Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Construction - Real Estate

Rating :
58/99

BSE: 532764 | NSE: GEECEE

143.50
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  143.25
  •  148.00
  •  143.05
  •  145.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10368
  •  15.08
  •  191.45
  •  63.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 300.19
  • 26.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 297.26
  • 1.32%
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.71%
  • 7.96%
  • 19.25%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.08%

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
  • 9.22
  • 8.86
  • 8.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.62
  • 0.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 6.01
  • 5.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
8.65
4.02
115.17%
16.06
6.33
153.71%
14.95
7.58
97.23%
7.48
11.85
-36.88%
Expenses
4.64
2.22
109.01%
9.87
3.33
196.40%
9.88
5.50
79.64%
4.70
5.44
-13.60%
EBITDA
4.00
1.80
122.22%
6.20
3.00
106.67%
5.07
2.09
142.58%
2.77
6.41
-56.79%
EBIDTM
46.31%
44.70%
38.59%
47.35%
33.92%
27.53%
37.12%
54.08%
Other Income
0.03
0.88
-96.59%
0.30
0.56
-46.43%
0.38
0.43
-11.63%
0.86
0.04
2,050.00%
Interest
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
Depreciation
0.46
0.53
-13.21%
0.44
0.54
-18.52%
0.50
0.57
-12.28%
0.53
0.53
0.00%
PBT
3.58
2.13
68.08%
6.06
3.01
101.33%
4.95
1.94
155.15%
3.09
5.90
-47.63%
Tax
0.94
0.50
88.00%
3.36
0.07
4,700.00%
1.42
0.54
162.96%
0.78
0.56
39.29%
PAT
2.64
1.64
60.98%
2.69
2.94
-8.50%
3.53
1.40
152.14%
2.32
5.34
-56.55%
PATM
30.48%
40.77%
16.77%
46.42%
23.61%
18.47%
31.01%
45.11%
EPS
1.27
0.80
58.75%
1.30
1.40
-7.14%
1.69
0.70
141.43%
1.12
2.57
-56.42%

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
47.14
42.51
44.81
150.70
202.51
96.45
144.23
59.10
64.14
33.87
23.62
Net Sales Growth
58.29%
-5.13%
-70.27%
-25.58%
109.96%
-33.13%
144.04%
-7.86%
89.37%
43.40%
 
Cost Of Goods Sold
18.99
3.96
-7.41
58.89
122.41
15.31
97.92
37.33
42.86
17.92
6.65
Gross Profit
28.15
38.55
52.22
91.81
80.09
81.15
46.31
21.77
21.29
15.95
16.97
GP Margin
59.71%
90.68%
116.54%
60.92%
39.55%
84.14%
32.11%
36.84%
33.19%
47.09%
71.85%
Total Expenditure
29.09
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
18.04
15.84
20.96
41.36
31.15
29.39
33.15
8.17
9.65
8.64
8.45
EBITDA Margin
38.27%
37.26%
46.78%
27.45%
15.38%
30.47%
22.98%
13.82%
15.05%
25.51%
35.77%
Other Income
1.57
2.41
1.12
6.03
1.03
4.27
2.91
2.86
2.44
4.97
12.35
Interest
0.02
0.03
0.04
0.02
0.02
0.12
0.05
0.05
0.10
0.15
0.15
Depreciation
1.93
2.00
2.16
1.98
1.92
2.09
2.55
2.37
2.16
2.15
2.17
PBT
17.68
16.23
19.87
45.38
30.23
31.45
33.45
8.60
9.83
11.31
18.48
Tax
6.50
6.05
3.87
9.16
-0.57
3.17
2.11
0.34
2.58
3.48
3.58
Tax Rate
36.76%
37.28%
19.48%
20.19%
-1.89%
10.08%
5.55%
2.48%
26.30%
30.55%
8.75%
PAT
11.18
10.26
16.10
36.21
30.92
28.46
35.95
13.49
7.29
8.00
37.41
PAT before Minority Interest
11.24
10.18
16.00
36.22
30.81
28.28
35.89
13.38
7.22
7.91
37.32
Minority Interest
0.06
0.08
0.10
-0.01
0.11
0.18
0.06
0.11
0.07
0.09
0.09
PAT Margin
23.72%
24.14%
35.93%
24.03%
15.27%
29.51%
24.93%
22.83%
11.37%
23.62%
158.38%
PAT Growth
-1.24%
-36.27%
-55.54%
17.11%
8.64%
-20.83%
166.49%
85.05%
-8.88%
-78.62%
 
EPS
5.35
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
298.98
192.15
26.62
17.64
19.17
10.13
23.11
16.95
6.06
10.70
Cash Conversion Cycle
698.49
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.