Nifty
Sensex
:
:
11729.60
39922.46
-159.80 (-1.34%)
-599.64 (-1.48%)

Construction - Real Estate

Rating :
59/99

BSE: 539301 | NSE: ARVSMART

86.75
28-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  90.50
  •  90.95
  •  86.50
  •  90.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75781
  •  66.95
  •  113.00
  •  60.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 321.40
  • 10.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 533.96
  • N/A
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.06%
  • 2.04%
  • 31.65%
  • FII
  • DII
  • Others
  • 0.03%
  • 3.73%
  • 3.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.49
  • 21.15
  • 14.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.77
  • 20.53
  • 7.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 75.48
  • 18.06
  • 9.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.51
  • 13.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.33
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.67
  • 8.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
10.54
36.55
-71.16%
135.31
112.06
20.75%
94.24
77.26
21.98%
33.39
44.72
-25.34%
Expenses
8.39
26.15
-67.92%
107.27
78.80
36.13%
55.10
57.02
-3.37%
22.18
36.63
-39.45%
EBITDA
2.15
10.39
-79.31%
28.04
33.26
-15.69%
39.14
20.24
93.38%
11.21
8.09
38.57%
EBIDTM
20.43%
28.44%
20.72%
29.68%
41.53%
26.19%
33.57%
18.09%
Other Income
0.23
0.26
-11.54%
0.56
0.54
3.70%
0.30
0.58
-48.28%
1.09
1.04
4.81%
Interest
6.85
5.33
28.52%
6.25
5.99
4.34%
6.06
5.34
13.48%
6.70
5.35
25.23%
Depreciation
0.28
0.29
-3.45%
0.26
0.29
-10.34%
0.27
0.29
-6.90%
0.29
0.29
0.00%
PBT
-4.74
5.03
-
22.10
27.53
-19.72%
33.11
15.19
117.97%
5.31
3.49
52.15%
Tax
0.20
2.21
-90.95%
7.32
9.46
-22.62%
12.27
5.02
144.42%
2.46
1.66
48.19%
PAT
-4.94
2.82
-
14.78
18.07
-18.21%
20.85
10.16
105.22%
2.85
1.83
55.74%
PATM
-46.88%
7.70%
10.93%
16.13%
22.12%
13.15%
8.55%
4.10%
EPS
-1.39
0.79
-
4.15
5.08
-18.31%
5.86
2.85
105.61%
0.80
0.51
56.86%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
273.48
299.49
262.09
198.25
158.59
114.74
87.06
Net Sales Growth
1.07%
14.27%
32.20%
25.01%
38.22%
31.79%
 
Cost Of Goods Sold
50.38
52.78
40.58
24.85
-2.92
14.33
38.72
Gross Profit
223.10
246.71
221.50
173.40
161.51
100.40
48.34
GP Margin
81.58%
82.38%
84.51%
87.47%
101.84%
87.50%
55.52%
Total Expenditure
192.94
210.71
194.11
137.29
114.53
79.84
62.16
Power & Fuel Cost
-
0.88
0.92
0.85
0.46
0.27
0.28
% Of Sales
-
0.29%
0.35%
0.43%
0.29%
0.24%
0.32%
Employee Cost
-
21.75
21.36
16.47
15.53
11.90
9.98
% Of Sales
-
7.26%
8.15%
8.31%
9.79%
10.37%
11.46%
Manufacturing Exp.
-
91.56
89.34
56.12
69.42
39.73
2.19
% Of Sales
-
30.57%
34.09%
28.31%
43.77%
34.63%
2.52%
General & Admin Exp.
-
29.86
29.02
32.57
26.37
5.54
6.53
% Of Sales
-
9.97%
11.07%
16.43%
16.63%
4.83%
7.50%
Selling & Distn. Exp.
-
7.60
9.81
3.76
3.21
2.60
3.24
% Of Sales
-
2.54%
3.74%
1.90%
2.02%
2.27%
3.72%
Miscellaneous Exp.
-
6.26
3.06
2.67
2.46
5.48
1.20
% Of Sales
-
2.09%
1.17%
1.35%
1.55%
4.78%
1.38%
EBITDA
80.54
88.78
67.98
60.96
44.06
34.90
24.90
EBITDA Margin
29.45%
29.64%
25.94%
30.75%
27.78%
30.42%
28.60%
Other Income
2.18
2.21
2.26
3.99
0.15
1.67
0.30
Interest
25.86
24.34
21.26
15.39
11.58
8.43
8.00
Depreciation
1.10
1.11
1.15
1.09
1.03
0.92
0.42
PBT
55.78
65.55
47.83
48.47
31.60
27.21
16.78
Tax
22.25
24.25
16.61
16.90
10.65
10.38
6.62
Tax Rate
39.89%
36.99%
34.73%
34.87%
33.70%
38.15%
39.45%
PAT
33.54
39.47
30.70
30.30
19.58
17.21
10.61
PAT before Minority Interest
32.02
41.30
31.21
31.57
20.95
16.83
10.16
Minority Interest
-1.52
-1.83
-0.51
-1.27
-1.37
0.38
0.45
PAT Margin
12.26%
13.18%
11.71%
15.28%
12.35%
15.00%
12.19%
PAT Growth
2.01%
28.57%
1.32%
54.75%
13.77%
62.21%
 
