Nifty
Sensex
:
:
14820.45
50651.46
112.65 (0.77%)
900.05 (1.81%)

Construction - Real Estate

Rating :
55/99

BSE: 532764 | NSE: GEECEE

95.65
24-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  92.95
  •  99.00
  •  92.95
  •  93.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78680
  •  76.00
  •  102.70
  •  40.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 196.05
  • 18.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 51.01
  • N/A
  • 0.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.71%
  • 7.65%
  • 19.08%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.46
  • -20.85
  • -39.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.76
  • -7.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.72
  • -14.84
  • -19.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 8.69
  • 8.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.66
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.09
  • 5.66
  • 5.79

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
14.95
7.58
97.23%
7.48
11.85
-36.88%
4.02
19.05
-78.90%
6.33
57.41
-88.97%
Expenses
9.88
5.50
79.64%
4.70
5.44
-13.60%
2.22
9.54
-76.73%
3.33
48.85
-93.18%
EBITDA
5.07
2.09
142.58%
2.77
6.41
-56.79%
1.80
9.51
-81.07%
3.00
8.56
-64.95%
EBIDTM
33.92%
27.53%
37.12%
54.08%
44.70%
49.93%
47.35%
14.92%
Other Income
0.38
0.43
-11.63%
0.86
0.04
2,050.00%
0.88
0.04
2,100.00%
0.56
0.16
250.00%
Interest
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.00
0
Depreciation
0.50
0.57
-12.28%
0.53
0.53
0.00%
0.53
0.53
0.00%
0.54
0.51
5.88%
PBT
4.95
1.94
155.15%
3.09
5.90
-47.63%
2.13
9.01
-76.36%
3.01
8.22
-63.38%
Tax
1.42
0.54
162.96%
0.78
0.56
39.29%
0.50
2.69
-81.41%
0.07
1.79
-96.09%
PAT
3.53
1.40
152.14%
2.32
5.34
-56.55%
1.64
6.32
-74.05%
2.94
6.42
-54.21%
PATM
23.61%
18.47%
31.01%
45.11%
40.77%
33.17%
46.42%
11.19%
EPS
1.69
0.70
141.43%
1.12
2.57
-56.42%
0.80
2.92
-72.60%
1.40
2.97
-52.86%

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
32.78
44.81
150.70
202.51
96.45
144.23
59.10
64.14
33.87
23.62
87.38
Net Sales Growth
-65.81%
-70.27%
-25.58%
109.96%
-33.13%
144.04%
-7.86%
89.37%
43.40%
-72.97%
 
