Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

Ansal Properties & Infrastructure Ltd.

Construction - Real Estate

Rating :

53/99

BSE: 500013 | NSE: ANSALAPI

Watchlist

NSE BSE

14.20

20-May-2022

Open
High
Low
Previous Close

14.20
14.50
13.90
14.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

59951
8.49
22.20
5.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

221.94
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,036.31
N/A
-0.83

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-3.11
0.23
1.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-54.36
-50.15

PAT CAGR (%)

10 Years
5 Years
3 Years

-
27.56
-18.85

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.01
-0.15
-0.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

34.14
41.84
33.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 134.12 159.92 -16.13% 107.16 191.14 -43.94% 70.81 73.79 -4.04% 297.11 233.97 26.99%
Expenses 130.03 145.89 -10.87% 110.68 182.53 -39.36% 56.13 59.45 -5.58% 321.60 316.73 1.54%
EBITDA 4.09 14.03 -70.85% -3.52 8.61 - 14.68 14.34 2.37% -24.49 -82.76 -
EBIDTM 3.05% 8.77% -3.28% 4.50% 20.73% 19.43% -8.24% -35.37%
Other Income 2.18 2.37 -8.02% 13.60 4.84 180.99% 0.00 0.46 -100.00% 32.52 3.87 740.31%
Interest 14.95 17.82 -16.11% 15.07 22.18 -32.06% 15.26 18.63 -18.09% 12.96 18.88 -31.36%
Depreciation 0.28 0.35 -20.00% 0.27 0.32 -15.62% 0.29 0.32 -9.38% 0.36 0.68 -47.06%
PBT -8.96 -1.77 - -5.26 -9.05 - -0.87 -4.15 - -5.29 -189.77 -
Tax -0.11 0.36 - -0.09 0.80 - -0.01 -0.35 - -1.35 20.90 -
PAT -8.85 -2.13 - -5.17 -9.85 - -0.86 -3.80 - -3.94 -210.67 -
PATM -6.60% -1.33% -4.82% -5.15% -1.21% -5.15% -1.33% -90.04%
EPS -0.56 -0.14 - -0.33 -0.63 - -0.05 -0.24 - -0.25 -13.38 -