EPS
9.42
11.09
8.62
8.51
5.50
4.83
2.98

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
288.81
254.54
295.00
194.71
143.49
125.81
Share Capital
35.55
35.23
31.87
28.41
25.82
10.05
Total Reserves
253.19
218.86
214.18
157.68
117.66
115.76
Non-Current Liabilities
64.24
51.11
119.92
66.87
45.43
23.12
Secured Loans
73.36
80.67
21.70
21.06
20.47
0.23
Unsecured Loans
0.00
0.00
78.44
24.25
22.50
22.50
Long Term Provisions
1.82
1.59
1.11
0.70
0.44
0.33
Current Liabilities
417.84
429.78
161.87
154.55
158.80
112.90
Trade Payables
68.73
59.36
47.64
90.15
69.92
67.68
Other Current Liabilities
264.85
364.81
107.92
52.10
78.78
36.76
Short Term Borrowings
83.75
0.89
0.00
8.74
7.45
7.83
Short Term Provisions
0.50
4.71
6.31
3.55
2.65
0.63
Total Liabilities
786.66
745.89
595.87
432.68
355.86
261.83
Net Block
8.94
9.64
9.94
10.01
9.57
2.78
Gross Block
12.80
12.64
11.91
11.04
15.30
3.94
Accumulated Depreciation
3.86
2.99
1.97
1.03
5.72
1.16
Non Current Assets
83.45
73.34
29.51
24.76
65.02
45.97
Capital Work in Progress
20.30
14.14
12.17
10.59
7.20
0.02
Non Current Investment
0.00
0.00
0.00
0.01
0.00
0.00
Long Term Loans & Adv.
52.44
47.88
5.17
4.16
48.24
43.17
Other Non Current Assets
1.77
1.67
2.23
0.00
0.00
0.00
Current Assets
703.21
672.55
566.36
407.91
290.84
215.86
Current Investments
1.43
1.59
1.82
2.35
0.00
0.00
Inventories
662.76
626.44
350.90
268.12
164.87
138.72
Sundry Debtors
1.02
1.13
116.86
40.37
38.48
7.03
Cash & Bank
5.53
6.35
6.08
13.14
3.72
3.67
Other Current Assets
32.46
2.46
11.48
1.44
83.78
66.44
Short Term Loans & Adv.
30.90
34.58
79.22
82.49
55.38
65.97
Net Current Assets
285.37
242.77
404.49
253.36
132.04
102.95
Total Assets
786.66
745.89
595.87
432.67
355.86
261.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-15.70
11.71
-146.91
-19.11
-14.65
PBT
65.39
47.79
48.34
32.30
27.21
Adjustment
25.94
21.42
13.90
12.90
7.11
Changes in Working Capital
-93.95
-44.54
-194.15
-52.51
-40.93
Cash after chg. in Working capital
-2.62
24.67
-131.91
-7.32
-6.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.09
-12.96
-15.00
-11.79
-8.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-6.56
-0.45
-0.86
1.42
-0.72
Net Fixed Assets
-0.52
-0.35
-0.80
4.28
Net Investments
46.11
-58.10
-74.35
-32.70
Others
-52.15
58.00
74.29
29.84
Cash from Financing Activity
21.40
-10.98
140.71
27.39
21.05
Net Cash Inflow / Outflow
-0.87
0.28
-7.06
9.70
5.68
Opening Cash & Equivalents
6.35
6.08
13.14
3.43
-1.97
Closing Cash & Equivalent
5.49
6.35
6.08
13.14
3.72

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
81.21
72.12
77.21
65.50
55.56
12.52
ROA
5.39%
4.65%
6.14%
5.31%
5.45%
3.88%
ROE
15.22%
12.48%
14.61%
12.71%
12.50%
8.08%
ROCE
19.28%
15.68%
17.17%
16.51%
18.21%
15.84%
Fixed Asset Turnover
23.55
21.35
17.27
12.04
11.93
22.09
Receivable days
1.31
82.16
144.74
90.74
72.39
29.48
Inventory Days
785.60
680.57
569.86
498.27
482.87
581.60
Payable days
121.61
-191.59
202.16
281.00
288.88
457.29
Cash Conversion Cycle
665.29
954.31
512.44
308.00
266.38
153.79
Total Debt/Equity
0.76
0.67
0.65
0.50
0.64
0.24
Interest Cover
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.