Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Construction - Real Estate

Rating :
56/99

BSE: 506194 | NSE: ARIHANTSUP

26.00
26-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  28.50
  •  28.65
  •  25.95
  •  27.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45772
  •  12.02
  •  32.20
  •  15.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 112.57
  • 36.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 487.78
  • N/A
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.31%
  • 4.96%
  • 14.04%
  • FII
  • DII
  • Others
  • 0.45%
  • 3.49%
  • 2.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.65
  • 13.75
  • 7.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.42
  • 4.33
  • 2.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.54
  • -21.67
  • -23.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.51
  • 19.94
  • 18.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 3.25
  • 2.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.71
  • 12.75
  • 10.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
63.60
52.41
21.35%
8.50
56.92
-85.07%
60.18
67.26
-10.53%
63.51
78.98
-19.59%
Expenses
51.64
45.96
12.36%
8.80
47.05
-81.30%
46.81
54.55
-14.19%
50.28
61.81
-18.65%
EBITDA
11.96
6.45
85.43%
-0.30
9.87
-
13.37
12.71
5.19%
13.23
17.18
-22.99%
EBIDTM
18.80%
12.31%
-3.58%
17.34%
22.22%
18.89%
20.83%
21.75%
Other Income
1.19
0.88
35.23%
1.65
1.07
54.21%
2.12
1.34
58.21%
0.65
0.43
51.16%
Interest
7.64
8.12
-5.91%
7.90
7.92
-0.25%
6.80
8.62
-21.11%
7.18
8.65
-16.99%
Depreciation
0.53
0.49
8.16%
0.53
0.47
12.77%
0.58
0.47
23.40%
0.49
0.50
-2.00%
PBT
4.98
-1.28
-
-7.08
2.55
-
8.11
4.96
63.51%
6.21
8.46
-26.60%
Tax
0.83
0.20
315.00%
-0.04
1.03
-
1.20
1.43
-16.08%
2.10
1.32
59.09%
PAT
4.15
-1.48
-
-7.04
1.53
-
6.90
3.53
95.47%
4.10
7.14
-42.58%
PATM
6.53%
-2.82%
-82.82%
2.68%
11.47%
5.25%
6.46%
9.04%
EPS
1.01
-0.36
-
-1.71
0.37
-
1.68
0.86
95.35%
1.00
1.73
-42.20%

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
195.79
233.01
239.27
187.96
184.74
122.36
107.89
100.06
70.45
64.58
101.68
Net Sales Growth
-23.39%
-2.62%
27.30%
1.74%
50.98%
13.41%
7.83%
42.03%
9.09%
-36.49%
 
