Nifty
Sensex
:
:
15835.45
52889.87
-404.85 (-2.49%)
-1318.66 (-2.43%)

Construction - Real Estate

Rating :
55/99

BSE: 526367 | NSE: GANESHHOUC

274.10
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  275.00
  •  277.45
  •  270.25
  •  273.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32030
  •  87.82
  •  313.95
  •  57.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,270.21
  • 32.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,659.57
  • N/A
  • 2.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.06%
  • 5.78%
  • 18.37%
  • FII
  • DII
  • Others
  • 0.67%
  • 0.00%
  • 2.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.55
  • -15.65
  • -13.06

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
  • 6.49
  • 6.10
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.74
  • 0.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 4.97
  • 4.61

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
155.37
98.36
57.96%
76.08
58.23
30.65%
73.27
14.38
409.53%
78.89
0.60
13,048.33%
Expenses
103.17
73.01
41.31%
43.82
82.57
-46.93%
44.07
23.61
86.66%
58.32
40.58
43.72%
EBITDA
52.20
25.35
105.92%
32.26
-24.35
-
29.20
-9.23
-
20.58
-39.97
-
EBIDTM
33.60%
25.77%
42.40%
-41.82%
39.86%
-64.16%
26.08%
-6,640.20%
Other Income
0.24
0.41
-41.46%
-0.02
9.55
-
0.63
0.24
162.50%
0.40
0.29
37.93%
Interest
6.61
16.44
-59.79%
7.00
19.34
-63.81%
9.67
22.46
-56.95%
13.02
16.52
-21.19%
Depreciation
0.71
0.46
54.35%
0.52
0.46
13.04%
0.37
0.40
-7.50%
0.36
0.40
-10.00%
PBT
45.12
8.85
409.83%
24.72
-34.59
-
19.79
-31.86
-
7.60
-56.61
-
Tax
19.96
9.38
112.79%
-0.05
0.49
-
4.55
-8.02
-
2.21
-10.81
-
PAT
25.16
-0.53
-
24.77
-35.09
-
15.24
-23.84
-
5.39
-45.80
-
PATM
16.19%
-0.54%
32.56%
-60.26%
20.80%
-165.71%
6.83%
-7,607.97%
EPS
3.02
-0.11
-
4.79
-7.13
-
2.95
-4.84
-
1.04
-9.30
-

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
383.61
171.57
275.02
261.10
500.19
401.72
321.97
251.29
283.21
119.31
200.63
Net Sales Growth
123.59%
-37.62%
5.33%
-47.80%
24.51%
24.77%
28.13%
-11.27%
137.37%
-40.53%
 
