Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Construction - Real Estate

Rating :
69/99

BSE: 526367 | NSE: GANESHHOUC

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,858.51
  • 36.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,985.48
  • N/A
  • 2.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.06%
  • 5.35%
  • 18.75%
  • FII
  • DII
  • Others
  • 0.7%
  • 0.00%
  • 2.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.39
  • -5.17
  • 11.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.35
  • -7.20
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.48
  • 6.78
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.49
  • 6.20
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 1.07
  • 1.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 6.89
  • 6.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
66.85
76.08
-12.13%
327.68
73.27
347.22%
42.52
78.89
-46.10%
155.37
98.36
57.96%
Expenses
19.84
43.82
-54.72%
248.93
44.07
464.85%
17.60
58.32
-69.82%
103.17
73.01
41.31%
EBITDA
47.01
32.26
45.72%
78.75
29.20
169.69%
24.92
20.58
21.09%
52.20
25.35
105.92%
EBIDTM
70.31%
42.40%
24.03%
39.86%
58.61%
26.08%
33.60%
25.77%
Other Income
0.53
-0.02
-
0.07
0.63
-88.89%
0.17
0.40
-57.50%
0.24
0.41
-41.46%
Interest
5.07
7.00
-27.57%
2.40
9.67
-75.18%
4.37
13.02
-66.44%
6.61
16.44
-59.79%
Depreciation
0.70
0.52
34.62%
0.62
0.37
67.57%
0.62
0.36
72.22%
0.71
0.46
54.35%
PBT
41.77
24.72
68.97%
75.80
19.79
283.02%
20.10
7.60
164.47%
45.12
8.85
409.83%
Tax
11.45
-0.05
-
56.50
4.55
1,141.76%
6.99
2.21
216.29%
19.96
9.38
112.79%
PAT
30.32
24.77
22.41%
19.30
15.24
26.64%
13.11
5.39
143.23%
25.16
-0.53
-
PATM
45.36%
32.56%
5.89%
20.80%
30.83%
6.83%
16.19%
-0.54%
EPS
2.53
4.79
-47.18%
2.32
2.95
-21.36%
1.57
1.04
50.96%
3.02
-0.11
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
592.42
383.61
171.57
275.02
261.10
500.19
401.72
321.97
251.29
283.21
119.31
Net Sales Growth
81.39%
123.59%
-37.62%
5.33%
-47.80%
24.51%
24.77%
28.13%
-11.27%
137.37%
 
