Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Construction - Real Estate

Rating :
70/99

BSE: 506194 | NSE: ARIHANTSUP

342.40
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  338.35
  •  345.95
  •  333.05
  •  338.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25047
  •  85.35
  •  416.00
  •  158.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,414.67
  • 31.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,877.02
  • 0.35%
  • 5.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.71%
  • 6.73%
  • 15.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.56
  • 10.23
  • 12.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.39
  • 7.76
  • 10.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.40
  • 19.33
  • 41.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.11
  • 21.29
  • 21.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.43
  • 2.92
  • 4.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.30
  • 12.84
  • 14.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
155.35
65.39
137.57%
119.23
114.71
3.94%
108.91
120.37
-9.52%
120.96
88.98
35.94%
Expenses
125.57
55.45
126.46%
93.24
85.29
9.32%
83.56
100.66
-16.99%
94.55
70.52
34.08%
EBITDA
29.77
9.94
199.50%
25.99
29.42
-11.66%
25.35
19.71
28.61%
26.41
18.47
42.99%
EBIDTM
19.17%
15.21%
21.80%
25.65%
23.28%
16.37%
21.83%
20.75%
Other Income
0.79
0.66
19.70%
0.23
0.50
-54.00%
0.14
0.51
-72.55%
0.07
0.62
-88.71%
Interest
6.46
8.53
-24.27%
6.86
7.55
-9.14%
6.16
4.77
29.14%
6.51
4.79
35.91%
Depreciation
0.54
0.52
3.85%
0.56
0.50
12.00%
0.55
0.48
14.58%
0.54
0.46
17.39%
PBT
23.57
1.55
1,420.65%
18.80
21.87
-14.04%
18.78
14.97
25.45%
19.43
13.84
40.39%
Tax
7.26
1.34
441.79%
3.19
1.92
66.15%
2.72
3.16
-13.92%
3.83
3.14
21.97%
PAT
16.31
0.22
7,313.64%
15.61
19.95
-21.75%
16.06
11.82
35.87%
15.61
10.70
45.89%
PATM
10.50%
0.33%
13.09%
17.39%
14.74%
9.82%
12.90%
12.02%
EPS
1.88
-0.26
-
2.72
3.54
-23.16%
3.90
2.87
35.89%
2.85
2.12
34.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
504.45
389.44
330.94
270.13
233.18
239.27
187.96
184.74
122.36
107.89
100.06
Net Sales Growth
29.53%
17.68%
22.51%
15.85%
-2.55%
27.30%
1.74%
50.98%
13.41%
7.83%
 
