Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Construction - Real Estate

Rating :
64/99

BSE: 532764 | NSE: GEECEE

144.10
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  138.20
  •  145.00
  •  138.20
  •  138.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13899
  •  19.83
  •  211.00
  •  103.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 302.91
  • 14.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 299.98
  • 1.31%
  • 0.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.71%
  • 6.76%
  • 19.62%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • -15.11
  • -34.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.49
  • -11.63
  • -17.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.13
  • -18.46
  • -34.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 9.45
  • 15.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.60
  • 0.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.51
  • 7.00
  • 6.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
67.97
14.95
354.65%
12.13
7.48
62.17%
8.65
4.02
115.17%
16.06
6.33
153.71%
Expenses
53.60
9.88
442.51%
6.44
4.70
37.02%
4.64
2.22
109.01%
9.87
3.33
196.40%
EBITDA
14.36
5.07
183.23%
5.69
2.77
105.42%
4.00
1.80
122.22%
6.20
3.00
106.67%
EBIDTM
21.13%
33.92%
46.92%
37.12%
46.31%
44.70%
38.59%
47.35%
Other Income
0.59
0.38
55.26%
0.31
0.86
-63.95%
0.03
0.88
-96.59%
0.30
0.56
-46.43%
Interest
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.00
0.01
-100.00%
Depreciation
0.44
0.50
-12.00%
0.43
0.53
-18.87%
0.46
0.53
-13.21%
0.44
0.54
-18.52%
PBT
14.51
4.95
193.13%
5.57
3.09
80.26%
3.58
2.13
68.08%
6.06
3.01
101.33%
Tax
3.30
1.42
132.39%
1.37
0.78
75.64%
0.94
0.50
88.00%
3.36
0.07
4,700.00%
PAT
11.21
3.53
217.56%
4.20
2.32
81.03%
2.64
1.64
60.98%
2.69
2.94
-8.50%
PATM
16.49%
23.61%
34.67%
31.01%
30.48%
40.77%
16.77%
46.42%
EPS
5.37
1.69
217.75%
2.02
1.12
80.36%
1.27
0.80
58.75%
1.30
1.40
-7.14%

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
104.81
42.51
44.81
150.70
202.51
96.45
144.23
59.10
64.14
33.87
23.62
Net Sales Growth
219.74%
-5.13%
-70.27%
-25.58%
109.96%
-33.13%
144.04%
-7.86%
89.37%
43.40%
 
