Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Construction - Real Estate

Rating :
64/99

BSE: 532764 | NSE: GEECEE

169.40
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 164.75
  • 176.00
  • 164.75
  • 164.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  142472
  •  244.49
  •  211.00
  •  112.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 355.08
  • 10.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 351.28
  • N/A
  • 0.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.71%
  • 6.48%
  • 19.78%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 6.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.96
  • -13.90
  • 28.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.73
  • -3.40
  • 4.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.23
  • -8.95
  • 6.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 10.16
  • 15.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 0.57
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 7.43
  • 7.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
28.91
12.13
138.33%
12.93
8.65
49.48%
7.09
16.06
-55.85%
67.97
14.95
354.65%
Expenses
9.34
6.44
45.03%
5.72
4.64
23.28%
4.94
9.87
-49.95%
53.60
9.88
442.51%
EBITDA
19.57
5.69
243.94%
7.21
4.00
80.25%
2.15
6.20
-65.32%
14.36
5.07
183.23%
EBIDTM
67.70%
46.92%
55.77%
46.31%
30.27%
38.59%
21.13%
33.92%
Other Income
0.01
0.31
-96.77%
0.13
0.03
333.33%
0.09
0.30
-70.00%
0.59
0.38
55.26%
Interest
0.08
0.00
0
0.11
0.00
0
0.01
0.00
0
0.00
0.01
-100.00%
Depreciation
0.43
0.43
0.00%
0.43
0.46
-6.52%
0.43
0.44
-2.27%
0.44
0.50
-12.00%
PBT
19.07
5.57
242.37%
6.80
3.58
89.94%
1.79
6.06
-70.46%
14.51
4.95
193.13%
Tax
4.17
1.37
204.38%
1.15
0.94
22.34%
0.58
3.36
-82.74%
3.30
1.42
132.39%
PAT
14.90
4.20
254.76%
5.65
2.64
114.02%
1.21
2.69
-55.02%
11.21
3.53
217.56%
PATM
51.53%
34.67%
43.71%
30.48%
17.11%
16.77%
16.49%
23.61%
EPS
7.13
2.02
252.97%
2.71
1.27
113.39%
0.59
1.30
-54.62%
5.37
1.69
217.75%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
116.90
95.84
42.51
44.81
150.70
202.51
96.45
144.23
59.10
64.14
33.87
Net Sales Growth
125.72%
125.45%
-5.13%
-70.27%
-25.58%
109.96%
-33.13%
144.04%
-7.86%
89.37%
 
