Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Construction - Real Estate

Rating :
N/A

BSE: 531381 | NSE: ARIHANT

15.55
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  15.70
  •  16.50
  •  15.50
  •  16.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  867
  •  0.13
  •  33.50
  •  10.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13.37
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 163.23
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.87%
  • 16.81%
  • 29.13%
  • FII
  • DII
  • Others
  • 9.58%
  • 0.00%
  • 1.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -20.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -11.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.06
  • 16.65
  • 13.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.09
  • 0.09
  • 0.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.50
  • 10.13
  • 8.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
5.97
1.64
264.02%
22.26
0.00
0
11.07
23.35
-52.59%
11.87
33.71
-64.79%
Expenses
10.15
12.29
-17.41%
33.25
0.00
0
10.34
15.94
-35.13%
9.28
37.81
-75.46%
EBITDA
-4.18
-10.65
-
-10.99
0.00
-
0.73
7.41
-90.15%
2.59
-4.10
-
EBIDTM
-69.85%
-649.39%
-49.37%
0.00%
6.59%
31.73%
21.74%
-12.16%
Other Income
4.29
10.88
-60.57%
9.64
0.00
0
5.62
4.67
20.34%
4.87
14.99
-67.51%
Interest
2.22
4.23
-47.52%
5.70
0.00
0
4.70
7.43
-36.74%
1.45
10.13
-85.69%
Depreciation
0.13
0.17
-23.53%
1.70
0.00
0
0.14
2.06
-93.20%
0.12
0.30
-60.00%
PBT
-2.23
-4.17
-
-8.75
0.00
-
1.51
2.59
-41.70%
5.88
0.46
1,178.26%
Tax
0.12
0.27
-55.56%
0.98
0.00
0
0.27
1.89
-85.71%
0.10
0.23
-56.52%
PAT
-2.35
-4.44
-
-9.73
0.00
-
1.24
0.70
77.14%
5.78
0.23
2,413.04%
PATM
-39.36%
-270.73%
-43.71%
0.00%
11.20%
3.00%
48.69%
0.68%
EPS
-2.73
-5.16
-
-11.31
0.00
-
1.44
0.81
77.78%
6.72
0.27
2,388.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Net Sales
-
79.99
65.62
68.00
125.16
99.08
138.14
116.18
83.75
65.73
94.26
Net Sales Growth
-
21.90%
-3.50%
-45.67%
26.32%
-28.28%
18.90%
38.72%
27.42%
-30.27%
 