Cost Of Goods Sold
221.63
166.50
276.35
87.30
183.86
-6.87
-31.40
-401.18
40.99
-66.38
-111.10
Gross Profit
161.98
5.06
-1.32
173.80
316.33
408.60
353.37
652.47
242.22
185.68
311.73
GP Margin
42.22%
2.95%
-0.48%
66.56%
63.24%
101.71%
109.75%
259.65%
85.53%
155.63%
155.38%
Total Expenditure
249.38
219.77
327.73
190.22
305.17
195.92
117.86
119.58
152.25
31.59
100.83
Power & Fuel Cost
-
0.41
0.50
0.49
0.47
0.48
0.48
0.45
0.39
0.37
0.33
% Of Sales
-
0.24%
0.18%
0.19%
0.09%
0.12%
0.15%
0.18%
0.14%
0.31%
0.16%
Employee Cost
-
10.06
13.42
12.93
13.20
10.24
8.45
6.81
6.40
5.74
5.38
% Of Sales
-
5.86%
4.88%
4.95%
2.64%
2.55%
2.62%
2.71%
2.26%
4.81%
2.68%
Manufacturing Exp.
-
27.06
16.23
70.00
82.91
167.98
114.03
492.05
88.84
79.14
194.19
% Of Sales
-
15.77%
5.90%
26.81%
16.58%
41.82%
35.42%
195.81%
31.37%
66.33%
96.79%
General & Admin Exp.
-
8.02
7.92
9.38
15.70
14.82
11.35
11.86
7.91
6.03
8.30
% Of Sales
-
4.67%
2.88%
3.59%
3.14%
3.69%
3.53%
4.72%
2.79%
5.05%
4.14%
Selling & Distn. Exp.
-
4.87
10.28
8.26
6.96
6.50
13.33
8.11
4.62
5.32
3.18
% Of Sales
-
2.84%
3.74%
3.16%
1.39%
1.62%
4.14%
3.23%
1.63%
4.46%
1.59%
Miscellaneous Exp.
-
2.85
3.04
1.86
2.08
2.78
1.62
1.48
3.10
1.36
3.18
% Of Sales
-
1.66%
1.11%
0.71%
0.42%
0.69%
0.50%
0.59%
1.09%
1.14%
0.27%
EBITDA
134.24
-48.20
-52.71
70.88
195.02
205.80
204.11
131.71
130.96
87.72
99.80
EBITDA Margin
34.99%
-28.09%
-19.17%
27.15%
38.99%
51.23%
63.39%
52.41%
46.24%
73.52%
49.74%
Other Income
1.25
10.47
2.31
6.11
8.06
7.05
2.12
7.41
5.65
17.18
8.84
Interest
36.30
74.76
79.88
91.75
100.52
92.97
100.10
63.72
64.73
63.90
47.34
Depreciation
1.96
1.72
2.07
2.26
2.58
3.52
4.04
3.73
2.88
2.51
2.53
PBT
97.23
-114.21
-132.36
-17.02
99.98
116.36
102.08
71.67
69.00
38.49
58.76
Tax
26.67
-8.96
-12.73
-43.57
49.18
41.73
31.65
19.16
18.89
4.51
13.52
Tax Rate
27.43%
7.85%
9.62%
255.99%
49.19%
35.86%
31.01%
26.73%
27.38%
11.72%
23.01%
PAT
70.56
-105.23
-120.05
26.56
50.87
69.39
61.52
55.21
49.91
34.33
45.35
PAT before Minority Interest
70.64
-105.25
-119.63
26.55
50.80
74.63
70.43
52.51
50.11
33.97
45.24
Minority Interest
0.08
0.02
-0.42
0.01
0.07
-5.24
-8.91
2.70
-0.20
0.36
0.11
PAT Margin
18.39%
-61.33%
-43.65%
10.17%
10.17%
17.27%
19.11%
21.97%
17.62%
28.77%
22.60%
PAT Growth
167.03%
-
-
-47.79%
-26.69%
12.79%
11.43%
10.62%
45.38%
-24.30%
 
EPS
8.46
-12.62
-14.39
3.18
6.10
8.32
7.38
6.62
5.98
4.12
5.44

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
502.00
624.22
747.24
889.19
846.67
789.97
724.44
678.94
638.10
611.54
Share Capital
49.23
49.23
49.23
49.23
49.00
32.67
32.67
32.66
32.66
32.66
Total Reserves
452.78
575.00
698.01
839.77
795.83
754.57
688.91
643.68
603.64
577.83
Non-Current Liabilities
131.48
270.23
436.65
499.43
439.92
379.93
317.76
165.82
227.32
128.41
Secured Loans
234.91
335.11
472.57
483.01
421.06
361.98
298.06
143.28
207.98
105.64
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
0.00
0.38
0.00
0.00
0.00
0.00
0.00
0.18
0.19
0.25
Current Liabilities
312.60
398.42
521.93
447.32
569.26
436.92
466.82
358.98
356.61
330.17
Trade Payables
17.30
34.57
37.52
41.00
39.01
31.31
36.64
24.84
20.90
94.50
Other Current Liabilities
216.26
224.44
350.35
203.97
283.08
187.33
181.33
218.11
248.55
154.86
Short Term Borrowings
73.66
48.58
30.43
81.80
132.00
129.14
144.86
33.73
23.31
23.55
Short Term Provisions
5.38
90.83
103.63
120.56
115.18
89.15
103.99
82.29
63.86
57.26
Total Liabilities
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
1,159.66
Net Block
207.78
223.08
224.81
223.49
230.71
220.56
215.79
59.61
61.63
62.19
Gross Block
222.43
236.05
235.99
232.63
237.40
235.36
226.67
67.94
69.44
67.95
Accumulated Depreciation
14.65
12.97
11.17
9.14
6.69
14.80
10.89
8.33
7.81
5.76
Non Current Assets
210.16
247.89
249.56
295.61
334.37
378.18
422.14
665.66
631.25
238.79
Capital Work in Progress
0.00
2.29
0.10
0.00
0.00
2.01
0.00
0.00
5.88
1.08
Non Current Investment
0.00
0.00
0.00
0.01
0.01
0.01
0.02
0.02
0.01
0.01
Long Term Loans & Adv.
1.71
21.80
21.49
51.24
76.53
155.60
206.34
606.03
563.73
175.52
Other Non Current Assets
0.68
0.71
3.15
20.87
27.12
0.00
0.00
0.00
0.00
0.00
Current Assets
823.01
1,138.08
1,548.94
1,633.02
1,627.56
1,329.46
1,176.77
630.67
683.17
920.86
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
370.34
537.59
815.35
510.45
719.77
713.03
684.02
280.34
320.13
253.75
Sundry Debtors
58.54
84.30
106.38
485.03
306.06
211.61
265.61
222.86
233.07
210.72
Cash & Bank
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74
21.14
1.87
Other Current Assets
374.36
3.50
12.07
8.66
552.46
360.47
204.80
118.74
108.83
454.51
Short Term Loans & Adv.
370.94
495.96
571.99
582.85
545.24
303.72
182.57
113.40
95.50
449.41
Net Current Assets
510.41
739.66
1,027.00
1,185.69
1,058.29
892.55
709.96
271.69
326.56
590.69
Total Assets
1,033.17
1,385.97
1,798.50
1,928.63
1,961.93
1,707.64
1,598.91
1,296.33
1,314.42
1,159.65

