Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Construction - Real Estate

Rating :
59/99

BSE: 539301 | NSE: ARVSMART

92.65
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  87.85
  •  93.80
  •  87.85
  •  89.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21198
  •  19.43
  •  146.00
  •  70.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 326.91
  • 10.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 491.54
  • 1.63%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.06%
  • 2.50%
  • 29.84%
  • FII
  • DII
  • Others
  • 4.19%
  • 0.00%
  • 4.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.66
  • 18.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 114.87
  • 22.25
  • 9.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 116.87
  • 23.68
  • 16.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
36.55
27.49
32.96%
112.06
104.27
7.47%
77.26
32.51
137.65%
44.72
31.52
41.88%
Expenses
26.15
21.66
20.73%
78.80
77.31
1.93%
57.02
21.49
165.33%
36.63
19.93
83.79%
EBITDA
10.39
5.83
78.22%
33.26
26.96
23.37%
20.24
11.01
83.83%
8.09
11.59
-30.20%
EBIDTM
28.44%
21.21%
29.68%
25.86%
26.19%
33.88%
18.09%
36.77%
Other Income
0.26
0.66
-60.61%
0.54
3.76
-85.64%
0.58
0.08
625.00%
1.04
0.11
845.45%
Interest
5.33
4.59
16.12%
5.99
4.17
43.65%
5.34
3.87
37.98%
5.35
4.01
33.42%
Depreciation
0.29
0.28
3.57%
0.29
0.27
7.41%
0.29
0.27
7.41%
0.29
0.28
3.57%
PBT
5.03
1.61
212.42%
27.53
26.27
4.80%
15.19
6.95
118.56%
3.49
7.41
-52.90%
Tax
2.21
0.47
370.21%
9.46
9.11
3.84%
5.02
2.31
117.32%
1.66
2.58
-35.66%
PAT
2.82
1.14
147.37%
18.07
17.16
5.30%
10.16
4.64
118.97%
1.83
4.83
-62.11%
PATM
7.70%
4.16%
16.13%
16.46%
13.15%
14.27%
4.09%
15.32%
EPS
0.73
0.33
121.21%
4.96
5.10
-2.75%
2.91
1.42
104.93%
0.53
1.50
-64.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
270.59
262.09
198.25
158.59
114.74
87.06
Net Sales Growth
38.20%
32.20%
25.01%
38.22%
31.79%
 
Cost Of Goods Sold
-21.51
40.58
24.85
-2.92
14.33
38.72
Gross Profit
292.10
221.50
173.40
161.51
100.40
48.34
GP Margin
107.95%
84.51%
87.47%
101.84%
87.50%
55.52%
Total Expenditure
198.60
194.11
137.29
114.53
79.84
62.16
Power & Fuel Cost
-
0.92
0.85
0.46
0.27
0.28
% Of Sales
-
0.35%
0.43%
0.29%
0.24%
0.32%
Employee Cost
-
21.36
16.47
15.53
11.90
9.98
% Of Sales
-
8.15%
8.31%
9.79%
10.37%
11.46%
Manufacturing Exp.
-
89.34
56.12
69.42
39.73
2.19
% Of Sales
-
34.09%
28.31%
43.77%
34.63%
2.52%
General & Admin Exp.
-
29.02
32.57
26.37
5.54
6.53
% Of Sales
-
11.07%
16.43%
16.63%
4.83%
7.50%
Selling & Distn. Exp.
-
9.81
3.76
3.21
2.60
3.24
% Of Sales
-
3.74%
1.90%
2.02%
2.27%
3.72%
Miscellaneous Exp.
-
3.06
2.67
2.46
5.48
1.20
% Of Sales
-
1.17%
1.35%
1.55%
4.78%
1.38%
EBITDA
71.98
67.98
60.96
44.06
34.90
24.90
EBITDA Margin
26.60%
25.94%
30.75%
27.78%
30.42%
28.60%
Other Income
2.42
2.26
3.99
0.15
1.67
0.30
Interest
22.01
21.26
15.39
11.58
8.43
8.00
Depreciation
1.16
1.15
1.09
1.03
0.92
0.42
PBT
51.24
47.83
48.47
31.60
27.21
16.78
Tax
18.35
16.61
16.90
10.65
10.38
6.62
Tax Rate
35.81%
34.73%
34.87%
33.70%
38.15%
39.45%
PAT
32.88
30.70
30.30
19.58
17.21
10.61
PAT before Minority Interest
32.18
31.21
31.57
20.95
16.83
10.16
Minority Interest
-0.70
-0.51
-1.27
-1.37
0.38
0.45
PAT Margin
12.15%
11.71%
15.28%
12.35%
15.00%
12.19%
PAT Growth
18.40%
1.32%
54.75%
13.77%
62.21%
 