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 159.05 192.36 -17.32% 131.72 223.24 -41.00% 95.38 96.66 -1.32% 333.27 396.17 -15.88%
Expenses 175.51 172.80 1.57% 146.41 219.71 -33.36% 90.90 80.33 13.16% 357.14 476.55 -25.06%
EBITDA -16.46 19.56 - -14.69 3.53 - 4.48 16.33 -72.57% -23.87 -80.38 -
EBIDTM -10.35% 10.17% -11.15% 1.58% 4.70% 16.89% -7.16% -20.29%
Other Income 12.44 20.11 -38.14% 14.38 8.17 76.01% 1.18 0.66 78.79% 44.76 10.81 314.06%
Interest 26.15 43.17 -39.43% 25.70 34.89 -26.34% 28.41 35.15 -19.17% 41.23 54.06 -23.73%
Depreciation 5.45 5.62 -3.02% 4.84 5.53 -12.48% 5.02 5.77 -13.00% 6.45 6.89 -6.39%
PBT -35.62 -9.12 - -30.85 -28.72 - -27.77 -23.93 - -26.79 -201.58 -
Tax -2.08 1.00 - -1.67 1.25 - 2.03 1.04 95.19% -26.06 8.22 -
PAT -33.54 -10.12 - -29.18 -29.97 - -29.80 -24.97 - -0.73 -209.80 -
PATM -21.09% -5.26% -22.15% -13.43% -31.24% -25.83% -0.22% -52.96%
EPS -1.79 -0.71 - -1.51 -1.75 - -1.46 -1.33 - -0.06 -13.04 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 609.20 721.95 794.38 613.58 549.33 670.74 702.00 850.08 920.68 1,047.32 1,037.88 Net Sales Growth -7.53% -9.12% 29.47% 11.70% -18.10% -4.45% -17.42% -7.67% -12.09% 0.91% Cost Of Goods Sold 479.85 565.59 610.46 404.00 436.68 537.10 534.33 642.06 695.27 743.95 921.19 Gross Profit 129.35 156.37 183.92 209.58 112.65 133.65 167.67 208.02 225.42 303.36 116.70 GP Margin 21.23% 21.66% 23.15% 34.16% 20.51% 19.93% 23.88% 24.47% 24.48% 28.97% 11.24% Total Expenditure 618.44 714.82 818.41 551.35 502.03 626.29 660.38 786.70 851.66 919.37 1,077.73 Power & Fuel Cost - 0.15 0.32 0.31 0.78 1.53 1.63 1.55 1.29 1.80 1.11 % Of Sales - 0.02% 0.04% 0.05% 0.14% 0.23% 0.23% 0.18% 0.14% 0.17% 0.11% Employee Cost - 10.48 14.16 17.18 22.88 27.03 36.34 41.80 42.25 49.46 46.13 % Of Sales - 1.45% 1.78% 2.80% 4.17% 4.03% 5.18% 4.92% 4.59% 4.72% 4.44% Manufacturing Exp. - 1.13 0.94 1.39 1.55 1.84 3.36 3.72 5.90 6.10 5.91 % Of Sales - 0.16% 0.12% 0.23% 0.28% 0.27% 0.48% 0.44% 0.64% 0.58% 0.57% General & Admin Exp. - 9.66 13.74 14.54 18.91 20.42 28.64 31.75 32.18 34.49 33.17 % Of Sales - 1.34% 1.73% 2.37% 3.44% 3.04% 4.08% 3.73% 3.50% 3.29% 3.20% Selling & Distn. Exp. - 38.91 32.03 7.07 10.33 22.19 28.99 53.70 60.55 68.44 57.96 % Of Sales - 5.39% 4.03% 1.15% 1.88% 3.31% 4.13% 6.32% 6.58% 6.53% 5.58% Miscellaneous Exp. - 88.90 146.76 106.86 10.89 16.18 27.09 12.12 14.23 15.12 57.96 % Of Sales - 12.31% 18.47% 17.42% 1.98% 2.41% 3.86% 1.43% 1.55% 1.44% 1.18% EBITDA -9.24 7.13 -24.03 62.23 47.30 44.45 41.62 63.38 69.02 127.95 -39.85 EBITDA Margin -1.52% 0.99% -3.03% 10.14% 8.61% 6.63% 5.93% 7.46% 7.50% 12.22% -3.84% Other Income 48.30 40.19 18.23 35.17 19.49 11.34 18.00 2.19 6.46 106.34 286.49 Interest 58.24 66.25 85.01 124.97 101.71 37.46 29.13 27.96 38.09 161.17 193.68 Depreciation 1.20 1.35 2.30 2.32 3.32 3.87 5.74 7.25 10.08 10.11 9.89 PBT -20.38 -20.28 -93.11 -29.89 -38.24 14.47 24.75 30.36 27.31 63.01 43.07 Tax -1.56 -0.54 19.32 8.46 -25.30 5.56 4.83 8.41 13.79 18.75 8.49 Tax Rate 7.65% 2.66% -10.48% -16.35% 39.61% 38.42% 14.43% 27.70% 50.49% 29.76% 19.71% PAT -18.82 -19.74 -203.75 -60.19 -38.57 8.90 28.65 21.95 13.53 44.26 34.58 PAT before Minority Interest -18.82 -19.74 -203.75 -60.19 -38.57 8.90 28.65 21.95 13.53 44.26 34.58 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 -3.09% -2.73% -25.65% -9.81% -7.02% 1.33% 4.08% 2.58% 1.47% 4.23% 3.33% PAT Growth 0.00% - - - - -68.94% 30.52% 62.23% -69.43% 27.99% EPS -1.20 -1.25 -12.94 -3.82 -2.45 0.57 1.82 1.39 0.86 2.81 2.20

