Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Construction - Real Estate

Rating :
78/99

BSE: 526367 | NSE: GANESHHOUC

810.15
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  817.00
  •  828.50
  •  801.75
  •  819.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34799
  •  283.61
  •  917.40
  •  343.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,762.28
  • 14.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,557.67
  • 1.36%
  • 4.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.06%
  • 4.76%
  • 18.79%
  • FII
  • DII
  • Others
  • 0.89%
  • 0.04%
  • 2.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.09
  • 18.74
  • 53.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.76
  • 28.86
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 30.38
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.57
  • 7.87
  • 20.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 1.74
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.08
  • 8.11
  • 16.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
276.78
179.30
54.37%
181.43
66.85
171.40%
163.35
327.68
-50.15%
270.45
42.52
536.05%
Expenses
127.70
78.19
63.32%
44.76
19.84
125.60%
41.92
248.93
-83.16%
54.50
17.60
209.66%
EBITDA
149.07
101.11
47.43%
136.67
47.01
190.73%
121.44
78.75
54.21%
215.95
24.92
766.57%
EBIDTM
53.86%
56.39%
75.33%
70.31%
74.34%
24.03%
79.85%
58.61%
Other Income
3.31
3.71
-10.78%
1.91
0.53
260.38%
0.70
0.07
900.00%
1.00
0.17
488.24%
Interest
0.89
1.65
-46.06%
1.00
5.07
-80.28%
0.86
2.40
-64.17%
0.98
4.37
-77.57%
Depreciation
2.02
0.78
158.97%
1.98
0.70
182.86%
1.66
0.62
167.74%
0.93
0.62
50.00%
PBT
149.47
102.38
46.00%
135.61
41.77
224.66%
119.62
75.80
57.81%
215.05
20.10
969.90%
Tax
36.67
62.96
-41.76%
35.05
11.45
206.11%
33.61
56.50
-40.51%
53.71
6.99
668.38%
PAT
112.80
39.42
186.15%
100.56
30.32
231.66%
86.01
19.30
345.65%
161.34
13.11
1,130.66%
PATM
40.76%
21.99%
55.42%
45.36%
52.66%
5.89%
59.65%
30.83%
EPS
13.53
5.58
142.47%
12.06
2.53
376.68%
10.31
2.32
344.40%
19.35
1.57
1,132.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
892.01
616.35
383.61
171.57
275.02
261.10
500.19
401.72
321.97
251.29
283.21
Net Sales Growth
44.72%
60.67%
123.59%
-37.62%
5.33%
-47.80%
24.51%
24.77%
28.13%
-11.27%
 
