Nifty
Sensex
:
:
14644.70
49792.12
123.55 (0.85%)
393.83 (0.80%)

Engineering - Roads Construction

Rating :
41/99

BSE: 539346 | NSE: SADBHIN

19.00
20-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  19.80
  •  19.80
  •  18.90
  •  19.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  337165
  •  64.77
  •  44.55
  •  10.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 688.60
  • 0.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,517.44
  • N/A
  • 2.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.31%
  • 4.65%
  • 7.63%
  • FII
  • DII
  • Others
  • 2.62%
  • 8.41%
  • 6.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.72
  • 2.87
  • 0.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.32
  • 5.69
  • -3.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 59.19
  • -
  • 77.15

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -6.80
  • -6.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.33
  • 9.50

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
283.05
591.41
-52.14%
255.24
795.97
-67.93%
377.24
895.44
-57.87%
505.79
924.58
-45.30%
Expenses
169.63
334.01
-49.21%
191.06
553.76
-65.50%
249.98
785.90
-68.19%
276.42
661.06
-58.19%
EBITDA
113.42
257.39
-55.93%
64.18
242.21
-73.50%
127.26
109.53
16.19%
229.37
263.52
-12.96%
EBIDTM
40.07%
43.52%
25.14%
30.43%
33.73%
12.23%
45.35%
28.50%
Other Income
77.53
80.59
-3.80%
71.95
88.83
-19.00%
63.20
196.71
-67.87%
79.74
46.81
70.35%
Interest
213.03
333.32
-36.09%
210.61
320.37
-34.26%
276.94
299.69
-7.59%
345.23
295.89
16.68%
Depreciation
40.16
76.40
-47.43%
17.98
77.35
-76.76%
57.40
76.00
-24.47%
81.58
75.03
8.73%
PBT
-62.24
-71.74
-
-92.46
-66.68
-
1,358.96
-69.44
-
-117.70
-7.13
-
Tax
3.45
-3.75
-
4.36
4.68
-6.84%
71.70
16.98
322.26%
0.86
21.28
-95.96%
PAT
-65.70
-67.98
-
-96.83
-71.36
-
1,287.26
-86.43
-
-118.55
-28.41
-
PATM
-23.21%
-11.50%
-37.93%
-8.97%
341.23%
-9.65%
-23.44%
-3.07%
EPS
-1.87
-1.90
-
-2.75
-1.99
-
36.55
-2.36
-
-3.32
-0.80
-

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
1,421.32
2,270.40
3,547.93
2,262.38
1,348.01
1,970.97
510.65
374.40
287.21
175.96
69.49
Net Sales Growth
-55.69%
-36.01%
56.82%
67.83%
-31.61%
285.97%
36.39%
30.36%
63.22%
153.22%
 
Cost Of Goods Sold
0.01
0.03
2.24
15.03
24.56
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,421.31
2,270.38
3,545.69
2,247.35
1,323.45
1,970.97
510.65
374.40
287.21
175.96
69.49
GP Margin
100.00%
100.00%
99.94%
99.34%
98.18%
100%
100%
100%
100%
100%
100%
Total Expenditure
887.09
1,414.17
2,499.54
1,218.31
479.13
1,321.66
226.59
130.20
117.64
82.82
24.70
Power & Fuel Cost
-
18.25
19.54
17.50
16.86
12.04
8.22
5.19
2.31
1.21
0.96
% Of Sales
-
0.80%
0.55%
0.77%
1.25%
0.61%
1.61%
1.39%
0.80%
0.69%
1.38%
Employee Cost
-
49.24
52.92
48.33
41.50
30.88
24.30
16.35
10.28
6.15
3.31
% Of Sales
-
2.17%
1.49%
2.14%
3.08%
1.57%
4.76%
4.37%
3.58%
3.50%
4.76%
Manufacturing Exp.
-
1,215.85
2,330.10
1,070.61
345.54
1,208.93
140.67
83.60
94.78
63.46
11.04
% Of Sales
-
53.55%
65.67%
47.32%
25.63%
61.34%
27.55%
22.33%
33.00%
36.07%
15.89%
General & Admin Exp.
-
87.12
75.01
54.24
47.82
54.90
41.85
13.88
7.76
10.47
9.23
% Of Sales
-
3.84%
2.11%
2.40%
3.55%
2.79%
8.20%
3.71%
2.70%
5.95%
13.28%
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.
-
43.69
19.73
12.60
2.85
14.91
11.55
11.19
2.50
1.53
0.00
% Of Sales
-
1.92%
0.56%
0.56%
0.21%
0.76%
2.26%
2.99%
0.87%
0.87%
0.22%
EBITDA
534.23
856.23
1,048.39
1,044.07
868.88
649.31
284.06
244.20
169.57
93.14
44.79
EBITDA Margin
37.59%
37.71%
29.55%
46.15%
64.46%
32.94%
55.63%
65.22%
59.04%
52.93%
64.46%
Other Income
292.42
312.36
182.04
60.10
55.88
38.75
28.59
21.59
28.21
22.79
20.18
Interest
1,045.81
1,275.86
1,174.75
1,140.88
1,056.17
977.30
525.91
355.24
195.18
71.84
39.90
Depreciation
197.12
292.73
296.31
260.51
221.09
135.55
141.78
91.50
49.90
21.50
10.26
PBT
1,086.56
-400.00
-240.62
-297.22
-352.50
-424.79
-355.05
-180.96
-47.28
22.58
14.80
Tax
80.37
73.49
60.70
40.75
7.60
-10.67
2.16
10.03
5.03
12.78
7.76
Tax Rate
7.40%
6.66%
-32.43%
-13.71%
-2.16%
2.94%
-0.63%
-5.54%
-10.64%
56.60%
52.43%
PAT
1,006.18
1,033.65
-245.28
-329.03
-353.14
-340.62
-343.30
-151.77
-38.95
11.62
9.89
PAT before Minority Interest
1,008.14
1,029.36
-247.87
-337.97
-360.10
-352.52
-345.55
-191.00
-52.31
9.80
7.05
Minority Interest
1.96
4.29
2.59
8.94
6.96
11.90
2.25
39.23
13.36
1.82
2.84
PAT Margin
70.79%
45.53%
-6.91%
-14.54%
-26.20%
-17.28%
-67.23%
-40.54%
-13.56%
6.60%
14.23%
PAT Growth
495.85%
-
-
-
-
-
-
-
-
17.49%
 