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 719.42 845.53 1,117.46 811.68 670.10 835.68 794.22 1,109.16 1,412.92 1,231.88 1,159.95 Net Sales Growth -20.81% -24.33% 37.67% 21.13% -19.81% 5.22% -28.39% -21.50% 14.70% 6.20% Cost Of Goods Sold 465.61 561.81 764.90 505.03 518.64 576.29 509.04 784.34 1,065.17 880.85 1,132.10 Gross Profit 253.81 283.73 352.56 306.64 151.45 259.39 285.19 324.83 347.75 351.04 27.85 GP Margin 35.28% 33.56% 31.55% 37.78% 22.60% 31.04% 35.91% 29.29% 24.61% 28.50% 2.40% Total Expenditure 769.96 843.93 1,140.55 759.70 673.91 754.87 715.81 1,019.04 1,310.00 1,124.13 1,349.36 Power & Fuel Cost - 46.44 52.44 46.33 42.58 40.73 36.74 31.47 26.77 20.46 17.14 % Of Sales - 5.49% 4.69% 5.71% 6.35% 4.87% 4.63% 2.84% 1.89% 1.66% 1.48% Employee Cost - 15.56 22.65 25.80 32.21 37.15 44.75 52.65 53.83 56.44 51.96 % Of Sales - 1.84% 2.03% 3.18% 4.81% 4.45% 5.63% 4.75% 3.81% 4.58% 4.48% Manufacturing Exp. - 9.23 10.54 12.94 11.15 10.35 12.13 22.69 23.73 22.07 19.74 % Of Sales - 1.09% 0.94% 1.59% 1.66% 1.24% 1.53% 2.05% 1.68% 1.79% 1.70% General & Admin Exp. - 30.16 51.49 32.02 35.78 38.27 46.61 36.06 35.15 39.26 36.14 % Of Sales - 3.57% 4.61% 3.94% 5.34% 4.58% 5.87% 3.25% 2.49% 3.19% 3.12% Selling & Distn. Exp. - 15.80 20.95 5.83 11.65 24.77 31.44 66.19 79.08 82.56 73.17 % Of Sales - 1.87% 1.87% 0.72% 1.74% 2.96% 3.96% 5.97% 5.60% 6.70% 6.31% Miscellaneous Exp. - 164.93 217.57 131.74 21.90 27.32 35.11 25.65 26.28 22.49 73.17 % Of Sales - 19.51% 19.47% 16.23% 3.27% 3.27% 4.42% 2.31% 1.86% 1.83% 1.65% EBITDA -50.54 1.60 -23.09 51.98 -3.81 80.81 78.41 90.12 102.92 107.75 -189.41 EBITDA Margin -7.03% 0.19% -2.07% 6.40% -0.57% 9.67% 9.87% 8.13% 7.28% 8.75% -16.33% Other Income 72.76 73.70 27.79 42.71 28.78 16.31 21.81 0.83 5.35 178.29 470.19 Interest 121.49 140.49 161.17 178.51 170.40 109.28 62.57 42.46 50.54 241.35 255.13 Depreciation 21.76 23.36 25.92 22.82 23.69 16.39 15.74 12.91 15.81 13.82 10.79 PBT -121.03 -88.54 -182.38 -106.64 -169.13 -28.54 21.91 35.59 41.92 30.88 14.87 Tax -27.78 -22.78 7.52 8.49 -27.67 8.09 6.32 15.23 25.29 25.55 9.95 Tax Rate 22.95% 25.73% -2.97% -6.61% 13.67% -28.35% 95.90% 42.79% 60.33% 82.74% 66.91% PAT -93.25 -60.59 -241.01 -113.40 -142.67 -17.94 1.99 20.48 5.95 4.76 4.96 PAT before Minority Interest -75.71 -65.76 -260.96 -136.97 -174.69 -36.64 0.27 20.36 16.62 5.32 4.92 Minority Interest 17.54 5.17 19.95 23.57 32.02 18.70 1.72 0.12 -10.67 -0.56 0.04 PAT Margin -12.96% -7.17% -21.57% -13.97% -21.29% -2.15% 0.25% 1.85% 0.42% 0.39% 0.43% PAT Growth 0.00% - - - - - -90.28% 244.20% 25.00% -4.03% EPS -5.92 -3.85 -15.31 -7.20 -9.06 -1.14 0.13 1.30 0.38 0.30 0.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 190.31 209.77 423.19 1,658.45 1,696.76 1,688.31 1,656.98 1,635.54 1,660.67 1,616.56 Share Capital 78.70 78.70 78.70 78.70 78.70 78.70 78.70 78.70 78.70 78.70 Total Reserves 111.61 131.06 344.49 1,579.75 1,618.06 1,609.60 1,578.28 1,556.84 1,581.97 1,537.86 Non-Current Liabilities 54.34 101.16 120.63 232.50 397.65 396.73 564.62 511.33 261.56 459.08 Secured Loans 32.71 56.38 108.98 213.86 303.82 260.36 283.42 271.27 172.24 393.48 Unsecured Loans 7.14 28.25 14.96 20.98 70.17 109.46 111.52 83.28 62.39 37.47 Long Term Provisions 18.81 18.85 18.61 20.47 20.95 20.94 161.19 147.72 17.25 16.12 Current Liabilities 5,353.54 5,427.46 5,157.83 3,250.54 3,315.66 3,531.09 3,422.98 3,486.77 3,680.85 3,423.48 Trade Payables 1,053.97 1,005.64 753.62 793.38 820.39 1,117.81 1,146.33 1,219.09 1,108.43 944.55 Other Current Liabilities 4,264.41 4,380.67 4,364.44 2,411.04 2,449.42 2,366.12 2,218.21 2,175.38 2,190.55 1,872.48 Short Term Borrowings 31.10 36.53 33.96 40.77 40.65 42.02 53.49 86.96 117.75 136.25 Short Term Provisions 4.07 4.63 5.80 5.35 5.20 5.15 4.96 5.34 264.12 470.20 Total Liabilities 5,598.19 5,738.39 5,701.65 5,141.49 5,410.07 5,616.13 5,644.58 5,633.64 5,603.08 5,499.12 Net Block 8.12 13.62 13.60 23.44 26.93 27.73 103.46 105.64 113.37 108.97 Gross Block 45.67 51.68 56.68 67.33 71.76 71.22 183.56 178.24 176.61 162.76 Accumulated Depreciation 37.55 38.06 43.08 43.90 44.83 43.49 80.10 72.60 63.24 53.78 Non Current Assets 1,021.46 1,023.08 1,037.40 1,130.49 1,125.81 1,246.09 1,351.52 1,395.50 1,289.64 1,279.36 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 17.28 22.24 13.55 0.12 Non Current Investment 541.10 555.13 631.30 651.92 679.68 679.59 577.29 567.29 546.29 453.21 Long Term Loans & Adv. 432.09 417.31 365.92 404.22 358.93 475.59 595.29 648.18 561.87 662.41 Other Non Current Assets 40.15 37.03 26.59 50.90 60.27 63.18 58.20 52.15 54.55 54.64 Current Assets 4,576.74 4,715.31 4,664.25 4,011.00 4,284.28 4,370.05 4,293.07 4,238.15 4,313.45 4,219.76 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 3,574.80 3,861.15 3,689.38 2,160.37 2,327.56 2,480.68 2,552.61 2,518.57 2,409.69 2,235.58 Sundry Debtors 179.85 85.02 172.78 514.03 588.74 649.82 585.57 504.38 490.89 334.04 Cash & Bank 18.16 13.25 16.11 12.99 20.41 24.34 51.60 50.76 44.02 48.15 Other Current Assets 803.93 2.00 3.61 583.38 1,347.56 1,215.21 1,103.30 1,164.43 1,368.84 1,602.01 Short Term Loans & Adv. 803.93 753.88 782.37 740.25 808.24 769.96 751.66 825.06 1,100.25 1,241.42 Net Current Assets -776.81 -712.16 -493.58 760.46 968.61 838.95 870.09 751.37 632.60 796.28 Total Assets 5,598.20 5,738.39 5,701.65 5,141.49 5,410.09 5,616.14 5,644.59 5,633.65 5,603.09 5,499.12