Cost Of Goods Sold
308.34
244.80
196.83
182.63
154.79
144.41
112.40
94.37
66.33
66.52
66.68
Gross Profit
196.11
144.65
134.11
87.50
78.40
94.86
75.56
90.37
56.04
41.37
33.38
GP Margin
38.88%
37.14%
40.52%
32.39%
33.62%
39.65%
40.20%
48.92%
45.80%
38.34%
33.36%
Total Expenditure
396.92
311.90
261.28
222.11
190.20
185.90
150.76
121.89
87.55
83.19
79.84
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.16
0.14
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.15%
0.14%
Employee Cost
-
19.36
16.41
11.81
11.52
12.61
11.49
7.53
6.93
5.66
4.92
% Of Sales
-
4.97%
4.96%
4.37%
4.94%
5.27%
6.11%
4.08%
5.66%
5.25%
4.92%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
General & Admin Exp.
-
12.58
11.44
6.01
8.67
9.54
8.72
7.64
6.62
5.97
4.20
% Of Sales
-
3.23%
3.46%
2.22%
3.72%
3.99%
4.64%
4.14%
5.41%
5.53%
4.20%
Selling & Distn. Exp.
-
35.14
34.99
20.96
14.15
16.41
15.31
11.45
7.38
4.70
3.54
% Of Sales
-
9.02%
10.57%
7.76%
6.07%
6.86%
8.15%
6.20%
6.03%
4.36%
3.54%
Miscellaneous Exp.
-
0.02
1.60
0.70
1.07
2.92
2.83
0.90
0.29
0.18
3.54
% Of Sales
-
0.01%
0.48%
0.26%
0.46%
1.22%
1.51%
0.49%
0.24%
0.17%
0.37%
EBITDA
107.52
77.54
69.66
48.02
42.98
53.37
37.20
62.85
34.81
24.70
20.22
EBITDA Margin
21.31%
19.91%
21.05%
17.78%
18.43%
22.31%
19.79%
34.02%
28.45%
22.89%
20.21%
Other Income
1.23
2.29
1.60
2.14
4.67
3.57
1.29
1.51
1.35
1.89
0.94
Interest
25.99
25.64
21.03
28.10
30.11
32.36
15.01
10.13
3.64
6.45
13.85
Depreciation
2.19
1.95
1.73
2.04
2.04
1.86
1.34
1.02
1.08
1.11
0.55
PBT
80.58
52.23
48.50
20.03
15.51
22.72
22.14
53.21
31.44
19.04
6.77
Tax
17.00
9.56
7.12
4.29
4.53
4.40
7.50
17.29
10.41
7.67
4.05
Tax Rate
21.10%
18.30%
14.68%
21.42%
29.21%
19.37%
33.88%
32.49%
33.11%
40.28%
59.82%
PAT
63.59
31.41
41.35
11.17
5.48
12.98
12.57
32.82
19.06
10.14
1.31
PAT before Minority Interest
48.51
42.68
41.38
15.74
10.98
18.33
14.65
35.92
21.03
11.36
2.72
Minority Interest
-15.08
-11.27
-0.03
-4.57
-5.50
-5.35
-2.08
-3.10
-1.97
-1.22
-1.41
PAT Margin
12.61%
8.07%
12.49%
4.14%
2.35%
5.42%
6.69%
17.77%
15.58%
9.40%
1.31%
PAT Growth
48.96%
-24.04%
270.19%
103.83%
-57.78%
3.26%
-61.70%
72.19%
87.97%
674.05%
 
