Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Construction - Real Estate

Rating :
47/99

BSE: 532832 | NSE: IBREALEST

72.65
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  70.25
  •  74.50
  •  70.25
  •  73.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4283379
  •  3103.46
  •  144.70
  •  38.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,300.86
  • 6.70
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,097.41
  • N/A
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 23.38%
  • 33.35%
  • 15.89%
  • FII
  • DII
  • Others
  • 2.15%
  • 0.00%
  • 25.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.96
  • 13.36
  • 28.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.27
  • 10.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.80
  • 15.05
  • 8.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.38
  • 10.20
  • 10.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.98
  • 1.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 8.96
  • 8.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
1,085.65
1,040.42
4.35%
836.58
810.85
3.17%
1,821.55
3,204.22
-43.15%
1,271.07
242.08
425.06%
Expenses
570.41
797.70
-28.49%
581.21
564.63
2.94%
1,655.71
555.47
198.07%
883.32
154.32
472.40%
EBITDA
515.24
242.71
112.29%
255.37
246.22
3.72%
165.84
2,648.74
-93.74%
387.76
87.76
341.84%
EBIDTM
47.46%
23.33%
30.53%
30.37%
9.10%
82.66%
30.51%
36.25%
Other Income
16.25
19.30
-15.80%
32.76
24.15
35.65%
219.07
40.04
447.13%
16.53
64.31
-74.30%
Interest
153.68
103.85
47.98%
159.26
101.51
56.89%
144.67
222.28
-34.92%
114.29
162.14
-29.51%
Depreciation
8.92
2.60
243.08%
7.84
8.22
-4.62%
2.91
23.54
-87.64%
3.71
24.68
-84.97%
PBT
368.89
155.56
137.14%
53.52
160.64
-66.68%
237.33
2,442.96
-90.29%
286.27
-34.75
-
Tax
64.82
61.05
6.18%
174.48
73.73
136.65%
123.31
256.91
-52.00%
81.37
-31.40
-
PAT
304.08
94.51
221.74%
-120.96
86.91
-
114.02
2,186.05
-94.78%
204.91
-3.35
-
PATM
28.01%
9.08%
-14.46%
10.72%
6.26%
68.22%
16.12%
-1.38%
EPS
6.62
1.68
294.05%
-2.63
2.59
-
2.41
45.95
-94.76%
4.49
0.13
3,353.85%

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
5,014.85
4,943.89
4,502.67
2,320.34
2,959.45
2,641.13
1,736.24
1,300.56
1,391.60
1,437.89
129.36
Net Sales Growth
-5.34%
9.80%
94.05%
-21.60%
12.05%
52.12%
33.50%
-6.54%
-3.22%
1011.54%
 
