Nifty
Sensex
:
:
14463.90
48468.37
153.10 (1.07%)
584.99 (1.22%)

Construction - Real Estate

Rating :
61/99

BSE: 515055 | NSE: ANANTRAJ

50.60
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  51.35
  •  52.20
  •  50.60
  •  53.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  475351
  •  241.42
  •  62.55
  •  14.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,497.61
  • 121.07
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,167.88
  • 0.16%
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.04%
  • 3.63%
  • 18.95%
  • FII
  • DII
  • Others
  • 8.36%
  • 0.00%
  • 4.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.20
  • -8.53
  • -16.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.96
  • -14.74
  • -13.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.57
  • -21.35
  • -31.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.19
  • 18.63
  • 14.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.32
  • 0.31
  • 0.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.09
  • 22.06
  • 23.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
72.66
130.17
-44.18%
42.18
47.07
-10.39%
20.05
48.42
-58.59%
49.53
83.01
-40.33%
Expenses
63.16
109.49
-42.31%
34.63
40.21
-13.88%
22.24
40.50
-45.09%
33.23
62.99
-47.25%
EBITDA
9.50
20.68
-54.06%
7.55
6.86
10.06%
-2.19
7.92
-
16.30
20.02
-18.58%
EBIDTM
13.07%
15.89%
17.90%
14.57%
-10.92%
16.36%
32.91%
24.12%
Other Income
5.47
0.45
1,115.56%
5.47
0.97
463.92%
4.63
0.90
414.44%
7.76
1.08
618.52%
Interest
8.37
4.36
91.97%
8.53
3.31
157.70%
5.57
2.96
88.18%
4.43
3.08
43.83%
Depreciation
4.22
4.47
-5.59%
4.19
4.42
-5.20%
4.17
4.40
-5.23%
4.44
4.64
-4.31%
PBT
2.38
12.30
-80.65%
0.30
0.10
200.00%
-7.30
1.46
-
15.19
13.38
13.53%
Tax
-0.15
6.37
-
0.10
-3.07
-
1.95
1.54
26.62%
7.42
3.28
126.22%
PAT
2.53
5.93
-57.34%
0.20
3.17
-93.69%
-9.25
-0.08
-
7.77
10.10
-23.07%
PATM
3.48%
4.56%
0.47%
6.73%
-46.13%
-0.17%
15.69%
12.17%
EPS
0.25
0.37
-32.43%
0.13
0.26
-50.00%
-0.24
0.08
-
0.27
0.49
-44.90%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
184.42
276.19
349.55
480.13
465.95
431.34
484.08
483.41
558.58
312.09
424.20
Net Sales Growth
-40.25%
-20.99%
-27.20%
3.04%
8.02%
-10.89%
0.14%
-13.46%
78.98%
-26.43%
 
Cost Of Goods Sold
113.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.19
Gross Profit
71.21
276.19
349.55
480.13
465.95
431.34
484.08
483.41
558.58
312.09
420.01
GP Margin
38.61%
100%
100%
100%
100%
100%
100%
100%
100%
100%
99.01%
Total Expenditure
153.26
223.85
274.06
369.85
325.14
315.20
232.32
342.84
398.20
142.24
188.73
Power & Fuel Cost
-
2.94
2.88
3.31
4.02
7.61
2.51
1.33
1.36
0.98
1.07
% Of Sales
-
1.06%
0.82%
0.69%
0.86%
1.76%
0.52%
0.28%
0.24%
0.31%
0.25%
Employee Cost
-
11.78
13.31
19.41
17.21
16.97
16.65
18.36
17.11
12.39
8.30
% Of Sales
-
4.27%
3.81%
4.04%
3.69%
3.93%
3.44%
3.80%
3.06%
3.97%
1.96%
Manufacturing Exp.
-
184.54
236.40
311.33
279.00
245.49
183.37
284.99
282.88
112.21
164.42
% Of Sales
-
66.82%
67.63%
64.84%
59.88%
56.91%
37.88%
58.95%
50.64%
35.95%
38.76%
General & Admin Exp.
-
13.13
16.49
28.45
17.22
16.08
13.73
16.02
11.82
10.45
7.09
% Of Sales
-
4.75%
4.72%
5.93%
3.70%
3.73%
2.84%
3.31%
2.12%
3.35%
1.67%
Selling & Distn. Exp.
-
11.09
4.42
5.22
4.39
5.04
4.84
3.52
3.93
4.17
1.55
% Of Sales
-
4.02%
1.26%
1.09%
0.94%
1.17%
1.00%
0.73%
0.70%
1.34%
0.37%
Miscellaneous Exp.
-
0.37
0.56
2.12
3.30
24.01
11.22
18.63
81.10
2.04
1.55
% Of Sales
-
0.13%
0.16%
0.44%
0.71%
5.57%
2.32%
3.85%
14.52%
0.65%
0.50%
EBITDA
31.16
52.34
75.49
110.28
140.81
116.14
251.76
140.57
160.38
169.85
235.47
EBITDA Margin
16.90%
18.95%
21.60%
22.97%
30.22%
26.93%
52.01%
29.08%
28.71%
54.42%
55.51%
Other Income
23.33
9.50
14.59
49.19
28.65
45.04
6.82
19.70
19.50
20.64
28.95
Interest
26.90
15.06
27.90
54.91
54.50
46.48
54.65
19.40
15.74
20.57
21.03
Depreciation
17.02
17.73
21.86
26.04
27.39
27.46
28.46
15.33
14.01
11.05
13.47
PBT
10.57
29.05
40.32
78.51
87.57
87.25
175.46
125.54
150.14
158.87
229.93
Tax
9.32
12.27
11.02
18.32
20.73
23.71
33.38
21.46
40.88
39.60
62.09
Tax Rate
88.17%
42.24%
27.33%
23.33%
23.67%
27.17%
19.02%
17.09%
27.29%
24.92%
27.01%
PAT
1.25
19.04
30.56
60.19
67.92
63.26
142.38
100.98
107.32
119.42
168.08
PAT before Minority Interest
2.45
16.78
29.30
60.19
66.84
63.54
142.08
104.08
108.92
119.28
167.84
Minority Interest
1.20
2.26
1.26
0.00
1.08
-0.28
0.30
-3.10
-1.60
0.14
0.24
PAT Margin
0.68%
6.89%
8.74%
12.54%
14.58%
14.67%
29.41%
20.89%
19.21%
38.26%
39.62%
PAT Growth
-93.46%
-37.70%
-49.23%
-11.38%
7.37%
-55.57%
41.00%
-5.91%
-10.13%
-28.95%
 