Cost Of Goods Sold
10.91
-7.41
58.89
122.41
15.31
97.92
37.33
42.86
17.92
6.65
79.10
Gross Profit
21.87
52.22
91.81
80.09
81.15
46.31
21.77
21.29
15.95
16.97
8.28
GP Margin
66.71%
116.54%
60.92%
39.55%
84.14%
32.11%
36.84%
33.19%
47.09%
71.85%
9.48%
Total Expenditure
20.13
23.85
109.34
171.36
67.06
111.08
50.93
54.49
25.23
15.17
90.56
Power & Fuel Cost
-
0.00
0.02
0.06
0.07
0.06
0.05
0.06
0.06
0.06
0.41
% Of Sales
-
0%
0.01%
0.03%
0.07%
0.04%
0.08%
0.09%
0.18%
0.25%
0.47%
Employee Cost
-
3.47
3.56
2.80
2.04
2.12
2.27
1.64
2.66
3.13
2.28
% Of Sales
-
7.74%
2.36%
1.38%
2.12%
1.47%
3.84%
2.56%
7.85%
13.25%
2.61%
Manufacturing Exp.
-
22.36
33.62
37.35
39.52
2.63
3.07
4.26
0.45
0.07
0.00
% Of Sales
-
49.90%
22.31%
18.44%
40.97%
1.82%
5.19%
6.64%
1.33%
0.30%
0%
General & Admin Exp.
-
4.98
7.05
6.32
6.34
3.77
3.82
3.47
3.86
4.30
4.81
% Of Sales
-
11.11%
4.68%
3.12%
6.57%
2.61%
6.46%
5.41%
11.40%
18.20%
5.50%
Selling & Distn. Exp.
-
0.40
1.42
0.58
1.29
4.56
1.80
0.59
0.28
0.89
3.88
% Of Sales
-
0.89%
0.94%
0.29%
1.34%
3.16%
3.05%
0.92%
0.83%
3.77%
4.44%
Miscellaneous Exp.
-
0.05
4.79
1.84
2.51
0.02
2.59
1.62
0.01
0.08
3.88
% Of Sales
-
0.11%
3.18%
0.91%
2.60%
0.01%
4.38%
2.53%
0.03%
0.34%
0.09%
EBITDA
12.64
20.96
41.36
31.15
29.39
33.15
8.17
9.65
8.64
8.45
-3.18
EBITDA Margin
38.56%
46.78%
27.45%
15.38%
30.47%
22.98%
13.82%
15.05%
25.51%
35.77%
-3.64%
Other Income
2.68
1.12
6.03
1.03
4.27
2.91
2.86
2.44
4.97
12.35
17.21
Interest
0.04
0.04
0.02
0.02
0.12
0.05
0.05
0.10
0.15
0.15
1.00
Depreciation
2.10
2.16
1.98
1.92
2.09
2.55
2.37
2.16
2.15
2.17
2.51
PBT
13.18
19.87
45.38
30.23
31.45
33.45
8.60
9.83
11.31
18.48
10.52
Tax
2.77
3.87
9.16
-0.57
3.17
2.11
0.34
2.58
3.48
3.58
-0.09
Tax Rate
21.02%
19.48%
20.19%
-1.89%
10.08%
5.55%
2.48%
26.30%
30.55%
8.75%
-0.90%
PAT
10.43
16.10
36.21
30.92
28.46
35.95
13.49
7.29
8.00
37.41
10.15
PAT before Minority Interest
10.47
16.00
36.22
30.81
28.28
35.89
13.38
7.22
7.91
37.32
10.06
Minority Interest
0.04
0.10
-0.01
0.11
0.18
0.06
0.11
0.07
0.09
0.09
0.09
PAT Margin
31.82%
35.93%
24.03%
15.27%
29.51%
24.93%
22.83%
11.37%
23.62%
158.38%
11.62%
PAT Growth
-46.46%
-55.54%
17.11%
8.64%
-20.83%
166.49%
85.05%
-8.88%
-78.62%
268.57%
 
EPS
4.99
7.70
17.33
14.79
13.62
17.20
6.45
3.49
3.83
17.90
4.86

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
428.82
454.08
409.75
379.07
340.23
300.91
288.95
284.99
286.10
253.66
Share Capital
20.91
21.73
21.73
21.73
21.73
19.03
19.03
19.03
20.28
20.63
Total Reserves
407.91
432.35
388.02
357.34
318.51
279.46
269.92
265.97
265.82
233.04
Non-Current Liabilities
-1.78
2.29
1.11
6.33
6.40
6.88
18.56
18.85
17.90
78.23
Secured Loans
0.00
0.00
0.00
0.00
0.06
0.04
0.07
0.20
0.00
0.00
Unsecured Loans
0.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.46
0.20
0.19
1.12
1.21
1.03
11.86
11.78
11.74
74.74
Current Liabilities
32.94
21.86
26.63
31.55
42.50
63.63
14.81
6.31
5.16
70.47
Trade Payables
11.45
13.61
7.98
4.88
4.38
2.36
3.66
0.89
0.10
0.65
Other Current Liabilities
20.47
7.11
17.66
25.52
37.12
51.10
7.58
1.98
1.45
1.38
Short Term Borrowings
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.13
Short Term Provisions
0.85
1.14
0.99
1.14
1.00
10.17
3.57
3.44
3.58
68.31
Total Liabilities
461.97
480.32
439.57
419.14
391.50
373.85
324.86
312.76
311.86
405.15
Net Block
24.89
26.58
27.76
30.08
33.36
35.30
34.79
35.78
37.74
43.47
Gross Block
34.30
33.55
32.83
33.59
47.58
48.33
44.72
43.55
43.53
49.43
Accumulated Depreciation
9.41
6.96
5.07
3.52
14.22
13.03
9.93
7.77
5.79
5.96
Non Current Assets
85.79
113.73
77.07
76.66
65.65
67.68
71.06
81.44
134.44
133.64
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.56
0.00
0.00
0.00
0.00
Non Current Investment
59.48
85.64
47.42
42.88
29.29
29.11
27.85
32.95
86.87
29.21
Long Term Loans & Adv.
0.30
0.49
1.89
3.70
2.90
2.58
2.56
7.01
4.69
2.53
Other Non Current Assets
1.11
1.02
0.00
0.00
0.10
0.14
5.87
5.69
5.15
58.43
Current Assets
376.19
366.59
362.50
342.48
325.86
306.17
253.79
231.33
177.42
271.51
Current Investments
91.36
233.45
185.37
136.38
22.18
3.41
18.29
40.93
21.84
77.11
Inventories
113.18
80.16
100.83
140.31
109.30
135.65
115.14
112.59
0.26
2.24
Sundry Debtors
3.86
7.88
30.72
32.67
23.47
5.02
3.50
3.94
4.91
2.87
Cash & Bank
145.44
6.24
11.04
9.47
142.17
136.11
91.86
43.21
138.11
98.70
Other Current Assets
22.35
3.88
3.53
0.75
28.75
25.98
24.99
30.66
12.30
90.60
Short Term Loans & Adv.
9.92
34.97
31.00
22.91
27.03
17.90
23.41
28.80
12.18
90.55
Net Current Assets
343.25
344.73
335.86
310.93
283.36
242.54
238.99
225.02
172.26
201.04
Total Assets
461.98
480.32
439.57
419.14
391.51
373.85
324.85
312.77
311.86
405.15

