
13.80
29.28
Closing Cash & Equivalent
34.06
19.43
26.87
8.39
54.20
216.47
75.90
42.91
57.08
13.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
87.08
85.24
84.70
84.22
84.75
141.88
143.88
139.51
140.09
135.64
ROA
3.30%
1.08%
0.01%
0.37%
0.49%
0.85%
1.04%
1.03%
2.32%
1.74%
ROE
5.41%
1.93%
0.01%
0.67%
0.88%
1.43%
1.60%
1.54%
3.49%
2.63%
ROCE
5.82%
2.44%
0.92%
1.07%
1.25%
2.09%
2.46%
2.41%
4.23%
2.69%
Fixed Asset Turnover
8.80
4.42
2.42
2.80
0.94
0.85
1.00
0.27
0.18
0.19
Receivable days
13.93
25.82
84.18
88.36
87.07
82.05
81.60
81.01
62.79
61.95
Inventory Days
444.67
1024.02
2079.24
1552.82
1100.95
862.38
884.52
965.45
848.49
808.97
Payable days
5.47
8.89
0.00
4.95
8.39
8.10
6.92
8.82
15.74
13.46
Cash Conversion Cycle
453.13
1040.95
2163.42
1636.23
1179.63
936.33
959.20
1037.63
895.54
857.47
Total Debt/Equity
0.39
0.51
0.67
0.68
0.64
0.62
0.41
0.36
0.33
0.35
Interest Cover
7.19
3.64
1.25
2.93
2.45
2.43
2.61
2.88
4.21
7.47

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.