Nifty
Sensex
:
:
18106.95
60753.50
-71.15 (-0.39%)
-170.00 (-0.28%)

Engineering - Roads Construction

Rating :
36/99

BSE: 532710 | NSE: SADBHAV

49.80
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  50.90
  •  50.90
  •  49.30
  •  50.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  749260
  •  374.04
  •  96.50
  •  43.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 853.56
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,830.50
  • N/A
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.89%
  • 8.96%
  • 14.67%
  • FII
  • DII
  • Others
  • 4.39%
  • 20.84%
  • 6.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.42
  • -12.99
  • -24.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.75
  • -12.86
  • -16.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.58
  • 23.45
  • -39.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 3.14
  • 2.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 9.62
  • 7.67

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
397.81
383.65
3.69%
623.15
629.47
-1.00%
695.76
681.29
2.12%
540.72
938.13
-42.36%
Expenses
293.63
299.53
-1.97%
477.61
449.33
6.29%
490.74
395.67
24.03%
377.27
609.78
-38.13%
EBITDA
104.18
84.12
23.85%
145.54
180.15
-19.21%
205.02
285.62
-28.22%
163.45
328.35
-50.22%
EBIDTM
26.19%
21.93%
23.36%
28.62%
29.47%
41.92%
30.23%
35.00%
Other Income
90.84
72.78
24.81%
107.70
76.03
41.65%
93.43
97.68
-4.35%
80.08
96.95
-17.40%
Interest
252.94
234.59
7.82%
265.69
312.67
-15.03%
265.01
377.25
-29.75%
238.15
362.79
-34.36%
Depreciation
39.91
42.92
-7.01%
42.67
83.36
-48.81%
60.74
108.35
-43.94%
64.68
104.11
-37.87%
PBT
-160.03
-120.61
-
-31.66
1,361.15
-
-27.30
-102.30
-
-59.30
-41.60
-
Tax
-10.13
2.84
-
-19.44
80.38
-
14.06
2.29
513.97%
1.11
-1.70
-
PAT
-149.90
-123.46
-
-12.22
1,280.78
-
-41.36
-104.59
-
-60.41
-39.89
-
PATM
-37.68%
-32.18%
-1.96%
203.47%
-5.94%
-15.35%
-11.17%
-4.25%
EPS
-6.39
-5.49
-
0.24
51.68
-99.54%
-1.42
-4.07
-
-2.41
-0.93
-

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
2,257.44
2,243.28
3,487.05
5,240.05
4,974.74
4,497.69
4,065.80
3,446.78
2,732.52
2,159.59
2,866.33
Net Sales Growth
-14.25%
-35.67%
-33.45%
5.33%
10.61%
10.62%
17.96%
26.14%
26.53%
-24.66%
 
Cost Of Goods Sold
343.74
342.70
378.40
771.41
1,093.72
842.45
951.61
734.28
377.88
268.38
329.66
Gross Profit
1,913.70
1,900.58
3,108.65
4,468.65
3,881.02
3,655.23
3,114.19
2,712.50
2,354.64
1,891.21
2,536.66
GP Margin
84.77%
84.72%
89.15%
85.28%
78.01%
81.27%
76.59%
78.70%
86.17%
87.57%
88.50%
Total Expenditure
1,639.25
1,643.98
2,343.64
3,757.88
3,498.21
3,304.61
3,065.50
2,865.07
2,295.98
1,765.72
2,451.70
Power & Fuel Cost
-
185.00
191.81
260.77
296.27
331.02
338.74
348.73
200.04
128.94
142.11
% Of Sales
-
8.25%
5.50%
4.98%
5.96%
7.36%
8.33%
10.12%
7.32%
5.97%
4.96%
Employee Cost
-
151.42
190.18
214.16
200.14
170.60
150.15
121.69
76.57
50.02
43.38
% Of Sales
-
6.75%
5.45%
4.09%
4.02%
3.79%
3.69%
3.53%
2.80%
2.32%
1.51%
Manufacturing Exp.
-
845.11
1,337.04
2,223.35
1,714.11
1,702.42
1,400.70
1,481.42
1,478.25
1,207.97
1,822.11
% Of Sales
-
37.67%
38.34%
42.43%
34.46%
37.85%
34.45%
42.98%
54.10%
55.94%
63.57%
General & Admin Exp.
-
96.94
190.46
242.87
148.55
218.77
187.70
138.99
106.22
103.10
99.82
% Of Sales
-
4.32%
5.46%
4.63%
2.99%
4.86%
4.62%
4.03%
3.89%
4.77%
3.48%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
22.82
55.77
45.32
45.43
39.35
36.60
39.97
57.01
7.31
0.00
% Of Sales
-
1.02%
1.60%
0.86%
0.91%
0.87%
0.90%
1.16%
2.09%
0.34%
0.51%
EBITDA
618.19
599.30
1,143.41
1,482.17
1,476.53
1,193.08
1,000.30
581.71
436.54
393.87
414.63
EBITDA Margin
27.38%
26.72%
32.79%
28.29%
29.68%
26.53%
24.60%
16.88%
15.98%
18.24%
14.47%
Other Income
372.05
354.00
375.10
264.57
118.77
156.49
66.67
44.20
29.87
38.65
27.64
Interest
1,021.79
1,004.62
1,412.04
1,329.81
1,312.91
1,190.66
1,075.17
616.53
449.50
304.45
156.47
Depreciation
208.00
211.01
401.18
392.08
358.42
321.13
232.61
219.27
126.69
170.69
86.04
PBT
-278.29
-262.33
-294.70
24.86
-76.04
-162.21
-240.82
-209.90
-109.77
-42.62
199.76
Tax
-14.40
-1.42
100.06
133.16
37.99
9.44
21.87
34.28
-14.12
43.45
80.80
Tax Rate
5.17%
0.59%
8.29%
168.39%
-49.96%
-5.82%
-11.01%
-17.29%
-118.06%
237.17%
40.45%
PAT
-263.89
-154.91
792.83
21.13
-3.08
-54.03
-103.28
-173.33
44.22
12.25
124.58
PAT before Minority Interest
-171.34
-237.45
1,106.25
-54.08
-114.02
-171.65
-220.54
-232.52
26.07
-25.13
118.96
Minority Interest
92.55
82.54
-313.42
75.21
110.94
117.62
117.26
59.19
18.15
37.38
5.62
PAT Margin
-11.69%
-6.91%
22.74%
0.40%
-0.06%
-1.20%
-2.54%
-5.03%
1.62%
0.57%
4.35%
PAT Growth
-126.05%
-
3,652.15%
-
-
-
-
-
260.98%
-90.17%
 
