Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Construction - Real Estate

Rating :
67/99

BSE: 506194 | NSE: ARIHANTSUP

122.50
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 123.85
  • 125.00
  • 121.25
  • 123.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75148
  •  93.09
  •  204.50
  •  90.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 507.30
  • 12.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 790.81
  • N/A
  • 2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.41%
  • 6.11%
  • 14.33%
  • FII
  • DII
  • Others
  • 1.16%
  • 1.39%
  • 2.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.39
  • 7.90
  • 4.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.25
  • -5.24
  • -2.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.64
  • -19.39
  • -4.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.15
  • 20.11
  • 20.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.11
  • 2.68
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.46
  • 11.68
  • 11.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
70.59
123.84
-43.00%
88.44
73.29
20.67%
87.80
64.34
36.46%
84.27
9.03
833.22%
Expenses
54.05
103.41
-47.73%
70.20
58.74
19.51%
67.97
51.29
32.52%
69.27
8.81
686.27%
EBITDA
16.55
20.42
-18.95%
18.24
14.55
25.36%
19.83
13.06
51.84%
15.00
0.22
6,718.18%
EBIDTM
23.44%
16.49%
20.62%
19.85%
22.58%
20.29%
17.80%
2.43%
Other Income
0.68
0.42
61.90%
0.24
0.28
-14.29%
0.35
0.09
288.89%
0.38
1.13
-66.37%
Interest
5.25
6.49
-19.11%
5.27
6.06
-13.04%
5.16
7.64
-32.46%
5.35
7.90
-32.28%
Depreciation
0.40
0.48
-16.67%
0.43
0.51
-15.69%
0.43
0.53
-18.87%
0.47
0.53
-11.32%
PBT
11.57
13.87
-16.58%
12.78
8.26
54.72%
14.58
4.98
192.77%
9.56
-7.08
-
Tax
1.69
0.39
333.33%
1.20
3.11
-61.41%
2.95
0.83
255.42%
1.28
-0.04
-
PAT
9.88
13.48
-26.71%
11.58
5.15
124.85%
11.63
4.15
180.24%
8.28
-7.04
-
PATM
13.99%
10.88%
13.10%
7.03%
13.25%
6.45%
9.83%
-77.98%
EPS
2.28
3.20
-28.75%
2.95
0.47
527.66%
2.92
0.55
430.91%
1.90
-1.50
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
331.10
270.17
233.18
239.27
187.96
184.74
122.36
107.89
100.06
70.45
64.58
Net Sales Growth
22.40%
15.86%
-2.55%
27.30%
1.74%
50.98%
13.41%
7.83%
42.03%
9.09%
 
