Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Construction - Real Estate

Rating :
55/99

BSE: 523716 | NSE: ASHIANA

197.60
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  200.75
  •  205.00
  •  193.30
  •  199.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  594265
  •  1182.59
  •  209.90
  •  70.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,013.78
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,044.58
  • 0.15%
  • 2.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.22%
  • 3.81%
  • 18.60%
  • FII
  • DII
  • Others
  • 0.34%
  • 10.42%
  • 5.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.30
  • -10.50
  • -1.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.33
  • 12.57
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.50
  • 1.81
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.43
  • 56.45
  • 83.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
37.94
36.18
4.86%
0.00
93.25
-100.00%
80.08
73.81
8.49%
47.46
72.69
-34.71%
Expenses
44.10
36.99
19.22%
0.00
89.55
-100.00%
71.30
76.74
-7.09%
49.24
80.74
-39.01%
EBITDA
-6.16
-0.81
-
0.00
3.70
-100.00%
8.78
-2.93
-
-1.78
-8.05
-
EBIDTM
-16.24%
-2.24%
0.00%
3.97%
10.96%
-3.97%
-3.75%
-11.07%
Other Income
2.49
2.01
23.88%
0.00
5.34
-100.00%
9.63
3.01
219.93%
2.59
2.69
-3.72%
Interest
1.51
2.42
-37.60%
0.00
3.25
-100.00%
1.93
3.32
-41.87%
2.70
3.58
-24.58%
Depreciation
2.24
2.23
0.45%
0.00
2.11
-100.00%
2.44
2.42
0.83%
2.22
2.79
-20.43%
PBT
-8.61
-3.45
-
0.00
-13.71
-
14.04
-5.66
-
-4.11
-11.73
-
Tax
-2.29
-0.18
-
0.00
-5.59
-
1.18
1.45
-18.62%
-1.82
-2.21
-
PAT
-6.32
-3.27
-
0.00
-8.12
-
12.86
-7.11
-
-2.29
-9.52
-
PATM
-16.66%
-9.04%
0.00%
-8.71%
16.06%
-9.63%
-4.83%
-13.10%
EPS
-0.62
-0.32
-
0.00
-0.79
-
1.26
-0.69
-
-0.22
-0.93
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
303.83
337.53
321.32
382.25
528.96
142.70
110.65
148.66
243.32
150.19
Net Sales Growth
-
-9.98%
5.04%
-15.94%
-27.74%
270.68%
28.97%
-25.57%
-38.90%
62.01%
 
Cost Of Goods Sold
-
116.33
122.13
82.61
85.46
182.46
-54.46
-99.87
-16.30
8.14
-5.98
Gross Profit
-
187.50
215.40
238.71
296.79
346.50
197.16
210.52
164.96
235.18
156.17
GP Margin
-
61.71%
63.82%
74.29%
77.64%
65.51%
138.16%
190.26%
110.96%
96.65%
103.98%
Total Expenditure
-
313.82
301.98
265.20
287.54
385.39
101.81
90.91
113.75
159.30
95.78
Power & Fuel Cost
-
5.85
5.46
6.25
6.78
6.10
5.27
1.87
1.62
1.55
0.97
% Of Sales
-
1.93%
1.62%
1.95%
1.77%
1.15%
3.69%
1.69%
1.09%
0.64%
0.65%
Employee Cost
-
46.79
44.65
46.44
54.32
56.41
38.72
18.06
14.49
14.34
11.06
% Of Sales
-
15.40%
13.23%
14.45%
14.21%
10.66%
27.13%
16.32%
9.75%
5.89%
7.36%
Manufacturing Exp.
-
82.75
71.60
81.44
92.97
92.01
81.76
150.19
98.06
116.91
74.71
% Of Sales
-
27.24%
21.21%
25.35%
24.32%
17.39%
57.30%
135.73%
65.96%
48.05%
49.74%
General & Admin Exp.
-
21.40
21.18
17.12
22.54
23.93
20.31
9.65
7.99
8.31
7.16
% Of Sales
-
7.04%
6.27%
5.33%
5.90%
4.52%
14.23%
8.72%
5.37%
3.42%
4.77%
Selling & Distn. Exp.
-
28.28
25.59
20.72
15.91
14.14
4.22
4.74
4.05
7.01
5.84
% Of Sales
-
9.31%
7.58%
6.45%
4.16%
2.67%
2.96%
4.28%
2.72%
2.88%
3.89%
Miscellaneous Exp.
-
12.42
11.37
10.62
9.56
10.34
5.99
6.27
3.85
3.05
5.84
% Of Sales
-
4.09%
3.37%
3.31%
2.50%
1.95%
4.20%
5.67%
2.59%
1.25%
1.34%
EBITDA
-
-9.99
35.55
56.12
94.71
143.57
40.89
19.74
34.91
84.02
54.41
EBITDA Margin
-
-3.29%
10.53%
17.47%
24.78%
27.14%
28.65%
17.84%
23.48%
34.53%
36.23%
Other Income
-
13.76
13.09
13.61
14.78
13.72
21.73
12.15
12.76
5.66
4.09
Interest
-
17.02
16.94
13.89
10.35
6.22
5.07
1.83
3.03
2.86
0.66
Depreciation
-
8.75
7.75
7.10
7.66
7.80
8.47
3.05
2.60
2.40
2.02
PBT
-
-22.00
23.95
48.74
91.48
143.27
49.09
27.01
42.04
84.41
55.82
Tax
-
-9.15
10.17
10.51
24.47
37.48
2.56
4.05
8.89
14.86
11.97
Tax Rate
-
23.23%
42.46%
21.56%
26.75%
26.16%
5.21%
15.63%
21.15%
17.60%
21.44%
PAT
-
-30.24
13.78
38.23
67.01
105.79
46.49
21.86
33.15
69.55
43.86
PAT before Minority Interest
-
-30.24
13.78
38.23
67.01
105.79
46.53
21.86
33.15
69.55
43.86
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
-0.04
0.00
0.00
0.00
0.00
PAT Margin
-
-9.95%
4.08%
11.90%
17.53%
20.00%
32.58%
19.76%
22.30%
28.58%
29.20%
PAT Growth
-
-
-63.96%
-42.95%
-36.66%
127.55%
112.67%
-34.06%
-52.34%
58.57%
 
