Nifty
Sensex
:
:
15812.65
52732.94
34.20 (0.22%)
79.87 (0.15%)

Construction - Real Estate

Rating :
32/99

BSE: 511411 | NSE: PEERABASAN

50.00
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  50.00
  •  50.00
  •  50.00
  •  50.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2
  •  0.03
  •  83.00
  •  33.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 111.00
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,160.06
  • 0.50%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.95%
  • 22.67%
  • 1.37%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.04
  • 12.20
  • 25.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 2.72
  • 14.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.58
  • -16.15
  • -24.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 116.19
  • 190.09
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 1.11
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.15
  • 23.57
  • 26.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
110.23
123.07
-10.43%
65.63
112.44
-41.63%
62.98
65.41
-3.72%
29.15
50.28
-42.02%
Expenses
100.04
98.44
1.63%
57.73
95.49
-39.54%
61.12
59.87
2.09%
30.42
33.75
-9.87%
EBITDA
10.19
24.63
-58.63%
7.89
16.95
-53.45%
1.86
5.54
-66.43%
-1.27
16.52
-
EBIDTM
9.25%
20.02%
12.03%
15.08%
2.95%
8.47%
-4.36%
32.87%
Other Income
2.20
0.40
450.00%
8.00
1.44
455.56%
2.13
2.21
-3.62%
0.86
1.21
-28.93%
Interest
-8.21
31.54
-
8.76
30.36
-71.15%
34.18
29.22
16.97%
30.61
26.65
14.86%
Depreciation
13.07
5.47
138.94%
4.14
5.67
-26.98%
4.09
5.77
-29.12%
4.03
5.45
-26.06%
PBT
3.22
-11.97
-
2.99
-17.64
-
-34.29
-27.24
-
-35.05
-14.36
-
Tax
26.26
14.19
85.06%
0.19
1.97
-90.36%
0.10
-0.13
-
-1.13
0.45
-
PAT
-23.05
-26.17
-
2.81
-19.61
-
-34.39
-27.11
-
-33.93
-14.81
-
PATM
-20.91%
-21.26%
4.28%
-17.44%
-54.60%
-41.46%
-116.38%
-29.47%
EPS
-9.51
-8.93
-
0.45
-5.82
-
-10.38
-8.03
-
-11.09
-3.94
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
267.99
351.20
308.74
179.24
193.74
197.49
154.09
152.62
156.16
159.59
162.06
Net Sales Growth
-23.69%
13.75%
72.25%
-7.48%
-1.90%
28.17%
0.96%
-2.27%
-2.15%
-1.52%
 