Cost Of Goods Sold
229.31
-69.21
150.71
166.50
276.35
87.30
183.86
-6.87
-31.40
-401.18
40.99
Gross Profit
662.70
685.56
232.91
5.06
-1.32
173.80
316.33
408.60
353.37
652.47
242.22
GP Margin
74.29%
111.23%
60.72%
2.95%
-0.48%
66.56%
63.24%
101.71%
109.75%
259.65%
85.53%
Total Expenditure
268.88
364.56
249.37
219.77
327.73
190.22
305.17
195.92
117.86
119.58
152.25
Power & Fuel Cost
-
0.45
0.45
0.41
0.50
0.49
0.47
0.48
0.48
0.45
0.39
% Of Sales
-
0.07%
0.12%
0.24%
0.18%
0.19%
0.09%
0.12%
0.15%
0.18%
0.14%
Employee Cost
-
15.25
11.99
10.06
13.42
12.93
13.20
10.24
8.45
6.81
6.40
% Of Sales
-
2.47%
3.13%
5.86%
4.88%
4.95%
2.64%
2.55%
2.62%
2.71%
2.26%
Manufacturing Exp.
-
398.04
73.34
30.99
16.23
70.00
82.91
167.98
114.03
492.05
88.84
% Of Sales
-
64.58%
19.12%
18.06%
5.90%
26.81%
16.58%
41.82%
35.42%
195.81%
31.37%
General & Admin Exp.
-
9.69
7.79
4.10
7.92
9.38
15.70
14.82
11.35
11.86
7.91
% Of Sales
-
1.57%
2.03%
2.39%
2.88%
3.59%
3.14%
3.69%
3.53%
4.72%
2.79%
Selling & Distn. Exp.
-
2.10
3.94
4.85
10.28
8.26
6.96
6.50
13.33
8.11
4.62
% Of Sales
-
0.34%
1.03%
2.83%
3.74%
3.16%
1.39%
1.62%
4.14%
3.23%
1.63%
Miscellaneous Exp.
-
8.25
1.15
2.85
3.04
1.86
2.08
2.78
1.62
1.48
4.62
% Of Sales
-
1.34%
0.30%
1.66%
1.11%
0.71%
0.42%
0.69%
0.50%
0.59%
1.09%
EBITDA
623.13
251.79
134.24
-48.20
-52.71
70.88
195.02
205.80
204.11
131.71
130.96
EBITDA Margin
69.86%
40.85%
34.99%
-28.09%
-19.17%
27.15%
38.99%
51.23%
63.39%
52.41%
46.24%
Other Income
6.92
4.47
1.25
10.47
2.31
6.11
8.06
7.05
2.12
7.41
5.65
Interest
3.73
13.48
36.30
74.76
79.88
91.75
100.52
92.97
100.10
63.72
64.73
Depreciation
6.59
2.72
1.96
1.72
2.07
2.26
2.58
3.52
4.04
3.73
2.88
PBT
619.75
240.05
97.23
-114.21
-132.36
-17.02
99.98
116.36
102.08
71.67
69.00
Tax
159.04
137.90
26.68
-8.96
-12.73
-43.57
49.18
41.73
31.65
19.16
18.89
Tax Rate
25.66%
57.45%
27.44%
7.85%
9.62%
255.99%
49.19%
35.86%
31.01%
26.73%
27.38%
PAT
460.71
100.07
70.62
-105.23
-120.05
26.56
50.87
69.39
61.52
55.21
49.91
PAT before Minority Interest
460.71
102.15
70.55
-105.25
-119.63
26.55
50.80
74.63
70.43
52.51
50.11
Minority Interest
0.00
-2.08
0.07
0.02
-0.42
0.01
0.07
-5.24
-8.91
2.70
-0.20
PAT Margin
51.65%
16.24%
18.41%
-61.33%
-43.65%
10.17%
10.17%
17.27%
19.11%
21.97%
17.62%
PAT Growth
351.01%
41.70%
-
-
-
-47.79%
-26.69%
12.79%
11.43%
10.62%
 
