Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Finance - Housing

Rating :
53/99

BSE: 535322 | NSE: REPCOHOME

241.45
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  241.30
  •  244.45
  •  237.30
  •  241.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  210940
  •  508.39
  •  366.20
  •  90.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,509.29
  • 5.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,293.99
  • 1.04%
  • 0.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.13%
  • 3.31%
  • 17.90%
  • FII
  • DII
  • Others
  • 19.07%
  • 20.17%
  • 2.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.55
  • 8.85
  • 6.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.06
  • 8.82
  • 4.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.03
  • 13.31
  • 11.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.51
  • 9.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.78
  • 1.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.68
  • 10.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
347.97
331.69
4.91%
337.71
328.15
2.91%
345.60
307.71
12.31%
340.02
303.75
11.94%
Expenses
29.47
21.87
34.75%
42.14
27.96
50.72%
67.73
23.95
182.80%
35.45
42.26
-16.11%
EBITDA
318.50
309.82
2.80%
295.57
300.19
-1.54%
277.87
283.76
-2.08%
304.57
261.49
16.47%
EBIDTM
91.53%
93.41%
87.52%
91.48%
80.40%
92.22%
89.57%
86.09%
Other Income
2.25
3.84
-41.41%
4.21
0.29
1,351.72%
0.51
0.35
45.71%
1.00
0.17
488.24%
Interest
209.00
208.52
0.23%
210.40
201.49
4.42%
206.18
191.35
7.75%
208.78
184.75
13.01%
Depreciation
3.44
3.18
8.18%
3.52
3.00
17.33%
3.25
1.31
148.09%
3.50
1.21
189.26%
PBT
108.31
101.96
6.23%
85.86
95.99
-10.55%
68.95
91.45
-24.60%
93.29
75.70
23.24%
Tax
27.51
1.36
1,922.79%
21.86
33.64
-35.02%
21.25
39.93
-46.78%
23.59
20.06
17.60%
PAT
80.80
100.60
-19.68%
64.00
62.35
2.65%
47.70
51.52
-7.41%
69.70
55.64
25.27%
PATM
23.22%
30.33%
18.95%
19.00%
13.80%
16.74%
20.50%
18.32%
EPS
12.91
16.07
-19.66%
10.22
9.96
2.61%
7.62
8.23
-7.41%
11.13
8.89
25.20%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,371.30
1,345.46
1,189.25
1,107.19
1,044.18
880.68
691.91
Net Sales Growth
7.87%
13.14%
7.41%
6.03%
18.57%
27.28%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,371.30
1,345.46
1,189.25
1,107.19
1,044.18
880.68
691.91
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
174.79
153.01
110.37
150.71
115.85
99.35
72.13
Power & Fuel Cost
-
1.30
1.22
1.05
0.95
0.83
0.65
% Of Sales
-
0.10%
0.10%
0.09%
0.09%
0.09%
0.09%
Employee Cost
-
66.43
58.52
49.45
43.11
40.93
34.61
% Of Sales
-
4.94%
4.92%
4.47%
4.13%
4.65%
5.00%
Manufacturing Exp.
-
5.06
13.11
10.48
8.30
7.45
6.13
% Of Sales
-
0.38%
1.10%
0.95%
0.79%
0.85%
0.89%
General & Admin Exp.
-
19.27
19.48
14.68
11.24
10.58
10.11
% Of Sales
-
1.43%
1.64%
1.33%
1.08%
1.20%
1.46%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
62.25
19.26
76.10
53.20
40.38
21.27
% Of Sales
-
4.63%
1.62%
6.87%
5.09%
4.59%
3.07%
EBITDA
1,196.51
1,192.45
1,078.88
956.48
928.33
781.33
619.78
EBITDA Margin
87.25%
88.63%
90.72%
86.39%
88.91%
88.72%
89.58%
Other Income
7.97
5.64
5.92
2.87
1.71
1.17
0.82
Interest
834.36
824.97
719.95
648.91
646.31
548.27
431.48
Depreciation
13.71
12.93
5.03
3.09
3.56
4.15
2.95
PBT
356.41
360.19
359.82
307.35
280.17
230.08
186.17
Tax
94.21
79.84
125.18
106.35
97.92
80.00
63.09
Tax Rate
26.43%
22.17%
34.79%
34.60%
34.95%
34.77%
33.89%
PAT
262.20
280.35
234.64
201.00
182.25
150.08
123.08
PAT before Minority Interest
262.20
280.35
234.64
201.00
182.25
150.08
123.08
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
19.12%
20.84%
19.73%
18.15%
17.45%
17.04%
17.79%
PAT Growth
-2.93%
19.48%
16.74%
10.29%
21.44%
21.94%
 