EPS
0.04
0.65
1.04
2.04
2.30
2.14
4.82
3.42
3.64
4.05
5.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,485.39
2,501.07
4,186.71
4,245.91
4,116.96
4,133.89
4,002.66
3,917.67
3,832.24
3,726.24
Share Capital
59.02
59.02
59.02
59.02
59.02
59.02
59.02
59.02
59.02
59.02
Total Reserves
2,426.37
2,442.05
4,127.69
4,186.90
4,057.94
4,074.87
3,943.64
3,858.65
3,773.22
3,667.22
Non-Current Liabilities
1,284.82
1,213.17
2,133.77
1,241.07
972.03
857.00
862.98
1,126.90
998.08
903.78
Secured Loans
1,193.82
1,135.15
1,948.71
1,194.13
880.71
744.90
759.50
1,035.41
944.06
853.25
Unsecured Loans
43.71
34.64
79.46
51.05
48.89
67.79
67.79
62.59
37.59
37.59
Long Term Provisions
1.46
1.46
1.77
1.43
1.46
1.38
1.28
0.95
0.85
0.51
Current Liabilities
778.40
845.95
1,109.40
1,038.30
1,044.64
984.69
1,173.20
664.12
560.15
236.21
Trade Payables
1.81
4.39
8.47
7.82
4.80
9.86
10.52
13.37
8.15
15.93
Other Current Liabilities
623.28
689.85
959.66
873.07
881.20
817.04
994.41
550.71
439.28
134.87
Short Term Borrowings
145.24
151.16
130.55
147.77
147.49
148.26
159.00
95.51
92.51
2.53
Short Term Provisions
8.08
0.55
10.72
9.64
11.15
9.53
9.27
4.52
20.20
82.88
Total Liabilities
4,587.70
4,601.55
7,473.12
6,639.44
6,248.86
6,090.60
6,146.88
5,807.51
5,476.44
4,945.77
Net Block
42.77
38.93
556.82
386.61
379.75
2,554.84
2,680.50
2,147.81
2,178.27
2,004.04
Gross Block
101.63
95.54
651.59
475.85
459.71
2,680.63
2,783.20
2,237.30
2,254.84
2,080.37
Accumulated Depreciation
58.86
56.61
94.77
89.24
79.96
125.79
102.70
89.49
76.57
76.32
Non Current Assets
2,328.59
2,232.68
4,629.92
4,346.28
4,279.69
3,978.99
4,031.71
4,016.58
4,012.00
3,653.35
Capital Work in Progress
140.01
145.74
191.81
144.87
168.98
169.03
61.00
563.32
517.91
526.48
Non Current Investment
1,760.26
1,714.13
2,821.81
2,889.17
2,875.94
662.69
549.51
481.25
324.46
252.36
Long Term Loans & Adv.
358.02
331.46
564.36
499.45
471.16
592.43
740.70
824.21
991.36
870.46
Other Non Current Assets
27.52
2.43
495.12
426.18
383.86
0.00
0.00
0.00
0.00
0.00
Current Assets
2,259.12
2,368.87
2,843.20
2,293.16
1,969.18
2,111.61
2,115.17
1,790.90
1,464.39
1,291.85
Current Investments
0.00
0.00
3.96
0.00
0.00
0.00
0.11
0.05
0.04
5.57
Inventories
1,387.79
962.22
1,146.47
1,122.31
1,136.00
1,145.85
1,104.78
1,038.06
888.38
711.71
Sundry Debtors
71.59
62.13
104.63
111.22
97.11
94.35
72.21
91.90
53.39
22.08
Cash & Bank
18.10
64.89
266.25
135.49
87.35
103.18
55.86
81.58
145.07
162.01
Other Current Assets
781.64
1,176.88
1,241.97
648.49
648.72
768.24
882.21
579.31
377.50
390.48
Short Term Loans & Adv.
124.53
102.75
79.92