Cost Of Goods Sold
64.39
3.96
-7.41
58.89
122.41
15.31
97.92
37.33
42.86
17.92
6.65
Gross Profit
40.42
38.55
52.22
91.81
80.09
81.15
46.31
21.77
21.29
15.95
16.97
GP Margin
38.56%
90.68%
116.54%
60.92%
39.55%
84.14%
32.11%
36.84%
33.19%
47.09%
71.85%
Total Expenditure
74.55
26.67
23.85
109.34
171.36
67.06
111.08
50.93
54.49
25.23
15.17
Power & Fuel Cost
-
0.00
0.00
0.02
0.06
0.07
0.06
0.05
0.06
0.06
0.06
% Of Sales
-
0%
0%
0.01%
0.03%
0.07%
0.04%
0.08%
0.09%
0.18%
0.25%
Employee Cost
-
3.21
3.47
3.56
2.80
2.04
2.12
2.27
1.64
2.66
3.13
% Of Sales
-
7.55%
7.74%
2.36%
1.38%
2.12%
1.47%
3.84%
2.56%
7.85%
13.25%
Manufacturing Exp.
-
13.89
22.36
33.62
37.35
39.52
2.63
3.07
4.26
0.45
0.07
% Of Sales
-
32.67%
49.90%
22.31%
18.44%
40.97%
1.82%
5.19%
6.64%
1.33%
0.30%
General & Admin Exp.
-
4.64
4.98
7.05
6.32
6.34
3.77
3.82
3.47
3.86
4.30
% Of Sales
-
10.92%
11.11%
4.68%
3.12%
6.57%
2.61%
6.46%
5.41%
11.40%
18.20%
Selling & Distn. Exp.
-
0.05
0.40
1.42
0.58
1.29
4.56
1.80
0.59
0.28
0.89
% Of Sales
-
0.12%
0.89%
0.94%
0.29%
1.34%
3.16%
3.05%
0.92%
0.83%
3.77%
Miscellaneous Exp.
-
0.92
0.05
4.79
1.84
2.51
0.02
2.59
1.62
0.01
0.89
% Of Sales
-
2.16%
0.11%
3.18%
0.91%
2.60%
0.01%
4.38%
2.53%
0.03%
0.34%
EBITDA
30.25
15.84
20.96
41.36
31.15
29.39
33.15
8.17
9.65
8.64
8.45
EBITDA Margin
28.86%
37.26%
46.78%
27.45%
15.38%
30.47%
22.98%
13.82%
15.05%
25.51%
35.77%
Other Income
1.23
2.41
1.12
6.03
1.03
4.27
2.91
2.86
2.44
4.97
12.35
Interest
0.00
0.03
0.04
0.02
0.02
0.12
0.05
0.05
0.10
0.15
0.15
Depreciation
1.77
2.00
2.16
1.98
1.92
2.09
2.55
2.37
2.16
2.15
2.17
PBT
29.72
16.23
19.87
45.38
30.23
31.45
33.45
8.60
9.83
11.31
18.48
Tax
8.97
6.05
3.87
9.16
-0.57
3.17
2.11
0.34
2.58
3.48
3.58
Tax Rate
30.18%
37.28%
19.48%
20.19%
-1.89%
10.08%
5.55%
2.48%
26.30%
30.55%
8.75%
PAT
20.74
10.26
16.10
36.21
30.92
28.46
35.95
13.49
7.29
8.00
37.41
PAT before Minority Interest
20.82
10.18
16.00
36.22
30.81
28.28
35.89
13.38
7.22
7.91
37.32
Minority Interest
0.08
0.08
0.10
-0.01
0.11
0.18
0.06
0.11
0.07
0.09
0.09
PAT Margin
19.79%
24.14%
35.93%
24.03%
15.27%
29.51%
24.93%
22.83%
11.37%
23.62%
158.38%
PAT Growth
98.85%
-36.27%
-55.54%
17.11%
8.64%
-20.83%
166.49%
85.05%
-8.88%
-78.62%
 
EPS
9.92
4.91
7.70
17.33
14.79
13.62
17.20
6.45
3.49
3.83
17.90

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
484.54
428.82
454.08
409.75
379.07
340.23
300.91
288.95
284.99
286.10
Share Capital
20.91
20.91
21.73
21.73
21.73
21.73
19.03
19.03
19.03
20.28
Total Reserves
463.63
407.91
432.35
388.02
357.34
318.51
279.46
269.92
265.97
265.82
Non-Current Liabilities
4.93
-1.78
2.29
1.11
6.33
6.40
6.88
18.56
18.85
17.90
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.06
0.04
0.07
0.20
0.00
Unsecured Loans
0.00
0.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.32
0.46
0.20
0.19
1.12
1.21
1.03
11.86
11.78
11.74
Current Liabilities
48.66
32.94
21.86
26.63
31.55
42.50
63.63
14.81
6.31
5.16
Trade Payables
10.28
11.45
13.61
7.98
4.88
4.38
2.36
3.66
0.89
0.10
Other Current Liabilities
37.60
20.47
7.11
17.66
25.52
37.12
51.10
7.58
1.98
1.45
Short Term Borrowings
0.00
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
Short Term Provisions
0.78
0.85
1.14
0.99
1.14
1.00
10.17
3.57
3.44
3.58
Total Liabilities
540.04
461.97
480.32
439.57
419.14
391.50
373.85
324.86
312.76
311.86
Net Block
22.69
24.89
26.58
27.76
30.08
33.36
35.30
34.79
35.78
37.74
Gross Block
33.83
34.30
33.55
32.83
33.59
47.58
48.33
44.72
43.55
43.53
Accumulated Depreciation
11.02
9.41
6.96
5.07
3.52
14.22
13.03
9.93
7.77
5.79
Non Current Assets
184.95
85.79
113.73
77.07
76.66
65.65
67.68
71.06
81.44
134.44
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.56
0.00
0.00
0.00
Non Current Investment
161.12
59.48
85.64
47.42
42.88
29.29
29.11
27.85
32.95
86.87
Long Term Loans & Adv.
0.08
0.30
0.49
1.89
3.70
2.90
2.58
2.56
7.01
4.69
Other Non Current Assets
1.05
1.11
1.02
0.00
0.00
0.10
0.14
5.87
5.69
5.15
Current Assets
355.09
376.19
366.59
362.50
342.48
325.86
306.17
253.79
231.33
177.42
Current Investments
213.71
91.36
233.45
185.37
136.38
22.18
3.41
18.29
40.93
21.84
Inventories
110.21
113.18
80.16
100.83
140.31
109.30
135.65
115.14
112.59
0.26
Sundry Debtors
5.11
3.86
7.88
30.72
32.67
23.47
5.02
3.50
3.94
4.91
Cash & Bank
2.93
145.44
6.24
11.04
9.47
142.17
136.11
91.86
43.21
138.11
Other Current Assets
23.13
12.43
3.88
3.53
23.66
28.75
25.98
24.99
30.66
12.30
Short Term Loans & Adv.
21.53
9.92
34.97
31.00
22.91
27.03
17.90
23.41
28.80
12.18
Net Current Assets
306.43
343.25
344.73
335.86
310.93
283.36
242.54
238.99
225.02
172.26
Total Assets
540.04
461.98
480.32
439.57
419.14
391.51
373.85
324.85
312.77
311.86

