Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Construction - Real Estate

Rating :
44/99

BSE: 523716 | NSE: ASHIANA

121.75
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 124.55
  • 124.80
  • 121.15
  • 124.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22425
  •  27.47
  •  209.90
  •  115.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,246.65
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,145.26
  • 0.74%
  • 1.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.22%
  • 2.36%
  • 16.08%
  • FII
  • DII
  • Others
  • 5.69%
  • 9.32%
  • 5.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.06
  • -8.74
  • -10.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.95
  • -43.53
  • -31.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -30.92
  • -51.93
  • -50.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.60
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.46
  • 1.74
  • 1.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.82
  • 67.45
  • 98.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
74.67
78.26
-4.59%
51.40
80.08
-35.81%
57.75
47.46
21.68%
37.94
36.18
4.86%
Expenses
68.19
83.66
-18.49%
55.09
71.30
-22.73%
63.33
49.24
28.61%
44.10
36.99
19.22%
EBITDA
6.48
-5.40
-
-3.69
8.78
-
-5.58
-1.78
-
-6.16
-0.81
-
EBIDTM
8.68%
-6.90%
-7.18%
10.96%
-9.66%
-3.75%
-16.24%
-2.24%
Other Income
3.61
3.10
16.45%
2.79
9.63
-71.03%
2.94
2.59
13.51%
2.49
2.01
23.88%
Interest
0.94
1.96
-52.04%
1.11
1.93
-42.49%
1.32
2.70
-51.11%
1.51
2.42
-37.60%
Depreciation
1.47
1.99
-26.13%
2.31
2.44
-5.33%
2.36
2.22
6.31%
2.24
2.23
0.45%
PBT
7.68
-6.25
-
-7.39
14.04
-
-6.32
-4.11
-
-8.61
-3.45
-
Tax
1.37
-0.61
-
-3.55
1.18
-
-0.58
-1.82
-
-2.29
-0.18
-
PAT
6.31
-5.64
-
-3.84
12.86
-
-5.74
-2.29
-
-6.32
-3.27
-
PATM
8.45%
-7.21%
-7.47%
16.06%
-9.94%
-4.83%
-16.66%
-9.04%
EPS
0.62
-0.55
-
-0.38
1.26
-
-0.56
-0.22
-
-0.62
-0.32
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
221.76
241.98
303.59
337.53
321.32
382.25
528.96
142.70
110.65
148.66
243.32
Net Sales Growth
-8.36%
-20.29%
-10.06%
5.04%
-15.94%
-27.74%
270.68%
28.97%
-25.57%
-38.90%
 
Cost Of Goods Sold
-155.84
69.67
116.33
122.13
82.61
85.46
182.46
-54.46
-99.87
-16.30
8.14
Gross Profit
377.60
172.31
187.26
215.40
238.71
296.79
346.50
197.16
210.52
164.96
235.18
GP Margin
170.27%
71.21%
61.68%
63.82%
74.29%
77.64%
65.51%
138.16%
190.26%
110.96%
96.65%
Total Expenditure
230.71
236.54
313.17
301.98
265.20
287.54
385.39
101.81
90.91
113.75
159.30
Power & Fuel Cost
-
3.55
5.85
5.46
6.25
6.78
6.10
5.27
1.87
1.62
1.55
% Of Sales
-
1.47%
1.93%
1.62%
1.95%
1.77%
1.15%
3.69%
1.69%
1.09%
0.64%
Employee Cost
-
44.45
46.95
44.65
46.44
54.32
56.41
38.72
18.06
14.49
14.34
% Of Sales
-
18.37%
15.46%
13.23%
14.45%
14.21%
10.66%
27.13%
16.32%
9.75%
5.89%
Manufacturing Exp.
-
76.39
82.75
71.60
81.44
92.97
92.01
81.76
150.19
98.06
116.91
% Of Sales
-
31.57%
27.26%
21.21%
25.35%
24.32%
17.39%
57.30%
135.73%
65.96%
48.05%
General & Admin Exp.
-
16.30
21.02
21.18
17.12
22.54
23.93
20.31
9.65
7.99
8.31
% Of Sales
-
6.74%
6.92%
6.27%
5.33%
5.90%
4.52%
14.23%
8.72%
5.37%
3.42%
Selling & Distn. Exp.
-
17.40
28.28
25.59
20.72
15.91
14.14
4.22
4.74
4.05
7.01
% Of Sales
-
7.19%
9.32%
7.58%
6.45%
4.16%
2.67%
2.96%
4.28%
2.72%
2.88%
Miscellaneous Exp.
-
8.78
11.99
11.37
10.62
9.56
10.34
5.99
6.27
3.85
7.01
% Of Sales
-
3.63%
3.95%
3.37%
3.31%
2.50%
1.95%
4.20%
5.67%
2.59%
1.25%
EBITDA
-8.95
5.44
-9.58
35.55
56.12
94.71
143.57
40.89
19.74
34.91
84.02
EBITDA Margin
-4.04%
2.25%
-3.16%
10.53%
17.47%
24.78%
27.14%
28.65%
17.84%
23.48%
34.53%
Other Income
11.83
17.33
13.76
13.09
13.61
14.78
13.72
21.73
12.15
12.76
5.66
Interest
4.88
13.59
17.03
16.94
13.89
10.35
6.22
5.07
1.83
3.03
2.86
Depreciation
8.38
8.88
9.15
7.75
7.10
7.66
7.80
8.47
3.05
2.60
2.40
PBT
-14.64
0.30
-22.00
23.95
48.74
91.48
143.27
49.09
27.01
42.04
84.41
Tax
-5.05
-1.42
-9.15
10.17
10.51
24.47
37.48
2.56
4.05
8.89
14.86
Tax Rate
34.49%
-473.33%
23.23%
42.46%
21.56%
26.75%
26.16%
5.21%
15.63%
21.15%
17.60%
PAT
-9.59
1.72
-30.24
13.78
38.23
67.01
105.79
46.49
21.86
33.15
69.55
PAT before Minority Interest
-9.59
1.72
-30.24
13.78
38.23
67.01
105.79
46.53
21.86
33.15
69.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.04
0.00
0.00
0.00
PAT Margin
-4.32%
0.71%
-9.96%
4.08%
11.90%
17.53%
20.00%
32.58%
19.76%
22.30%
28.58%
PAT Growth
-677.71%
-
-
-63.96%
-42.95%
-36.66%
127.55%
112.67%
-34.06%
-52.34%
 
