Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Construction - Real Estate

Rating :
45/99

BSE: 532764 | NSE: GEECEE

64.85
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  67.35
  •  67.35
  •  63.30
  •  64.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2730
  •  1.77
  •  101.85
  •  40.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 136.24
  • 11.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 130.00
  • N/A
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.71%
  • 7.33%
  • 19.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.62
  • 20.59
  • 16.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.06
  • 38.32
  • 7.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.72
  • 21.83
  • 8.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.57
  • 8.69
  • 8.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.53
  • 0.69
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.94
  • 6.02
  • 6.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
4.02
19.05
-78.90%
6.33
57.41
-88.97%
7.58
32.66
-76.79%
11.85
40.59
-70.81%
Expenses
2.22
9.54
-76.73%
3.33
48.85
-93.18%
5.50
19.36
-71.59%
5.44
29.26
-81.41%
EBITDA
1.80
9.51
-81.07%
3.00
8.56
-64.95%
2.09
13.30
-84.29%
6.41
11.33
-43.42%
EBIDTM
44.70%
49.94%
47.35%
14.92%
27.53%
40.73%
54.08%
27.92%
Other Income
0.88
0.04
2,100.00%
0.56
0.16
250.00%
0.43
0.79
-45.57%
0.04
4.56
-99.12%
Interest
0.01
0.01
0.00%
0.01
0.00
0
0.01
0.01
0.00%
0.01
0.01
0.00%
Depreciation
0.53
0.53
0.00%
0.54
0.51
5.88%
0.57
0.51
11.76%
0.53
0.49
8.16%
PBT
2.13
9.01
-76.36%
3.01
8.22
-63.38%
1.94
13.57
-85.70%
5.90
15.39
-61.66%
Tax
0.50
2.69
-81.41%
0.07
1.79
-96.09%
0.54
1.86
-70.97%
0.56
3.33
-83.18%
PAT
1.64
6.32
-74.05%
2.94
6.42
-54.21%
1.40
11.71
-88.04%
5.34
12.07
-55.76%
PATM
40.77%
33.17%
46.42%
11.19%
18.47%
35.86%
45.11%
29.73%
EPS
0.78
3.02
-74.17%
1.41
3.07
-54.07%
0.67
5.60
-88.04%
2.56
5.77
-55.63%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
29.78
150.70
202.51
96.45
144.23
59.10
64.14
33.87
23.62
87.38
332.98
Net Sales Growth
-80.11%
-25.58%
109.96%
-33.13%
144.04%
-7.86%
89.37%
43.40%
-72.97%
-73.76%
 