Cost Of Goods Sold
0.00
3,538.52
375.09
1,191.38
1,640.96
1,752.91
878.54
584.59
813.34
974.54
42.05
Gross Profit
5,014.85
1,405.38
4,127.58
1,128.96
1,318.49
888.21
857.70
715.97
578.25
463.35
87.31
GP Margin
100.00%
28.43%
91.67%
48.65%
44.55%
33.63%
49.40%
55.05%
41.55%
32.22%
67.49%
Total Expenditure
3,690.65
3,901.39
1,191.87
1,674.97
2,061.77
2,029.89
1,225.52
851.47
1,004.91
1,104.93
236.54
Power & Fuel Cost
-
2.51
4.94
6.86
6.49
0.90
0.91
1.25
2.16
0.33
1.26
% Of Sales
-
0.05%
0.11%
0.30%
0.22%
0.03%
0.05%
0.10%
0.16%
0.02%
0.97%
Employee Cost
-
138.48
128.09
116.09
114.38
60.39
52.55
55.75
49.68
48.82
61.36
% Of Sales
-
2.80%
2.84%
5.00%
3.86%
2.29%
3.03%
4.29%
3.57%
3.40%
47.43%
Manufacturing Exp.
-
11.99
90.94
83.98
75.35
20.91
34.86
31.08
24.24
20.27
44.73
% Of Sales
-
0.24%
2.02%
3.62%
2.55%
0.79%
2.01%
2.39%
1.74%
1.41%
34.58%
General & Admin Exp.
-
91.62
154.65
84.99
100.61
49.03
67.02
77.21
73.75
46.45
40.26
% Of Sales
-
1.85%
3.43%
3.66%
3.40%
1.86%
3.86%
5.94%
5.30%
3.23%
31.12%
Selling & Distn. Exp.
-
102.61
145.24
162.63
102.03
134.74
157.96
81.01
30.69
12.85
13.34
% Of Sales
-
2.08%
3.23%
7.01%
3.45%
5.10%
9.10%
6.23%
2.21%
0.89%
10.31%
Miscellaneous Exp.
-
15.66
292.93
29.02
21.95
11.00
33.68
20.59
11.04
1.67
13.34
% Of Sales
-
0.32%
6.51%
1.25%
0.74%
0.42%
1.94%
1.58%
0.79%
0.12%
25.93%
EBITDA
1,324.21
1,042.50
3,310.80
645.37
897.68
611.24
510.72
449.09
386.69
332.96
-107.18
EBITDA Margin
26.41%
21.09%
73.53%
27.81%
30.33%
23.14%
29.42%
34.53%
27.79%
23.16%
-82.85%
Other Income
284.61
279.04
229.18
523.96
137.21
95.48
64.09
45.73
95.15
57.71
169.88
Interest
571.90
464.32
744.23
560.81
501.10
336.05
219.78
226.93
228.56
60.94
9.68
Depreciation
23.38
17.45
96.51
71.43
69.48
19.68
20.96
20.36
20.94
18.39
12.57
PBT
946.01
839.78
2,699.24
537.09
464.31
350.99
334.07
247.53
232.32
311.34
40.45
Tax
443.98
339.46
334.83
182.62
141.84
79.53
131.49
91.60
64.13
129.29
33.70
Tax Rate
46.93%
40.42%
12.40%
34.00%
30.55%
22.66%
39.36%
37.01%
27.60%
41.53%
83.31%
PAT
502.05
500.15
2,377.68
394.69
297.20
248.08
223.84
174.20
175.83
164.41
-16.02
PAT before Minority Interest
502.32
500.32
2,364.40
354.47
322.47
271.46
202.58
155.94
168.19
182.06
6.75
Minority Interest
0.27
-0.17
13.28
40.22
-25.27
-23.38
21.26
18.26
7.64
-17.65
-22.77
PAT Margin
10.01%
10.12%
52.81%
17.01%
10.04%
9.39%
12.89%
13.39%
12.64%
11.43%
-12.38%
PAT Growth
-78.76%
-78.96%
502.42%
32.80%
19.80%
10.83%
28.50%
-0.93%
6.95%
-
 
