Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Construction - Real Estate

Rating :
45/99

BSE: 531381 | NSE: ARIHANT

36.45
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 35.00
  • 36.70
  • 34.60
  • 35.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13
  •  0.26
  •  46.80
  •  25.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31.35
  • 3.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 317.50
  • N/A
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.87%
  • 23.39%
  • 31.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.76
  • 20.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -23.29
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.78
  • -47.22

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.15
  • 0.19
  • 0.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -28.60
  • -32.74
  • -59.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
22.80
20.69
10.20%
17.46
8.88
96.62%
27.33
34.26
-20.23%
25.90
9.43
174.66%
Expenses
14.80
27.51
-46.20%
13.13
9.67
35.78%
22.07
47.06
-53.10%
26.94
8.38
221.48%
EBITDA
8.00
-6.82
-
4.33
-0.79
-
5.26
-12.80
-
-1.04
1.05
-
EBIDTM
35.09%
-32.96%
24.80%
-8.90%
19.25%
-37.36%
-4.02%
11.13%
Other Income
3.06
3.08
-0.65%
4.81
3.51
37.04%
4.27
12.11
-64.74%
0.87
2.49
-65.06%
Interest
2.38
1.09
118.35%
8.39
5.79
44.91%
2.64
6.94
-61.96%
1.54
1.94
-20.62%
Depreciation
0.09
0.08
12.50%
0.07
0.09
-22.22%
0.11
0.09
22.22%
0.08
0.10
-20.00%
PBT
8.59
-4.91
-
0.68
-3.16
-
6.78
-7.72
-
-1.79
1.50
-
Tax
2.31
0.13
1,676.92%
1.04
0.06
1,633.33%
0.80
0.69
15.94%
0.73
1.27
-42.52%
PAT
6.28
-5.04
-
-0.36
-3.22
-
5.98
-8.41
-
-2.52
0.23
-
PATM
27.54%
-24.36%
-2.06%
-36.26%
21.88%
-24.55%
-9.73%
2.44%
EPS
6.99
-2.00
-
1.19
-2.77
-
4.84
-10.07
-
-1.21
1.44
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Net Sales
93.49
82.80
56.47
46.84
79.99
65.62
68.00
125.16
99.08
138.14
116.18
Net Sales Growth
27.61%
46.63%
20.56%
-41.44%
21.90%
-3.50%
-45.67%
26.32%
-28.28%
18.90%
 
