Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Construction - Real Estate

Rating :
69/99

BSE: 506194 | NSE: ARIHANTSUP

236.95
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 233.00
  • 248.00
  • 232.80
  • 229.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  175192
  •  420.66
  •  259.00
  •  100.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 977.76
  • 22.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,262.31
  • N/A
  • 4.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.71%
  • 6.04%
  • 14.16%
  • FII
  • DII
  • Others
  • 0.7%
  • 1.39%
  • 3.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.73
  • 11.98
  • 12.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.15
  • 13.37
  • 10.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.34
  • 26.89
  • 96.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.81
  • 19.68
  • 21.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.18
  • 2.54
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.62
  • 11.76
  • 12.31

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
120.37
87.80
37.10%
88.98
84.28
5.58%
70.59
123.84
-43.00%
88.44
73.29
20.67%
Expenses
100.69
67.97
48.14%
70.52
69.26
1.82%
54.05
103.41
-47.73%
70.20
58.74
19.51%
EBITDA
19.68
19.83
-0.76%
18.47
15.02
22.97%
16.55
20.42
-18.95%
18.24
14.55
25.36%
EBIDTM
16.35%
22.58%
20.75%
17.83%
23.44%
16.49%
20.62%
19.85%
Other Income
0.51
0.35
45.71%
0.62
0.36
72.22%
0.68
0.42
61.90%
0.24
0.28
-14.29%
Interest
4.77
5.16
-7.56%
4.79
5.35
-10.47%
5.25
6.49
-19.11%
5.27
6.06
-13.04%
Depreciation
0.48
0.43
11.63%
0.46
0.47
-2.13%
0.40
0.48
-16.67%
0.43
0.51
-15.69%
PBT
14.95
14.58
2.54%
13.84
9.56
44.77%
11.57
13.87
-16.58%
12.78
8.26
54.72%
Tax
3.19
2.95
8.14%
3.14
1.28
145.31%
1.69
0.39
333.33%
1.20
3.11
-61.41%
PAT
11.75
11.63
1.03%
10.70
8.28
29.23%
9.88
13.48
-26.71%
11.58
5.15
124.85%
PATM
9.76%
13.25%
12.02%
9.83%
13.99%
10.88%
13.10%
7.03%
EPS
2.86
2.92
-2.05%
2.12
1.90
11.58%
2.28
3.20
-28.75%
2.95
0.47
527.66%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
368.38
330.94
270.13
233.18
239.27
187.96
184.74
122.36
107.89
100.06
70.45
Net Sales Growth
-0.22%
22.51%
15.85%
-2.55%
27.30%
1.74%
50.98%
13.41%
7.83%
42.03%
 