Unadjusted EPS
10.89
11.04
50.00
8.66
7.26
5.84
5.28
3.74
3.73
3.75
0.87

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
3,998.40
3,993.33
4,042.99
3,993.26
7,170.29
6,873.94
7,036.58
7,435.22
9,789.94
9,666.83
Share Capital
1,138.42
1,143.21
87.18
83.84
85.00
84.80
342.49
352.49
392.90
392.76
Total Reserves
2,859.98
2,850.12
3,955.81
3,617.30
7,085.29
6,789.14
6,694.09
7,082.73
8,983.34
9,274.04
Non-Current Liabilities
3,069.80
2,431.29
7,996.36
7,003.12
5,635.11
2,500.43
1,876.75
1,955.81
3,655.53
1,362.95
Secured Loans
3,405.31
2,999.98
7,456.98
6,731.10
5,303.52
2,233.81
958.23
1,054.84
2,075.55
1.24
Unsecured Loans
0.00
0.00
34.76
185.49
194.10
194.10
869.76
833.89
939.62
1,361.94
Long Term Provisions
15.91
9.56
8.66
5.75
4.55
4.26
3.63
3.78
19.15
0.00
Current Liabilities
8,469.47
12,648.57
5,439.32
5,922.22
3,953.09
3,964.26
3,612.27
2,078.59
2,688.02
638.53
Trade Payables
897.61
452.21
309.37
294.94
202.10
146.11
59.73
64.20
158.73
38.84
Other Current Liabilities
6,530.62
11,226.46
4,483.86
4,764.97
3,273.95
3,168.03
3,355.93
1,954.13
1,918.48
367.50
Short Term Borrowings
1,015.00
925.00
508.00
733.00
401.00
451.00
0.00
0.00
522.29
0.00
Short Term Provisions
26.25
44.89
138.09
129.31
76.03
199.12
196.61
60.26
88.52
232.19
Total Liabilities
15,548.30
19,083.62
18,189.56
17,751.36
16,791.68
13,348.46
12,761.49
12,161.04
18,180.46
13,663.86
Net Block
52.36
60.80
129.21
111.67
112.22
304.08
316.94
324.25
480.17
252.77
Gross Block
129.66
128.76
249.13
212.22
162.86
410.12
401.47
387.68
526.67
280.58
Accumulated Depreciation
77.29
67.96
119.92
100.54
50.64
106.04
84.53
63.43
46.50
27.81
Non Current Assets
3,375.87
3,944.51
4,708.82
3,536.47
6,824.70
6,094.95
5,720.26
5,318.79
8,163.39
7,043.85
Capital Work in Progress
0.00
0.00
0.96
0.03
126.71
88.40
71.58
0.08
1,455.78
479.94
Non Current Investment
2,703.39
3,362.60
3,999.83
2,817.74
5,494.70
5,481.85
5,262.44
4,909.28
4,660.64
6,201.19
Long Term Loans & Adv.
316.81
447.39
471.98
461.44
972.76
175.79
27.03
27.61
1,072.00
0.00
Other Non Current Assets
303.31
73.72
106.84
145.59
118.31
44.84
42.28
57.58
494.81
0.00
Current Assets
12,172.43
15,139.10
13,480.74
14,214.89
9,966.99
7,253.50
7,041.23
6,842.25
10,017.06
6,620.01
Current Investments
1.59
1,387.15
533.21
171.68
334.12
84.64
0.00
20.10
2,009.13
1,046.20
Inventories
9,848.86
11,361.18
7,828.62
8,090.15
6,014.10
4,692.74
4,978.17
5,110.78
4,721.97
2,448.87
Sundry Debtors
269.68
14.33
3,824.23
3,306.72
159.40
97.80
722.84
930.29
583.97
19.02
Cash & Bank
737.80
1,793.95
550.02
1,343.50
669.43
300.24
413.41
160.54
513.52
1,045.43
Other Current Assets
1,314.50
62.06
32.84
38.19
2,789.93
2,078.08
926.81
620.54
2,188.49
2,060.50
Short Term Loans & Adv.
932.25
520.44
711.82
1,264.66
868.18
1,085.51
910.51
608.99
2,172.57
2,049.52
Net Current Assets
3,702.95
2,490.54
8,041.42
8,292.67
6,013.90
3,289.24
3,428.96
4,763.66
7,329.04
5,981.48
Total Assets
15,548.30
19,083.61
18,189.56
17,751.36
16,791.69
13,348.45
12,761.49
12,161.04
18,180.45
13,663.86