EPS
15.43
7.62
10.04
2.71
1.33
3.15
3.05
7.97
4.63
2.46
0.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
209.77
178.42
138.70
126.75
121.15
117.58
113.69
80.88
61.72
53.12
Share Capital
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
41.16
Total Reserves
168.61
137.26
97.54
85.59
79.99
76.42
72.53
39.72
20.56
11.96
Non-Current Liabilities
317.43
175.39
249.98
315.58
300.55
171.95
200.42
177.92
97.30
29.35
Secured Loans
147.44
136.44
124.19
162.32
169.52
97.78
127.64
90.61
39.84
29.06
Unsecured Loans
170.12
38.77
125.84
153.33
131.05
74.08
72.77
87.21
57.25
0.00
Long Term Provisions
0.00
0.40
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
469.64
475.77
275.42
285.18
289.01
376.75
282.19
228.60
224.72
226.84
Trade Payables
74.59
61.80
52.80
63.07
40.49
37.62
29.40
15.43
8.47
9.86
Other Current Liabilities
379.01
289.66
176.55
150.40
163.17
220.72
176.10
157.74
162.46
110.07
Short Term Borrowings
14.30
124.07
45.49
71.04
77.20
104.84
55.41
32.69
48.91
99.49
Short Term Provisions
1.74
0.24
0.58
0.67
8.15
13.58
21.29
22.74
4.87
7.42
Total Liabilities
1,032.69
854.16
688.70
747.54
725.31
676.12
604.06
492.06
386.43
310.77
Net Block
10.38
9.22
8.98
9.53
10.61
9.81
4.06
4.84
5.32
5.41
Gross Block
22.22
19.11
17.14
15.71
14.74
12.10
5.05
8.44
7.84
6.82
Accumulated Depreciation
11.85
9.89
8.16
6.18
4.14
2.29
0.99
3.59
2.51
1.40
Non Current Assets
61.93
54.64
51.83
56.15
55.71
61.46
23.92
37.06
18.54
21.84
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
0.00
0.00
0.00
10.29
0.00
17.65
9.05
5.00
1.00
5.46
Long Term Loans & Adv.
39.90
34.00
31.43
36.33
45.10
34.00
10.80
27.22
12.21
10.96
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
970.76
799.52
636.88
691.39
669.60
614.66
580.15
454.99
367.89
288.93
Current Investments
0.03
0.03
0.03
0.17
0.17
0.17
0.17
0.17
0.03
0.07
Inventories
483.81
446.98
354.71
388.10
421.73
361.26
345.18
232.15
184.25
130.20
Sundry Debtors
85.17
59.86
25.99
35.14
28.34
50.85
33.53
9.34
6.40
3.24
Cash & Bank
7.96
14.72
12.01
11.49
14.94
12.27
9.03
4.57
3.39
5.48
Other Current Assets
393.79
234.36
213.81
209.78
204.42
190.12
192.24
208.76
173.82
149.96
Short Term Loans & Adv.
97.11
43.58
30.34
46.70
35.35
26.73
52.54
33.84
19.51
22.95
Net Current Assets
501.12
323.75
361.46
406.21
380.58
237.91
297.96
226.39
143.17
62.09
Total Assets
1,032.69
854.16
688.71
747.54
725.31
676.12
604.07
492.05
386.43
310.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-11.80
20.78
120.52
25.41
-81.14
14.47
-29.52
-23.76
-11.18
48.97
PBT
52.23
48.50
20.03
15.51
22.72
22.14
53.21
31.44
19.04
6.77
Adjustment
25.69
21.62
28.28
28.47
24.13
15.18
9.26
3.78
5.77
13.18
Changes in Working Capital
-81.69
-43.25
80.35
-12.81
-121.80
-5.31
-78.02
-54.48
-34.06
29.28
Cash after chg. in Working capital
-3.77
26.86
128.66
31.17
-74.94
32.01
-15.55
-19.26
-9.26
49.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.03
-6.09
-8.14
-5.76
-6.19
-17.54
-13.97
-4.51
-1.92
-0.26
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
-1.81
-0.79
-0.74
-7.67
17.57
-14.66
-3.07
-14.80
5.24
-6.10
Net Fixed Assets
-0.08
-0.36
-0.24
-0.71
-1.08
-0.94
2.45
-1.37
-0.03
-0.28
Net Investments
0.00
0.00
2.60
-2.46
1.50
1.55
1.96
-4.13
0.04
-1.00
Others
-1.73
-0.43
-3.10
-4.50
17.15
-15.27
-7.48
-9.30
5.23
-4.82
Cash from Financing Activity
6.94
-17.27
-119.27
-21.19
66.23
1.05
31.38
38.57
3.54
-39.87
Net Cash Inflow / Outflow
-6.67
2.72
0.51
-3.45
2.67
0.86
-1.21
0.00
-2.40
2.99
Opening Cash & Equivalents
14.63
12.01
11.49
14.94
12.27
-1.12
0.10
0.10
5.48
2.48
Closing Cash & Equivalent
7.96
14.72
12.01
11.49
14.94
-0.25
-1.12
0.10
3.08
5.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
50.96
43.35
33.70
30.80
29.43
28.57
27.62
19.65
14.99
12.90
ROA
4.52%
5.36%
2.19%
1.49%
2.62%
2.29%
6.55%
4.79%
3.26%
0.97%
ROE
21.99%
26.09%
11.86%
8.86%
15.35%
12.67%
36.92%
29.49%
19.79%
5.17%
ROCE
15.28%
15.25%
10.16%
9.01%
12.33%
9.73%
19.17%
14.06%
13.09%
11.48%
Fixed Asset Turnover
18.84
18.26
16.45
15.31
17.83
21.92
27.39
15.04
14.73
17.70
Receivable days
67.96
47.34
41.30
49.68
60.40
81.93
42.36
23.48
16.30
5.96
Inventory Days
436.19
442.11
501.85
633.81
597.21
685.90
570.34
621.04
531.90
389.81
Payable days
101.68
106.26
115.79
122.10
74.45
86.23
58.42
55.08
49.01
36.07
Cash Conversion Cycle
402.47
383.19
427.37
561.39
583.15
681.60
554.27
589.44
499.19
359.70
Total Debt/Equity
1.58
1.68
2.13
3.05
3.12
2.35
2.25
2.60
2.37
2.42
Interest Cover
3.04
3.31
1.71
1.52
1.70
2.48
6.25
9.63
3.95
1.49

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.