EPS
41.88
44.78
37.48
32.11
29.11
23.97
19.66

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,830.04
1,557.06
1,325.98
1,149.55
963.24
817.28
Share Capital
62.56
62.56
62.56
62.56
62.54
62.36
Total Reserves
1,767.48
1,494.50
1,263.42
1,086.99
898.90
745.44
Non-Current Liabilities
9,084.52
8,602.01
6,739.67
5,761.17
5,178.16
3,990.22
Secured Loans
9,048.69
8,550.02
6,711.63
5,531.63
5,025.18
3,879.74
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
151.14
102.37
76.24
Current Liabilities
1,122.54
827.58
1,682.83
2,144.54
1,630.21
1,273.35
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
46.27
16.88
247.40
1,209.22
1,113.82
774.96
Short Term Borrowings
1,060.35
798.72
1,422.68
921.71
497.04
484.84
Short Term Provisions
15.92
11.98
12.75
13.61
19.36
13.55
Total Liabilities
12,037.10
10,986.65
9,748.48
9,055.26
7,771.61
6,080.85
Net Block
37.23
15.52
13.50
9.12
9.25
8.93
Gross Block
49.22
22.79
15.84
27.90
24.75
20.39
Accumulated Depreciation
11.99
7.27
2.34
18.78
15.49
11.46
Non Current Assets
11,700.95
10,917.78
9,703.10
8,418.65
7,233.07
5,653.98
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
65.17
51.68
33.13
27.92
20.81
17.58
Long Term Loans & Adv.
38.10
37.05
28.59
12.26
11.14
6.98
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
336.15
68.87
45.38
636.60
538.55
426.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
324.34
57.60
25.90
22.50
20.03
17.53
Other Current Assets
11.81
9.66
18.44
41.67
518.52
409.35
Short Term Loans & Adv.
1.83
1.61
1.04
572.43
501.93
394.58
Net Current Assets
-786.39
-758.71
-1,637.45
-1,507.93
-1,091.67
-846.47
Total Assets
12,037.10
10,986.65
9,748.48
9,055.25
7,771.62
6,080.86

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-461.41
-1,015.02
-557.03
-1,000.84
-1,413.81
-1,192.98
PBT
360.19
359.82
307.35
280.17
230.08
186.17
Adjustment
68.38
22.42
74.77
54.03
47.31
29.06
Changes in Working Capital
-796.88
-1,291.17
-831.07
-1,244.51
-1,619.17
-1,351.89
Cash after chg. in Working capital
-368.31
-908.93
-448.95
-910.31
-1,341.78
-1,136.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-93.10
-106.09
-108.08
-90.52
-72.03
-56.32
Other Direct Exp. Paid
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
Cash From Investing Activity
-4.49
-11.45
0.40
-5.92
-7.16
-6.68
Net Fixed Assets
-26.43
-6.95
12.06
-3.15
-4.36
Net Investments
0.00
-6.40
0.00
-3.20
0.00
Others
21.94
1.90
-11.66
0.43
-2.80
Cash from Financing Activity
732.71
1,058.13
561.52
1,009.11
1,423.56
1,195.15
Net Cash Inflow / Outflow
266.81
31.66
4.89
2.36
2.59
-4.51
Opening Cash & Equivalents
57.50
25.84
20.95
18.60
16.01
20.52
Closing Cash & Equivalent
324.31
57.50
25.84
20.96
18.60
16.01

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
292.53
248.89
211.95
183.75
153.73
129.54
ROA
2.44%
2.26%
2.14%
2.17%
2.17%
2.02%
ROE
16.55%
16.28%
16.24%
17.27%
16.97%
15.24%
ROCE
10.38%
10.60%
10.53%
11.43%
11.60%
10.43%
Fixed Asset Turnover
37.37
61.57
50.62
39.66
39.02
33.93
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
5.52
6.00
6.13
6.58
6.80
6.32
Interest Cover
1.44
1.50
1.47
1.43
1.42
1.43

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.