Cost Of Goods Sold
58.83
40.13
30.50
36.49
52.59
28.72
16.65
39.07
40.24
137.68
100.81
Gross Profit
34.66
42.67
25.97
10.36
27.41
36.90
51.35
86.10
58.84
0.46
15.37
GP Margin
37.07%
51.53%
45.99%
22.12%
34.27%
56.23%
75.51%
68.79%
59.39%
0.33%
13.23%
Total Expenditure
76.94
79.62
54.19
58.47
75.80
53.65
54.91
129.19
109.90
147.43
109.16
Power & Fuel Cost
-
0.09
0.18
0.30
0.31
0.25
0.19
0.26
0.31
0.27
0.22
% Of Sales
-
0.11%
0.32%
0.64%
0.39%
0.38%
0.28%
0.21%
0.31%
0.20%
0.19%
Employee Cost
-
6.59
3.78
3.82
4.10
4.04
3.51
3.33
3.05
1.93
1.79
% Of Sales
-
7.96%
6.69%
8.16%
5.13%
6.16%
5.16%
2.66%
3.08%
1.40%
1.54%
Manufacturing Exp.
-
12.39
5.81
7.06
8.77
12.83
13.71
73.66
57.67
0.87
0.06
% Of Sales
-
14.96%
10.29%
15.07%
10.96%
19.55%
20.16%
58.85%
58.21%
0.63%
0.05%
General & Admin Exp.
-
7.72
12.07
9.13
7.73
6.10
19.20
6.89
5.90
4.72
5.54
% Of Sales
-
9.32%
21.37%
19.49%
9.66%
9.30%
28.24%
5.50%
5.95%
3.42%
4.77%
Selling & Distn. Exp.
-
1.00
1.40
1.37
1.83
1.11
1.10
3.14
1.63
0.89
0.61
% Of Sales
-
1.21%
2.48%
2.92%
2.29%
1.69%
1.62%
2.51%
1.65%
0.64%
0.53%
Miscellaneous Exp.
-
11.70
0.46
0.31
0.46
0.60
0.55
2.84
1.10
1.08
0.61
% Of Sales
-
14.13%
0.81%
0.66%
0.58%
0.91%
0.81%
2.27%
1.11%
0.78%
0.11%
EBITDA
16.55
3.18
2.28
-11.63
4.19
11.97
13.09
-4.03
-10.82
-9.29
7.02
EBITDA Margin
17.70%
3.84%
4.04%
-24.83%
5.24%
18.24%
19.25%
-3.22%
-10.92%
-6.73%
6.04%
Other Income
13.01
11.73
16.26
31.01
30.98
21.06
13.10
11.28
3.31
4.41
8.54
Interest
14.95
17.64
31.34
24.29
30.34
23.09
28.76
20.05
13.17
14.55
8.26
Depreciation
0.35
0.35
0.46
0.62
0.74
1.03
1.11
1.76
0.91
0.67
0.62
PBT
14.26
-3.07
-13.25
-5.52
4.10
8.93
-3.68
-14.56
-21.59
-20.10
6.68
Tax
4.88
1.73
2.84
1.62
2.95
3.54
-0.19
-2.41
-2.92
-3.34
1.84
Tax Rate
34.22%
-56.35%
-21.43%
-29.35%
71.95%
39.64%
5.16%
16.55%
13.52%
15.25%
27.54%
PAT
9.38
-1.00
-10.05
-6.80
-2.39
4.15
-3.49
-11.54
-18.66
-18.56
4.84
PAT before Minority Interest
10.12
-4.74
-15.99
-7.14
1.15
5.39
-3.49
-12.15
-18.66
-18.56
4.84
Minority Interest
0.74
3.74
5.94
0.34
-3.54
-1.24
0.00
0.61
0.00
0.00
0.00
PAT Margin
10.03%
-1.21%
-17.80%
-14.52%
-2.99%
6.32%
-5.13%
-9.22%
-18.83%
-13.44%
4.17%
PAT Growth
157.06%
-
-
-
-
-
-
-
-
-
 
