Nifty
Sensex
:
:
18127.65
60830.46
-50.45 (-0.28%)
-93.04 (-0.15%)

Construction - Real Estate

Rating :
38/99

BSE: 532880 | NSE: OMAXE

76.65
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  76.55
  •  79.80
  •  75.65
  •  76.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  115406
  •  89.48
  •  98.60
  •  60.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,401.02
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,522.95
  • N/A
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.14%
  • 4.49%
  • 7.28%
  • FII
  • DII
  • Others
  • 9.83%
  • 0.00%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.69
  • -21.80
  • -25.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.35
  • 48.78
  • 57.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.59
  • 1.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.11
  • 39.40
  • 54.61

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
86.09
50.75
69.64%
167.35
350.11
-52.20%
102.56
167.16
-38.65%
155.04
251.10
-38.26%
Expenses
104.36
65.02
60.50%
203.18
278.27
-26.98%
154.65
154.28
0.24%
171.55
222.96
-23.06%
EBITDA
-18.27
-14.27
-
-35.83
71.84
-
-52.09
12.88
-
-16.51
28.14
-
EBIDTM
-21.22%
-28.12%
-21.41%
20.52%
-50.79%
7.71%
-10.65%
11.21%
Other Income
3.39
3.10
9.35%
24.52
5.27
365.28%
2.84
18.52
-84.67%
8.43
4.91
71.69%
Interest
29.16
39.05
-25.33%
26.10
50.58
-48.40%
42.81
4.74
803.16%
53.47
2.86
1,769.58%
Depreciation
15.27
13.33
14.55%
24.88
23.89
4.14%
10.58
16.59
-36.23%
14.61
17.99
-18.79%
PBT
-59.31
-63.55
-
-62.29
2.64
-
-102.64
10.07
-
-76.16
12.20
-
Tax
-14.88
0.38
-
-62.83
129.03
-
-7.40
3.81
-
0.42
4.12
-89.81%
PAT
-44.43
-63.93
-
0.54
-126.39
-
-95.24
6.26
-
-76.58
8.08
-
PATM
-51.61%
-125.97%
0.32%
-36.10%
-92.86%
3.74%
-49.39%
3.22%
EPS
-2.38
-3.49
-
0.01
-6.86
-
-5.22
0.42
-
-4.16
0.23
-

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
511.04
475.70
1,121.43
1,166.51
1,839.09
1,626.75
1,385.72
1,431.09
1,623.13
2,077.54
1,848.75
Net Sales Growth
-37.61%
-57.58%
-3.86%
-36.57%
13.05%
17.39%
-3.17%
-11.83%
-21.87%
12.38%
 
Cost Of Goods Sold
512.29
473.41
785.72
877.81
1,412.49
1,184.50
994.01
1,025.44
1,182.59
1,625.62
1,499.03
Gross Profit
-1.25
2.29
335.71
288.70
426.60
442.26
391.71
405.64
440.53
451.92
349.72
GP Margin
-0.24%
0.48%
29.94%
24.75%
23.20%
27.19%
28.27%
28.34%
27.14%
21.75%
18.92%
Total Expenditure
633.74
594.40
930.40
1,038.38
1,579.04
1,343.11
1,143.65
1,190.44
1,392.55
1,843.79
1,614.11
Power & Fuel Cost
-
1.51
1.91
2.28
1.91
1.88
1.93
1.78
2.15
2.75
1.83
% Of Sales
-
0.32%
0.17%
0.20%
0.10%
0.12%
0.14%
0.12%
0.13%
0.13%
0.10%
Employee Cost
-
33.63
55.98
65.67
54.24
50.37
51.46
55.06
62.27
59.66
46.66
% Of Sales
-
7.07%
4.99%
5.63%
2.95%
3.10%
3.71%
3.85%
3.84%
2.87%
2.52%
Manufacturing Exp.
-
4.78
4.72
7.08
7.90
7.12
8.64
6.08
7.53
10.72
6.89
% Of Sales
-
1.00%
0.42%
0.61%
0.43%
0.44%
0.62%
0.42%
0.46%
0.52%
0.37%
General & Admin Exp.
-
12.10
22.97
25.09
27.16
31.43
26.90
31.69
32.11
29.32
31.49
% Of Sales
-
2.54%
2.05%
2.15%
1.48%
1.93%
1.94%
2.21%
1.98%
1.41%
1.70%
Selling & Distn. Exp.
-
47.53
43.06
38.20
59.68
60.69
51.36
62.93
92.81
105.99
17.82
% Of Sales
-
9.99%
3.84%
3.27%
3.25%
3.73%
3.71%
4.40%
5.72%
5.10%
0.96%
Miscellaneous Exp.
-
21.44
16.04
22.25
15.66
7.14
9.34
7.45
13.08
9.74
17.82
% Of Sales
-
4.51%
1.43%
1.91%
0.85%
0.44%
0.67%
0.52%
0.81%
0.47%
0.56%
EBITDA
-122.70
-118.70
191.03
128.13
260.05
283.64
242.07
240.65
230.58
233.75
234.64
EBITDA Margin
-24.01%
-24.95%
17.03%
10.98%
14.14%
17.44%
17.47%
16.82%
14.21%
11.25%
12.69%
Other Income
39.18
38.89
34.20
33.73
58.71
58.92
54.13
34.16
30.33
22.31
22.41
Interest
151.54
161.43
108.30
74.31
169.29
154.53
146.79
143.52
130.58
126.39
131.86
Depreciation
65.34
63.40
72.67
8.99
8.76
8.89
10.37
21.10
14.78
7.45
5.81
PBT
-300.40
-304.64
44.26
78.56
140.71
179.14
139.04
110.19
115.54
122.22
119.38
Tax
-84.69
-69.43
141.40
29.91
55.53
73.88
62.41
50.35
36.93
19.02
28.98
Tax Rate
28.19%
22.79%
319.48%
38.07%
39.46%
41.24%
44.89%
45.69%
31.96%
15.25%
24.28%
PAT
-215.71
-235.18
-97.22
49.01
84.00
102.09
76.75
60.07
78.52
105.68
90.39
PAT before Minority Interest
-214.85
-235.21
-97.14
48.65
85.18
105.26
76.63
59.84
78.61
105.70
90.40
Minority Interest
0.86
0.03
-0.08
0.36
-1.18
-3.17
0.12
0.23
-0.09
-0.02
-0.01
PAT Margin
-42.21%
-49.44%
-8.67%
4.20%
4.57%
6.28%
5.54%
4.20%
4.84%
5.09%
4.89%
PAT Growth
0.00%
-
-
-41.65%
-17.72%
33.02%
27.77%
-23.50%
-25.70%
16.92%
 