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds -176.74 -114.21 196.05 1,545.22 1,610.73 1,605.07 1,622.36 1,590.82 1,624.49 1,645.45 Share Capital 78.70 78.70 78.70 78.70 78.70 78.70 78.70 78.70 78.70 78.70 Total Reserves -255.45 -192.92 117.35 1,466.52 1,532.03 1,526.37 1,543.66 1,512.12 1,545.78 1,566.75 Non-Current Liabilities 376.62 520.80 904.80 1,092.21 1,360.84 1,029.47 1,433.86 1,031.35 710.41 730.67 Secured Loans 201.74 262.67 572.34 722.51 809.18 747.44 951.45 607.65 459.47 525.36 Unsecured Loans -0.05 18.60 175.21 180.90 249.68 110.19 207.06 196.64 164.72 139.33 Long Term Provisions 31.20 29.27 29.18 29.87 32.20 30.43 169.05 138.62 17.84 16.48 Current Liabilities 6,953.64 7,009.16 7,196.72 4,639.72 5,007.34 4,225.19 4,345.48 4,221.04 4,578.51 3,912.14 Trade Payables 1,048.70 980.64 646.78 605.31 607.29 862.00 948.54 921.41 800.62 779.58 Other Current Liabilities 5,867.99 5,969.23 6,485.59 3,952.08 4,108.74 3,129.95 3,233.42 3,097.17 3,204.11 2,562.39 Short Term Borrowings 31.10 53.50 57.41 76.03 280.44 228.05 157.32 197.00 305.38 327.19 Short Term Provisions 5.86 5.79 6.95 6.30 10.87 5.19 6.19 5.45 268.40 242.98 Total Liabilities 7,183.78 7,453.59 8,364.44 7,413.25 8,118.55 6,996.95 7,567.88 7,013.11 7,078.81 6,424.86 Net Block 560.98 588.53 678.47 692.25 768.77 504.71 444.58 306.28 265.61 182.95 Gross Block 725.19 731.26 802.65 796.95 856.08 576.11 545.70 393.56 337.80 241.46 Accumulated Depreciation 164.21 142.73 124.18 104.70 87.32 71.40 101.12 87.28 72.19 58.51 Non Current Assets 1,093.94 1,116.41 1,220.43 1,294.28 1,273.79 1,336.74 1,396.95 1,151.54 1,098.44 991.28 Capital Work in Progress 95.60 79.73 72.29 59.11 45.48 221.96 204.50 246.08 216.24 196.64 Non Current Investment 49.10 54.08 44.14 83.10 44.07 115.34 12.11 38.10 38.15 38.21 Long Term Loans & Adv. 341.73 350.61 392.88 407.43 350.39 430.97 654.81 506.82 518.14 493.40 Other Non Current Assets 46.54 43.45 32.65 52.39 65.08 63.76 80.95 54.26 60.30 80.08 Current Assets 6,089.84 6,337.18 7,144.01 6,118.97 6,844.76 5,660.21 6,170.93 5,861.57 5,980.36 5,433.58 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.74 0.00 Inventories 5,252.78 5,514.58 6,221.50 4,212.16 4,705.92 3,690.97 4,144.08 3,886.58 3,832.11 3,421.39 Sundry Debtors 202.69 121.11 243.36 579.32 737.20 672.23 720.00 640.09 583.32 418.70 Cash & Bank 32.26 17.68 27.32 31.96 43.03 34.16 94.52 87.27 83.57 76.18 Other Current Assets 602.12 108.21 145.00 772.43 1,358.60 1,262.87 1,212.33 1,247.64 1,470.63 1,517.31 Short Term Loans & Adv. 494.49 575.60 506.83 523.10 613.42 726.74 829.49 882.82 1,176.50 1,140.93 Net Current Assets -863.81 -671.98 -52.71 1,479.25 1,837.42 1,435.02 1,825.46 1,640.54 1,401.85 1,521.44 Total Assets 7,183.78 7,453.59 8,364.44 7,413.25 8,118.55 6,996.95 7,567.88 7,013.11 7,078.80 6,424.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 99.33 117.73 162.52 177.55 88.05 129.45 133.71 243.30 488.80 686.92 PBT -20.28 -184.43 -51.73 -63.87 14.47 33.47 30.36 27.31 63.01 43.07 Adjustment 45.09 176.02 125.57 157.13 134.53 123.24 117.55 119.69 38.48 161.47 Changes in Working Capital 73.48 133.61 114.12 85.59 -50.77 -23.62 -1.57 117.19 413.67 505.97 Cash after chg. in Working capital 98.29 125.21 187.96 178.85 98.24 133.10 146.34 264.20 515.17 710.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 1.04 -7.48 -25.44 -1.31 -10.19 -3.65 -12.63 -20.90 -26.36 -23.60 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 16.11 -9.52 35.34 24.19 10.39 -5.47 -5.24 -26.41 -113.02 -238.53 Net Fixed Assets 6.01 5.00 10.65 4.43 -0.54 129.62 -0.36 -10.32 -27.28 -13.36 Net Investments 14.03 76.17 20.62 27.76 -0.09 -102.30 -10.00 -21.00 -93.08 -237.79 Others -3.93 -90.69 4.07 -8.00 11.02 -32.79 5.12 4.91 7.34 12.62 Cash from Financing Activity -116.26 -109.65 -200.81 -209.11 -102.28 -137.77 -123.03 -213.04 -379.81 -458.65 Net Cash Inflow / Outflow -0.82 -1.44 -2.94 -7.37 -3.85 -13.80 5.44 3.85 -4.02 -10.26 Opening Cash & Equivalents 8.54 9.98 12.92 20.29 24.14 31.59 46.15 95.17 99.20 109.45 Closing Cash & Equivalent 7.72 8.54 9.98 12.92 20.29 17.79 51.60 99.02 95.17 99.20