Cost Of Goods Sold
226.37
196.83
182.63
154.79
144.41
112.40
94.37
66.33
66.52
66.68
50.81
Gross Profit
142.01
134.11
87.50
78.40
94.86
75.56
90.37
56.04
41.37
33.38
19.64
GP Margin
38.55%
40.52%
32.39%
33.62%
39.65%
40.20%
48.92%
45.80%
38.34%
33.36%
27.88%
Total Expenditure
295.46
261.28
222.11
190.20
185.90
150.76
121.89
87.55
83.19
79.84
62.44
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.16
0.14
0.14
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.15%
0.14%
0.20%
Employee Cost
-
16.41
11.81
11.52
12.61
11.49
7.53
6.93
5.66
4.92
3.92
% Of Sales
-
4.96%
4.37%
4.94%
5.27%
6.11%
4.08%
5.66%
5.25%
4.92%
5.56%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.03%
General & Admin Exp.
-
11.44
6.01
8.67
9.54
8.72
7.64
6.62
5.97
4.20
3.73
% Of Sales
-
3.46%
2.22%
3.72%
3.99%
4.64%
4.14%
5.41%
5.53%
4.20%
5.29%
Selling & Distn. Exp.
-
34.99
20.96
14.15
16.41
15.31
11.45
7.38
4.70
3.54
3.53
% Of Sales
-
10.57%
7.76%
6.07%
6.86%
8.15%
6.20%
6.03%
4.36%
3.54%
5.01%
Miscellaneous Exp.
-
1.60
0.70
1.07
2.92
2.83
0.90
0.29
0.18
0.37
3.53
% Of Sales
-
0.48%
0.26%
0.46%
1.22%
1.51%
0.49%
0.24%
0.17%
0.37%
0.41%
EBITDA
72.94
69.66
48.02
42.98
53.37
37.20
62.85
34.81
24.70
20.22
8.01
EBITDA Margin
19.80%
21.05%
17.78%
18.43%
22.31%
19.79%
34.02%
28.45%
22.89%
20.21%
11.37%
Other Income
2.05
1.60
2.14
4.67
3.57
1.29
1.51
1.35
1.89
0.94
1.23
Interest
20.08
21.03
28.10
30.11
32.36
15.01
10.13
3.64
6.45
13.85
9.45
Depreciation
1.77
1.73
2.04
2.04
1.86
1.34
1.02
1.08
1.11
0.55
0.37
PBT
53.14
48.50
20.03
15.51
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
Tax
9.22
7.12
4.29
4.53
4.40
7.50
17.29
10.41
7.67
4.05
2.37
Tax Rate
17.35%
14.68%
21.42%
29.21%
19.37%
33.88%
32.49%
33.11%
40.28%
59.82%
-401.69%
PAT
43.91
41.35
11.17
5.48
12.98
12.57
32.82
19.06
10.14
1.31
-2.95
PAT before Minority Interest
42.00
41.38
15.74
10.98
18.33
14.65
35.92
21.03
11.36
2.72
-2.96
Minority Interest
-1.91
-0.03
-4.57
-5.50
-5.35
-2.08
-3.10
-1.97
-1.22
-1.41
0.01
PAT Margin
11.92%
12.49%
4.14%
2.35%
5.42%
6.69%
17.77%
15.58%
9.40%
1.31%
-4.19%
PAT Growth
13.93%
270.19%
103.83%
-57.78%
3.26%
-61.70%
72.19%
87.97%
674.05%
-
 
