Nifty
Sensex
:
:
15885.15
52950.63
122.10 (0.77%)
363.79 (0.69%)

Construction - Real Estate

Rating :
53/99

BSE: 533393 | NSE: TCIDEVELOP

361.15
02-Aug-2021
  • Open
  • High
  • Low
  • Previous Close
  •  364.00
  •  366.95
  •  340.85
  •  347.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18612
  •  66.56
  •  549.00
  •  260.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 132.84
  • 64.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 140.02
  • 0.14%
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.13%
  • 9.47%
  • 14.73%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.69
  • 1.51
  • -2.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.05
  • -8.54
  • -4.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.96
  • -5.62
  • -14.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.49
  • 52.33
  • 55.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 1.87
  • 1.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.03
  • 21.67
  • 21.41

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
2.75
2.37
16.03%
2.91
2.42
20.25%
2.82
2.52
11.90%
2.45
2.43
0.82%
Expenses
1.29
1.11
16.22%
1.77
1.54
14.94%
1.37
1.44
-4.86%
1.40
1.36
2.94%
EBITDA
1.46
1.25
16.80%
1.14
0.88
29.55%
1.45
1.09
33.03%
1.05
1.07
-1.87%
EBIDTM
53.04%
52.98%
39.24%
36.20%
51.53%
43.08%
42.76%
44.16%
Other Income
0.01
0.03
-66.67%
0.02
0.05
-60.00%
0.02
0.09
-77.78%
0.02
0.10
-80.00%
Interest
0.05
0.06
-16.67%
0.05
0.05
0.00%
0.05
0.05
0.00%
0.05
0.30
-83.33%
Depreciation
0.43
0.37
16.22%
0.62
0.37
67.57%
0.38
0.37
2.70%
0.37
0.37
0.00%
PBT
0.99
0.86
15.12%
0.49
0.51
-3.92%
1.03
0.75
37.33%
0.64
0.50
28.00%
Tax
0.31
0.26
19.23%
0.23
0.14
64.29%
0.29
0.12
141.67%
0.25
0.19
31.58%
PAT
0.68
0.60
13.33%
0.26
0.37
-29.73%
0.75
0.64
17.19%
0.39
0.31
25.81%
PATM
24.59%
25.48%
8.75%
15.21%
26.44%
25.27%
15.94%
12.71%
EPS
1.81
1.61
12.42%
0.68
0.99
-31.31%
2.00
1.71
16.96%
1.05
0.83
26.51%

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
10.93
9.97
9.05
10.71
10.30
9.25
8.39
3.14
2.62
1.99
1.52
Net Sales Growth
12.22%
10.17%
-15.50%
3.98%
11.35%
10.25%
167.20%
19.85%
31.66%
30.92%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.07
0.00
Gross Profit
10.93
9.97
9.05
10.71
10.30
9.25
8.39
3.14
2.62
2.06
1.52
GP Margin
99.96%
100%
100%
100%
100%
100%
100%
100%
100%
103.52%
100%
Total Expenditure
5.83
5.65
10.82
5.25
3.44
2.50
2.02
2.25
0.87
0.58
0.36
Power & Fuel Cost
-
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%
Employee Cost
-
3.62
3.06
3.04
2.02
1.41
1.28
1.11
0.40
0.28
0.17
% Of Sales
-
36.31%
33.81%
28.38%
19.61%
15.24%
15.26%
35.35%
15.27%
14.07%
11.18%
Manufacturing Exp.
-
0.42
0.64
0.64
0.14
0.04
0.08
0.03
0.01
0.03
0.02
% Of Sales
-
4.21%
7.07%
5.98%
1.36%
0.43%
0.95%
0.96%
0.38%
1.51%
1.32%
General & Admin Exp.
-
1.48
1.56
1.49
1.26
0.65
0.56
0.65
0.32
0.24
0.16
% Of Sales
-
14.84%
17.24%
13.91%
12.23%
7.03%
6.67%
20.70%
12.21%
12.06%
10.53%
Selling & Distn. Exp.
-
0.01
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.00
% Of Sales
-
0.10%
0.22%
0.09%
0.10%
0.11%
0.24%
0.64%
0.76%
1.01%
0%
Miscellaneous Exp.
-
0.12
5.54
0.07
0.01
0.38
0.09
0.43
0.11
0.07
0.00
% Of Sales
-
1.20%
61.22%
0.65%
0.10%
4.11%
1.07%
13.69%
4.20%
3.52%
1.32%
EBITDA
5.10
4.32
-1.77
5.46
6.86
6.75
6.37
0.89
1.75
1.41
1.16
EBITDA Margin
46.66%
43.33%
-19.56%
50.98%
66.60%
72.97%
75.92%
28.34%
66.79%
70.85%
76.32%
Other Income
0.07
0.40
18.97
1.52
2.02
0.11
1.76
0.03
0.04
0.28
0.35
Interest
0.20
0.47
0.45
1.80
2.94
2.20
2.71
0.01
0.00
0.01
0.00
Depreciation
1.80
1.48
1.50
1.52
1.57
1.45
1.46
0.23
0.23
0.26
0.27
PBT
3.15
2.77
15.26
3.66
4.36
3.22
3.96
0.69
1.55
1.43
1.24
Tax
1.08
0.77
1.19
0.70
0.86
0.74
0.77
0.10
0.40
0.32
0.34
Tax Rate
34.29%
27.80%
7.80%
19.13%
19.72%
22.98%
19.44%
14.49%
25.81%
24.24%
28.10%
PAT
2.08
1.85
14.05
2.96
3.48
2.47
3.14
0.57
1.13
0.98
0.86
PAT before Minority Interest
2.08
2.00
14.07
2.97
3.50
2.48
3.19
0.59
1.15
1.00
0.87
Minority Interest
0.00
-0.15
-0.02
-0.01
-0.02
-0.01
-0.05
-0.02
-0.02
-0.02
-0.01
PAT Margin
19.03%
18.56%
155.25%
27.64%
33.79%
26.70%
37.43%
18.15%
43.13%
49.25%
56.58%
PAT Growth
8.33%
-86.83%
374.66%
-14.94%
40.89%
-21.34%
450.88%
-49.56%
15.31%
13.95%
 