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 247.97 107.17 225.54 485.68 -420.15 239.67 2.13 377.82 410.43 589.63 PBT -88.54 -253.44 -128.48 -202.36 -31.31 2.55 35.59 41.92 30.88 14.87 Adjustment 124.05 265.98 202.54 228.78 106.35 232.30 250.01 217.52 219.93 229.37 Changes in Working Capital 216.57 98.70 182.66 461.14 -487.90 7.76 -259.74 145.53 187.22 391.53 Cash after chg. in Working capital 252.08 111.24 256.72 487.56 -412.86 242.61 25.86 404.97 438.03 635.77 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.11 -4.07 -31.18 -1.88 -7.29 -2.94 -23.73 -27.15 -27.60 -46.14 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 4.13 11.97 42.09 68.79 32.79 -157.31 -85.89 -33.80 -109.36 -241.74 Net Fixed Assets 6.01 5.00 10.65 4.43 -0.54 129.62 -0.36 -10.32 -27.28 -13.36 Net Investments 14.03 76.17 20.62 27.76 -0.09 -102.30 -10.00 -21.00 -93.08 -237.79 Others -15.91 -69.20 10.82 36.60 33.42 -184.63 -75.53 -2.48 11.00 9.41 Cash from Financing Activity -244.79 -122.43 -263.65 -571.16 393.86 -114.71 91.02 -346.90 -296.82 -348.59 Net Cash Inflow / Outflow 7.31 -3.29 3.97 -16.69 6.49 -32.35 7.26 -2.88 4.25 -0.70 Opening Cash & Equivalents 11.45 20.10 16.12 32.81 26.32 58.86 87.27 140.11 135.87 136.57 Closing Cash & Equivalent 18.76 11.45 20.10 16.12 32.81 26.51 94.52 137.24 140.11 135.87