275.64
642.61
217.81
268.09
42.99
32.42
157.77
Net Current Assets
1,480.72
1,522.92
1,733.81
1,254.86
924.54
1,126.92
941.97
1,126.78
904.24
1,055.64
Total Assets
4,587.71
4,601.55
7,473.12
6,639.44
6,248.87
6,090.60
6,146.88
5,807.50
5,476.44
4,945.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-91.02
810.10
-304.60
-127.21
-72.88
248.78
338.81
-7.01
-12.03
-1,128.33
PBT
29.05
40.32
78.51
87.57
87.25
173.50
125.52
149.42
157.08
229.88
Adjustment
-16.61
67.31
18.89
74.00
43.33
77.06
7.24
-12.40
6.68
31.04
Changes in Working Capital
-91.15
714.60
-389.75
-265.01
-188.35
32.60
231.11
-104.42
-127.72
-1,322.54
Cash after chg. in Working capital
-78.71
822.24
-292.35
-103.45
-57.77
283.16
363.86
32.60
36.04
-1,061.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.31
-11.09
-14.92
-25.10
-15.73
-36.34
-25.04
-39.53
-48.34
-66.76
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
-1.06
2.68
1.33
0.62
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
2.28
1,706.53
-229.47
-32.54
-50.24
-123.06
-86.91
-166.24
-239.58
386.68
Net Fixed Assets
7.63
324.25
-48.84
21.10
1,696.78
-151.13
-29.77
-30.77
-82.14
37.15
Net Investments
12.63
1,060.86
-215.90
-3.10
-1,802.02
-103.06
-71.13
-6.54
-4.35
-6.42
Others
-17.98
321.42
35.27
-50.54
55.00
131.13
13.99
-128.93
-153.09
355.95
Cash from Financing Activity
42.94
-2,678.91
674.64
192.73
108.95
-82.44
-267.38
113.35
209.24
707.06
Net Cash Inflow / Outflow
-45.80
-162.28
140.57
32.99
-14.17
43.28
-15.48
-59.90
-42.37
-34.59
Opening Cash & Equivalents
54.20
216.47
75.90
42.91
57.08
13.80
29.28
89.19
131.56
166.15
Closing Cash & Equivalent
8.39
54.20
216.47
75.90
42.91
57.08
13.80
29.28
89.19
131.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
84.22
84.75
141.88
143.88
139.51
140.09
135.64
132.76
129.86
126.25
ROA
0.37%
0.49%
0.85%
1.04%
1.03%
2.32%
1.74%
1.93%
2.29%
3.75%
ROE
0.67%
0.88%
1.43%
1.60%
1.54%
3.49%
2.63%
2.81%
3.16%
4.62%
ROCE
1.07%
1.25%
2.09%
2.46%
2.41%
4.23%
2.69%
3.15%
3.66%
5.96%
Fixed Asset Turnover
2.80
0.94
0.85
1.00
0.27
0.18
0.19
0.25
0.20
0.21
Receivable days
88.36
87.07
82.05
81.60
81.01
62.79
61.95
47.47
32.23
112.71
Inventory Days
1552.82
1100.95
862.38
884.52
965.45
848.49
808.97
629.41
683.19
311.23
Payable days
4.95
8.39
8.10
6.92
8.82
15.74
13.46
12.29
31.15
81.52
Cash Conversion Cycle
1636.23
1179.63
936.33
959.20
1037.63
895.54
857.47
664.59
684.27
342.43
Total Debt/Equity
0.68
0.64
0.62
0.41
0.36
0.33
0.35
0.38
0.34
0.26
Interest Cover
2.93
2.45
2.43
2.61
2.88
4.21
7.47
10.52
8.72
11.93

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.