EPS
-0.94
0.17
-2.95
1.35
3.73
6.54
10.33
4.54
2.13
3.24
6.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
750.79
749.77
781.81
765.79
722.66
650.56
522.83
284.46
268.07
239.79
Share Capital
20.47
20.47
20.47
20.47
20.47
20.47
20.47
18.61
18.61
18.61
Total Reserves
730.32
729.30
761.34
745.32
702.19
630.09
502.36
265.85
249.46
221.18
Non-Current Liabilities
88.75
140.61
174.06
92.90
109.00
81.48
61.55
35.80
35.01
29.91
Secured Loans
40.72
85.30
124.33
63.38
78.11
57.37
32.96
9.13
11.05
10.55
Unsecured Loans
5.87
18.47
18.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.91
4.52
3.79
5.03
5.30
4.27
3.85
2.57
1.78
1.27
Current Liabilities
509.81
292.07
266.13
407.30
426.41
467.80
606.69
295.58
110.28
59.71
Trade Payables
25.85
23.25
13.95
17.63
14.44
20.46
15.92
11.58
8.41
7.41
Other Current Liabilities
461.39
248.60
224.72
300.32
384.25
420.45
583.59
278.55
96.96
43.97
Short Term Borrowings
4.31
0.19
2.98
60.37
0.59
9.88
1.02
0.00
0.02
0.00
Short Term Provisions
18.26
20.03
24.48
28.98
27.13
17.01
6.16
5.44
4.89
8.33
Total Liabilities
1,349.37
1,182.47
1,222.02
1,266.03
1,258.10
1,199.87
1,182.67
612.74
411.98
329.46
Net Block
42.80
54.71
60.12
54.45
59.39
63.34
67.69
55.74
45.74
43.99
Gross Block
77.11
86.10
86.64
75.50
74.16
71.13
92.82
69.66
57.28
52.94
Accumulated Depreciation
34.31
31.39
26.52
21.05
14.77
7.79
25.13
13.91
11.54
8.94
Non Current Assets
126.14
167.29
151.43
143.77
107.82
85.32
91.38
33.78
62.40
82.08
Capital Work in Progress
0.00
0.33
0.00
0.00
0.12
0.54
3.64
1.28
0.13
0.00
Non Current Investment
39.75
61.87
59.16
66.31
26.74
17.53
2.55
-23.25
16.53
38.09
Long Term Loans & Adv.
6.25
4.70
3.00
0.00
0.00
0.00
17.50
0.00
0.00
0.00
Other Non Current Assets
37.34
45.68
29.15
23.01
21.57
3.91
0.00
0.00
0.00
0.00
Current Assets
1,223.23
1,015.18
1,070.59
1,122.26
1,150.28
1,114.55
1,091.29
578.96
349.58
247.37
Current Investments
86.02
65.86
127.95
158.45
174.07
160.93
252.17
56.57
38.30
53.22
Inventories
740.81
619.84
624.91
637.60
669.70
614.19
624.29
377.99
199.23
123.96
Sundry Debtors
27.12
31.99
22.78
25.45
23.89
26.85
13.55
9.57
12.22
5.49
Cash & Bank
153.69
92.92
63.82
41.55
52.58
100.93
63.54
57.23
57.64
43.54
Other Current Assets
215.59
52.63
74.38
68.49
230.04
211.65
137.72
77.59
42.20
21.16
Short Term Loans & Adv.
159.19
151.94
156.75
190.72
152.52
144.61
133.50
77.59
42.20
21.16
Net Current Assets
713.42
723.11
804.46
714.96
723.87
646.75
484.60
283.38
239.30
187.66
Total Assets
1,349.37
1,182.47
1,222.02
1,266.03
1,258.10
1,199.87
1,182.67
612.74
411.98
329.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
121.13
28.40
-10.34
-54.28
-39.32
-79.18
-3.97
-23.15
-21.97
1.43
PBT
0.30
-22.00
23.95
48.74
91.48
143.30
49.09
27.01
42.04
84.41
Adjustment
10.26
17.90
16.20
12.01
4.73
2.50
-50.26
-17.52
-11.09
-0.80
Changes in Working Capital
112.49
52.13
-44.30
-106.00
-123.01
-195.77
0.38
-23.61
-41.16
-60.19
Cash after chg. in Working capital