Cost Of Goods Sold
196.99
182.63
154.79
144.41
112.40
94.37
66.33
66.52
66.68
50.81
43.72
Gross Profit
134.11
87.54
78.40
94.86
75.56
90.37
56.04
41.37
33.38
19.64
20.86
GP Margin
40.50%
32.40%
33.62%
39.65%
40.20%
48.92%
45.80%
38.34%
33.36%
27.88%
32.30%
Total Expenditure
261.49
222.14
190.20
185.90
150.76
121.89
87.55
83.19
79.84
62.44
51.90
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.16
0.14
0.14
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.15%
0.14%
0.20%
0%
Employee Cost
-
10.76
11.52
12.61
11.49
7.53
6.93
5.66
4.92
3.92
1.79
% Of Sales
-
3.98%
4.94%
5.27%
6.11%
4.08%
5.66%
5.25%
4.92%
5.56%
2.77%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.03%
0%
General & Admin Exp.
-
7.33
8.67
9.54
8.72
7.64
6.62
5.97
4.20
3.73
4.31
% Of Sales
-
2.71%
3.72%
3.99%
4.64%
4.14%
5.41%
5.53%
4.20%
5.29%
6.67%
Selling & Distn. Exp.
-
20.73
14.15
16.41
15.31
11.45
7.38
4.70
3.54
3.53
2.08
% Of Sales
-
7.67%
6.07%
6.86%
8.15%
6.20%
6.03%
4.36%
3.54%
5.01%
3.22%
Miscellaneous Exp.
-
0.70
1.07
2.92
2.83
0.90
0.29
0.18
0.37
0.29
2.08
% Of Sales
-
0.26%
0.46%
1.22%
1.51%
0.49%
0.24%
0.17%
0.37%
0.41%
0%
EBITDA
69.62
48.03
42.98
53.37
37.20
62.85
34.81
24.70
20.22
8.01
12.68
EBITDA Margin
21.03%
17.78%
18.43%
22.31%
19.79%
34.02%
28.45%
22.89%
20.21%
11.37%
19.63%
Other Income
1.65
2.14
4.67
3.57
1.29
1.51
1.35
1.89
0.94
1.23
1.65
Interest
21.03
28.10
30.11
32.36
15.01
10.13
3.64
6.45
13.85
9.45
4.85
Depreciation
1.73
2.04
2.04
1.86
1.34
1.02
1.08
1.11
0.55
0.37
0.29
PBT
48.49
20.03
15.51
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
Tax
7.12
4.29
4.53
4.40
7.50
17.29
10.41
7.67
4.05
2.37
3.83
Tax Rate
14.68%
21.42%
29.21%
19.37%
33.88%
32.49%
33.11%
40.28%
59.82%
-401.69%
41.68%
PAT
41.37
11.17
5.48
12.98
12.57
32.82
19.06
10.14
1.31
-2.95
5.35
PAT before Minority Interest
41.34
15.74
10.98
18.33
14.65
35.92
21.03
11.36
2.72
-2.96
5.36
Minority Interest
-0.03
-4.57
-5.50
-5.35
-2.08
-3.10
-1.97
-1.22
-1.41
0.01
-0.01
PAT Margin
12.49%
4.13%
2.35%
5.42%
6.69%
17.77%
15.58%
9.40%
1.31%
-4.19%
8.28%
PAT Growth
162.83%
103.83%
-57.78%
3.26%
-61.70%
72.19%
87.97%
674.05%
-
-
 