Cost Of Goods Sold
-
52.59
28.72
16.65
39.07
40.24
137.68
100.81
81.22
52.93
68.86
Gross Profit
-
27.41
36.90
51.35
86.10
58.84
0.46
15.37
2.53
12.80
25.40
GP Margin
-
34.27%
56.23%
75.51%
68.79%
59.39%
0.33%
13.23%
3.02%
19.47%
26.95%
Total Expenditure
-
75.80
53.65
54.91
129.19
109.90
147.43
109.16
90.50
58.70
94.74
Power & Fuel Cost
-
0.31
0.25
0.19
0.26
0.31
0.27
0.22
0.23
0.05
0.04
% Of Sales
-
0.39%
0.38%
0.28%
0.21%
0.31%
0.20%
0.19%
0.27%
0.08%
0.04%
Employee Cost
-
4.10
4.04
3.51
3.33
3.05
1.93
1.79
2.34
1.08
1.06
% Of Sales
-
5.13%
6.16%
5.16%
2.66%
3.08%
1.40%
1.54%
2.79%
1.64%
1.12%
Manufacturing Exp.
-
8.77
12.83
13.71
73.66
57.67
0.87
0.06
0.07
1.70
21.17
% Of Sales
-
10.96%
19.55%
20.16%
58.85%
58.21%
0.63%
0.05%
0.08%
2.59%
22.46%
General & Admin Exp.
-
7.73
6.10
19.20
6.89
5.90
4.72
5.54
5.95
1.95
2.68
% Of Sales
-
9.66%
9.30%
28.24%
5.50%
5.95%
3.42%
4.77%
7.10%
2.97%
2.84%
Selling & Distn. Exp.
-
1.83
1.11
1.10
3.14
1.63
0.89
0.61
0.57
0.18
0.15
% Of Sales
-
2.29%
1.69%
1.62%
2.51%
1.65%
0.64%
0.53%
0.68%
0.27%
0.16%
Miscellaneous Exp.
-
0.46
0.60
0.55
2.84
1.10
1.08
0.13
0.12
0.82
0.15
% Of Sales
-
0.58%
0.91%
0.81%
2.27%
1.11%
0.78%
0.11%
0.14%
1.25%
0.84%
EBITDA
-
4.19
11.97
13.09
-4.03
-10.82
-9.29
7.02
-6.75
7.03
-0.48
EBITDA Margin
-
5.24%
18.24%
19.25%
-3.22%
-10.92%
-6.73%
6.04%
-8.06%
10.70%
-0.51%
Other Income
-
30.98
21.06
13.10
11.28
3.31
4.41
8.54
17.00
5.80
10.63
Interest
-
30.34
23.09
28.76
20.05
13.17
14.55
8.26
7.81
9.10
6.49
Depreciation
-
0.74
1.03
1.11
1.76
0.91
0.67
0.62
0.63
0.57
0.59
PBT
-
4.10
8.93
-3.68
-14.56
-21.59
-20.10
6.68
1.80
3.16
3.07
Tax
-
2.95
3.54
-0.19
-2.41
-2.92
-3.34
1.84
0.90
1.06
0.57
Tax Rate
-
71.95%
39.64%
5.16%
16.55%
13.52%
15.25%
27.54%
50.00%
33.54%
18.57%
PAT
-
-2.39
4.15
-3.49
-11.54
-18.66
-18.56
4.84
0.90
2.11
2.49
PAT before Minority Interest
-
1.15
5.39
-3.49
-12.15
-18.66
-18.56
4.84
0.90
2.11
2.49
Minority Interest
-
-3.54
-1.24
0.00
0.61
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-2.99%
6.32%
-5.13%
-9.22%
-18.83%
-13.44%
4.17%
1.07%
3.21%
2.64%
PAT Growth
-
-
-
-
-
-
-
437.78%
-57.35%
-15.26%
 
