Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Construction - Real Estate

Rating :
72/99

BSE: 539301 | NSE: ARVSMART

713.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  734.95
  •  734.95
  •  708.20
  •  727.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  81183
  •  586.23
  •  764.00
  •  309.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,161.43
  • 76.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,204.80
  • 0.50%
  • 6.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.27%
  • 2.62%
  • 24.55%
  • FII
  • DII
  • Others
  • 1.81%
  • 1.34%
  • 19.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.63
  • 2.64
  • 9.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.17
  • 4.66
  • 17.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.63
  • 1.04
  • 18.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.77
  • 38.31
  • 51.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.12
  • 2.33
  • 3.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.88
  • 15.22
  • 20.60

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
117.37
92.68
26.64%
84.30
52.63
60.17%
72.67
50.34
44.36%
66.84
60.26
10.92%
Expenses
86.03
72.35
18.91%
64.36
43.91
46.57%
38.82
41.23
-5.85%
40.52
49.49
-18.12%
EBITDA
31.34
20.33
54.16%
19.94
8.72
128.67%
33.85
9.11
271.57%
26.32
10.77
144.38%
EBIDTM
26.70%
21.94%
23.66%
16.57%
46.58%
18.10%
39.38%
17.87%
Other Income
2.74
1.69
62.13%
2.12
2.59
-18.15%
2.61
1.28
103.91%
2.24
1.77
26.55%
Interest
4.46
6.41
-30.42%
2.64
3.99
-33.83%
19.24
1.97
876.65%
14.61
1.62
801.85%
Depreciation
1.22
0.84
45.24%
1.10
0.66
66.67%
1.32
0.63
109.52%
0.86
0.58
48.28%
PBT
28.40
14.77
92.28%
18.33
6.66
175.23%
15.89
7.79
103.98%
13.09
10.34
26.60%
Tax
8.90
4.30
106.98%
6.68
1.60
317.50%
5.06
2.90
74.48%
3.99
2.94
35.71%
PAT
19.51
10.47
86.34%
11.65
5.06
130.24%
10.83
4.89
121.47%
9.10
7.39
23.14%
PATM
16.62%
11.29%
13.82%
9.61%
14.90%
9.72%
13.61%
12.27%
EPS
3.42
2.05
66.83%
2.07
0.94
120.21%
1.91
1.10
73.64%
1.77
1.71
3.51%

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
Mar 15
Net Sales
-
341.18
255.92
256.84
149.26
299.49
262.09
198.25
158.59
114.74
87.06
Net Sales Growth
-
33.32%
-0.36%
72.08%
-50.16%
14.27%
32.20%
25.01%
38.22%
31.79%
 