EPS
55.24
12.00
8.47
-12.62
-14.39
3.18
6.10
8.32
7.38
6.62
5.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,109.57
789.81
502.00
624.22
747.24
889.19
846.67
789.97
724.44
678.94
Share Capital
83.39
83.39
49.23
49.23
49.23
49.23
49.00
32.67
32.67
32.66
Total Reserves
1,026.18
706.42
452.78
575.00
698.01
839.77
795.83
754.57
688.91
643.68
Non-Current Liabilities
7.67
2.17
150.31
270.23
436.65
499.43
439.92
379.93
317.76
165.82
Secured Loans
2.49
67.19
234.91
335.11
472.57
483.01
421.06
361.98
298.06
143.28
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
0.00
0.00
0.38
0.00
0.00
0.00
0.00
0.00
0.18
Current Liabilities
273.95
228.61
293.77
398.42
521.93
447.32
569.26
436.92
466.82
358.98
Trade Payables
14.41
12.92
10.21
34.57
37.52
41.00
39.01
31.31
36.64
24.84
Other Current Liabilities
192.66
206.43
204.52
224.44
350.35
203.97
283.08
187.33
181.33
218.11
Short Term Borrowings
0.00
4.18
73.66
48.58
30.43
81.80
132.00
129.14
144.86
33.73
Short Term Provisions
66.88
5.08
5.38
90.83
103.63
120.56
115.18
89.15
103.99
82.29
Total Liabilities
1,459.48
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
Net Block
260.97
207.78
207.78
223.08
224.81
223.49
230.71
220.56
215.79
59.61
Gross Block
278.58
223.28
222.43
236.05
235.99
232.63
237.40
235.36
226.67
67.94
Accumulated Depreciation
17.61
15.50
14.65
12.97
11.17
9.14
6.69
14.80
10.89
8.33
Non Current Assets
298.12
522.96
391.94
247.89
249.56
295.61
334.37
378.18
422.14
665.66
Capital Work in Progress
21.44
0.00
0.00
2.29
0.10
0.00
0.00
2.01
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.02
0.02
Long Term Loans & Adv.
15.16
314.46
183.49
21.80
21.49
51.24
76.53
155.60
206.34
606.03
Other Non Current Assets
0.55
0.71
0.68
0.71
3.15
20.87
27.12
0.00
0.00
0.00
Current Assets
1,161.35
584.64
641.22
1,138.08
1,548.94
1,633.02
1,627.56
1,329.46
1,176.77
630.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
514.99
428.80
370.34
537.59
815.35
510.45
719.77
713.03
684.02
280.34
Sundry Debtors
90.08
116.06
0.03
84.30
106.38
485.03
306.06
211.61
265.61
222.86
Cash & Bank
325.21
14.93
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74
Other Current Assets
231.07
0.23
0.89
3.50
584.06
591.51
552.46
360.47
204.80
118.74
Short Term Loans & Adv.
230.60
24.62
250.20
495.96
571.99
582.85
545.24
303.72
182.57
113.40
Net Current Assets
887.41
356.03
347.45
739.66
1,027.00
1,185.69
1,058.29
892.55
709.96
271.69
Total Assets
1,459.47
1,107.60
1,033.16
1,385.97
1,798.50
1,928.63
1,961.93
1,707.64
1,598.91
1,296.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
30.66
41.01
132.23
122.64
129.20
75.29
201.79
168.00
-379.64
149.10
PBT
240.05
97.23
-114.21
-132.36
-17.02
99.98
116.36
102.08
71.67
69.00
Adjustment
8.00
37.01
48.45
66.04
-29.85
47.06
53.46
70.25
37.78
39.40
Changes in Working Capital
-180.77
-89.61
199.69
195.46
207.04
-58.70
57.56
-16.67
-462.29
55.29
Cash after chg. in Working capital
67.28
44.63
133.94
129.14
160.17
88.34
227.38
155.66
-352.85
163.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.62
-3.62
-1.71
-6.50
-30.96
-13.05
-25.58
12.34
-26.79
-14.58
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
278.23
39.39
43.37
53.09
84.10
25.98
-140.26
-85.51
55.17
-37.18
Net Fixed Assets
-23.58
-1.97
15.62
-2.27
-1.43
-0.41
9.48
-5.18
-160.07
7.48
Net Investments
-71.35
1.05
-22.20
0.00
-2.46
2.51
-12.25
0.00
0.00
-0.01
Others
373.16
40.31
49.95
55.36
87.99
23.88
-137.49
-80.33
215.24
-44.65
Cash from Financing Activity
1.39
-85.24
-172.56
-202.15
-216.19
-104.51
-56.62
-60.47
338.07
-124.33
Net Cash Inflow / Outflow
310.28
-4.84
3.04
-26.42
-2.88
-3.24
4.91
22.02
13.60
-12.41
Opening Cash & Equivalents
14.93
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74
21.14
Closing Cash & Equivalent
325.21
14.93
19.77
16.73
43.15
46.04
49.27
44.36
22.34
8.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
133.06
94.72
101.98
126.80
151.79
180.59
172.40
160.65
147.25
207.11
ROA
7.96%
6.59%
-8.70%
-7.51%
1.42%
2.61%
4.07%
4.26%
3.63%
3.84%
ROE
10.76%
10.92%
-18.69%
-17.45%
3.24%
5.86%
9.15%
9.34%
7.51%
7.64%
ROCE
24.80%
14.49%
-3.81%
-4.09%
4.97%
12.51%
13.94%
14.93%
11.50%
12.99%
Fixed Asset Turnover
2.46
1.72
0.75
1.17
1.11
2.13
1.70
1.39
1.71
4.12
Receivable days
61.04
55.23
89.71
126.53
413.38
288.64
235.17
270.50
354.75
293.80
Inventory Days
279.46
380.19
965.78
897.79
926.70
448.86
650.91
791.88
700.36
386.93
Payable days
-72.06
28.00
49.08
40.95
78.01
49.92
69.58
111.04
99.99
57.35
Cash Conversion Cycle
412.56
407.41
1006.41
983.37
1262.07
687.58
816.51
951.34
955.12
623.38
Total Debt/Equity
0.00
0.18
0.82
0.85
0.89
0.79
0.90
0.76
0.82
0.53
Interest Cover
18.80
3.68
-0.53
-0.66
0.81
1.99
2.25
2.02
2.12
2.07

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.