Nifty
Sensex
:
:
15815.15
52785.27
36.70 (0.23%)
132.20 (0.25%)

Construction - Real Estate

Rating :
39/99

BSE: 500013 | NSE: ANSALAPI

9.20
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  9.45
  •  9.45
  •  9.00
  •  9.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  130499
  •  11.98
  •  13.55
  •  3.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 143.24
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,072.38
  • N/A
  • 0.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.77%
  • 10.50%
  • 33.18%
  • FII
  • DII
  • Others
  • 1.83%
  • 1.46%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.27
  • 7.07
  • 18.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.10
  • 0.03
  • -0.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.84
  • 41.60
  • 46.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
333.27
396.17
-15.88%
192.36
279.83
-31.26%
0.00
199.54
-100.00%
96.66
241.92
-60.04%
Expenses
357.14
476.55
-25.06%
172.80
228.77
-24.47%
0.00
197.75
-100.00%
80.33
228.40
-64.83%
EBITDA
-23.87
-80.38
-
19.56
51.06
-61.69%
0.00
1.79
-100.00%
16.33
13.52
20.78%
EBIDTM
-7.16%
-20.29%
10.17%
18.25%
0.00%
0.90%
16.89%
5.59%
Other Income
44.76
10.81
314.06%
20.11
4.99
303.01%
0.00
8.87
-100.00%
0.66
3.12
-78.85%
Interest
41.23
54.06
-23.73%
43.17
36.53
18.18%
0.00
38.75
-100.00%
35.15
40.90
-14.06%
Depreciation
6.45
6.89
-6.39%
5.62
6.91
-18.67%
0.00
6.54
-100.00%
5.77
5.58
3.41%
PBT
-26.79
-201.58
-
-9.12
12.61
-
0.00
-34.63
-
-23.93
-29.84
-
Tax
-26.06
8.22
-
1.00
0.99
1.01%
0.00
-3.14
-
1.04
1.44
-27.78%
PAT
-0.73
-209.80
-
-10.12
11.62
-
0.00
-31.49
-
-24.97
-31.28
-
PATM
-0.22%
-52.96%
-5.26%
4.15%
0.00%
-15.78%
-25.83%
-12.93%
EPS
-0.06
-13.04
-
-0.71
0.86
-
0.00
-1.61
-
-1.33
-1.52
-

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
-
1,117.46
811.68
670.10
835.68
794.22
1,109.16
1,412.92
1,231.88
1,159.95
1,270.12
Net Sales Growth
-
37.67%
21.13%
-19.81%
5.22%
-28.39%
-21.50%
14.70%
6.20%
-8.67%
 