123.05
48.03
-4.15
-45.25
-26.80
-49.97
-0.79
-14.12
-10.20
23.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.92
-2.24
-6.19
-9.03
-12.52
-29.21
-3.17
-7.94
-11.77
-21.99
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
-17.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
12.24
63.86
30.72
11.04
-23.72
121.29
-202.56
30.49
49.24
-14.67
Net Fixed Assets
7.96
-13.01
-13.87
-1.16
-2.57
19.20
-20.81
-13.53
-3.97
-3.51
Net Investments
6.68
56.28
38.28
-14.53
-11.86
111.59
-242.11
17.87
82.80
-72.75
Others
-2.40
20.59
6.31
26.73
-9.29
-9.50
60.36
26.15
-29.59
61.59
Cash from Financing Activity
-72.61
-63.16
1.89
32.21
14.69
17.57
212.84
-7.74
-13.17
16.68
Net Cash Inflow / Outflow
60.76
29.10
22.27
-11.03
-48.35
59.68
6.31
-0.41
14.09
3.44
Opening Cash & Equivalents
92.92
63.82
41.55
52.58
100.93
41.25
57.23
57.64
43.54
40.10
Closing Cash & Equivalent
153.68
92.92
63.82
41.55
52.58
100.93
63.54
57.23
57.64
43.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
73.36
73.26
76.39
74.82
70.61
63.56
51.08
30.57
28.81
25.77
ROA
0.14%
-2.52%
1.11%
3.03%
5.45%
8.88%
5.18%
4.27%
8.94%
24.05%
ROE
0.23%
-3.95%
1.78%
5.14%
9.76%
18.03%
11.53%
7.91%
13.05%
33.54%
ROCE
1.66%
-2.46%
4.42%
7.30%
13.32%
23.39%
12.64%
9.59%
16.58%
39.92%
Fixed Asset Turnover
2.97
3.51
4.16
4.29
5.26
6.45
1.76
1.74
2.70
4.80
Receivable days
44.58
32.92
26.08
28.02
24.23
13.94
29.57
35.93
21.74
6.29
Inventory Days
1026.19
748.27
682.63
742.51
612.98
427.30
1281.80
952.03
396.77
149.29
Payable days
128.62
58.36
23.35
16.38
16.79
15.11
50.83
43.96
27.42
13.25
Cash Conversion Cycle
942.16
722.83
685.36
754.15
620.41
426.13
1260.54
944.00
391.09
142.33
Total Debt/Equity
0.07
0.17
0.21
0.18
0.12
0.10
0.07
0.04
0.05
0.09
Interest Cover
1.02
-1.31
2.41
4.51
9.84
24.03
10.69
15.14
14.87
30.49

News Update:


  • Ashiana Housing to invest Rs 350 crore to develop housing project in Pune
    24th Jun 2022, 09:49 AM

    The investment will be funded through internal accruals and advances from customers against sales

    Read More
  • Ashiana Housing’s sales bookings rise 7.21% in FY22
    1st Jun 2022, 12:36 PM

    The company constructed 16.20 lakh square feet in FY22 compared to 11.66 lakh square feet in the preceding year

    Read More
  • Ashiana Housing enters into agreement to develop group housing project
    26th May 2022, 09:38 AM

    The project is with approximate saleable area of 6.50 lakh sq. ft at Village Bhankrota Kalan, Sanganer, Jaipur (Rajasthan)

    Read More
  • Ashiana Housing signs MoU with Rajasthan government
    22nd Apr 2022, 17:22 PM

    The MoU was signed at an investment summit in the Alwar district of Rajasthan

    Read More
  • Ashiana Housing reports 45% fall in area sold during Q4FY22
    13th Apr 2022, 15:53 PM

    For FY22, the company's sold area stood at 14.76 lakh sq. ft

    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.