Cost Of Goods Sold
7.75
58.89
122.41
15.31
97.92
37.33
42.86
17.92
6.65
79.10
259.99
Gross Profit
22.03
91.81
80.09
81.15
46.31
21.77
21.29
15.95
16.97
8.28
72.98
GP Margin
73.98%
60.92%
39.55%
84.14%
32.11%
36.84%
33.19%
47.09%
71.85%
9.48%
21.92%
Total Expenditure
16.49
109.34
171.36
67.06
111.08
50.93
54.49
25.23
15.17
90.56
319.73
Power & Fuel Cost
-
0.02
0.06
0.07
0.06
0.05
0.06
0.06
0.06
0.41
0.00
% Of Sales
-
0.01%
0.03%
0.07%
0.04%
0.08%
0.09%
0.18%
0.25%
0.47%
0%
Employee Cost
-
3.56
2.80
2.04
2.12
2.27
1.64
2.66
3.13
2.28
5.75
% Of Sales
-
2.36%
1.38%
2.12%
1.47%
3.84%
2.56%
7.85%
13.25%
2.61%
1.73%
Manufacturing Exp.
-
33.62
37.35
39.52
2.63
3.07
4.26
0.45
0.07
0.00
27.52
% Of Sales
-
22.31%
18.44%
40.97%
1.82%
5.19%
6.64%
1.33%
0.30%
0%
8.26%
General & Admin Exp.
-
7.00
6.32
6.34
3.77
3.82
3.47
3.86
4.30
4.81
7.86
% Of Sales
-
4.64%
3.12%
6.57%
2.61%
6.46%
5.41%
11.40%
18.20%
5.50%
2.36%
Selling & Distn. Exp.
-
1.46
0.58
1.29
4.56
1.80
0.59
0.28
0.89
3.88
16.34
% Of Sales
-
0.97%
0.29%
1.34%
3.16%
3.05%
0.92%
0.83%
3.77%
4.44%
4.91%
Miscellaneous Exp.
-
4.79
1.84
2.51
0.02
2.59
1.62
0.01
0.08
0.08
16.34
% Of Sales
-
3.18%
0.91%
2.60%
0.01%
4.38%
2.53%
0.03%
0.34%
0.09%
0.68%
EBITDA
13.30
41.36
31.15
29.39
33.15
8.17
9.65
8.64
8.45
-3.18
13.25
EBITDA Margin
44.66%
27.45%
15.38%
30.47%
22.98%
13.82%
15.05%
25.51%
35.77%
-3.64%
3.98%
Other Income
1.91
6.03
1.03
4.27
2.91
2.86
2.44
4.97
12.35
17.21
7.90
Interest
0.04
0.03
0.02
0.12
0.05
0.05
0.10
0.15
0.15
1.00
4.65
Depreciation
2.17
1.98
1.92
2.09
2.55
2.37
2.16
2.15
2.17
2.51
5.56
PBT
12.98
45.38
30.23
31.45
33.45
8.60
9.83
11.31
18.48
10.52
10.94
Tax
1.67
9.16
-0.57
3.17
2.11
0.34
2.58
3.48
3.58
-0.09
2.79
Tax Rate
12.87%
20.19%
-1.89%
10.08%
5.55%
2.48%
26.30%
30.55%
8.75%
-0.90%
2.70%
PAT
11.32
36.21
30.92
28.46
35.95
13.49
7.29
8.00
37.41
10.15
100.64
PAT before Minority Interest
11.43
36.22
30.81
28.28
35.89
13.38
7.22
7.91
37.32
10.06
100.64
Minority Interest
0.11
-0.01
0.11
0.18
0.06
0.11
0.07
0.09
0.09
0.09
0.00
PAT Margin
38.01%
24.03%
15.27%
29.51%
24.93%
22.83%
11.37%
23.62%
158.38%
11.62%
30.22%
PAT Growth
-69.00%
17.11%
8.64%
-20.83%
166.49%
85.05%
-8.88%
-78.62%
268.57%
-89.91%
 