Cost Of Goods Sold
-
764.90
505.03
518.64
576.29
509.04
784.34
1,065.17
880.85
1,132.10
972.47
Gross Profit
-
352.56
306.64
151.45
259.39
285.19
324.83
347.75
351.04
27.85
297.65
GP Margin
-
31.55%
37.78%
22.60%
31.04%
35.91%
29.29%
24.61%
28.50%
2.40%
23.43%
Total Expenditure
-
1,128.94
759.70
673.91
754.87
715.81
1,019.04
1,310.00
1,124.13
1,349.36
1,162.43
Power & Fuel Cost
-
52.44
46.33
42.58
40.73
36.74
31.47
26.77
20.46
17.14
14.04
% Of Sales
-
4.69%
5.71%
6.35%
4.87%
4.63%
2.84%
1.89%
1.66%
1.48%
1.11%
Employee Cost
-
22.65
25.80
32.21
37.15
44.75
52.65
53.83
56.44
51.96
52.13
% Of Sales
-
2.03%
3.18%
4.81%
4.45%
5.63%
4.75%
3.81%
4.58%
4.48%
4.10%
Manufacturing Exp.
-
10.54
12.94
11.15
10.35
12.13
22.69
23.73
22.07
19.74
13.17
% Of Sales
-
0.94%
1.59%
1.66%
1.24%
1.53%
2.05%
1.68%
1.79%
1.70%
1.04%
General & Admin Exp.
-
51.49
32.02
35.78
38.27
46.61
36.06
35.15
39.26
36.14
35.48
% Of Sales
-
4.61%
3.94%
5.34%
4.58%
5.87%
3.25%
2.49%
3.19%
3.12%
2.79%
Selling & Distn. Exp.
-
20.95
5.83
11.65
24.77
31.44
66.19
79.08
82.56
73.17
43.87
% Of Sales
-
1.87%
0.72%
1.74%
2.96%
3.96%
5.97%
5.60%
6.70%
6.31%
3.45%
Miscellaneous Exp.
-
205.97
131.74
21.90
27.32
35.11
25.65
26.28
22.49
19.12
43.87
% Of Sales
-
18.43%
16.23%
3.27%
3.27%
4.42%
2.31%
1.86%
1.83%
1.65%
2.46%
EBITDA
-
-11.48
51.98
-3.81
80.81
78.41
90.12
102.92
107.75
-189.41
107.69
EBITDA Margin
-
-1.03%
6.40%
-0.57%
9.67%
9.87%
8.13%
7.28%
8.75%
-16.33%
8.48%
Other Income
-
27.79
42.71
28.78
16.31
21.81
0.83
5.35
178.29
470.19
334.40
Interest
-
172.77
178.51
170.40
109.28
62.57
42.46
50.54
241.35
255.13
263.64
Depreciation
-
25.92
22.82
23.69
16.39
15.74
12.91
15.81
13.82
10.79
9.60
PBT
-
-182.38
-106.64
-169.13
-28.54
21.91
35.59
41.92
30.88
14.87
168.84
Tax
-
7.52
8.49
-27.67
8.09
6.32
15.23
25.29
25.55
9.95
60.79
Tax Rate
-
-2.97%
-6.61%
13.67%
-28.35%
95.90%
42.79%
60.33%
82.74%
66.91%
36.00%
PAT
-
-241.01
-113.40
-142.67
-17.94
1.99
20.48
5.95
4.76
4.96
101.49
PAT before Minority Interest
-
-260.96
-136.97
-174.69
-36.64
0.27
20.36
16.62
5.32
4.92
108.06
Minority Interest
-
19.95
23.57
32.02
18.70
1.72
0.12
-10.67
-0.56
0.04
-6.57
PAT Margin
-
-21.57%
-13.97%
-21.29%
-2.15%
0.25%
1.85%
0.42%
0.39%
0.43%
7.99%
PAT Growth
-
-
-
-
-
-90.28%
244.20%
25.00%
-4.03%
-95.11%
 
EPS
-
-15.31
-7.20
-9.06
-1.14
0.13
1.30
0.38
0.30
0.32
6.45

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
-114.22
196.05
1,545.22
1,610.73
1,605.07
1,622.36
1,590.82
1,624.49
1,645.45
1,639.74
Share Capital
78.70
78.70
78.70
78.70
78.70
78.70
78.70
78.70
78.70
78.70
Total Reserves
-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
1,561.04
Non-Current Liabilities
520.80
904.80
1,092.21
1,360.84
1,029.47
1,433.86
1,031.35
710.41
730.67
852.29
Secured Loans
262.67
572.34
722.51
809.18
747.44
951.45
607.65
459.47
525.36
513.64
Unsecured Loans
18.60
175.21
180.90
249.68
110.19
207.06
196.64
164.72
139.33
69.01
Long Term Provisions
29.27
29.18
29.87
32.20
30.43
169.05
138.62
17.84
16.48
225.21
Current Liabilities
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
3,317.46
Trade Payables
980.64
646.78
605.31
607.29
862.00
948.54
921.41
800.62
779.58
770.35
Other Current Liabilities
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
2,113.90
Short Term Borrowings
53.50
57.41
76.03
280.44
228.05
157.32
197.00
305.38
327.19
381.33
Short Term Provisions
5.79
6.95
6.30
10.87
5.19
6.19
5.45
268.40
242.98
51.88
Total Liabilities
7,453.58
8,364.44
7,413.25
8,118.55
6,996.95
7,567.88
7,013.11
7,078.81
6,424.86
5,890.88
Net Block
588.53
678.47
692.25
768.77
504.71
444.58
306.28
265.61
182.95
139.25
Gross Block
731.26
802.65
796.95
856.08
576.11
545.70
393.56
337.80
241.46
188.25
Accumulated Depreciation
142.73
124.18
104.70
87.32
71.40
101.12
87.28
72.19
58.51
49.00
Non Current Assets
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
738.11
Capital Work in Progress
79.73
72.29
59.11
45.48
221.96
204.50
246.08
216.24
196.64
0.96
Non Current Investment
54.08
44.14
83.10
44.07
115.34
12.11
38.10
38.15
38.21
1.28
Long Term Loans & Adv.
350.61
392.88
407.43
350.39
430.97
654.81
506.82
518.14
493.40
447.02
Other Non Current Assets
43.45
32.65
52.39
65.08
63.76
80.95
54.26
60.30
80.08
149.61
Current Assets
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
5,152.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.74
0.00
0.00
Inventories
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
3,317.90
Sundry Debtors
121.11
243.36
579.32
737.20
672.23
720.00
640.09
583.32
418.70
796.00
Cash & Bank
17.68
27.32
31.96
43.03
34.16
94.52
87.27
83.57
76.18
80.97
Other Current Assets
683.81
145.00
772.43
745.18
1,262.87
1,212.33
1,247.64
1,470.63
1,517.31
957.89
Short Term Loans & Adv.
575.60
506.83
523.10
613.42
726.74
829.49
882.82
1,176.50
1,140.93
956.31
Net Current Assets
-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
1,835.31
Total Assets
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
5,890.88

