Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Construction - Real Estate

Rating :
N/A

BSE: 531381 | NSE: ARIHANT

780.20
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  780.20
  •  794.00
  •  780.20
  •  796.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3449
  •  27.08
  •  879.95
  •  131.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 775.72
  • 24.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 874.50
  • 0.13%
  • 2.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.99%
  • 25.02%
  • 33.19%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.51
  • 14.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 62.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.27
  • 44.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.72
  • 8.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.62
  • 0.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -19.56
  • -31.85
  • 7.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
52.01
32.50
60.03%
48.29
9.15
427.76%
38.70
36.98
4.65%
45.45
13.61
233.95%
Expenses
34.38
19.59
75.50%
32.46
6.01
440.10%
24.37
32.03
-23.92%
41.42
16.21
155.52%
EBITDA
17.63
12.91
36.56%
15.83
3.14
404.14%
14.33
4.95
189.49%
4.03
-2.60
-
EBIDTM
33.90%
39.72%
32.78%
34.32%
37.03%
13.39%
8.87%
-19.10%
Other Income
2.04
3.23
-36.84%
2.49
3.35
-25.67%
3.46
3.09
11.97%
1.98
8.06
-75.43%
Interest
3.93
5.09
-22.79%
3.56
4.61
-22.78%
4.07
4.15
-1.93%
2.92
3.45
-15.36%
Depreciation
0.02
0.08
-75.00%
0.11
0.08
37.50%
0.10
0.08
25.00%
0.11
0.06
83.33%
PBT
15.72
10.97
43.30%
14.65
1.80
713.89%
13.62
3.81
257.48%
2.98
1.95
52.82%
Tax
4.58
1.90
141.05%
4.09
0.64
539.06%
4.11
1.44
185.42%
2.88
1.09
164.22%
PAT
11.14
9.07
22.82%
10.56
1.16
810.34%
9.51
2.37
301.27%
0.10
0.86
-88.37%
PATM
21.42%
27.91%
21.87%
12.68%
24.57%
6.41%
0.22%
6.32%
EPS
11.20
10.55
6.16%
12.28
1.35
809.63%
11.06
2.76
300.72%
1.05
0.63
66.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Net Sales
184.45
124.08
64.27
82.80
56.47
46.84
79.99
65.62
68.00
125.16
99.08
Net Sales Growth
99.97%
93.06%
-22.38%
46.63%
20.56%
-41.44%
21.90%
-3.50%
-45.67%
26.32%
 