Unadjusted EPS
9.13
8.90
10.01
7.83
6.66
1.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
254.54
295.00
194.71
143.49
125.81
Share Capital
35.23
31.87
28.41
25.82
10.05
Total Reserves
218.86
214.18
157.68
117.66
115.76
Non-Current Liabilities
51.11
119.92
66.87
45.43
23.12
Secured Loans
31.33
21.70
21.06
20.47
0.23
Unsecured Loans
49.34
78.44
24.25
22.50
22.50
Long Term Provisions
1.59
1.11
0.70
0.44
0.33
Current Liabilities
429.78
161.87
154.55
158.80
112.90
Trade Payables
59.36
47.64
90.15
69.92
67.68
Other Current Liabilities
364.81
107.92
52.10
78.78
36.76
Short Term Borrowings
0.89
0.00
8.74
7.45
7.83
Short Term Provisions
4.71
6.31
3.55
2.65
0.63
Total Liabilities
745.89
595.87
432.68
355.86
261.83
Net Block
9.64
9.94
10.01
9.57
2.78
Gross Block
12.64
11.91
11.04
15.30
3.94
Accumulated Depreciation
2.99
1.97
1.03
5.72
1.16
Non Current Assets
37.11
29.51
24.76
65.02
45.97
Capital Work in Progress
14.14
12.17
10.59
7.20
0.02
Non Current Investment
0.00
0.00
0.01
0.00
0.00
Long Term Loans & Adv.
11.65
5.17
4.16
48.24
43.17
Other Non Current Assets
1.67
2.23
0.00
0.00
0.00
Current Assets
708.79
566.36
407.91
290.84
215.86
Current Investments
1.59
1.82
2.35
0.00
0.00
Inventories
626.44
350.90
268.12
164.87
138.72
Sundry Debtors
1.13
116.86
40.37
38.48
7.03
Cash & Bank
6.35
6.08
13.14
3.72
3.67
Other Current Assets
73.27
11.48
1.44
28.40
66.44
Short Term Loans & Adv.
70.86
79.22
82.49
55.38
65.97
Net Current Assets
279.01
404.49
253.36
132.04
102.95
Total Assets
745.90
595.87
432.67
355.86
261.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
15.26
-146.91
-19.11
-14.65
PBT
47.79
48.34
32.30
27.21
Adjustment
21.42
13.90
12.90
7.11
Changes in Working Capital
-40.99
-194.15
-52.51
-40.93
Cash after chg. in Working capital
28.22
-131.91
-7.32
-6.61
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-12.96
-15.00
-11.79
-8.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.00
-0.86
1.42
-0.72
Net Fixed Assets
-0.35
-0.80
4.28
Net Investments
-58.10
-74.35
-32.70
Others
54.45
74.29
29.84
Cash from Financing Activity
-10.98
140.71
27.39
21.05
Net Cash Inflow / Outflow
0.28
-7.06
9.70
5.68
Opening Cash & Equivalents
6.08
13.14
3.43
-1.97
Closing Cash & Equivalent
6.35
6.08
13.14
3.72

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
72.12
77.21
65.50
55.56
12.52
ROA
4.65%
6.14%
5.31%
5.45%
3.88%
ROE
12.48%
14.61%
12.71%
12.50%
8.08%
ROCE
15.68%
17.17%
16.51%
18.21%
15.84%
Fixed Asset Turnover
21.35
17.27
12.04
11.93
22.09
Receivable days
82.16
144.74
90.74
72.39
29.48
Inventory Days
680.57
569.86
498.27
482.87
581.60
Payable days
-191.59
202.16
281.00
288.88
457.29
Cash Conversion Cycle
954.31
512.44
308.00
266.38
153.79
Total Debt/Equity
0.67
0.65
0.50
0.64
0.24
Interest Cover
3.25
4.15
3.73
4.23
3.10

News Update:


  • Arvind SmartSpaces enters into strategic partnership with HDFC Capital Affordable Real Estate
    10th Oct 2019, 15:57 PM

    The partnership will focus on the development of affordable and mid-income housing projects in India

    Read More
  • Arvind Smartspaces - Quarterly Results
    5th Aug 2019, 14:09 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.