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 12.09 13.33 26.89 105.36 107.80 107.26 105.12 103.75 105.34 102.52 ROA -0.35% -3.56% -1.11% -0.73% 0.16% 0.51% 0.39% 0.24% 0.80% 0.68% ROE -9.87% -64.38% -5.78% -2.30% 0.53% 1.71% 1.33% 0.82% 2.71% 2.17% ROCE 8.07% -13.23% 4.71% 1.65% 2.19% 2.63% 2.47% 2.72% 8.77% 8.69% Fixed Asset Turnover 15.02 14.86 10.05 7.90 9.38 5.51 4.70 5.19 6.17 6.67 Receivable days 66.12 58.43 201.07 366.36 337.00 321.17 234.00 197.29 143.75 186.22 Inventory Days 1856.24 1711.13 1712.57 1491.00 1308.26 1308.50 1088.71 976.89 809.46 787.09 Payable days 664.58 509.12 650.35 615.48 592.85 650.29 614.11 464.17 423.29 310.38 Cash Conversion Cycle 1257.78 1260.44 1263.29 1241.88 1052.40 979.38 708.60 710.01 529.92 662.93 Total Debt/Equity 1.74 1.94 1.09 0.34 0.40 0.41 0.44 0.43 0.49 0.64 Interest Cover 0.69 -1.17 0.59 0.37 1.39 2.15 2.09 1.72 1.39 1.22

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) -11.23 -7.26 12.45 98.17 102.33 101.97 102.92 100.91 103.04 104.36 ROA -0.90% -3.30% -1.74% -2.25% -0.48% 0.00% 0.28% 0.24% 0.08% 0.08% ROE 0.00% -637.79% -15.73% -11.07% -2.28% 0.02% 1.27% 1.04% 0.33% 0.30% ROCE 6.91% -7.52% 2.12% -0.96% 2.43% 2.20% 2.56% 3.14% 8.90% 8.59% Fixed Asset Turnover 1.16 1.46 1.01 0.81 1.17 1.42 2.36 3.86 4.25 5.40 Receivable days 69.89 59.52 184.97 358.55 307.80 319.91 223.79 158.02 148.45 191.11 Inventory Days 2324.03 1916.71 2345.94 2428.83 1833.76 1800.38 1321.35 996.99 1074.59 1060.32 Payable days 659.22 342.02 367.96 343.88 378.03 489.26 369.51 230.29 267.12 219.87 Cash Conversion Cycle 1734.70 1634.21 2162.95 2443.50 1763.53 1631.03 1175.63 924.72 955.92 1031.56 Total Debt/Equity -4.79 -8.29 7.27 1.00 1.21 0.92 0.99 0.81 0.85 0.89 Interest Cover 0.37 -0.57 0.28 -0.19 0.74 1.11 1.84 1.83 1.13 1.06

Top Investors:

aadi financial advisors llp

polus global fund

Annual Reports:

News Update:

No Latest News!

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