Cost Of Goods Sold
354.22
150.71
166.50
276.35
87.30
183.86
-6.87
-31.40
-401.18
40.99
-66.38
Gross Profit
238.20
232.91
5.06
-1.32
173.80
316.33
408.60
353.37
652.47
242.22
185.68
GP Margin
40.21%
60.72%
2.95%
-0.48%
66.56%
63.24%
101.71%
109.75%
259.65%
85.53%
155.63%
Total Expenditure
389.54
249.37
219.77
327.73
190.22
305.17
195.92
117.86
119.58
152.25
31.59
Power & Fuel Cost
-
0.45
0.41
0.50
0.49
0.47
0.48
0.48
0.45
0.39
0.37
% Of Sales
-
0.12%
0.24%
0.18%
0.19%
0.09%
0.12%
0.15%
0.18%
0.14%
0.31%
Employee Cost
-
11.99
10.06
13.42
12.93
13.20
10.24
8.45
6.81
6.40
5.74
% Of Sales
-
3.13%
5.86%
4.88%
4.95%
2.64%
2.55%
2.62%
2.71%
2.26%
4.81%
Manufacturing Exp.
-
73.34
30.99
16.23
70.00
82.91
167.98
114.03
492.05
88.84
79.14
% Of Sales
-
19.12%
18.06%
5.90%
26.81%
16.58%
41.82%
35.42%
195.81%
31.37%
66.33%
General & Admin Exp.
-
7.79
4.10
7.92
9.38
15.70
14.82
11.35
11.86
7.91
6.03
% Of Sales
-
2.03%
2.39%
2.88%
3.59%
3.14%
3.69%
3.53%
4.72%
2.79%
5.05%
Selling & Distn. Exp.
-
3.94
4.85
10.28
8.26
6.96
6.50
13.33
8.11
4.62
5.32
% Of Sales
-
1.03%
2.83%
3.74%
3.16%
1.39%
1.62%
4.14%
3.23%
1.63%
4.46%
Miscellaneous Exp.
-
1.15
2.85
3.04
1.86
2.08
2.78
1.62
1.48
3.10
5.32
% Of Sales
-
0.30%
1.66%
1.11%
0.71%
0.42%
0.69%
0.50%
0.59%
1.09%
1.14%
EBITDA
202.88
134.24
-48.20
-52.71
70.88
195.02
205.80
204.11
131.71
130.96
87.72
EBITDA Margin
34.25%
34.99%
-28.09%
-19.17%
27.15%
38.99%
51.23%
63.39%
52.41%
46.24%
73.52%
Other Income
1.01
1.25
10.47
2.31
6.11
8.06
7.05
2.12
7.41
5.65
17.18
Interest
18.45
36.30
74.76
79.88
91.75
100.52
92.97
100.10
63.72
64.73
63.90
Depreciation
2.65
1.96
1.72
2.07
2.26
2.58
3.52
4.04
3.73
2.88
2.51
PBT
182.79
97.23
-114.21
-132.36
-17.02
99.98
116.36
102.08
71.67
69.00
38.49
Tax
94.90
26.68
-8.96
-12.73
-43.57
49.18
41.73
31.65
19.16
18.89
4.51
Tax Rate
51.92%
27.44%
7.85%
9.62%
255.99%
49.19%
35.86%
31.01%
26.73%
27.38%
11.72%
PAT
87.89
70.62
-105.23
-120.05
26.56
50.87
69.39
61.52
55.21
49.91
34.33
PAT before Minority Interest
78.79
70.55
-105.25
-119.63
26.55
50.80
74.63
70.43
52.51
50.11
33.97
Minority Interest
-9.10
0.07
0.02
-0.42
0.01
0.07
-5.24
-8.91
2.70
-0.20
0.36
PAT Margin
14.84%
18.41%
-61.33%
-43.65%
10.17%
10.17%
17.27%
19.11%
21.97%
17.62%
28.77%
PAT Growth
95.88%
-
-
-
-47.79%
-26.69%
12.79%
11.43%
10.62%
45.38%
 