EPS
5.42
17.33
14.79
13.62
17.20
6.45
3.49
3.83
17.90
4.86
48.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
454.08
409.75
379.07
340.23
300.91
288.95
284.99
286.10
253.66
295.55
Share Capital
21.73
21.73
21.73
21.73
19.03
19.03
19.03
20.28
20.63
24.68
Total Reserves
432.35
388.02
357.34
318.51
279.46
269.92
265.97
265.82
233.04
270.88
Non-Current Liabilities
2.29
1.11
6.33
6.40
6.88
18.56
18.85
17.90
78.23
5.13
Secured Loans
0.00
0.00
0.00
0.06
0.04
0.07
0.20
0.00
0.00
0.23
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
0.20
0.19
1.12
1.21
1.03
11.86
11.78
11.74
74.74
0.00
Current Liabilities
21.86
26.63
31.55
42.50
63.63
14.81
6.31
5.16
70.47
89.01
Trade Payables
13.61
7.98
4.88
4.38
2.36
3.66
0.89
0.10
0.65
10.49
Other Current Liabilities
7.11
17.66
25.52
37.12
51.10
7.58
1.98
1.45
1.38
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.13
0.00
Short Term Provisions
1.14
0.99
1.14
1.00
10.17
3.57
3.44
3.58
68.31
78.52
Total Liabilities
480.32
439.57
419.14
391.50
373.85
324.86
312.76
311.86
405.15
389.69
Net Block
26.58
27.76
30.08
33.36
35.30
34.79
35.78
37.74
43.47
36.16
Gross Block
33.55
32.83
33.59
47.58
48.33
44.72
43.55
43.53
49.43
39.32
Accumulated Depreciation
6.96
5.07
3.52
14.22
13.03
9.93
7.77
5.79
5.96
3.16
Non Current Assets
113.73
77.07
76.66
65.65
67.68
71.06
81.44
134.44
133.64
36.37
Capital Work in Progress
0.00
0.00
0.00
0.00
0.56
0.00
0.00
0.00
0.00
0.18
Non Current Investment
85.64
47.42
42.88
29.29
29.11
27.85
32.95
86.87
29.21
0.03
Long Term Loans & Adv.
1.28
1.89
3.70
2.90
2.58
2.56
7.01
4.69
2.53
0.00
Other Non Current Assets
0.23
0.00
0.00
0.10
0.14
5.87
5.69
5.15
58.43
0.00
Current Assets
366.59
362.50
342.48
325.86
306.17
253.79
231.33
177.42
271.51
353.25
Current Investments
233.45
185.37
136.38
22.18
3.41
18.29
40.93
21.84
77.11
190.70
Inventories
80.16
100.83
140.31
109.30
135.65
115.14
112.59
0.26
2.24
48.30
Sundry Debtors
7.88
30.72
32.67
23.47
5.02
3.50
3.94
4.91
2.87
3.41
Cash & Bank
6.24
11.04
9.47
142.17
136.11
91.86
43.21
138.11
98.70
7.01
Other Current Assets
38.85
3.53
0.75
1.72
25.98
24.99
30.66
12.30
90.60
103.83
Short Term Loans & Adv.
34.97
31.00
22.91
27.03
17.90
23.41
28.80
12.18
90.55
103.05
Net Current Assets
344.73
335.86
310.93
283.36
242.54
238.99
225.02
172.26
201.04
264.24
Total Assets
480.32
439.57
419.14
391.51
373.85
324.85
312.77
311.86
405.15
389.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
6.86
-22.92
-146.72
-2.35
15.17
25.65
-124.53
25.89
60.86
-5.38
PBT
45.38
30.23
31.45
33.45
8.60
9.83
11.31
18.48
10.52
109.33
Adjustment
-11.29
-28.49
-15.06
-25.38
-17.65
2.46
-1.77
-15.24
-2.17
-89.35
Changes in Working Capital
-21.81
-22.53
-159.22
-11.58
20.26
16.20
-131.37
1.13
55.12
-24.74
Cash after chg. in Working capital
12.27
-20.79
-142.83
-3.50
11.20
28.48
-121.83
4.38
63.47
-4.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.41
-2.13
-3.89
-3.40
-1.16
-2.82
-2.78
-0.90
-2.06
-0.62
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
4.55
5.12
-0.02
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8.68
28.42
19.11
2.77
30.13
26.57
38.70
18.73
84.10
71.06
Net Fixed Assets
-0.90
1.47
9.48
1.43
-2.33
-1.17
0.43
6.86
-1.67
240.74
Net Investments
-78.99
-55.27
-129.75
-22.68
6.94
3.23
7.75
6.63
133.79
-188.09
Others
71.21
82.22
139.38
24.02
25.52
24.51
30.52
5.24
-48.02
18.41
Cash from Financing Activity
0.00
-3.92
-0.06
-0.11
-1.05
-3.56
-9.08
-5.22
-53.30
-62.57
Net Cash Inflow / Outflow
-1.82
1.58
-127.66
0.31
44.24
48.66
-94.91
39.41
91.67
3.11
Opening Cash & Equivalents
6.10
4.52
132.18
132.01
91.86
43.21
138.11
98.70
7.01
3.90
Closing Cash & Equivalent
4.28
6.10
4.52
132.32
136.11
91.86
43.21
138.11
98.70
7.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
199.97
184.47
171.93
156.60
156.88
151.86
149.79
141.10
122.98
119.74
ROA
7.87%
7.17%
6.98%
9.38%
3.83%
2.27%
2.53%
10.41%
2.53%
26.97%
ROE
8.67%
7.96%
7.92%
11.24%
4.56%
2.52%
2.77%
13.83%
3.66%
40.84%
ROCE
10.87%
7.81%
8.85%
11.86%
4.67%
3.45%
4.04%
15.21%
3.99%
36.81%
Fixed Asset Turnover
4.54
6.10
2.38
3.01
1.27
1.45
0.78
0.51
1.97
2.44
Receivable days
46.75
57.12
106.21
36.05
26.33
21.19
47.72
60.10
13.10
39.74
Inventory Days
219.20
217.31
472.28
309.95
774.49
647.95
608.03
19.30
105.41
39.04
Payable days
26.62
17.64
19.17
10.13
23.11
16.95
6.06
10.70
46.35
21.13
Cash Conversion Cycle
239.33
256.80
559.32
335.87
777.72
652.19
649.68
68.69
72.16
57.66
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
1713.28
1413.67
252.83
801.10
262.42
96.95
77.53
273.85
10.94
23.22

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.