EPS
28.57
29.35
-6.96
-9.34
-10.03
-9.67
-9.75
-4.31
-1.11
0.33
0.28

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
466.00
-548.59
-265.77
71.65
455.43
780.91
827.50
973.90
849.84
705.06
Share Capital
352.23
352.23
352.23
352.23
352.23
310.96
28.26
28.26
26.42
26.42
Total Reserves
113.77
-900.82
-618.00
-280.58
103.21
469.95
799.24
945.64
823.41
678.64
Non-Current Liabilities
6,651.00
10,904.85
9,636.02
9,269.16
8,710.44
8,038.83
6,783.69
4,007.38
2,800.63
1,341.52
Secured Loans
5,243.96
8,776.65
7,802.87
7,604.36
7,275.48
5,706.18
4,274.56
3,316.68
2,579.15
1,211.76
Unsecured Loans
43.25
38.96
35.10
31.62
28.49
0.00
226.48
261.16
182.32
102.61
Long Term Provisions
137.45
216.97
176.92
161.61
147.06
99.65
41.18
11.50
39.10
27.07
Current Liabilities
2,180.04
2,623.38
2,185.02
1,067.91
1,078.21
1,011.33
827.60
243.99
215.88
156.36
Trade Payables
605.87
715.82
343.44
102.54
77.07
40.03
42.59
23.52
12.55
1.27
Other Current Liabilities
1,122.16
1,018.37
1,102.76
399.42
409.51
464.16
350.72
113.34
171.10
153.52
Short Term Borrowings
441.18
644.37
569.39
457.82
563.94
497.71
400.73
65.18
29.79
0.00
Short Term Provisions
10.83
244.82
169.44
108.12
27.69
9.43
33.57
41.94
2.45
1.57
Total Liabilities
9,297.04
12,977.78
11,565.88
10,434.95
10,237.24
9,888.03
8,626.56
5,384.58
3,993.28
2,301.37
Net Block
4,029.96
9,231.27
9,289.83
9,538.65
8,136.57
7,185.36
7,062.97
3,129.41
746.81
727.18
Gross Block
4,459.06
10,389.71
10,152.13
10,140.93
8,518.93
7,568.48
7,308.66
3,236.93
806.69
767.02
Accumulated Depreciation
429.11
1,158.44
862.30
602.28
382.35
383.12
245.70
107.52
59.88
39.84
Non Current Assets
7,647.59
11,640.16
9,811.33
10,021.84
9,992.30
9,543.96
8,413.78
5,192.89
3,750.69
2,124.45
Capital Work in Progress
95.53
92.96
289.00
183.09
1,578.98
1,938.45
782.23
1,675.49
2,629.08
971.50
Non Current Investment
725.17
2.19
2.19
2.08
2.08
3.44
2.34
1.17
4.90
0.45
Long Term Loans & Adv.
58.65
118.62
30.14
28.71
26.63
354.89
526.12
356.52
348.45
421.38
Other Non Current Assets
2,738.28
2,195.12
200.17
269.31
248.03
61.82
40.12
30.31
21.45
3.94
Current Assets
1,649.45
1,337.62
1,754.55
411.66
244.95
344.07
212.77
191.68
242.59
176.92
Current Investments
0.00
97.86
42.31
55.83
24.37
4.70
102.86
8.19
11.75
6.08
Inventories
0.00
0.00
0.00
0.00
0.43
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
30.54
32.05
0.77
0.54
5.59
14.02
14.32
0.54
0.42
1.49
Cash & Bank
81.29
72.52
57.95
52.50
89.28
169.56
51.84
51.67
123.64
51.82
Other Current Assets
1,537.61
901.55
1,287.69
282.49
125.28
155.79
43.76
131.29
106.78
117.53
Short Term Loans & Adv.
398.35
233.64
365.84
20.31
35.58
59.01
31.77
91.72
96.14
63.55
Net Current Assets
-530.60
-1,285.76
-430.47
-656.25
-833.26
-667.26
-614.83
-52.30
26.71
20.56
Total Assets
9,297.04
12,977.78
11,565.88
10,434.94
10,237.25
9,888.03
8,626.55
5,384.57
3,993.28
2,301.37