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
-1,159.30
-890.55
639.37
972.66
-2,829.81
577.61
817.97
-1,187.71
-495.34
-496.29
PBT
839.78
2,699.24
537.09
464.31
350.99
334.07
247.53
222.31
306.69
40.45
Adjustment
768.69
-2,223.01
119.60
456.52
270.69
207.32
218.02
162.67
40.23
-93.47
Changes in Working Capital
-2,734.43
-1,127.58
246.52
199.53
-3,246.22
118.34
506.29
-1,450.47
-785.82
-402.91
Cash after chg. in Working capital
-1,125.96
-651.35
903.21
1,120.37
-2,624.54
659.73
971.83
-1,065.48
-438.91
-455.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.34
-239.20
-263.84
-147.70
-205.28
-82.12
-153.87
-122.23
-56.44
-40.36
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
1,784.84
221.75
-874.84
243.59
-124.45
-1,350.34
-101.25
347.54
-3,563.66
-3,144.40
Net Fixed Assets
-0.24
4.40
2.60
-0.13
-1.80
0.27
-2.24
-0.53
-2.04
-0.47
Net Investments
798.36
-684.92
-972.09
-196.81
-216.35
-909.12
35.75
-1,319.08
794.10
-919.80
Others
986.72
902.27
94.65
440.53
93.70
-441.49
-134.76
1,667.15
-4,355.72
-2,224.13
Cash from Financing Activity
-1,695.36
2,057.30
-833.70
-694.76
3,314.57
529.28
-396.81
392.82
2,778.97
4,278.92
Net Cash Inflow / Outflow
-1,069.82
1,388.51
-1,069.17
521.49
360.31
-243.44
319.91
-447.36
-1,280.03
638.23
Opening Cash & Equivalents
1,673.57
352.09
1,087.04
573.88
183.11
413.39
85.74
2,191.08
3,451.95
1,589.69
Closing Cash & Equivalent
602.91
1,673.57
352.09
1,087.04
586.60
183.11
413.39
85.74
2,191.08
2,049.28

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.)
65.46
62.04
92.75
88.30
168.72
162.12
159.88
151.39
225.33
0.00
ROA
2.89%
12.69%
1.97%
1.87%
1.80%
1.55%
1.25%
1.11%
1.14%
0.00%
ROE
16.97%
67.67%
9.15%
5.93%
3.87%
2.97%
2.23%
2.07%
1.98%
0.00%
ROCE
12.96%
28.64%
8.33%
7.26%
5.83%
5.71%
4.95%
4.02%
3.06%
0.00%
Fixed Asset Turnover
38.26
23.83
10.06
15.78
9.22
4.28
3.30
3.04
3.56
0.00
Receivable days
10.48
155.58
560.86
213.74
17.77
86.26
231.98
198.59
76.53
0.00
Inventory Days
782.95
777.79
1252.05
869.76
739.84
1016.53
1415.72
1289.51
910.13
0.00
Payable days
64.61
164.72
67.45
45.10
31.92
32.75
27.28
39.33
33.51
0.00
Cash Conversion Cycle
728.83
768.65
1745.46
1038.41
725.69
1070.04
1620.42
1448.77
953.15
0.00
Total Debt/Equity
1.38
1.65
2.33
2.41
0.91
0.43
0.36
0.29
0.38
0.00
Interest Cover
2.81
4.63
1.96
1.93
2.04
2.52
2.09
2.02
6.11
0.00

News Update:


  • Indiabulls Real Estate reports 4-fold jump in Q2 consolidated net profit
    11th Nov 2019, 10:14 AM

    Total consolidated income of the company marginally increased by 3.98% at Rs 1,101.90 crore for Q2FY20

    Read More
  • Indiabulls Real Estate’s arm divests its entire stake in Century
    4th Nov 2019, 09:55 AM

    With this, the Century ceases to be a subsidiary of the company

    Read More
  • Indiabulls Real Estate to buy back shares worth Rs 500 crore
    11th Oct 2019, 15:41 PM

    The Board of Directors of the company at its meeting held on October 11, 2019, approved the same

    Read More
  • Indiabulls Real Estate gets shareholders’ nod to sell London property
    30th Sep 2019, 10:39 AM

    The company had disclosed its plans to focus on its India business and cut down on debt

    Read More
  • Indiabulls Real Estate divests remaining stake in Yashita Buildcon, Ashkit Properties
    26th Sep 2019, 10:06 AM

    The divestment of these assets got concluded on September 25, 2019, at an aggregate equity value of approximately Rs 2,717 crore

    Read More
  • Indiabulls Real Estate reports consolidated net loss of Rs 119.58 crore in Q1
    16th Aug 2019, 14:01 PM

    Total income of the company increased by 4.11% at Rs 869.34 crore for Q1FY20

    Read More
  • Indiabulls Real Est. - Quarterly Results
    14th Aug 2019, 18:22 PM

    Read More

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.