EPS
10.66
10.04
2.71
1.33
3.15
3.05
7.97
4.63
2.46
0.32
-0.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
178.42
138.70
126.75
121.15
117.58
113.69
80.88
61.72
53.12
52.18
Share Capital
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
Total Reserves
137.26
97.54
85.59
79.99
76.42
72.53
39.72
20.56
11.96
11.02
Non-Current Liabilities
175.39
249.98
315.58
300.55
171.95
200.42
177.92
97.30
29.35
33.58
Secured Loans
136.44
124.19
162.32
169.52
97.78
127.64
90.61
39.84
29.06
33.47
Unsecured Loans
38.77
125.84
153.33
131.05
74.08
72.77
87.21
57.25
0.00
0.00
Long Term Provisions
0.40
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
475.77
275.42
285.18
289.01
376.75
282.19
228.60
224.72
226.84
165.37
Trade Payables
61.80
52.80
63.07
40.49
37.62
29.40
15.43
8.47
9.86
8.39
Other Current Liabilities
289.66
176.55
150.40
163.17
220.72
176.10
157.74
162.46
110.07
54.62
Short Term Borrowings
124.07
45.49
71.04
77.20
104.84
55.41
32.69
48.91
99.49
91.76
Short Term Provisions
0.24
0.58
0.67
8.15
13.58
21.29
22.74
4.87
7.42
10.61
Total Liabilities
854.16
688.70
747.54
725.31
676.12
604.06
492.06
386.43
310.77
251.18
Net Block
9.22
8.98
9.53
10.61
9.81
4.06
4.84
5.32
5.41
3.64
Gross Block
19.11
17.14
15.71
14.74
12.10
5.05
8.44
7.84
6.82
4.49
Accumulated Depreciation
9.89
8.16
6.18
4.14
2.29
0.99
3.59
2.51
1.40
0.85
Non Current Assets
54.64
51.83
56.15
55.71
61.46
23.92
37.06
18.54
21.84
11.98
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.13
Non Current Investment
0.00
0.00
10.29
0.00
17.65
9.05
5.00
1.00
5.46
0.00
Long Term Loans & Adv.
34.00
31.43
36.33
45.10
34.00
10.80
27.22
12.21
10.96
3.21
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
799.52
636.88
691.39
669.60
614.66
580.15
454.99
367.89
288.93
239.20
Current Investments
0.03
0.03
0.17
0.17
0.17
0.17
0.17
0.03
0.07
0.07
Inventories
446.98
354.71
388.10
421.73
361.26
345.18
232.15
184.25
130.20
83.53
Sundry Debtors
59.86
25.99
35.14
28.34
50.85
33.53
9.34
6.40
3.24
0.03
Cash & Bank
14.72
12.01
11.49
14.94
12.27
9.03
4.57
3.39
5.48
3.19
Other Current Assets
277.94
213.81
209.78
169.07
190.12
192.24
208.76
173.82
149.96
152.39
Short Term Loans & Adv.
43.58
30.34
46.70
35.35
26.73
52.54
33.84
19.51
22.95
19.97
Net Current Assets
323.75
361.46
406.21
380.58
237.91
297.96
226.39
143.17
62.09
73.83
Total Assets
854.16
688.71
747.54
725.31
676.12
604.07
492.05
386.43
310.77
251.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
20.78
120.52
25.41
-81.14
14.47
-29.52
-23.76
-11.18
48.97
-104.43
PBT
48.50
20.03
15.51
22.72
22.14
53.21
31.44
19.04
6.77
-0.59
Adjustment
21.62
28.28
28.47
24.13
15.18
9.26
3.78
5.77
13.18
0.08
Changes in Working Capital
-43.25
80.35
-12.81
-121.80
-5.31
-78.02
-54.48
-34.06
29.28
-103.91
Cash after chg. in Working capital
26.86
128.66
31.17
-74.94
32.01
-15.55
-19.26
-9.26
49.23
-104.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.09
-8.14
-5.76
-6.19
-17.54
-13.97
-4.51
-1.92
-0.26
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
-0.79
-0.74
-7.67
17.57
-14.66
-3.07
-14.80
5.24
-6.10
-7.36
Net Fixed Assets
-0.36
-0.24
-0.71
-1.08
-0.94
2.45
-1.37
-0.03
-0.28
-0.57
Net Investments
0.00
2.60
-2.46
1.50
1.55
1.96
-4.13
0.04
-1.00
1.94
Others
-0.43
-3.10
-4.50
17.15
-15.27
-7.48
-9.30
5.23
-4.82
-8.73
Cash from Financing Activity
-17.27
-119.27
-21.19
66.23
1.05
31.38
38.57
3.54
-39.87
93.37
Net Cash Inflow / Outflow
2.72
0.51
-3.45
2.67
0.86
-1.21
0.00
-2.40
2.99
-18.41
Opening Cash & Equivalents
12.01
11.49
14.94
12.27
-1.12
0.10
0.10
5.48
2.48
21.60
Closing Cash & Equivalent
14.72
12.01
11.49
14.94
-0.25
-1.12
0.10
3.08
5.48
3.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
43.35
33.70
30.80
29.43
28.57
27.62
19.65
14.99
12.90
12.68
ROA
5.36%
2.19%
1.49%
2.62%
2.29%
6.55%
4.79%
3.26%
0.97%
-1.44%
ROE
26.09%
11.86%
8.86%
15.35%
12.67%
36.92%
29.49%
19.79%
5.17%
-6.45%
ROCE
15.25%
10.16%
9.01%
12.33%
9.73%
19.17%
14.06%
13.09%
11.48%
5.96%
Fixed Asset Turnover
18.26
16.45
15.31
17.83
21.92
27.39
15.04
14.73
17.70
18.69
Receivable days
47.34
41.30
49.68
60.40
81.93
42.36
23.48
16.30
5.96
18.28
Inventory Days
442.11
501.85
633.81
597.21
685.90
570.34
621.04
531.90
389.81
331.95
Payable days
106.26
115.79
122.10
74.45
86.23
58.42
55.08
49.01
36.07
43.86
Cash Conversion Cycle
383.19
427.37
561.39
583.15
681.60
554.27
589.44
499.19
359.70
306.38
Total Debt/Equity
1.68
2.13
3.05
3.12
2.35
2.25
2.60
2.37
2.42
2.40
Interest Cover
3.31
1.71
1.52
1.70
2.48
6.25
9.63
3.95
1.49
0.94

News Update:


  • Arihant Superstructures ventures into outright purchase of 25 acres in Mumbai Metropolitan Region
    24th Nov 2022, 09:40 AM

    This stretch houses major township projects from the Hiranandani Communities, Wadhwa Developers and Godrej Properties

    Read More
  • Arihant Superstruct. - Quarterly Results
    12th Nov 2022, 16:35 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.