Cost Of Goods Sold
128.05
152.79
144.41
112.40
94.37
66.33
66.52
66.68
50.81
43.72
83.49
Gross Profit
67.74
80.23
94.86
75.56
90.37
56.04
41.37
33.38
19.64
20.86
18.19
GP Margin
34.60%
34.43%
39.65%
40.20%
48.92%
45.80%
38.34%
33.36%
27.88%
32.30%
17.89%
Total Expenditure
157.53
189.98
185.90
150.76
121.89
87.55
83.19
79.84
62.44
51.90
91.42
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.16
0.14
0.14
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0.15%
0.14%
0.20%
0%
0%
Employee Cost
-
11.07
12.61
11.49
7.53
6.93
5.66
4.92
3.92
1.79
1.45
% Of Sales
-
4.75%
5.27%
6.11%
4.08%
5.66%
5.25%
4.92%
5.56%
2.77%
1.43%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.03%
0%
0%
General & Admin Exp.
-
8.71
9.54
8.72
7.64
6.62
5.97
4.20
3.73
4.31
3.39
% Of Sales
-
3.74%
3.99%
4.64%
4.14%
5.41%
5.53%
4.20%
5.29%
6.67%
3.33%
Selling & Distn. Exp.
-
14.73
16.41
15.31
11.45
7.38
4.70
3.54
3.53
2.08
3.09
% Of Sales
-
6.32%
6.86%
8.15%
6.20%
6.03%
4.36%
3.54%
5.01%
3.22%
3.04%
Miscellaneous Exp.
-
2.68
2.92
2.83
0.90
0.29
0.18
0.37
0.29
0.00
3.09
% Of Sales
-
1.15%
1.22%
1.51%
0.49%
0.24%
0.17%
0.37%
0.41%
0%
0%
EBITDA
38.26
43.03
53.37
37.20
62.85
34.81
24.70
20.22
8.01
12.68
10.26
EBITDA Margin
19.54%
18.47%
22.31%
19.79%
34.02%
28.45%
22.89%
20.21%
11.37%
19.63%
10.09%
Other Income
5.61
4.61
3.57
1.29
1.51
1.35
1.89
0.94
1.23
1.65
2.64
Interest
29.52
30.02
32.36
15.01
10.13
3.64
6.45
13.85
9.45
4.85
1.91
Depreciation
2.13
2.04
1.86
1.34
1.02
1.08
1.11
0.55
0.37
0.29
0.16
PBT
12.22
15.58
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
10.83
Tax
4.09
4.53
4.40
7.50
17.29
10.41
7.67
4.05
2.37
3.83
3.56
Tax Rate
33.47%
29.08%
19.37%
33.88%
32.49%
33.11%
40.28%
59.82%
-401.69%
41.68%
32.87%
PAT
8.11
5.62
12.98
12.57
32.82
19.06
10.14
1.31
-2.95
5.35
7.27
PAT before Minority Interest
3.09
11.05
18.33
14.65
35.92
21.03
11.36
2.72
-2.96
5.36
7.27
Minority Interest
-5.02
-5.43
-5.35
-2.08
-3.10
-1.97
-1.22
-1.41
0.01
-0.01
0.00
PAT Margin
4.14%
2.41%
5.42%
6.69%
17.77%
15.58%
9.40%
1.31%
-4.19%
8.28%
7.15%
PAT Growth
-24.35%
-56.70%
3.26%
-61.70%
72.19%
87.97%
674.05%
-
-
-26.41%
 
EPS
1.97
1.36
3.15
3.05
7.97
4.63
2.46
0.32
-0.72
1.30
1.76

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
126.77
121.15
117.58
113.69
80.88
61.72
53.12
52.18
39.61
36.72
Share Capital
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
27.44
27.44
Total Reserves
85.61
79.99
76.42
72.53
39.72
20.56
11.96
11.02
12.17
9.28
Non-Current Liabilities
316.81
300.55
171.95
200.42
177.92
97.30
29.35
33.58
0.35
8.80
Secured Loans
162.55
169.52
97.78
127.64
90.61
39.84
29.06
33.47
0.29
8.60
Unsecured Loans
154.33
131.05
74.08
72.77
87.21
57.25
0.00
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
0.01
0.00
Current Liabilities
283.91
289.01
376.75
282.19
228.60
224.72
226.84
165.37
120.81
75.74
Trade Payables
62.97
40.49
37.62
29.40
15.43
8.47
9.86
8.39
6.03
10.67
Other Current Liabilities
150.47
163.17
220.72
176.10
157.74
162.46
110.07
54.62
34.55
22.08
Short Term Borrowings
69.81
77.20
104.84
55.41
32.69
48.91
99.49
91.76
71.92
37.90
Short Term Provisions
0.67
8.15
13.58
21.29
22.74
4.87
7.42
10.61
8.31
5.09
Total Liabilities
747.52
725.31
676.12
604.06
492.06
386.43
310.77
251.18
160.82
121.29
Net Block
9.53
10.61
9.81
4.06
4.84
5.32
5.41
3.64
2.57
2.64
Gross Block
15.71
14.74
12.10
5.05
8.44
7.84
6.82
4.49
3.05
2.82
Accumulated Depreciation
6.18
4.14
2.29
0.99
3.59
2.51
1.40
0.85
0.48
0.19
Non Current Assets
66.63
55.71
61.46
23.92
37.06
18.54
21.84
11.98
5.59
7.36
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.13
0.00
0.00
Non Current Investment
9.84
0.00
17.65
9.05
5.00
1.00
5.46
0.00
0.00
2.00
Long Term Loans & Adv.
47.26
45.10
34.00
10.80
27.22
12.21
10.96
3.21
3.02
2.72
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
680.89
669.60
614.66
580.15
454.99
367.89
288.93
239.20
155.23
113.93
Current Investments
0.17
0.17
0.17
0.17
0.17
0.03
0.07
0.07
2.03
0.10
Inventories
388.11
421.73
361.26
345.18
232.15
184.25
130.20
83.53
44.61
21.76
Sundry Debtors
35.14
28.34
50.85
33.53
9.34
6.40
3.24
0.03
7.03
5.23
Cash & Bank
11.48
14.94
12.27
9.03
4.57
3.39
5.48
3.19
21.20
16.99
Other Current Assets
245.98
169.07
163.39
139.70
208.76
173.82
149.96
152.39
80.36
69.85
Short Term Loans & Adv.
38.71
35.35
26.73
52.54
33.84
19.51
22.95
19.97
16.24
12.87
Net Current Assets
396.97
380.58
237.91
297.96
226.39
143.17
62.09
73.83
34.42
38.19
Total Assets
747.52
725.31
676.12
604.07
492.05
386.43
310.77
251.18
160.82
121.29