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
107.17
225.54
485.68
-420.15
239.67
2.13
377.82
410.43
589.63
192.47
PBT
-253.44
-128.48
-202.36
-31.31
2.55
35.59
41.92
30.88
14.87
168.84
Adjustment
265.98
202.54
228.78
106.35
232.30
250.01
217.52
219.93
229.37
215.15
Changes in Working Capital
98.70
182.66
461.14
-487.90
7.76
-259.74
145.53
187.22
391.53
-126.60
Cash after chg. in Working capital
111.24
256.72
487.56
-412.86
242.61
25.86
404.97
438.03
635.77
257.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.07
-31.18
-1.88
-7.29
-2.94
-23.73
-27.15
-27.60
-46.14
-64.92
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
11.97
42.09
68.79
32.79
-157.31
-85.89
-33.80
-109.36
-241.74
41.30
Net Fixed Assets
5.00
10.65
4.43
-0.54
129.62
-0.36
-10.32
-27.28
-13.36
-6.19
Net Investments
76.17
20.62
27.76
-0.09
-102.30
-10.00
-21.00
-93.08
-237.79
-55.70
Others
-69.20
10.82
36.60
33.42
-184.63
-75.53
-2.48
11.00
9.41
103.19
Cash from Financing Activity
-122.43
-263.65
-571.16
393.86
-114.71
91.02
-346.90
-296.82
-348.59
-188.29
Net Cash Inflow / Outflow
-3.29
3.97
-16.69
6.49
-32.35
7.26
-2.88
4.25
-0.70
45.48
Opening Cash & Equivalents
20.10
16.12
32.81
26.32
58.86
87.27
140.11
135.87
136.57
35.50
Closing Cash & Equivalent
11.45
20.10
16.12
32.81
26.51
94.52
137.24
140.11
135.87
80.97

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.)
-7.26
12.45
98.17
102.33
101.97
102.92
100.91
103.04
104.36
103.99
ROA
-3.30%
-1.74%
-2.25%
-0.48%
0.00%
0.28%
0.24%
0.08%
0.08%
1.98%
ROE
-637.79%
-15.73%
-11.07%
-2.28%
0.02%
1.27%
1.04%
0.33%
0.30%
7.41%
ROCE
-6.57%
2.12%
-0.96%
2.43%
2.20%
2.56%
3.14%
8.90%
8.59%
13.99%
Fixed Asset Turnover
1.46
1.01
0.81
1.17
1.42
2.36
3.86
4.25
5.40
7.17
Receivable days
59.52
184.97
358.55
307.80
319.91
223.79
158.02
148.45
191.11
197.63
Inventory Days
1916.71
2345.94
2428.83
1833.76
1800.38
1321.35
996.99
1074.59
1060.32
898.37
Payable days
342.02
367.96
343.88
378.03
489.26
369.51
230.29
267.12
219.87
276.06
Cash Conversion Cycle
1634.21
2162.95
2443.50
1763.53
1631.03
1175.63
924.72
955.92
1031.56
819.94
Total Debt/Equity
-8.29
7.27
1.00
1.21
0.92
0.99
0.81
0.85
0.89
0.94
Interest Cover
-0.47
0.28
-0.19
0.74
1.11
1.84
1.83
1.13
1.06
1.64

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.