Nifty
Sensex
:
:
14956.20
50441.07
18.10 (0.12%)
35.75 (0.07%)

Construction - Real Estate

Rating :
45/99

BSE: 523716 | NSE: ASHIANA

114.50
08-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  117.90
  •  118.00
  •  113.05
  •  115.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39704
  •  46.10
  •  118.00
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,180.12
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,210.92
  • 0.26%
  • 1.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.22%
  • 3.72%
  • 19.41%
  • FII
  • DII
  • Others
  • 0.3%
  • 9.61%
  • 5.74%

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
  • 14.69
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.47
  • 1.87
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.37
  • 51.98
  • 77.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
80.08
73.81
8.49%
47.46
72.69
-34.71%
36.18
64.07
-43.53%
93.25
63.97
45.77%
Expenses
71.30
76.74
-7.09%
49.24
80.74
-39.01%
36.99
69.83
-47.03%
89.55
70.54
26.95%
EBITDA
8.78
-2.93
-
-1.78
-8.05
-
-0.81
-5.76
-
3.70
-6.57
-
EBIDTM
10.96%
-3.97%
-3.75%
-11.07%
-2.24%
-8.99%
3.97%
-10.25%
Other Income
9.63
3.01
219.93%
2.59
2.69
-3.72%
2.01
2.69
-25.28%
5.34
4.08
30.88%
Interest
1.93
3.32
-41.87%
2.70
3.58
-24.58%
2.42
3.40
-28.82%
3.25
3.24
0.31%
Depreciation
2.44
2.42
0.83%
2.22
2.79
-20.43%
2.23
1.83
21.86%
2.11
2.85
-25.96%
PBT
14.04
-5.66
-
-4.11
-11.73
-
-3.45
-8.30
-
-13.71
-8.57
-
Tax
1.18
1.45
-18.62%
-1.82
-2.21
-
-0.18
-2.80
-
-5.59
-0.64
-
PAT
12.86
-7.11
-
-2.29
-9.52
-
-3.27
-5.50
-
-8.12
-7.93
-
PATM
16.06%
-9.63%
-4.83%
-13.10%
-9.04%
-8.58%
-8.71%
-12.40%
EPS
1.26
-0.69
-
-0.22
-0.93
-
-0.32
-0.54
-
-0.79
-0.77
-

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
256.97
303.83
337.53
321.32
382.25
528.96
142.70
110.65
148.66
243.32
150.19
Net Sales Growth
-6.40%
-9.98%
5.04%
-15.94%
-27.74%
270.68%
28.97%
-25.57%
-38.90%
62.01%
 
Cost Of Goods Sold
-4.34
116.33
122.13
82.61
85.46
182.46
-54.46
-99.87
-16.30
8.14
-5.98
Gross Profit
261.31
187.50
215.40
238.71
296.79
346.50
197.16
210.52
164.96
235.18
156.17
GP Margin
101.69%
61.71%
63.82%
74.29%
77.64%
65.51%
138.16%
190.26%
110.96%
96.65%
103.98%
Total Expenditure
247.08
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
9.89
-9.99
35.55
56.12
94.71
143.57
40.89
19.74
34.91
84.02
54.41
EBITDA Margin
3.85%
-3.29%
10.53%
17.47%
24.78%
27.14%
28.65%
17.84%
23.48%
34.53%
36.23%
Other Income
19.57
13.76
13.09
13.61
14.78
13.72
21.73
12.15
12.76
5.66
4.09
Interest
10.30
17.02
16.94
13.89
10.35
6.22
5.07
1.83
3.03
2.86
0.66
Depreciation
9.00
8.75
7.75
7.10
7.66
7.80
8.47
3.05
2.60
2.40
2.02
PBT
-7.23
-22.00
23.95
48.74
91.48
143.27
49.09
27.01
42.04
84.41
55.82
Tax
-6.41
-9.15
10.17
10.51
24.47
37.48
2.56
4.05
8.89
14.86
11.97
Tax Rate
88.66%
23.23%
42.46%
21.56%
26.75%
26.16%
5.21%
15.63%
21.15%
17.60%
21.44%
PAT
-0.82
-30.24
13.78
38.23
67.01
105.79
46.49
21.86
33.15
69.55
43.86
PAT before Minority Interest
-0.82
-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
0.00
-0.04
0.00
0.00
0.00
0.00
PAT Margin
-0.32%
-9.95%
4.08%
11.90%
17.53%
20.00%
32.58%
19.76%
22.30%
28.58%
29.20%
PAT Growth
0.00%
-
-63.96%
-42.95%
-36.66%
127.55%
112.67%
-34.06%
-52.34%
58.57%
 
EPS
-0.08
-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

News Update:


  • Ashiana Housing gets booking for entire 200 units in Phase 2 of 'Ashiana Aditya'
    20th Feb 2021, 11:34 AM

    The project consists of 2 BHK and 3 BHK units and is located at Adityapur, Jamshedpur (Jharkhand)

    Read More
  • Ashiana Housing gets 223 expression of interest for 200 units in Phase 2 of 'Ashiana Aditya'
    18th Jan 2021, 13:34 PM

    The process of conversion of these 'Expression of Interest' in formal booking will, tentatively, commence in the first week of March 2021

    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.