EPS
-11.79
-12.86
-5.32
2.68
4.59
5.58
4.20
3.28
4.29
5.78
4.94

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
1,404.73
1,638.63
1,740.43
2,196.85
2,118.62
2,030.44
2,226.55
2,178.63
1,858.60
1,770.45
Share Capital
182.90
182.90
182.90
182.90
182.90
182.90
432.90
432.90
173.57
173.57
Total Reserves
1,221.83
1,455.73
1,557.53
2,013.95
1,935.72
1,847.54
1,793.65
1,745.72
1,685.04
1,596.88
Non-Current Liabilities
976.47
1,146.24
1,041.59
1,187.52
1,440.50
1,234.19
730.49
620.59
784.81
801.94
Secured Loans
782.85
827.64
938.95
925.21
670.45
568.69
381.98
261.16
379.61
373.35
Unsecured Loans
86.62
95.53
214.65
130.80
82.94
94.59
74.09
66.16
97.19
104.47
Long Term Provisions
80.01
81.53
81.42
79.09
66.14
12.73
14.87
14.85
12.17
9.75
Current Liabilities
8,427.15
7,601.33
7,677.04
4,663.71
4,620.60
4,227.81
3,926.96
3,643.83
3,023.71
2,837.75
Trade Payables
1,076.27
1,222.46
1,386.90
1,122.82
1,024.81
939.80
859.05
761.37
683.55
640.86
Other Current Liabilities
7,190.90
6,222.12
6,124.59
3,364.64
3,409.68
3,027.74
2,816.92
2,529.91
2,087.62
1,928.15
Short Term Borrowings
157.61
154.51
159.99
170.32
165.48
240.54
220.91
320.21
212.28
225.21
Short Term Provisions
2.37
2.24
5.56
5.93
20.63
19.73
30.08
32.34
40.26
43.54
Total Liabilities
10,825.51
10,403.45
10,474.74
8,064.14
8,194.63
7,504.42
6,893.41
6,443.38
5,667.37
5,410.34
Net Block
671.21
747.27
598.59
603.73
603.89
599.56
118.40
130.82
128.66
104.84
Gross Block
780.94
799.40
642.11
639.62
629.61
613.11
194.19
187.74
173.73
142.01
Accumulated Depreciation
109.73
52.13
43.52
35.89
25.71
13.55
75.79
56.92
45.08
37.17
Non Current Assets
936.23
1,037.55
854.60
814.09
911.23
852.29
398.05
487.92
538.26
463.71
Capital Work in Progress
0.00
0.00
0.00
0.00
0.03
0.00
0.16
0.22
0.41
0.16
Non Current Investment
12.49
12.36
12.13
12.41
11.77
21.67
20.48
15.48
10.58
10.58
Long Term Loans & Adv.
229.36
254.75
220.79
177.88
252.95
192.60
227.69
307.61
369.52
318.04
Other Non Current Assets
23.17
23.17
23.09
20.07
42.59
38.45
31.33
33.80
29.10
30.09
Current Assets
9,889.28
9,365.90
9,620.14
7,250.05
7,283.41
6,652.13
6,495.35
5,955.45
5,129.12
4,946.64
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
0.00
0.05
Inventories
8,592.67
8,235.11
8,410.62
5,120.18
4,871.58
4,515.43
4,471.42
3,836.38
3,533.90
3,263.76
Sundry Debtors
387.82
342.46
352.20
793.56
1,048.41
789.89
769.95
865.52
524.14
647.28
Cash & Bank
274.56
202.59
243.37
263.23
222.84
261.13
240.51
243.15
246.58
196.02
Other Current Assets
634.23
11.75
15.43
229.35
1,140.57
1,085.68
1,013.48
1,010.30
824.50
839.53
Short Term Loans & Adv.
624.99
573.99
598.52
843.73
749.48
575.30
521.96
546.53
357.20
339.39
Net Current Assets
1,462.13
1,764.57
1,943.10
2,586.34
2,662.80
2,424.32
2,568.40
2,311.62
2,105.41
2,108.89
Total Assets
10,825.51
10,403.45
10,474.74
8,064.14
8,194.64
7,504.42
6,893.40
6,443.37
5,667.38
5,410.35