EPS
-15.38
-9.03
46.20
1.23
-0.18
-3.15
-6.02
-10.10
2.58
0.71
7.26

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
1,445.29
1,600.69
835.00
891.31
906.33
1,009.03
1,537.22
1,273.11
1,210.19
1,173.29
Share Capital
17.16
17.16
17.16
17.16
17.16
17.15
17.15
15.17
15.09
15.04
Total Reserves
1,428.13
1,583.53
817.84
874.16
889.17
991.62
1,519.56
1,233.26
1,192.80
1,155.62
Non-Current Liabilities
6,601.04
6,901.55
11,678.04
10,142.62
9,872.83
9,456.83
8,619.52
4,927.52
4,099.45
3,150.43
Secured Loans
5,367.49
5,632.79
9,492.66
8,435.68
8,259.47
8,038.10
6,255.54
4,847.57
3,998.32
3,079.40
Unsecured Loans
0.00
0.00
190.00
0.00
0.00
0.00
0.00
0.00
55.81
32.73
Long Term Provisions
174.24
137.45
216.97
176.92
161.61
147.52
99.65
40.14
2.41
1.96
Current Liabilities
4,181.59
3,479.37
3,528.30
3,563.30
2,741.33
1,841.65
1,586.84
1,444.38
1,180.81
1,074.80
Trade Payables
888.61
729.25
598.72
705.68
560.54
390.72
472.79
388.00
353.78
332.75
Other Current Liabilities
2,304.56
1,808.43
1,743.71
1,595.53
750.93
819.05
531.34
454.89
237.96
251.24
Short Term Borrowings
755.13
694.21
740.58
1,085.19
1,244.67
600.95
411.29
467.80
373.18
303.45
Short Term Provisions
233.28
247.46
445.29
176.90
185.18
30.94
171.42
133.69
215.88
187.36
Total Liabilities
12,567.05
12,404.27
16,174.77
14,827.68
13,868.56
12,737.67
11,932.99
7,870.75
6,646.12
5,573.08
Net Block
4,232.82
4,460.31
9,725.20
9,790.25
10,054.58
8,729.63
7,721.08
5,292.29
3,203.78
1,252.39
Gross Block
5,164.69
5,232.27
11,187.46
10,880.32
10,809.83
9,192.44
8,434.89
5,755.08
3,708.92
1,589.49
Accumulated Depreciation
931.87
771.96
1,462.26
1,090.07
755.25
462.82
713.81
462.79
505.14
337.11
Non Current Assets
8,518.44
8,264.59
12,543.23
10,739.08
11,200.05
11,041.68
9,997.72
6,346.51
5,146.03
4,116.24
Capital Work in Progress
100.22
99.30
96.22
291.35
190.03
1,578.98
2,010.01
775.35
1,635.50
2,610.51
Non Current Investment
723.52
731.15
8.17
8.17
6.09
6.08
26.42
25.57
24.54
24.90
Long Term Loans & Adv.
329.70
242.41
234.01
80.50
68.63
62.79
179.22
194.93
228.77
207.00
Other Non Current Assets
3,132.18
2,731.43
2,479.63
568.82
880.71
664.21
60.99
58.36
53.44
21.45
Current Assets
4,048.61
4,134.72
3,631.54
4,088.60
2,668.50
1,692.63
1,935.27
1,524.24
1,500.10
1,456.83
Current Investments
7.06
0.00
98.97
42.46
55.83
26.76
4.70
102.86
8.19
15.29
Inventories
139.11
147.25
179.17
164.25
123.36
141.05
213.37
163.82
102.19
88.39
Sundry Debtors
164.17
120.78
1,098.31
1,392.53
1,591.18
808.55
683.96
575.78
710.05
694.06
Cash & Bank
112.46
204.48
157.58
124.70
75.74
106.18
204.80
128.01
73.47
180.14
Other Current Assets
3,625.80
1,151.67
1,066.96
1,343.20
822.39
610.10
828.45
553.78
606.19
478.96
Short Term Loans & Adv.
2,400.83
2,510.55
1,030.56
1,021.46
530.06
525.30
690.90
498.19
521.78
441.42
Net Current Assets
-132.97
655.35
103.24
525.30
-72.83
-149.02
348.44
79.87
319.29
382.03
Total Assets
12,567.05
12,404.26
16,174.77
14,827.68
13,868.55
12,737.68
11,932.99
7,870.75
6,646.13
5,573.07