EPS
-
-2.95
1.35
3.73
6.54
10.33
4.54
2.13
3.24
6.79
4.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
749.77
781.81
765.79
722.66
650.56
522.83
284.46
268.07
239.79
174.95
Share Capital
20.47
20.47
20.47
20.47
20.47
20.47
18.61
18.61
18.61
18.61
Total Reserves
729.30
761.34
745.32
702.19
630.09
502.36
265.85
249.46
221.18
156.34
Non-Current Liabilities
134.78
174.06
92.90
109.00
81.48
61.55
35.80
35.01
29.91
17.46
Secured Loans
85.30
124.33
63.38
78.11
57.37
32.96
9.13
11.05
10.55
0.29
Unsecured Loans
18.47
18.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.52
3.79
5.03
5.30
4.27
3.85
2.57
1.78
1.27
1.01
Current Liabilities
297.89
266.13
407.30
426.41
467.80
606.69
295.58
110.28
59.71
56.64
Trade Payables
23.25
13.95
17.63
14.44
20.46
15.92
11.58
8.41
7.41
3.29
Other Current Liabilities
254.42
224.72
300.32
384.25
420.45
583.59
278.55
96.96
43.97
39.11
Short Term Borrowings
0.19
2.98
60.37
0.59
9.88
1.02
0.00
0.02
0.00
0.00
Short Term Provisions
20.03
24.48
28.98
27.13
17.01
6.16
5.44
4.89
8.33
14.24
Total Liabilities
1,182.46
1,222.02
1,266.03
1,258.10
1,199.87
1,182.67
612.74
411.98
329.46
249.08
Net Block
54.71
60.12
54.45
59.39
63.34
67.69
55.74
45.74
43.99
41.53
Gross Block
86.10
86.64
75.50
74.16
71.13
92.82
69.66
57.28
52.94
48.35
Accumulated Depreciation
31.39
26.52
21.05
14.77
7.79
25.13
13.91
11.54
8.94
6.82
Non Current Assets
166.84
151.43
143.77
107.82
85.32
91.38
33.78
62.40
82.08
108.36
Capital Work in Progress
0.33
0.00
0.00
0.12
0.54
3.64
1.28
0.13
0.00
0.47
Non Current Investment
61.87
59.16
66.31
26.74
17.53
2.55
-23.25
16.53
38.09
66.36
Long Term Loans & Adv.
4.26
3.00
0.00
0.00
0.00
17.50
0.00
0.00
0.00
0.00
Other Non Current Assets
45.67
29.15
23.01
21.57
3.91
0.00
0.00
0.00
0.00
0.00
Current Assets
1,015.62
1,070.59
1,122.26
1,150.28
1,114.55
1,091.29
578.96
349.58
247.37
140.71
Current Investments
65.86
127.95
158.45
174.07
160.93
252.17
56.57
38.30
53.22
8.45
Inventories
619.85
624.91
637.60
669.70
614.19
624.29
377.99
199.23
123.96
75.08
Sundry Debtors
31.99
22.78
25.45
23.89
26.85
13.55
9.57
12.22
5.49
2.89
Cash & Bank
92.92
63.82
41.55
52.58
100.93
63.54
57.23
57.64
43.54
40.10
Other Current Assets
205.00
74.38
68.49
77.52
211.65
137.72
77.59
42.20
21.16
14.17
Short Term Loans & Adv.
152.39
156.75
190.72
152.52
144.61
133.50
77.59
42.20
21.16
12.12
Net Current Assets
717.73
804.46
714.96
723.87