Cost Of Goods Sold
12.38
22.76
-7.26
40.13
30.50
36.49
52.59
28.72
16.65
39.07
40.24
Gross Profit
172.07
101.32
71.53
42.67
25.97
10.36
27.41
36.90
51.35
86.10
58.84
GP Margin
93.29%
81.66%
111.30%
51.53%
45.99%
22.12%
34.27%
56.23%
75.51%
68.79%
59.39%
Total Expenditure
132.63
87.66
38.44
79.62
54.19
58.47
75.80
53.65
54.91
129.19
109.90
Power & Fuel Cost
-
0.20
0.17
0.09
0.18
0.30
0.31
0.25
0.19
0.26
0.31
% Of Sales
-
0.16%
0.26%
0.11%
0.32%
0.64%
0.39%
0.38%
0.28%
0.21%
0.31%
Employee Cost
-
7.03
6.27
6.59
3.78
3.82
4.10
4.04
3.51
3.33
3.05
% Of Sales
-
5.67%
9.76%
7.96%
6.69%
8.16%
5.13%
6.16%
5.16%
2.66%
3.08%
Manufacturing Exp.
-
40.43
23.56
12.39
5.81
7.06
8.77
12.83
13.71
73.66
57.67
% Of Sales
-
32.58%
36.66%
14.96%
10.29%
15.07%
10.96%
19.55%
20.16%
58.85%
58.21%
General & Admin Exp.
-
13.80
12.21
7.72
12.07
9.13
7.73
6.10
19.20
6.89
5.90
% Of Sales
-
11.12%
19.00%
9.32%
21.37%
19.49%
9.66%
9.30%
28.24%
5.50%
5.95%
Selling & Distn. Exp.
-
2.15
2.79
1.00
1.40
1.37
1.83
1.11
1.10
3.14
1.63
% Of Sales
-
1.73%
4.34%
1.21%
2.48%
2.92%
2.29%
1.69%
1.62%
2.51%
1.65%
Miscellaneous Exp.
-
1.28
0.72
11.70
0.46
0.31
0.46
0.60
0.55
2.84
1.63
% Of Sales
-
1.03%
1.12%
14.13%
0.81%
0.66%
0.58%
0.91%
0.81%
2.27%
1.11%
EBITDA
51.82
36.42
25.83
3.18
2.28
-11.63
4.19
11.97
13.09
-4.03
-10.82
EBITDA Margin
28.09%
29.35%
40.19%
3.84%
4.04%
-24.83%
5.24%
18.24%
19.25%
-3.22%
-10.92%
Other Income
9.97
11.65
20.32
11.73
16.26
31.01
30.98
21.06
13.10
11.28
3.31
Interest
14.48
28.15
32.99
17.64
31.34
24.29
30.34
23.09
28.76
20.05
13.17
Depreciation
0.34
0.34
0.32
0.35
0.46
0.62
0.74
1.03
1.11
1.76
0.91
PBT
46.97
19.57
12.83
-3.07
-13.25
-5.52
4.10
8.93
-3.68
-14.56
-21.59
Tax
15.66
6.87
2.86
1.73
2.84
1.62
2.95
3.54
-0.19
-2.41
-2.92
Tax Rate
33.34%
35.10%
22.29%
-56.35%
-21.43%
-29.35%
71.95%
39.64%
5.16%
16.55%
13.52%
PAT
31.31
13.50
9.97
-1.00
-10.05
-6.80
-2.39
4.15
-3.49
-11.54
-18.66
PAT before Minority Interest
31.31
13.50
9.97
-4.74
-15.99
-7.14
1.15
5.39
-3.49
-12.15
-18.66
Minority Interest
0.00
0.00
0.00
3.74
5.94
0.34
-3.54
-1.24
0.00
0.61
0.00
PAT Margin
16.97%
10.88%
15.51%
-1.21%
-17.80%
-14.52%
-2.99%
6.32%
-5.13%
-9.22%
-18.83%
PAT Growth
132.62%
35.41%
-
-
-
-
-
-
-
-
 