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
1,184.05
597.48
244.82
1,273.51
365.61
1,326.63
385.01
786.38
212.20
605.26
PBT
-238.87
1,106.25
-54.08
-114.02
-171.65
-220.54
-232.52
26.07
-25.13
118.96
Adjustment
1,112.41
248.09
1,624.58
1,536.09
1,405.06
1,136.65
828.21
443.23
479.62
303.42
Changes in Working Capital
327.11
-711.74
-1,200.64
-43.12
-886.65
490.62
-142.75
373.18
-181.74
237.29
Cash after chg. in Working capital
1,200.66
642.60
369.86
1,378.94
346.76
1,406.73
452.94
842.49
272.75
659.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.60
-45.12
-125.04
-105.43
18.84
-80.09
-67.92
-56.11
-60.55
-54.41
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
118.17
1,310.90
-3.69
-94.20
-219.86
-1,375.69
-1,357.42
-1,440.87
-1,097.43
-2,031.34
Net Fixed Assets
68.68
24.02
-70.44
-54.70
-2.34
177.68
-124.84
-211.57
-71.28
-71.98
Net Investments
-8.74
51.36
-31.91
-8.05
-6.49
-31.66
-10.26
17.45
-206.18
-5.14
Others
58.23
1,235.52
98.66
-31.45
-211.03
-1,521.71
-1,222.32
-1,246.75
-819.97
-1,954.22
Cash from Financing Activity
-1,288.10
-1,946.83
-225.98
-1,126.02
-186.40
-20.85
1,036.65
706.04
753.06
1,482.57
Net Cash Inflow / Outflow
14.12
-38.45
15.14
53.29
-40.66
-69.91
64.24
51.55
-132.17
56.49
Opening Cash & Equivalents
93.34
131.79
116.65
63.35
104.01
173.92
109.67
58.12
190.29
133.80
Closing Cash & Equivalent
107.47
93.34
131.79
116.65
63.35
104.01
173.92
109.67
58.12
190.29

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.)
84.24
93.01
48.67
51.95
52.83
58.61
89.60
82.32
80.02
77.85
ROA
-1.90%
7.74%
-0.35%
-0.79%
-1.29%
-1.79%
-2.35%
0.36%
-0.41%
2.57%
ROE
-15.62%
91.02%
-6.27%
-12.69%
-17.96%
-17.35%
-16.70%
2.12%
-2.11%
11.66%
ROCE
9.08%
25.79%
12.29%
11.28%
9.81%
9.48%
5.45%
7.31%
6.19%
9.45%
Fixed Asset Turnover
0.43
0.42
0.47
0.46
0.45
0.46
0.49
0.58
0.82
1.89
Receivable days
23.18
63.80
86.75
109.46
97.37
66.99
66.70
85.88
118.66
80.10
Inventory Days
23.30
17.08
11.96
10.55
10.73
15.91
19.97
17.77
16.11
10.31
Payable days
168.92
96.18
61.33
62.80
51.29
51.08
53.96
59.80
68.37
37.71
Cash Conversion Cycle
-122.44
-15.29
37.38
57.21
56.81
31.82
32.71
43.85
66.39
52.70
Total Debt/Equity
4.91
4.22
13.34
11.28
11.12
8.93
4.53
4.46
3.78
2.98
Interest Cover
0.76
1.85
1.06
0.94
0.86
0.82
0.68
1.03
1.06
2.28

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.