Cost Of Goods Sold
-
-23.14
19.83
16.68
8.51
52.78
40.58
24.85
-2.92
14.33
38.72
Gross Profit
-
364.32
236.08
240.16
140.75
246.71
221.50
173.40
161.51
100.40
48.34
GP Margin
-
106.78%
92.25%
93.51%
94.30%
82.38%
84.51%
87.47%
101.84%
87.50%
55.52%
Total Expenditure
-
229.72
206.98
207.74
108.64
210.71
194.11
137.29
114.53
79.84
62.16
Power & Fuel Cost
-
2.48
2.20
1.34
1.05
0.88
0.92
0.85
0.46
0.27
0.28
% Of Sales
-
0.73%
0.86%
0.52%
0.70%
0.29%
0.35%
0.43%
0.29%
0.24%
0.32%
Employee Cost
-
53.90
36.82
27.24
20.57
21.75
21.36
16.47
15.53
11.90
9.98
% Of Sales
-
15.80%
14.39%
10.61%
13.78%
7.26%
8.15%
8.31%
9.79%
10.37%
11.46%
Manufacturing Exp.
-
115.83
106.33
108.92
46.88
91.56
89.34
56.12
69.42
39.73
2.19
% Of Sales
-
33.95%
41.55%
42.41%
31.41%
30.57%
34.09%
28.31%
43.77%
34.63%
2.52%
General & Admin Exp.
-
49.16
20.62
39.03
20.98
29.86
29.02
32.57
26.37
5.54
6.53
% Of Sales
-
14.41%
8.06%
15.20%
14.06%
9.97%
11.07%
16.43%
16.63%
4.83%
7.50%
Selling & Distn. Exp.
-
23.23
11.86
8.97
7.54
7.60
9.81
3.76
3.21
2.60
3.24
% Of Sales
-
6.81%
4.63%
3.49%
5.05%
2.54%
3.74%
1.90%
2.02%
2.27%
3.72%
Miscellaneous Exp.
-
8.26
9.32
5.56
3.11
6.26
3.06
2.67
2.46
5.48
3.24
% Of Sales
-
2.42%
3.64%
2.16%
2.08%
2.09%
1.17%
1.35%
1.55%
4.78%
1.38%
EBITDA
-
111.46
48.94
49.10
40.62
88.78
67.98
60.96
44.06
34.90
24.90
EBITDA Margin
-
32.67%
19.12%
19.12%
27.21%
29.64%
25.94%
30.75%
27.78%
30.42%
28.60%
Other Income
-
9.70
7.33
7.58
1.89
2.21
2.26
3.99
0.15
1.67
0.30
Interest
-
40.94
13.99
16.83
26.87
24.34
21.26
15.39
11.58
8.43
8.00
Depreciation
-
4.50
2.71
1.51
1.13
1.11
1.15
1.09
1.03
0.92
0.42
PBT
-
75.71
39.56
38.34
14.50
65.55
47.83
48.47
31.60
27.21
16.78
Tax
-
24.62
11.75
12.85
5.47
24.25
16.61
16.90
10.65
10.38
6.62
Tax Rate
-
32.52%
29.70%
33.52%
37.72%
36.99%
34.73%
34.87%
33.70%
38.15%
39.45%
PAT
-
41.57
25.61
25.06
8.75
39.47
30.70
30.30
19.58
17.21
10.61
PAT before Minority Interest
-
51.09
27.83
24.77
9.03
41.30
31.21
31.57
20.95
16.83
10.16
Minority Interest
-
-9.52
-2.22
0.29
-0.28
-1.83
-0.51
-1.27
-1.37
0.38
0.45
PAT Margin
-
12.18%
10.01%
9.76%
5.86%
13.18%
11.71%
15.28%
12.35%
15.00%
12.19%
PAT Growth
-
62.32%
2.19%
186.40%
-77.83%
28.57%
1.32%
54.75%
13.77%
62.21%
 
EPS
-
9.14
5.63
5.51
1.92
8.67
6.75
6.66
4.30
3.78
2.33

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
Mar 15
Shareholder's Funds
494.56
466.41
439.08
311.35
288.81
254.54
295.00
194.71
143.49
125.81
Share Capital
45.34
45.31
42.46
35.55
35.55
35.23
31.87
28.41
25.82
10.05
Total Reserves
446.95
419.85
389.34
275.74
253.19
218.86
214.18
157.68
117.66
115.76
Non-Current Liabilities
72.96
115.75
6.87
154.95
64.24
51.11
119.92
66.87
45.43
23.12
Secured Loans
90.95
142.71
29.67
59.28
73.36
80.67
21.70
21.06
20.47
0.23
Unsecured Loans
0.00
0.00
0.00
105.26
0.00
0.00
78.44
24.25
22.50
22.50
Long Term Provisions
4.12
2.71
2.33
2.23
1.82
1.59
1.11
0.70
0.44
0.33
Current Liabilities
1,377.25
869.03
627.26
408.88
417.84
429.78
161.87
154.55
158.80
112.90
Trade Payables
123.65
59.93
57.28
59.95
68.73
59.36
47.64
90.15
69.92
67.68
Other Current Liabilities
1,246.82
806.33
553.36
348.02
264.85
364.81
107.92
52.10
78.78
36.76
Short Term Borrowings
0.00
0.00
0.00
0.00
83.75
0.89
0.00
8.74
7.45
7.83
Short Term Provisions
6.78
2.77
16.61
0.91
0.50
4.71
6.31
3.55
2.65
0.63
Total Liabilities
2,076.38
1,480.18
1,110.84
913.86
786.66
745.89
595.87
432.68
355.86
261.83
Net Block
53.23
46.43
43.31
9.25
8.94
9.64
9.94
10.01
9.57
2.78
Gross Block
64.13
54.20
49.18
13.79
12.80
12.64
11.91
11.04
15.30
3.94
Accumulated Depreciation
10.90
7.77
5.87
4.54
3.86
2.99
1.97
1.03
5.72
1.16
Non Current Assets
363.01
135.32
115.28
104.21
84.88
73.34
29.51
24.76
65.02
45.97
Capital Work in Progress
18.65
17.16
12.73
39.16
20.30
14.14
12.17
10.59
7.20
0.02
Non Current Investment
0.00
0.00
0.00
1.44
1.43
0.00
0.00
0.01
0.00
0.00
Long Term Loans & Adv.
288.93
70.22
53.79
48.97
52.44
47.88
5.17
4.16
48.24
43.17
Other Non Current Assets
2.20
1.51
5.45
5.39
1.77
1.67
2.23
0.00
0.00
0.00
Current Assets
1,713.37
1,344.87
995.55
809.65
701.77
672.55
566.36
407.91
290.84
215.86
Current Investments
103.28
83.49
0.27
0.00
0.00
1.59
1.82
2.35
0.00
0.00
Inventories
1,361.96
957.03
766.29
694.31
662.76
626.44
350.90
268.12
164.87
138.72
Sundry Debtors
2.62
2.71
1.06
2.27
1.02
1.13
116.86
40.37
38.48
7.03
Cash & Bank
63.14
63.65
152.79
35.08
5.53
6.35
6.08
13.14
3.72
3.67
Other Current Assets
182.37
4.99
3.66
2.99
32.46
37.04
90.70
83.93
83.78
66.44
Short Term Loans & Adv.
181.63
232.99
71.48
74.99
30.90
34.58
79.22
82.49
55.38
65.97
Net Current Assets
336.12
475.83
368.29
400.77
283.94
242.77
404.49
253.36
132.04
102.95
Total Assets
2,076.38
1,480.19
1,110.83
913.86
786.65
745.89
595.87
432.67
355.86
261.83