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
-92.11
155.30
6.86
-22.92
-146.72
-2.35
15.17
25.65
-124.53
25.89
PBT
16.23
19.87
45.38
30.23
31.45
33.45
8.60
9.83
11.31
18.48
Adjustment
0.83
-0.43
-11.29
-28.49
-15.06
-25.38
-17.65
2.46
-1.77
-15.24
Changes in Working Capital
-105.24
141.09
-21.81
-22.53
-159.22
-11.58
20.26
16.20
-131.37
1.13
Cash after chg. in Working capital
-88.17
160.53
12.27
-20.79
-142.83
-3.50
11.20
28.48
-121.83
4.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.94
-5.22
-5.41
-2.13
-3.89
-3.40
-1.16
-2.82
-2.78
-0.90
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
4.55
5.12
-0.02
0.00
0.00
Cash From Investing Activity
-50.32
-2.81
-8.68
28.42
19.11
2.77
30.13
26.57
38.70
18.73
Net Fixed Assets
-0.25
0.06
-0.90
1.47
9.48
1.43
-2.33
-1.17
0.43
6.86
Net Investments
-212.55
169.74
-78.99
-55.27
-129.75
-22.68
6.94
3.23
7.75
6.63
Others
162.48
-172.61
71.21
82.22
139.38
24.02
25.52
24.51
30.52
5.24
Cash from Financing Activity
-0.13
-11.51
0.00
-3.92
-0.06
-0.11
-1.05
-3.56
-9.08
-5.22
Net Cash Inflow / Outflow
-142.56
140.98
-1.82
1.58
-127.66
0.31
44.24
48.66
-94.91
39.41
Opening Cash & Equivalents
145.27
4.28
6.10
4.52
132.18
132.01
91.86
43.21
138.11
98.70
Closing Cash & Equivalent
2.71
145.27
4.28
6.10
4.52
132.32
136.11
91.86
43.21
138.11

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.)
215.85
209.24
199.97
184.47
171.93
156.60
156.88
151.86
149.79
141.10
ROA
2.03%
3.40%
7.87%
7.17%
6.98%
9.38%
3.83%
2.27%
2.53%
10.41%
ROE
2.29%
3.67%
8.67%
7.96%
7.92%
11.24%
4.56%
2.52%
2.77%
13.83%
ROCE
3.66%
4.56%
10.87%
7.81%
8.85%
11.86%
4.67%
3.45%
4.04%
15.21%
Fixed Asset Turnover
1.25
1.32
4.54
6.10
2.38
3.01
1.27
1.45
0.78
0.51
Receivable days
38.50
47.83
46.75
57.12
106.21
36.05
26.33
21.19
47.72
60.10
Inventory Days
958.97
787.44
219.20
217.31
472.28
309.95
774.49
647.95
608.03
19.30
Payable days
1001.67
192.15
26.62
17.64
19.17
10.13
23.11
16.95
6.06
10.70
Cash Conversion Cycle
-4.20
643.12
239.32
256.80
559.32
335.87
777.72
652.19
649.68
68.69
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
640.08
456.72
1940.12
1413.67
252.83
801.10
262.42
96.95
77.53
273.85

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.