EPS
10.54
8.47
-12.62
-14.39
3.18
6.10
8.32
7.38
6.62
5.98
4.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
789.81
502.00
624.22
747.24
889.19
846.67
789.97
724.44
678.94
638.10
Share Capital
83.39
49.23
49.23
49.23
49.23
49.00
32.67
32.67
32.66
32.66
Total Reserves
706.42
452.78
575.00
698.01
839.77
795.83
754.57
688.91
643.68
603.64
Non-Current Liabilities
2.25
150.31
270.23
436.65
499.43
439.92
379.93
317.76
165.82
227.32
Secured Loans
67.19
234.91
335.11
472.57
483.01
421.06
361.98
298.06
143.28
207.98
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.08
0.00
0.38
0.00
0.00
0.00
0.00
0.00
0.18
0.19
Current Liabilities
228.53
293.77
398.42
521.93
447.32
569.26
436.92
466.82
358.98
356.61
Trade Payables
12.92
10.21
34.57
37.52
41.00
39.01
31.31
36.64
24.84
20.90
Other Current Liabilities
206.43
204.52
224.44
350.35
203.97
283.08
187.33
181.33
218.11
248.55
Short Term Borrowings
4.18
73.66
48.58
30.43
81.80
132.00
129.14
144.86
33.73
23.31
Short Term Provisions
5.00
5.38
90.83
103.63
120.56
115.18
89.15
103.99
82.29
63.86
Total Liabilities
1,107.60
1,033.16
1,385.97
1,798.49
1,928.63
1,961.92
1,707.65
1,598.93
1,296.33
1,314.42
Net Block
207.78
207.78
223.08
224.81
223.49
230.71
220.56
215.79
59.61
61.63
Gross Block
223.28
222.43
236.05
235.99
232.63
237.40
235.36
226.67
67.94
69.44
Accumulated Depreciation
15.50
14.65
12.97
11.17
9.14
6.69
14.80
10.89
8.33
7.81
Non Current Assets
526.57
391.94
247.89
249.56
295.61
334.37
378.18
422.14
665.66
631.25
Capital Work in Progress
0.00
0.00
2.29
0.10
0.00
0.00
2.01
0.00
0.00
5.88
Non Current Investment
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.02
0.02
0.01
Long Term Loans & Adv.
318.08
183.49
21.80
21.49
51.24
76.53
155.60
206.34
606.03
563.73
Other Non Current Assets
0.71
0.68
0.71
3.15
20.87
27.12
0.00
0.00
0.00
0.00
Current Assets
581.02
641.22
1,138.08
1,548.94
1,633.02
1,627.56
1,329.46
1,176.77
630.67
683.17
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
428.80
370.34
537.59
815.35
510.45
719.77
713.03
684.02
280.34
320.13
Sundry Debtors
116.06
0.03
84.30
106.38
485.03
306.06
211.61
265.61
222.86
233.07
Cash & Bank
14.93
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74
21.14
Other Current Assets
21.23
0.89
3.50
12.07
591.51
552.46
360.47
204.80
118.74
108.83
Short Term Loans & Adv.
21.00
250.20
495.96
571.99
582.85
545.24
303.72
182.57
113.40
95.50
Net Current Assets
352.49
347.45
739.66
1,027.00
1,185.69
1,058.29
892.55
709.96
271.69
326.56
Total Assets
1,107.59
1,033.16
1,385.97
1,798.50
1,928.63
1,961.93
1,707.64
1,598.91
1,296.33
1,314.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
41.01
132.23
122.64
129.20
75.29
201.79
168.00
-379.64
149.10
1.08
PBT
97.23
-114.21
-132.36
-17.02
99.98
116.36
102.08
71.67
69.00
38.49
Adjustment
36.92
48.45
66.04
-29.85
47.06
53.46
70.25
37.78
39.40
49.88
Changes in Working Capital
-89.52
199.69
195.46
207.04
-58.70
57.56
-16.67
-462.29
55.29
-84.77
Cash after chg. in Working capital
44.63
133.94
129.14
160.17
88.34
227.38
155.66
-352.85
163.69
3.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.62
-1.71
-6.50
-30.96
-13.05
-25.58
12.34
-26.79
-14.58
-2.52
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
39.39
43.37
53.09
84.10
25.98
-140.26
-85.51
55.17
-37.18
-20.00
Net Fixed Assets
-1.97
15.62
-2.27
-1.43
-0.41
9.48
-5.18
-160.07
7.48
0.26
Net Investments
1.05
-22.20
0.00
-2.46
2.51
-12.25
0.00
0.00
-0.01
-55.90
Others
40.31
49.95
55.36
87.99
23.88
-137.49
-80.33
215.24
-44.65
35.64
Cash from Financing Activity
-85.24
-172.56
-202.15
-216.19
-104.51
-56.62
-60.47
338.07
-124.33
38.19
Net Cash Inflow / Outflow
-4.84
3.04
-26.42
-2.88
-3.24
4.91
22.02
13.60
-12.41
19.27
Opening Cash & Equivalents
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74
21.14
1.87
Closing Cash & Equivalent
14.93
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74
21.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
94.72
101.98
126.80
151.79
180.59
172.40
160.65
147.25
207.11
194.85
ROA
6.59%
-8.70%
-7.51%
1.42%
2.61%
4.07%
4.26%
3.63%
3.84%
2.75%
ROE
10.92%
-18.69%
-17.45%
3.24%
5.86%
9.15%
9.34%
7.51%
7.64%
5.45%
ROCE
14.49%
-3.81%
-4.09%
4.97%
12.51%
13.94%
14.93%
11.50%
12.99%
10.81%
Fixed Asset Turnover
1.72
0.75
1.17
1.11
2.13
1.70
1.39
1.71
4.12
1.74
Receivable days
55.23
89.71
126.53
413.38
288.64
235.17
270.50
354.75
293.80
678.85
Inventory Days
380.19
965.78
897.79
926.70
448.86
650.91
791.88
700.36
386.93
877.83
Payable days
28.00
49.08
40.95
78.01
49.92
69.58
111.04
99.99
57.35
751.37
Cash Conversion Cycle
407.41
1006.41
983.37
1262.07
687.58
816.51
951.34
955.12
623.38
805.31
Total Debt/Equity
0.18
0.82
0.85
0.89
0.79
0.90
0.76
0.82
0.53
0.60
Interest Cover
3.68
-0.53
-0.66
0.81
1.99
2.25
2.02
2.12
2.07
1.60

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.