EPS
31.31
13.50
9.97
-1.00
-10.05
-6.80
-2.39
4.15
-3.49
-11.54
-18.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Shareholder's Funds
191.49
177.91
117.30
99.96
110.65
159.98
150.34
179.71
143.50
149.57
Share Capital
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
8.60
Total Reserves
182.89
169.31
108.70
91.36
102.05
151.38
141.74
171.11
134.90
140.97
Non-Current Liabilities
109.55
139.33
90.35
182.39
197.42
122.91
131.56
155.43
155.81
147.97
Secured Loans
94.41
121.46
112.50
143.07
53.70
63.35
63.68
86.53
105.22
64.22
Unsecured Loans
16.90
14.62
-4.62
54.80
157.24
67.52
76.77
48.02
32.88
81.71
Long Term Provisions
1.61
1.39
1.14
1.12
0.82
0.66
0.79
0.60
0.51
0.44
Current Liabilities
135.02
168.21
399.38
273.96
329.46
68.92
139.81
121.44
285.15
222.64
Trade Payables
49.45
45.22
64.52
41.60
54.85
23.21
26.61
57.08
39.81
36.97
Other Current Liabilities
78.05
117.99
149.89
123.68
104.80
45.71
112.11
63.45
158.40
161.65
Short Term Borrowings
6.58
5.00
184.97
108.69
169.81
0.00
0.45
0.53
80.38
20.32
Short Term Provisions
0.95
0.00
0.00
0.00
0.00
0.00
0.64
0.37
6.55
3.71
Total Liabilities
436.06
485.45
576.78
525.50
621.32
359.75
427.48
461.11
589.15
520.18
Net Block
20.61
20.28
20.22
18.73
7.57
9.13
11.08
11.77
33.95
13.34
Gross Block
31.63
30.94
30.49
28.47
16.82
18.31
20.42
20.13
41.69
19.13
Accumulated Depreciation
11.02
10.67
10.27
9.74
9.25
9.18
9.34
8.36
7.74
5.79
Non Current Assets
180.45
207.92
214.70
186.48
217.99
156.25
175.99
200.43
212.55
172.93
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
33.05
33.00
32.93
32.91
32.48
34.78
43.47
45.19
29.57
17.31
Long Term Loans & Adv.
108.59
122.38
127.17
132.08
174.92
99.14
118.40
122.63
149.02
142.28
Other Non Current Assets
18.20
32.27
34.37
2.76
3.02
13.19
3.05
20.84
0.00
0.00
Current Assets
255.62
277.52
362.09
339.02
403.34
203.50
251.48
260.68
376.61
347.25
Current Investments
1.32
0.06
0.28
0.16
0.12
0.00
0.00
0.00
0.26
0.12
Inventories
121.99
135.00
95.94
94.92
112.83
108.37
104.88
126.81
129.30
124.22
Sundry Debtors
43.97
44.36
43.69
42.22
41.32
43.69
81.98
49.21
79.75
35.37
Cash & Bank
9.13
29.00
6.70
11.99
20.53
2.85
9.38
4.52
8.47
30.34
Other Current Assets
79.21
6.47
110.53
70.22
228.54
48.60
55.25
80.14
158.83
157.20
Short Term Loans & Adv.
70.35
62.63
104.95
119.51
106.59
46.76
52.92
51.17
153.61
132.56
Net Current Assets
120.60
109.31
-37.29
65.06
73.88
134.57
111.68
139.24
91.46
124.61
Total Assets
436.07
485.44
576.79
525.50
621.33
359.75
427.47
461.11
589.16
520.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Cash From Operating Activity
30.37
147.44
-34.38
147.13
-220.23
-27.90
-0.62
-4.14
-37.68
4.87
PBT
20.38
12.83
-3.01
-13.15
-5.46
3.98
8.93
-7.07
-14.56
-21.59
Adjustment
5.83
81.59
10.24
8.83
-2.96
-6.19
-9.12
12.73
13.89
12.94
Changes in Working Capital
11.04
28.80
-39.91
155.22
-210.23
-23.42
4.47
-8.18
-35.98
16.21
Cash after chg. in Working capital
37.24
123.22
-32.68
150.90
-218.65
-25.63
4.27
-2.52
-36.66
7.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.87
24.22
-1.70
-3.77
-1.58
-2.28
-4.89
-1.62
-1.02
-2.69
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
10.45
20.08
29.55
2.64
28.89
42.78
7.86
19.82
-24.07
-0.06
Net Fixed Assets
0.01
-0.14
-1.51
1.03
1.67
2.29
0.04
-0.25
-0.10
0.07
Net Investments
-0.53
-0.71
-17.64
-11.96
1.53
11.47
-11.86
7.71
0.43
-2.98
Others
10.97
20.93
48.70
13.57
25.69
29.02
19.68
12.36
-24.40
2.85
Cash from Financing Activity
-61.13
-146.49
5.88
-165.62
208.92
-20.47
-2.25
-16.31
39.88
4.93
Net Cash Inflow / Outflow
-20.31
21.04
1.05
-15.85
17.58
-5.59
4.99
-0.62
-21.87
9.74
Opening Cash & Equivalents
26.03
4.99
3.94
19.79
2.21
7.80
2.81
3.44
30.34
20.60
Closing Cash & Equivalent
5.72
26.03
4.99
3.94
19.79
2.21
7.80
2.81
8.47
30.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Book Value (Rs.)
222.66
206.87
136.40
116.24
128.66
186.02
174.82
208.96
166.87
173.92
ROA
2.93%
1.88%
-0.86%
-2.79%
-1.46%
0.29%
1.21%
-0.66%
-2.19%
-3.58%
ROE
7.31%
6.76%
-4.36%
-15.19%
-5.28%
0.74%
3.26%
-2.16%
-8.29%
-11.77%
ROCE
14.16%
11.34%
3.39%
3.96%
4.55%
10.78%
9.74%
7.07%
1.52%
-2.54%
Fixed Asset Turnover
3.97
2.09
2.81
2.49
2.67
4.13
3.24
2.20
4.12
3.21
Receivable days
129.92
250.05
189.37
269.96
331.17
286.71
364.81
346.08
167.85
235.71
Inventory Days
377.97
655.78
420.70
671.36
861.75
486.52
644.31
687.34
369.66
425.01
Payable days
758.94
-2756.30
482.62
577.14
286.75
148.55
328.93
605.14
117.20
128.75
Cash Conversion Cycle
-251.05
3662.14
127.45
364.18
906.17
624.68
680.20
428.28
420.31
531.97
Total Debt/Equity
0.74
0.98
2.88
3.07
3.63
0.95
1.17
0.84
1.64
1.28
Interest Cover
1.72
1.39
0.83
0.58
0.77
1.14
1.39
0.87
0.27
-0.64

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.