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
565.95
638.21
400.49
19.07
120.85
90.82
361.95
138.94
486.39
573.69
PBT
-304.64
44.26
78.56
140.71
179.14
139.04
110.19
115.54
124.72
119.38
Adjustment
511.76
516.58
552.78
330.93
351.85
342.85
455.57
397.46
360.23
340.96
Changes in Working Capital
348.58
94.92
-200.18
-418.28
-366.39
-350.48
-168.67
-340.61
42.73
150.98
Cash after chg. in Working capital
555.70
655.76
431.16
53.36
164.60
131.41
397.10
172.39
527.68
611.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
10.25
-17.55
-30.67
-34.29
-43.75
-40.59
-35.14
-33.44
-41.29
-37.62
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
22.72
105.58
16.41
20.67
19.89
6.49
-5.57
10.66
-7.32
-38.31
Net Fixed Assets
8.93
-154.22
-3.86
-6.17
-1.00
-427.71
-3.11
-8.63
-12.13
-6.14
Net Investments
-0.15
-4.17
41.25
-0.68
-29.50
-30.19
112.80
-13.48
-99.57
-5.09
Others
13.94
263.97
-20.98
27.52
50.39
464.39
-115.26
32.77
104.38
-27.08
Cash from Financing Activity
-516.56
-782.67
-435.00
-35.46
-173.13
-104.69
-390.83
-151.97
-412.78
-533.05
Net Cash Inflow / Outflow
72.11
-38.88
-18.10
4.28
-32.39
-7.39
-34.45
-2.37
66.29
2.33
Opening Cash & Equivalents
33.56
72.44
90.54
86.26
118.65
126.04
138.43
140.80
74.51
72.61
Closing Cash & Equivalent
105.67
33.56
72.44
90.54
86.26
118.65
103.98
138.43
140.80
74.94

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.)
76.80
89.59
95.16
120.11
115.83
111.01
108.07
105.45
107.08
102.00
ROA
-2.22%
-0.93%
0.52%
1.05%
1.34%
1.06%
0.90%
1.30%
1.91%
1.70%
ROE
-15.46%
-5.75%
2.47%
3.95%
5.07%
3.82%
3.06%
4.15%
5.83%
5.24%
ROCE
-4.83%
4.54%
4.02%
8.13%
9.56%
8.56%
7.75%
7.98%
8.63%
8.52%
Fixed Asset Turnover
0.60
1.56
1.82
2.90
2.62
3.43
7.49
8.98
13.16
14.04
Receivable days
280.17
113.05
179.25
182.79
206.23
205.43
208.56
156.25
102.90
137.29
Inventory Days
6455.90
2708.90
2116.89
991.52
1053.10
1183.57
1059.46
828.70
597.13
622.41
Payable days
466.55
397.90
218.46
184.53
224.11
245.38
136.88
167.17
138.54
115.85
Cash Conversion Cycle
6269.51
2424.05
2077.68
989.78
1035.22
1143.62
1131.14
817.77
561.50
643.85
Total Debt/Equity
0.99
0.91
1.07
0.82
0.71
0.65
0.49
0.48
0.58
0.62
Interest Cover
-0.89
1.41
2.06
1.83
2.16
1.95
1.77
1.88
1.99
1.91

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.