Cost Of Goods Sold
35.30
196.47
172.90
106.47
61.74
45.36
77.00
48.39
76.98
70.30
75.43
Gross Profit
232.69
154.72
135.85
72.76
131.99
152.13
77.09
104.23
79.18
89.29
86.63
GP Margin
86.83%
44.05%
44.00%
40.59%
68.13%
77.03%
50.03%
68.29%
50.70%
55.95%
53.46%
Total Expenditure
249.31
290.97
251.68
149.06
126.61
144.83
108.13
106.84
109.30
113.82
116.66
Power & Fuel Cost
-
10.84
0.19
0.25
0.42
0.22
0.33
0.42
0.42
0.54
0.25
% Of Sales
-
3.09%
0.06%
0.14%
0.22%
0.11%
0.21%
0.28%
0.27%
0.34%
0.15%
Employee Cost
-
32.96
29.62
17.96
13.42
12.30
11.05
15.16
16.71
19.87
9.91
% Of Sales
-
9.38%
9.59%
10.02%
6.93%
6.23%
7.17%
9.93%
10.70%
12.45%
6.12%
Manufacturing Exp.
-
0.58
1.37
0.68
35.78
60.59
1.58
0.85
0.93
4.57
0.82
% Of Sales
-
0.17%
0.44%
0.38%
18.47%
30.68%
1.03%
0.56%
0.60%
2.86%
0.51%
General & Admin Exp.
-
21.35
17.45
17.26
8.07
8.83
12.15
12.07
11.82
15.63
9.62
% Of Sales
-
6.08%
5.65%
9.63%
4.17%
4.47%
7.89%
7.91%
7.57%
9.79%
5.94%
Selling & Distn. Exp.
-
6.19
4.96
1.46
1.04
1.30
0.86
1.42
0.85
1.14
0.73
% Of Sales
-
1.76%
1.61%
0.81%
0.54%
0.66%
0.56%
0.93%
0.54%
0.71%
0.45%
Miscellaneous Exp.
-
22.59
25.20
4.98
6.13
16.22
5.15
28.54
1.59
1.76
0.73
% Of Sales
-
6.43%
8.16%
2.78%
3.16%
8.21%
3.34%
18.70%
1.02%
1.10%
12.29%
EBITDA
18.67
60.23
57.06
30.18
67.13
52.66
45.96
45.78
46.86
45.77
45.40
EBITDA Margin
6.97%
17.15%
18.48%
16.84%
34.65%
26.66%
29.83%
30.00%
30.01%
28.68%
28.01%
Other Income
13.19
2.22
2.78
6.92
8.99
6.57
4.17
4.93
6.01
5.47
6.44
Interest
65.34
117.77
67.79
32.88
62.88
54.51
45.55
46.37
49.67
45.27
39.20
Depreciation
25.33
15.90
24.77
0.30
10.43
1.04
0.91
0.66
0.70
0.88
0.67
PBT
-63.13
-71.22
-32.72
3.92
2.82
3.68
3.68
3.67
2.50
5.09
11.98
Tax
25.42
16.49
-12.20
1.41
1.18
1.40
1.11
0.98
1.29
1.85
3.83
Tax Rate
-40.27%
-23.15%
37.29%
35.97%
41.84%
38.15%
30.16%
26.70%
51.60%
59.87%
38.38%
PAT
-88.56
-56.13
-13.56
2.51
1.97
2.27
2.57
2.69
1.22
1.24
5.74
PAT before Minority Interest
-67.78
-87.70
-20.52
2.51
1.64
2.27
2.57
2.69
1.22
1.24
6.15
Minority Interest
20.78
31.57
6.96
0.00
0.33
0.00
0.00
0.00
0.00
0.00
-0.41
PAT Margin
-33.05%
-15.98%
-4.39%
1.40%
1.02%
1.15%
1.67%
1.76%
0.78%
0.78%
3.54%
PAT Growth
0.00%
-
-
27.41%
-13.22%
-11.67%
-4.46%
120.49%
-1.61%
-78.40%
 