646.75
484.60
283.38
239.30
187.66
84.07
Total Assets
1,182.46
1,222.02
1,266.03
1,258.10
1,199.87
1,182.67
612.74
411.98
329.45
249.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
28.40
-10.34
-54.28
-39.32
-79.18
-3.97
-23.15
-21.97
1.43
42.18
PBT
-22.00
23.95
48.74
91.48
143.30
49.09
27.01
42.04
84.41
55.82
Adjustment
17.90
16.20
12.01
4.73
2.50
-50.26
-17.52
-11.09
-0.80
-10.54
Changes in Working Capital
52.13
-44.30
-106.00
-123.01
-195.77
0.38
-23.61
-41.16
-60.19
-1.26
Cash after chg. in Working capital
48.03
-4.15
-45.25
-26.80
-49.97
-0.79
-14.12
-10.20
23.42
44.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.24
-6.19
-9.03
-12.52
-29.21
-3.17
-7.94
-11.77
-21.99
-1.85
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
-17.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
63.86
30.72
11.04
-23.72
121.29
-202.56
30.49
49.24
-14.67
-13.02
Net Fixed Assets
-13.01
-13.87
-1.16
-2.57
19.20
-20.81
-13.53
-3.97
-3.51
-26.93
Net Investments
56.28
38.28
-14.53
-11.86
111.59
-242.11
17.87
82.80
-72.75
-11.93
Others
20.59
6.31
26.73
-9.29
-9.50
60.36
26.15
-29.59
61.59
25.84
Cash from Financing Activity
-63.16
1.89
32.21
14.69
17.57
212.84
-7.74
-13.17
16.68
-5.12
Net Cash Inflow / Outflow
29.10
22.27
-11.03
-48.35
59.68
6.31
-0.41
14.09
3.44
24.04
Opening Cash & Equivalents
63.82
41.55
52.58
100.93
41.25
57.23
57.64
43.54
40.10
16.06
Closing Cash & Equivalent
92.92
63.82
41.55
52.58
100.93
63.54
57.23
57.64
43.54
40.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
73.26
76.39
74.82
70.61
63.56
51.08
30.57
28.81
25.77
18.80
ROA
-2.52%
1.11%
3.03%
5.45%
8.88%
5.18%
4.27%
8.94%
24.05%
20.25%
ROE
-3.95%
1.78%
5.14%
9.76%
18.03%
11.53%
7.91%
13.05%
33.54%
28.84%
ROCE
-2.46%
4.42%
7.30%
13.32%
23.39%
12.64%
9.59%
16.58%
39.92%
35.84%
Fixed Asset Turnover
3.52
4.16
4.29
5.26
6.45
1.76
1.74
2.70
4.80
3.63
Receivable days
32.90
26.08
28.02
24.23
13.94
29.57
35.93
21.74
6.29
5.61
Inventory Days
747.68
682.63
742.51
612.98
427.30
1281.80
952.03
396.77
149.29
174.53
Payable days
24.04
23.35
16.38
16.79
15.11
50.83
43.96
27.42
13.25
13.67
Cash Conversion Cycle
756.54
685.36
754.15
620.41
426.13
1260.54
944.00
391.09
142.33
166.47
Total Debt/Equity
0.17
0.21
0.18
0.12
0.10
0.07
0.04
0.05
0.09
0.00
Interest Cover
-1.31
2.41
4.51
9.84
24.03
10.69
15.14
14.87
30.49
85.87

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.