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
155.30
6.86
-22.92
-146.72
-2.35
15.17
25.65
-124.53
25.89
60.86
PBT
19.87
45.38
30.23
31.45
33.45
8.60
9.83
11.31
18.48
10.52
Adjustment
-0.43
-11.29
-28.49
-15.06
-25.38
-17.65
2.46
-1.77
-15.24
-2.17
Changes in Working Capital
141.09
-21.81
-22.53
-159.22
-11.58
20.26
16.20
-131.37
1.13
55.12
Cash after chg. in Working capital
160.53
12.27
-20.79
-142.83
-3.50
11.20
28.48
-121.83
4.38
63.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.22
-5.41
-2.13
-3.89
-3.40
-1.16
-2.82
-2.78
-0.90
-2.06
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
4.55
5.12
-0.02
0.00
0.00
0.00
Cash From Investing Activity
-2.81
-8.68
28.42
19.11
2.77
30.13
26.57
38.70
18.73
84.10
Net Fixed Assets
0.06
-0.90
1.47
9.48
1.43
-2.33
-1.17
0.43
6.86
-1.67
Net Investments
169.74
-78.99
-55.27
-129.75
-22.68
6.94
3.23
7.75
6.63
133.79
Others
-172.61
71.21
82.22
139.38
24.02
25.52
24.51
30.52
5.24
-48.02
Cash from Financing Activity
-11.51
0.00
-3.92
-0.06
-0.11
-1.05
-3.56
-9.08
-5.22
-53.30
Net Cash Inflow / Outflow
140.98
-1.82
1.58
-127.66
0.31
44.24
48.66
-94.91
39.41
91.67
Opening Cash & Equivalents
4.28
6.10
4.52
132.18
132.01
91.86
43.21
138.11
98.70
7.01
Closing Cash & Equivalent
145.27
4.28
6.10
4.52
132.32
136.11
91.86
43.21
138.11
98.70

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.)
209.24
199.97
184.47
171.93
156.60
156.88
151.86
149.79
141.10
122.98
ROA
3.40%
7.87%
7.17%
6.98%
9.38%
3.83%
2.27%
2.53%
10.41%
2.53%
ROE
3.67%
8.67%
7.96%
7.92%
11.24%
4.56%
2.52%
2.77%
13.83%
3.66%
ROCE
4.56%
10.87%
7.81%
8.85%
11.86%
4.67%
3.45%
4.04%
15.21%
3.99%
Fixed Asset Turnover
1.32
4.54
6.10
2.38
3.01
1.27
1.45
0.78
0.51
1.97
Receivable days
47.83
46.75
57.12
106.21
36.05
26.33
21.19
47.72
60.10
13.10
Inventory Days
787.44
219.20
217.31
472.28
309.95
774.49
647.95
608.03
19.30
105.41
Payable days
192.15
26.62
17.64
19.17
10.13
23.11
16.95
6.06
10.70
46.35
Cash Conversion Cycle
643.12
239.32
256.80
559.32
335.87
777.72
652.19
649.68
68.69
72.16
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
456.72
1940.12
1413.67
252.83
801.10
262.42
96.95
77.53
273.85
10.94

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.