EPS
-39.89
-25.28
-6.11
1.13
0.89
1.02
1.16
1.21
0.55
0.56
2.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
261.74
321.89
399.96
449.96
421.73
419.70
418.34
415.10
414.52
419.30
Share Capital
22.20
22.20
22.20
22.20
22.20
22.20
22.20
22.20
22.20
22.20
Total Reserves
239.54
299.69
377.76
427.76
399.53
397.50
396.14
392.90
392.32
397.10
Non-Current Liabilities
995.92
1,011.33
800.15
1,054.63
620.90
418.87
391.17
235.61
232.23
222.89
Secured Loans
1,014.49
1,044.90
763.69
763.73
390.80
331.05
258.66
195.99
65.96
65.34
Unsecured Loans
1.30
0.00
1.10
0.00
0.00
0.00
0.00
0.00
164.90
152.25
Long Term Provisions
1.62
2.22
2.13
1.95
1.40
1.21
1.07
1.04
0.96
0.76
Current Liabilities
417.69
518.36
476.69
226.49
270.96
323.79
295.74
382.10
507.42
474.42
Trade Payables
131.24
152.29
76.01
61.42
63.81
67.37
46.85
44.40
64.30
103.57
Other Current Liabilities
237.25
303.28
340.43
101.24
68.49
146.15
141.00
176.86
161.91
188.48
Short Term Borrowings
44.21
58.48
56.34
60.77
133.21
105.50
102.82
153.02
274.45
173.64
Short Term Provisions
4.98
4.30
3.91
3.05
5.44
4.77
5.06
7.82
6.76
8.73
Total Liabilities
1,690.48
1,895.78
1,727.95
1,732.90
1,315.74
1,164.51
1,107.40
1,034.96
1,156.32
1,118.76
Net Block
849.74
845.93
722.42
236.05
227.34
227.68
227.85
227.87
226.60
250.36
Gross Block
901.56
882.02
740.96
246.99
235.54
237.11
236.20
235.56
233.55
254.37
Accumulated Depreciation
51.81
36.09
18.54
10.94
8.20
9.43
8.35
7.70
6.95
4.01
Non Current Assets
1,034.54
1,109.45
1,119.97
976.25
760.80
624.50
547.53
527.52
523.78
531.59
Capital Work in Progress
36.10
46.25
158.36
503.31
203.73
154.59
92.39
71.55
56.04
48.26
Non Current Investment
136.40
133.42
137.46
174.83
220.94
212.60
199.20
199.24
199.26
199.27
Long Term Loans & Adv.
12.30
83.85
101.73
62.05
108.79
28.19
25.79
25.94
39.30
31.93
Other Non Current Assets
0.00
0.00
0.00
0.01
0.00
1.44
2.29
2.93
2.58
1.77
Current Assets
655.93
786.33
607.98
756.63
554.91
537.66
557.54
505.14
628.13
581.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
426.11
506.92
232.89
355.86
277.97
281.01
243.31
196.73
153.12
88.50
Sundry Debtors
34.56
115.81
138.09
92.07
92.70
67.04
75.04
71.13
102.39
84.61
Cash & Bank
15.75
23.75
15.24
50.74
8.41
13.84
30.43
31.92
53.07
86.85
Other Current Assets
179.51
2.80
0.61
0.46
175.83
175.76
208.76
205.36
319.55
321.56
Short Term Loans & Adv.
178.16
137.06
221.15
257.50
174.82
175.02
208.24
198.42
313.87
318.43
Net Current Assets
238.24
267.98
131.29
530.14
283.95
213.86
261.80
123.03
120.71
107.10
Total Assets
1,690.47
1,895.78
1,727.95
1,732.91
1,315.75
1,164.52
1,107.40
1,034.98
1,156.32
1,118.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
142.93
-254.53
-16.40
41.36
23.02
16.21
51.51
196.70
-117.82
30.04
PBT
-74.39
-33.16
3.39
2.82
3.68
3.68
3.67
2.50
5.09
11.98
Adjustment
133.27
29.11
31.17
67.57
44.77
39.61
41.00
42.27
39.29
32.28
Changes in Working Capital
86.99
-223.82
-51.39
-27.13
-23.84
-24.18
8.71
153.72
-158.49
-6.74
Cash after chg. in Working capital
145.86
-227.88
-16.83
43.25
24.60
19.12
53.39
198.49
-114.11
37.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.93
-26.65
0.43
-1.89
-1.58
-2.91
-1.88
-1.79
-3.71
-7.48
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
-8.25
54.33
-93.10
-270.84
-57.72
-75.11
-14.03
-15.22
15.66
-11.26
Net Fixed Assets
18.02
-0.10
19.44
-14.27
-128.35
0.00
0.09
-0.04
1.62
29.05
Net Investments
0.12
0.65
0.10
-0.03
-276.38
0.00
0.00
0.00
0.00
-0.43
Others
-26.39
53.78
-112.64
-256.54
347.01
-75.11
-14.12
-15.18
14.04
-39.88
Cash from Financing Activity
-139.53
210.12
82.62
247.96
29.26
42.31
-38.97
-202.64
68.38
19.36
Net Cash Inflow / Outflow
-4.84
9.93
-26.88
18.48
-5.44
-16.59
-1.48
-21.16
-33.77
38.13
Opening Cash & Equivalents
11.74
1.81
28.69
8.41
13.84
30.43
31.92
53.07
86.85
48.71
Closing Cash & Equivalent
6.90
11.74
1.81
50.74
8.41
13.84
30.43
31.92
53.07
86.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
117.90
145.00
180.16
202.67
189.95
187.99
187.39
185.94
184.73
186.33
ROA
-4.89%
-1.13%
0.14%
0.11%
0.18%
0.23%
0.25%
0.11%
0.11%
0.60%
ROE
-30.05%
-5.69%
0.59%
0.38%
0.54%
0.62%
0.65%
0.30%
0.30%
1.49%
ROCE
3.38%
2.64%
2.94%
5.89%
6.43%
5.99%
6.25%
5.98%
5.55%
6.30%
Fixed Asset Turnover
0.39
0.38
0.36
0.80
0.84
0.65
0.65
0.67
0.65
0.70
Receivable days
78.14
150.08
234.35
174.06
147.61
168.27
174.79
202.79
213.84
197.66
Inventory Days
484.85
437.31
599.46
597.06
516.55
620.97
526.18
408.85
276.30
144.01
Payable days
130.74
1071.83
196.38
577.79
197.55
226.28
248.49
205.67
314.49
292.10
Cash Conversion Cycle
432.24
-484.44
637.43
193.32
466.61
562.96
452.49
405.96
175.65
49.57
Total Debt/Equity
4.07
3.44
2.07
1.84
1.25
1.06
0.89
0.98
1.26
0.97
Interest Cover
0.40
0.52
1.12
1.04
1.07
1.08
1.08
1.05
1.07
1.25

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.