Cost Of Goods Sold
61.61
20.70
3.96
-7.41
58.89
122.41
15.31
97.92
37.33
42.86
17.92
Gross Profit
55.29
75.15
38.55
52.22
91.81
80.09
81.15
46.31
21.77
21.29
15.95
GP Margin
47.30%
78.41%
90.68%
116.54%
60.92%
39.55%
84.14%
32.11%
36.84%
33.19%
47.09%
Total Expenditure
73.60
69.64
26.67
23.85
109.34
171.36
67.06
111.08
50.93
54.49
25.23
Power & Fuel Cost
-
0.00
0.00
0.00
0.02
0.06
0.07
0.06
0.05
0.06
0.06
% Of Sales
-
0%
0%
0%
0.01%
0.03%
0.07%
0.04%
0.08%
0.09%
0.18%
Employee Cost
-
3.36
3.21
3.47
3.56
2.80
2.04
2.12
2.27
1.64
2.66
% Of Sales
-
3.51%
7.55%
7.74%
2.36%
1.38%
2.12%
1.47%
3.84%
2.56%
7.85%
Manufacturing Exp.
-
39.38
13.89
22.36
33.62
37.35
39.52
2.63
3.07
4.26
0.45
% Of Sales
-
41.09%
32.67%
49.90%
22.31%
18.44%
40.97%
1.82%
5.19%
6.64%
1.33%
General & Admin Exp.
-
4.38
4.13
4.98
7.05
6.32
6.34
3.77
3.82
3.47
3.86
% Of Sales
-
4.57%
9.72%
11.11%
4.68%
3.12%
6.57%
2.61%
6.46%
5.41%
11.40%
Selling & Distn. Exp.
-
0.95
0.56
0.40
1.42
0.58
1.29
4.56
1.80
0.59
0.28
% Of Sales
-
0.99%
1.32%
0.89%
0.94%
0.29%
1.34%
3.16%
3.05%
0.92%
0.83%
Miscellaneous Exp.
-
0.89
0.92
0.05
4.79
1.84
2.51
0.02
2.59
1.62
0.28
% Of Sales
-
0.93%
2.16%
0.11%
3.18%
0.91%
2.60%
0.01%
4.38%
2.53%
0.03%
EBITDA
43.29
26.20
15.84
20.96
41.36
31.15
29.39
33.15
8.17
9.65
8.64
EBITDA Margin
37.03%
27.34%
37.26%
46.78%
27.45%
15.38%
30.47%
22.98%
13.82%
15.05%
25.51%
Other Income
0.82
1.02
2.41
1.12
6.03
1.03
4.27
2.91
2.86
2.44
4.97
Interest
0.20
0.01
0.03
0.04
0.02
0.02
0.12
0.05
0.05
0.10
0.15
Depreciation
1.73
1.75
2.00
2.16
1.98
1.92
2.09
2.55
2.37
2.16
2.15
PBT
42.17
25.45
16.23
19.87
45.38
30.23
31.45
33.45
8.60
9.83
11.31
Tax
9.20
6.19
6.05
3.87
9.16
-0.57
3.17
2.11
0.34
2.58
3.48
Tax Rate
21.82%
24.32%
37.28%
19.48%
20.19%
-1.89%
10.08%
5.55%
2.48%
26.30%
30.55%
PAT
32.97
19.35
10.26
16.10
36.21
30.92
28.46
35.95
13.49
7.29
8.00
PAT before Minority Interest
33.05
19.26
10.18
16.00
36.22
30.81
28.28
35.89
13.38
7.22
7.91
Minority Interest
0.08
0.09
0.08
0.10
-0.01
0.11
0.18
0.06
0.11
0.07
0.09
PAT Margin
28.20%
20.19%
24.14%
35.93%
24.03%
15.27%
29.51%
24.93%
22.83%
11.37%
23.62%
PAT Growth
152.45%
88.60%
-36.27%
-55.54%
17.11%
8.64%
-20.83%
166.49%
85.05%
-8.88%
 