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
132.23
122.64
129.20
75.29
201.79
168.00
-379.64
149.10
1.08
15.31
PBT
-114.21
-132.36
-17.02
99.98
116.36
102.08
71.67
69.00
38.49
58.76
Adjustment
48.45
66.04
-29.85
47.06
53.46
70.25
37.78
39.40
49.88
24.81
Changes in Working Capital
199.69
195.46
207.04
-58.70
57.56
-16.67
-462.29
55.29
-84.77
-67.21
Cash after chg. in Working capital
133.94
129.14
160.17
88.34
227.38
155.66
-352.85
163.69
3.60
16.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.71
-6.50
-30.96
-13.05
-25.58
12.34
-26.79
-14.58
-2.52
-1.05
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
43.37
53.09
84.10
25.98
-140.26
-85.51
55.17
-37.18
-20.00
3.14
Net Fixed Assets
15.62
-2.27
-1.43
-0.41
9.48
-5.18
-160.07
7.48
0.26
-0.27
Net Investments
-22.20
0.00
-2.46
2.51
-12.25
0.00
0.00
-0.01
-55.90
-0.02
Others
49.95
55.36
87.99
23.88
-137.49
-80.33
215.24
-44.65
35.64
3.43
Cash from Financing Activity
-172.56
-202.15
-216.19
-104.51
-56.62
-60.47
338.07
-124.33
38.19
-111.80
Net Cash Inflow / Outflow
3.04
-26.42
-2.88
-3.24
4.91
22.02
13.60
-12.41
19.27
-93.34
Opening Cash & Equivalents
16.73
43.15
46.04
49.27
44.36
22.34
8.74
21.14
1.87
94.62
Closing Cash & Equivalent
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74
21.14
1.87

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.)
101.98
126.80
151.79
180.59
172.40
160.65
147.25
207.11
194.85
186.94
ROA
-8.70%
-7.51%
1.42%
2.61%
4.07%
4.26%
3.63%
3.84%
2.75%
4.12%
ROE
-18.69%
-17.45%
3.24%
5.86%
9.15%
9.34%
7.51%
7.64%
5.45%
7.68%
ROCE
-3.81%
-4.09%
4.97%
12.51%
13.94%
14.93%
11.50%
12.99%
10.81%
12.37%
Fixed Asset Turnover
0.75
1.17
1.11
2.13
1.70
1.39
1.71
4.12
1.74
2.99
Receivable days
151.94
126.53
413.38
288.64
235.17
270.50
354.75
293.80
678.85
311.35
Inventory Days
965.78
897.79
926.70
448.86
650.91
791.88
700.36
386.93
877.83
360.59
Payable days
56.85
40.95
78.01
49.92
69.58
111.04
99.99
57.35
751.37
198.36
Cash Conversion Cycle
1060.87
983.37
1262.07
687.58
816.51
951.34
955.12
623.38
805.31
473.58
Total Debt/Equity
0.82
0.85
0.89
0.79
0.90
0.76
0.82
0.53
0.60
0.43
Interest Cover
-0.53
-0.66
0.81
1.99
2.25
2.02
2.12
2.07
1.60
2.24

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.