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
Cash From Operating Activity
30.50
-101.04
160.58
91.02
-15.70
11.71
-146.91
-19.11
-14.65
PBT
75.71
39.58
37.62
14.50
65.55
47.79
48.34
32.30
27.21
Adjustment
40.26
12.54
14.99
26.36
25.78
21.42
13.90
12.90
7.11
Changes in Working Capital
-70.28
-116.78
121.78
50.36
-93.95
-44.54
-194.15
-52.51
-40.93
Cash after chg. in Working capital
45.69
-64.66
174.39
91.21
-2.62
24.67
-131.91
-7.32
-6.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.19
-36.38
-13.81
-0.20
-13.09
-12.96
-15.00
-11.79
-8.04
Other Direct Exp. Paid
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
Cash From Investing Activity
-27.76
-81.52
29.29
-42.04
-6.56
-0.45
-0.86
1.42
-0.72
Net Fixed Assets
-5.67
-3.03
-2.36
-0.31
-0.52
-0.35
-0.80
4.28
Net Investments
-104.17
-21.78
-74.80
32.80
46.11
-58.10
-74.35
-32.70
Others
82.08
-56.71
106.45
-74.53
-52.15
58.00
74.29
29.84
Cash from Financing Activity
-3.32
95.26
-74.01
-19.42
21.40
-10.98
140.71
27.39
21.05
Net Cash Inflow / Outflow
-0.58
-87.30
115.87
29.55
-0.87
0.28
-7.06
9.70
5.68
Opening Cash & Equivalents
63.61
150.91
35.04
5.49
6.35
6.08
13.14
3.43
-1.97
Closing Cash & Equivalent
63.03
63.61
150.91
35.04
5.49
6.35
6.08
13.14
3.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
108.57
102.66
101.69
87.55
81.21
72.12
77.21
65.50
55.56
12.52
ROA
2.87%
2.15%
2.45%
1.06%
5.39%
4.65%
6.14%
5.31%
5.45%
3.88%
ROE
10.67%
6.20%
6.67%
3.01%
15.22%
12.48%
14.61%
12.71%
12.50%
8.08%
ROCE
19.24%
9.91%
11.23%
8.21%
19.28%
15.68%
17.17%
16.51%
18.21%
15.84%
Fixed Asset Turnover
5.77
4.95
8.16
11.23
23.55
21.35
17.27
12.04
11.93
22.09
Receivable days
2.85
2.69
2.37
4.03
1.31
82.16
144.74
90.74
72.39
29.48
Inventory Days
1240.46
1228.94
1037.83
1659.32
785.60
680.57
569.86
498.27
482.87
581.60
Payable days
-1447.67
1078.46
1282.70
2759.57
121.61
-191.59
202.16
281.00
288.88
457.29
Cash Conversion Cycle
2690.98
153.16
-242.50
-1096.22
665.29
954.31
512.44
308.00
266.38
153.79
Total Debt/Equity
0.22
0.31
0.07
0.61
0.76
0.67
0.65
0.50
0.64
0.24
Interest Cover
2.85
3.83
3.23
1.54
3.69
3.25
4.15
3.73
4.23
3.10

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.