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
24.78
-81.14
14.47
-29.52
-23.76
-11.18
48.97
-104.43
-28.56
-18.78
PBT
15.58
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
9.19
10.81
Adjustment
28.39
24.13
15.18
9.26
3.78
5.77
13.18
0.08
0.74
-2.27
Changes in Working Capital
-13.49
-121.80
-5.31
-78.02
-54.48
-34.06
29.28
-103.91
-38.48
-24.82
Cash after chg. in Working capital
30.48
-74.94
32.01
-15.55
-19.26
-9.26
49.23
-104.42
-28.54
-16.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.69
-6.19
-17.54
-13.97
-4.51
-1.92
-0.26
0.00
-0.02
-2.50
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
-7.13
17.57
-14.66
-3.07
-14.80
5.24
-6.10
-7.36
-0.06
-1.63
Net Fixed Assets
-0.71
-1.08
-0.94
2.45
-1.37
-0.03
-0.28
-0.57
-0.23
-2.09
Net Investments
-2.46
1.50
1.55
1.96
-4.13
0.04
-1.00
1.94
0.07
-2.11
Others
-3.96
17.15
-15.27
-7.48
-9.30
5.23
-4.82
-8.73
0.10
2.57
Cash from Financing Activity
-21.11
66.23
1.05
31.38
38.57
3.54
-39.87
93.37
32.83
36.20
Net Cash Inflow / Outflow
-3.46
2.67
0.86
-1.21
0.00
-2.40
2.99
-18.41
4.21
15.79
Opening Cash & Equivalents
14.94
12.27
-1.12
0.10
0.10
5.48
2.48
21.60
16.99
0.29
Closing Cash & Equivalent
11.48
14.94
-0.25
-1.12
0.10
3.08
5.48
3.19
21.20
16.08

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.)
30.80
29.43
28.57
27.62
19.65
14.99
12.90
12.68
10.35
9.59
ROA
1.50%
2.62%
2.29%
6.55%
4.79%
3.26%
0.97%
-1.44%
3.80%
7.84%
ROE
8.92%
15.35%
12.67%
36.92%
29.49%
19.79%
5.17%
-6.45%
14.05%
28.02%
ROCE
9.01%
12.33%
9.73%
19.17%
14.06%
13.09%
11.48%
5.96%
13.80%
25.64%
Fixed Asset Turnover
15.30
17.83
21.92
27.39
15.04
14.73
17.70
18.69
22.00
60.31
Receivable days
49.72
60.40
81.93
42.36
23.48
16.30
5.96
18.28
34.65
9.60
Inventory Days
634.27
597.21
685.90
570.34
621.04
531.90
389.81
331.95
187.54
64.48
Payable days
82.61
74.45
86.23
58.42
55.08
49.01
36.07
43.86
73.25
29.98
Cash Conversion Cycle
601.38
583.15
681.60
554.27
589.44
499.19
359.70
306.38
148.94
44.09
Total Debt/Equity
3.05
3.12
2.35
2.25
2.60
2.37
2.42
2.40
2.03
1.27
Interest Cover
1.52
1.70
2.48
6.25
9.63
3.95
1.49
0.94
2.90
6.68

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.