EPS
-
-2.78
4.83
-4.06
-13.42
-21.70
-21.58
5.63
1.05
2.45
2.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Shareholder's Funds
159.98
150.34
179.71
143.50
149.57
167.65
187.65
195.00
151.12
146.93
Share Capital
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
7.48
7.05
Total Reserves
151.38
141.74
171.11
134.90
140.97
159.05
179.05
174.50
141.15
132.06
Non-Current Liabilities
122.91
131.56
155.43
155.81
147.97
101.36
79.12
111.04
160.84
140.91
Secured Loans
63.35
63.68
86.53
105.22
64.22
61.01
38.34
67.26
76.38
69.54
Unsecured Loans
67.52
76.77
48.02
32.88
81.71
19.93
19.55
42.89
84.02
71.37
Long Term Provisions
0.66
0.79
0.60
0.51
0.44
0.58
0.57
0.65
0.00
0.00
Current Liabilities
68.92
139.81
121.44
285.15
222.64
254.65
208.54
165.45
71.62
76.21
Trade Payables
23.21
26.61
57.08
39.81
36.97
41.12
37.64
50.94
3.94
4.70
Other Current Liabilities
45.71
112.11
63.45
158.40
161.65
165.19
167.01
111.83
65.61
69.76
Short Term Borrowings
0.00
0.45
0.53
80.38
20.32
44.92
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.64
0.37
6.55
3.71
3.43
3.89
2.68
2.07
1.75
Total Liabilities
359.75
427.48
461.11
589.15
520.18
523.66
475.31
471.49
383.58
364.05
Net Block
9.13
11.08
11.77
33.95
13.34
37.99
35.52
29.33
28.98
28.68
Gross Block
18.31
20.42
20.13
41.69
19.13
42.64
39.77
32.99
31.98
31.35
Accumulated Depreciation
9.18
9.34
8.36
7.74
5.79
4.65
4.25
3.66
3.00
2.68
Non Current Assets
156.25
175.99
200.43
212.55
172.93
164.05
150.59
97.94
39.00
34.48
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
34.78
43.47
45.19
29.57
17.31
15.13
8.39
8.40
10.02
5.80
Long Term Loans & Adv.
99.14
118.40
122.63
149.02
142.28
110.93
106.68
60.21
0.00
0.00
Other Non Current Assets
13.19
3.05
20.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
203.50
251.48
260.68
376.61
347.25
359.62
324.73
373.55
344.58
329.56
Current Investments
0.00
0.00
0.00
0.26
0.12
0.51
0.00
0.00
0.00
0.00
Inventories
108.37
104.88
126.81
129.30
124.22
106.52
108.36
126.30
74.06
60.64
Sundry Debtors
43.69
81.98
49.21
79.75
35.37
92.60
65.45
78.05
83.96
76.78
Cash & Bank
2.85
9.38
4.52
8.47
30.34
20.60
18.09
14.09
10.78
4.67
Other Current Assets
48.60
2.33
28.97
5.22
157.20
139.39
132.82
155.12
175.79
187.47
Short Term Loans & Adv.
46.76
52.92
51.17
153.61
132.56
116.37
130.74
155.08
175.76
187.45
Net Current Assets
134.57
111.68
139.24
91.46
124.61
104.97
116.18
208.10
272.96
253.35
Total Assets
359.75
427.47
461.11
589.16
520.18
523.67
475.32
471.49
383.58
364.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Cash From Operating Activity
-27.90
-0.62
-4.14
-37.68
4.87
-48.94
81.62
36.12
-0.53
0.00
PBT
4.10
8.93
-7.07
-14.56
-21.59
-20.10
6.68
7.38
3.16
0.00
Adjustment
-6.31
-9.12
12.73
13.89
12.94
12.09
6.41
0.81
9.80
0.00
Changes in Working Capital
-23.42
4.47
-8.18
-35.98
16.21
-34.13
68.73
28.57
-13.50
0.00
Cash after chg. in Working capital
-25.63
4.27
-2.52
-36.66
7.56
-42.15
81.83
36.77
-0.53
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.28
-4.89
-1.62
-1.02
-2.69
-4.99
-0.21
-0.52
0.00
0.00
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
42.78
7.86
19.82
-24.07
-0.06
-2.00
-16.29
7.65
-5.93
0.00
Net Fixed Assets
2.29
0.04
-0.25
-0.10
0.07
-0.72
-0.32
-0.57
0.88
-0.49
Net Investments
11.47
-11.86
7.71
0.43
-2.98
-6.74
0.01
0.00
-4.22
-3.89
Others
29.02
19.68
12.36
-24.40
2.85
5.46
-15.98
8.22
-2.59
4.38
Cash from Financing Activity
-20.47
-2.25
-16.31
39.88
4.93
53.45
-61.32
-41.02
12.58
0.00
Net Cash Inflow / Outflow
-5.59
4.99
-0.62
-21.87
9.74
2.51
4.01
2.76
6.12
0.00
Opening Cash & Equivalents
7.80
2.81
3.44
30.34
20.60
18.09
14.09
11.33
4.67
0.00
Closing Cash & Equivalent
2.21
7.80
2.81
8.47
30.34
20.60
18.09
14.09
10.78
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Book Value (Rs.)
186.02
174.82
208.96
166.87
173.92
194.94
218.20
212.91
198.69
197.31
ROA
0.29%
1.21%
-0.66%
-2.19%
-3.58%
-3.72%
1.02%
0.21%
0.56%
0.73%
ROE
0.74%
3.26%
-2.16%
-8.29%
-11.77%
-10.45%
2.61%
0.54%
1.47%
1.80%
ROCE
10.78%
9.74%
7.07%
1.52%
-2.54%
-2.44%
4.94%
3.03%
4.09%
3.47%
Fixed Asset Turnover
4.13
3.24
2.20
4.12
3.21
3.35
3.19
2.58
2.08
3.91
Receivable days
286.71
364.81
346.08
167.85
235.71
208.80
225.41
353.04
446.30
263.49
Inventory Days
486.52
644.31
687.34
369.66
425.01
283.89
368.62
436.62
374.01
343.09
Payable days
148.55
328.93
605.14
117.20
128.75
114.27
127.03
90.81
20.15
11.79
Cash Conversion Cycle
624.68
680.20
428.28
420.31
531.97
378.43
467.01
698.86
800.16
594.79
Total Debt/Equity
0.95
1.17
0.84
1.64
1.28
0.91
0.50
0.70
1.08
1.01
Interest Cover
1.14
1.39
0.87
0.27
-0.64
-0.51
1.81
1.23
1.35
1.47

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.