EPS
15.78
9.26
4.91
7.70
17.33
14.79
13.62
17.20
6.45
3.49
3.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
537.23
484.54
428.82
454.08
409.75
379.07
340.23
300.91
288.95
284.99
Share Capital
20.91
20.91
20.91
21.73
21.73
21.73
21.73
19.03
19.03
19.03
Total Reserves
516.32
463.63
407.91
432.35
388.02
357.34
318.51
279.46
269.92
265.97
Non-Current Liabilities
13.83
4.93
-1.78
2.29
1.11
6.33
6.40
6.88
18.56
18.85
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.04
0.07
0.20
Unsecured Loans
0.00
0.00
0.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.34
0.32
0.46
0.20
0.19
1.12
1.21
1.03
11.86
11.78
Current Liabilities
16.60
48.66
32.94
21.86
26.63
31.55
42.50
63.63
14.81
6.31
Trade Payables
9.74
10.28
11.45
13.61
7.98
4.88
4.38
2.36
3.66
0.89
Other Current Liabilities
6.18
37.60
20.47
7.11
17.66
25.52
37.12
51.10
7.58
1.98
Short Term Borrowings
0.00
0.00
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.67
0.78
0.85
1.14
0.99
1.14
1.00
10.17
3.57
3.44
Total Liabilities
569.48
540.04
461.97
480.32
439.57
419.14
391.50
373.85
324.86
312.76
Net Block
21.20
22.69
24.89
26.58
27.76
30.08
33.36
35.30
34.79
35.78
Gross Block
33.21
33.27
34.30
33.55
32.83
33.59
47.58
48.33
44.72
43.55
Accumulated Depreciation
12.01
10.58
9.41
6.96
5.07
3.52
14.22
13.03
9.93
7.77
Non Current Assets
235.29
184.95
85.79
113.73
77.07
76.66
65.65
67.68
71.06
81.44
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.56
0.00
0.00
Non Current Investment
207.83
155.81
59.48
85.64
47.42
42.88
29.29
29.11
27.85
32.95
Long Term Loans & Adv.
0.78
0.08
0.30
0.49
1.89
3.70
2.90
2.58
2.56
7.01
Other Non Current Assets
1.02
1.05
1.11
1.02
0.00
0.00
0.10
0.14
5.87
5.69
Current Assets
334.19
355.09
376.19
366.59
362.50
342.48
325.86
306.17
253.79
231.33
Current Investments
99.85
213.71
91.36
233.45
185.37
136.38
22.18
3.41
18.29
40.93
Inventories
218.50
110.21
113.18
80.16
100.83
140.31
109.30
135.65
115.14
112.59
Sundry Debtors
1.67
5.11
3.86
7.88
30.72
32.67
23.47
5.02
3.50
3.94
Cash & Bank
3.80
2.93
145.44
6.24
11.04
9.47
142.17
136.11
91.86
43.21
Other Current Assets
10.38
1.60
12.43
3.88
34.53
23.66
28.75
25.98
24.99
30.66
Short Term Loans & Adv.
6.91
21.53
9.92
34.97
31.00
22.91
27.03
17.90
23.41
28.80
Net Current Assets
317.59
306.43
343.25
344.73
335.86
310.93
283.36
242.54
238.99
225.02
Total Assets
569.48
540.04
461.98
480.32
439.57
419.14
391.51
373.85
324.85
312.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
4.79
-92.11
155.30
6.86
-22.92
-146.72
-2.35
15.17
25.65
-124.53
PBT
25.45
16.23
19.87
45.38
30.23
31.45
33.45
8.60
9.83
11.31
Adjustment
-3.38
0.83
-0.43
-11.29
-28.49
-15.06
-25.38
-17.65
2.46
-1.77
Changes in Working Capital
-11.45
-105.24
141.09
-21.81
-22.53
-159.22
-11.58
20.26
16.20
-131.37
Cash after chg. in Working capital
10.62
-88.17
160.53
12.27
-20.79
-142.83
-3.50
11.20
28.48
-121.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.83
-3.94
-5.22
-5.41
-2.13
-3.89
-3.40
-1.16
-2.82
-2.78
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
4.55
5.12
-0.02
0.00
Cash From Investing Activity
0.06
-50.32
-2.81
-8.68
28.42
19.11
2.77
30.13
26.57
38.70
Net Fixed Assets
0.06
-0.25
0.06
-0.90
1.47
9.48
1.43
-2.33
-1.17
0.43
Net Investments
69.04
-212.55
169.74
-78.99
-55.27
-129.75
-22.68
6.94
3.23
7.75
Others
-69.04
162.48
-172.61
71.21
82.22
139.38
24.02
25.52
24.51
30.52
Cash from Financing Activity
-3.97
-0.13
-11.51
0.00
-3.92
-0.06
-0.11
-1.05
-3.56
-9.08
Net Cash Inflow / Outflow
0.87
-142.56
140.98
-1.82
1.58
-127.66
0.31
44.24
48.66
-94.91
Opening Cash & Equivalents
2.71
145.27
4.28
6.10
4.52
132.18
132.01
91.86
43.21
138.11
Closing Cash & Equivalent
3.58
2.71
145.27
4.28
6.10
4.52
132.32
136.11
91.86
43.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
224.01
215.85
209.24
199.97
184.47
171.93
156.60
156.88
151.86
149.79
ROA
3.47%
2.03%
3.40%
7.87%
7.17%
6.98%
9.38%
3.83%
2.27%
2.53%
ROE
4.19%
2.29%
3.67%
8.67%
7.96%
7.92%
11.24%
4.56%
2.52%
2.77%
ROCE
5.54%
3.66%
4.56%
10.87%
7.81%
8.85%
11.86%
4.67%
3.45%
4.04%
Fixed Asset Turnover
2.88
1.26
1.32
4.54
6.10
2.38
3.01
1.27
1.45
0.78
Receivable days
12.90
38.50
47.83
46.75
57.12
106.21
36.05
26.33
21.19
47.72
Inventory Days
625.91
958.97
787.44
219.20
217.31
472.28
309.95
774.49
647.95
608.03
Payable days
176.61
1001.67
192.15
26.62
17.64
19.17
10.13
23.11
16.95
6.06
Cash Conversion Cycle
462.21
-4.20
643.12
239.32
256.80
559.32
335.87
777.72
652.19
649.68
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
2121.86
640.07
456.72
1940.12
1413.67
252.83
801.10
262.42
96.95
77.53

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.