EPS
10.04
2.71
1.33
3.15
3.05
7.97
4.63
2.46
0.32
-0.72
1.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
138.70
126.75
121.15
117.58
113.69
80.88
61.72
53.12
52.18
39.61
Share Capital
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
27.44
Total Reserves
97.54
85.59
79.99
76.42
72.53
39.72
20.56
11.96
11.02
12.17
Non-Current Liabilities
249.74
315.58
300.55
171.95
200.42
177.92
97.30
29.35
33.58
0.35
Secured Loans
124.18
162.32
169.52
97.78
127.64
90.61
39.84
29.06
33.47
0.29
Unsecured Loans
125.72
153.33
131.05
74.08
72.77
87.21
57.25
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Current Liabilities
275.65
285.18
289.01
376.75
282.19
228.60
224.72
226.84
165.37
120.81
Trade Payables
52.80
63.07
40.49
37.62
29.40
15.43
8.47
9.86
8.39
6.03
Other Current Liabilities
176.54
150.40
163.17
220.72
176.10
157.74
162.46
110.07
54.62
34.55
Short Term Borrowings
45.62
71.04
77.20
104.84
55.41
32.69
48.91
99.49
91.76
71.92
Short Term Provisions
0.70
0.67
8.15
13.58
21.29
22.74
4.87
7.42
10.61
8.31
Total Liabilities
688.69
747.54
725.31
676.12
604.06
492.06
386.43
310.77
251.18
160.82
Net Block
8.98
9.53
10.61
9.81
4.06
4.84
5.32
5.41
3.64
2.57
Gross Block
17.14
15.71
14.74
12.10
5.05
8.44
7.84
6.82
4.49
3.05
Accumulated Depreciation
8.16
6.18
4.14
2.29
0.99
3.59
2.51
1.40
0.85
0.48
Non Current Assets
52.08
56.15
55.71
61.46
23.92
37.06
18.54
21.84
11.98
5.59
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.13
0.00
Non Current Investment
11.42
10.29
0.00
17.65
9.05
5.00
1.00
5.46
0.00
0.00
Long Term Loans & Adv.
31.68
36.33
45.10
34.00
10.80
27.22
12.21
10.96
3.21
3.02
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
636.62
691.39
669.60
614.66
580.15
454.99
367.89
288.93
239.20
155.23
Current Investments
0.03
0.17
0.17
0.17
0.17
0.17
0.03
0.07
0.07
2.03
Inventories
354.71
388.10
421.73
361.26
345.18
232.15
184.25
130.20
83.53
44.61
Sundry Debtors
25.99
35.14
28.34
50.85
33.53
9.34
6.40
3.24
0.03
7.03
Cash & Bank
12.01
11.49
14.94
12.27
9.03
4.57
3.39
5.48
3.19
21.20
Other Current Assets
243.89
209.78
169.07
163.39
192.24
208.76
173.82
149.96
152.39
80.36
Short Term Loans & Adv.
29.20
46.70
35.35
26.73
52.54
33.84
19.51
22.95
19.97
16.24
Net Current Assets
360.97
406.21
380.58
237.91
297.96
226.39
143.17
62.09
73.83
34.42
Total Assets
688.70
747.54
725.31
676.12
604.07
492.05
386.43
310.77
251.18
160.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
120.52
25.41
-81.14
14.47
-29.52
-23.76
-11.18
48.97
-104.43
-28.56
PBT
20.03
15.51
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
Adjustment
28.28
28.47
24.13
15.18
9.26
3.78
5.77
13.18
0.08
0.74
Changes in Working Capital
80.35
-12.81
-121.80
-5.31
-78.02
-54.48
-34.06
29.28
-103.91
-38.48
Cash after chg. in Working capital
128.66
31.17
-74.94
32.01
-15.55
-19.26
-9.26
49.23
-104.42
-28.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.14
-5.76
-6.19
-17.54
-13.97
-4.51
-1.92
-0.26
0.00
-0.02
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
-0.74
-7.67
17.57
-14.66
-3.07
-14.80
5.24
-6.10
-7.36
-0.06
Net Fixed Assets
-0.24
-0.71
-1.08
-0.94
2.45
-1.37
-0.03
-0.28
-0.57
-0.23
Net Investments
0.05
-2.46
1.50
1.55
1.96
-4.13
0.04
-1.00
1.94
0.07
Others
-0.55
-4.50
17.15
-15.27
-7.48
-9.30
5.23
-4.82
-8.73
0.10
Cash from Financing Activity
-119.27
-21.19
66.23
1.05
31.38
38.57
3.54
-39.87
93.37
32.83
Net Cash Inflow / Outflow
0.51
-3.45
2.67
0.86
-1.21
0.00
-2.40
2.99
-18.41
4.21
Opening Cash & Equivalents
11.49
14.94
12.27
-1.12
0.10
0.10
5.48
2.48
21.60
16.99
Closing Cash & Equivalent
12.01
11.49
14.94
-0.25
-1.12
0.10
3.08
5.48
3.19
21.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
33.70
30.80
29.43
28.57
27.62
19.65
14.99
12.90
12.68
10.35
ROA
2.19%
1.49%
2.62%
2.29%
6.55%
4.79%
3.26%
0.97%
-1.44%
3.80%
ROE
11.86%
8.86%
15.35%
12.67%
36.92%
29.49%
19.79%
5.17%
-6.45%
14.05%
ROCE
10.16%
9.01%
12.33%
9.73%
19.17%
14.06%
13.09%
11.48%
5.96%
13.80%
Fixed Asset Turnover
16.45
15.31
17.83
21.92
27.39
15.04
14.73
17.70
18.69
22.00
Receivable days
41.29
49.68
60.40
81.93
42.36
23.48
16.30
5.96
18.28
34.65
Inventory Days
501.78
633.81
597.21
685.90
570.34
621.04
531.90
389.81
331.95
187.54
Payable days
115.79
122.10
74.45
86.23
58.42
55.08
49.01
36.07
43.86
73.25
Cash Conversion Cycle
427.29
561.39
583.15
681.60
554.27
589.44
499.19
359.70
306.38
148.94
Total Debt/Equity
2.13
3.05
3.12
2.35
2.25
2.60
2.37
2.42
2.40
2.03
Interest Cover
1.71
1.52
1.70
2.48
6.25
9.63
3.95
1.49
0.94
2.90

News Update:


  • Arihant Superstruct. - Quarterly Results
    6th May 2022, 18:28 PM

    Read More

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.