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
285.10
192.47
603.00
777.41
749.47
264.23
330.82
139.85
110.66
35.67
PBT
1,102.85
-187.16
-297.22
-352.50
-363.19
-343.39
-180.96
-47.28
22.58
14.80
Adjustment
109.09
1,546.23
1,513.03
1,376.93
1,076.97
596.54
433.57
217.73
71.67
30.01
Changes in Working Capital
-903.64
-1,116.32
-591.26
-253.05
43.16
17.99
89.00
-20.10
29.76
-2.25
Cash after chg. in Working capital
308.29
242.74
624.55
771.39
756.93
271.14
341.61
150.35
124.00
42.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.20
-50.27
-21.56
6.01
-7.46
-6.91
-10.79
-10.50
-13.35
-6.89
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
282.50
-201.02
-97.52
-257.75
-1,147.40
-1,095.60
-945.48
-910.03
-1,462.08
-867.59
Net Fixed Assets
-0.01
-0.07
0.68
-1.49
1.65
-0.01
0.00
0.00
-1.69
Net Investments
26.96
-198.20
-166.75
-122.86
-1,719.59
-101.04
-102.32
-16.59
-80.56
Others
255.55
-2.75
68.55
-133.40
570.54
-994.55
-843.16
-893.44
-1,379.83
Cash from Financing Activity
-554.08
25.23
-500.02
-556.44
315.25
946.99
614.78
698.21
1,423.24
880.86
Net Cash Inflow / Outflow
13.53
16.68
5.45
-36.78
-82.68
115.62
0.12
-71.97
71.82
48.95
Opening Cash & Equivalents
72.52
55.84
50.39
87.17
167.46
51.84
51.67
123.64
51.82
0.07
Closing Cash & Equivalent
56.42
72.52
55.84
50.39
87.17
167.46
51.84
51.67
123.64
51.82

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.)
13.23
-15.58
-7.55
1.99
12.93
25.11
28.85
33.96
31.88
26.43
ROA
9.24%
-2.02%
-3.07%
-3.48%
-3.50%
-3.73%
-2.73%
-1.12%
0.31%
0.31%
ROE
0.00%
0.00%
0.00%
-137.01%
-57.03%
-43.03%
-21.26%
-5.75%
1.26%
1.00%
ROCE
30.34%
11.12%
10.02%
8.33%
7.75%
2.77%
3.33%
3.56%
3.32%
2.70%
Fixed Asset Turnover
0.31
0.35
0.22
0.14
0.25
0.07
0.07
0.14
0.22
0.09
Receivable days
5.03
1.69
0.11
0.83
1.82
10.13
7.25
0.61
1.99
7.84
Inventory Days
0.00
0.00
0.00
0.00
0.08
0.00
0.00
0.00
0.00
0.00
Payable days
152.57
71.44
57.45
50.19
15.37
47.62
61.01
41.72
27.23
18.05
Cash Conversion Cycle
-147.54
-69.75
-57.34
-49.36
-13.48
-37.49
-53.77
-41.10
-25.24
-10.21
Total Debt/Equity
12.69
-17.96
-32.81
118.51
17.68
8.41
6.04
3.77
3.30
1.88
Interest Cover
1.86
0.84
0.74
0.67
0.63
0.35
0.49
0.76
1.31
1.37

News Update:


  • Sadbhav Infrastructure’s arm gets provisional completion certificate from NHAI
    9th Dec 2020, 13:50 PM

    Consequently, SRHPL is entitled to receive annuity payments w.e.f. October 31, 2019 from NHAI

    Read More
  • Sadbhav Infrastructure reports consolidated net loss of Rs 66 crore in Q2
    11th Nov 2020, 17:17 PM

    Total consolidated income of the company decreased by 46.34% at Rs 360.58 crore for Q2FY21

    Read More
  • Sadbhav Infra. Proj - Quarterly Results
    11th Nov 2020, 01:15 AM

    Read More
  • Sadbhav Infrastructure’s arm gets provisional completion certificate for Rajasthan project
    17th Oct 2020, 09:08 AM

    Sadbhav Udaipur Highway has received Provisional Completion Certificate for completion of 18.718 km length for the Project

    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.