EPS
10.91
-1.16
-11.69
-7.91
-2.78
4.83
-4.06
-13.42
-21.70
-21.58
5.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Shareholder's Funds
117.30
99.96
110.65
159.98
150.34
179.71
143.50
149.57
167.65
187.65
Share Capital
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
Total Reserves
108.70
91.36
102.05
151.38
141.74
171.11
134.90
140.97
159.05
179.05
Non-Current Liabilities
90.35
182.39
197.42
122.91
131.56
155.43
155.81
147.97
101.36
79.12
Secured Loans
112.50
143.07
53.70
63.35
63.68
86.53
105.22
64.22
61.01
38.34
Unsecured Loans
-4.62
54.80
157.24
67.52
76.77
48.02
32.88
81.71
19.93
19.55
Long Term Provisions
1.14
1.12
0.82
0.66
0.79
0.60
0.51
0.44
0.58
0.57
Current Liabilities
399.38
273.96
329.46
68.92
139.81
121.44
285.15
222.64
254.65
208.54
Trade Payables
64.52
41.60
54.85
23.21
26.61
57.08
39.81
36.97
41.12
37.64
Other Current Liabilities
149.89
123.68
104.80
45.71
112.11
63.45
158.40
161.65
165.19
167.01
Short Term Borrowings
184.97
108.69
169.81
0.00
0.45
0.53
80.38
20.32
44.92
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.64
0.37
6.55
3.71
3.43
3.89
Total Liabilities
576.78
525.50
621.32
359.75
427.48
461.11
589.15
520.18
523.66
475.31
Net Block
20.22
18.73
7.57
9.13
11.08
11.77
33.95
13.34
37.99
35.52
Gross Block
30.49
28.47
16.82
18.31
20.42
20.13
41.69
19.13
42.64
39.77
Accumulated Depreciation
10.27
9.74
9.25
9.18
9.34
8.36
7.74
5.79
4.65
4.25
Non Current Assets
214.70
186.48
217.99
156.25
175.99
200.43
212.55
172.93
164.05
150.59
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
32.93
32.91
32.48
34.78
43.47
45.19
29.57
17.31
15.13
8.39
Long Term Loans & Adv.
127.17
132.08
174.92
99.14
118.40
122.63
149.02
142.28
110.93
106.68
Other Non Current Assets
34.37
2.76
3.02
13.19
3.05
20.84
0.00
0.00
0.00
0.00
Current Assets
362.09
339.02
403.34
203.50
251.48
260.68
376.61
347.25
359.62
324.73
Current Investments
0.28
0.16
0.12
0.00
0.00
0.00
0.26
0.12
0.51
0.00
Inventories
95.94
94.92
112.83
108.37
104.88
126.81
129.30
124.22
106.52
108.36
Sundry Debtors
43.69
42.22
41.32
43.69
81.98
49.21
79.75
35.37
92.60
65.45
Cash & Bank
6.70
11.99
20.53
2.85
9.38
4.52
8.47
30.34
20.60
18.09
Other Current Assets
215.48
70.22
121.95
1.84
55.25
80.14
158.83
157.20
139.39
132.82
Short Term Loans & Adv.
104.95
119.51
106.59
46.76
52.92
51.17
153.61
132.56
116.37
130.74
Net Current Assets
-37.29
65.06
73.88
134.57
111.68
139.24
91.46
124.61
104.97
116.18
Total Assets
576.79
525.50
621.33
359.75
427.47
461.11
589.16
520.18
523.67
475.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Cash From Operating Activity
-34.38
147.13
-220.23
-27.90
-0.62
-4.14
-37.68
4.87
-48.94
81.62
PBT
-3.01
-13.15
-5.46
3.98
8.93
-7.07
-14.56
-21.59
-20.10
6.68
Adjustment
10.24
8.83
-2.96
-6.19
-9.12
12.73
13.89
12.94
12.09
6.41
Changes in Working Capital
-39.91
155.22
-210.23
-23.42
4.47
-8.18
-35.98
16.21
-34.13
68.73
Cash after chg. in Working capital
-32.68
150.90
-218.65
-25.63
4.27
-2.52
-36.66
7.56
-42.15
81.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.70
-3.77
-1.58
-2.28
-4.89
-1.62
-1.02
-2.69
-4.99
-0.21
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
29.55
2.64
28.89
42.78
7.86
19.82
-24.07
-0.06
-2.00
-16.29
Net Fixed Assets
-1.51
1.03
1.67
2.29
0.04
-0.25
-0.10
0.07
-0.72
-0.32
Net Investments
-17.64
-11.96
1.53
11.47
-11.86
7.71
0.43
-2.98
-6.74
0.01
Others
48.70
13.57
25.69
29.02
19.68
12.36
-24.40
2.85
5.46
-15.98
Cash from Financing Activity
5.88
-165.62
208.92
-20.47
-2.25
-16.31
39.88
4.93
53.45
-61.32
Net Cash Inflow / Outflow
1.05
-15.85
17.58
-5.59
4.99
-0.62
-21.87
9.74
2.51
4.01
Opening Cash & Equivalents
3.94
19.79
2.21
7.80
2.81
3.44
30.34
20.60
18.09
14.09
Closing Cash & Equivalent
4.99
3.94
19.79
2.21
7.80
2.81
8.47
30.34
20.60
18.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Sep 13
Sep 12
Book Value (Rs.)
136.40
116.24
128.66
186.02
174.82
208.96
166.87
173.92
194.94
218.20
ROA
-0.86%
-2.79%
-1.46%
0.29%
1.21%
-0.66%
-2.19%
-3.58%
-3.72%
1.02%
ROE
-4.36%
-15.19%
-5.28%
0.74%
3.26%
-2.16%
-8.29%
-11.77%
-10.45%
2.61%
ROCE
3.58%
3.96%
4.55%
10.78%
9.74%
7.07%
1.52%
-2.54%
-2.44%
4.94%
Fixed Asset Turnover
2.81
2.49
2.67
4.13
3.24
2.20
4.12
3.21
3.35
3.19
Receivable days
189.37
269.96
331.17
286.71
364.81
346.08
167.85
235.71
208.80
225.41
Inventory Days
420.70
671.36
861.75
486.52
644.31
687.34
369.66
425.01
283.89
368.62
Payable days
482.62
577.14
286.75
148.55
328.93
605.14
117.20
128.75
114.27
127.03
Cash Conversion Cycle
127.45
364.18
906.17
624.68
680.20
428.28
420.31
531.97
378.43
467.01
Total Debt/Equity
2.50
3.07
3.63
0.95
1.17
0.84
1.64
1.28
0.91
0.50
Interest Cover
0.83
0.58
0.77
1.14
1.39
0.87
0.27
-0.64
-0.51
1.81

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.