EPS
5.62
5.00
37.97
8.00
9.41
6.68
8.49
1.54
3.05
2.65
2.32

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
82.52
80.66
66.61
63.65
64.14
61.94
59.06
58.49
57.81
52.81
Share Capital
3.73
3.73
3.73
3.73
7.96
7.96
7.96
7.96
3.73
3.73
Total Reserves
78.79
76.93
62.88
59.92
56.18
53.98
51.10
50.53
49.85
49.08
Non-Current Liabilities
10.39
10.64
15.34
33.41
26.19
27.62
25.17
8.87
0.55
0.54
Secured Loans
0.12
0.08
0.90
8.27
13.47
17.48
21.22
6.32
0.03
0.00
Unsecured Loans
9.83
9.83
13.96
24.18
4.13
4.13
2.94
2.00
0.00
0.00
Long Term Provisions
0.25
0.20
0.20
0.08
0.05
0.04
0.02
0.01
0.01
0.00
Current Liabilities
12.41
19.34
20.95
16.61
6.66
6.47
6.67
2.14
3.44
0.67
Trade Payables
0.37
0.28
0.03
0.03
0.05
0.31
1.44
0.11
0.02
0.00
Other Current Liabilities
10.20
10.99
13.03
15.67
5.28
5.13
4.78
1.19
0.96
0.29
Short Term Borrowings
0.00
6.21
6.21
0.00
0.00
0.00
0.00
0.00
2.00
0.00
Short Term Provisions
1.84
1.85
1.68
0.91
1.33
1.03
0.46
0.83
0.45
0.37
Total Liabilities
107.58
112.75
104.99
115.76
108.87
107.90
102.72
79.89
63.56
55.77
Net Block
2.29
2.36
2.64
2.84
89.84
89.99
61.93
60.68
43.03
43.32
Gross Block
3.96
3.73
3.78
3.83
93.77
92.47
62.95
61.46
43.60
43.64
Accumulated Depreciation
1.67
1.37
1.14
0.99
3.93
2.48
1.02
0.79
0.57
0.33
Non Current Assets
98.23
91.87
99.01
100.23
100.92
100.33
98.36
75.79
59.98
50.77
Capital Work in Progress
5.71
3.21
0.58
0.21
10.26
10.09
36.02
13.91
8.33
7.40
Non Current Investment
83.72
82.44
94.47
95.69
0.00
0.00
0.10
0.10
8.62
0.05
Long Term Loans & Adv.
6.50
3.87
1.32
1.50
0.82
0.25
0.31
1.11
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
9.19
20.70
5.64
15.18
7.62
7.43
4.18
3.93
3.57
4.99
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2.79
2.79
2.79
2.79
2.79
2.79
2.79
2.68
0.72
0.00
Sundry Debtors
1.01
0.03
0.02
0.32
0.86
0.09
0.01
0.00
0.00
0.13
Cash & Bank
2.89
13.18
0.31
10.58
1.99
3.05
0.65
0.67
2.52
4.65
Other Current Assets
2.50
0.10
0.20
0.09
1.98
1.49
0.73
0.58
0.33
0.21
Short Term Loans & Adv.
2.38
4.60
2.33
1.39
1.98
1.49
0.73
0.58
0.33
0.21
Net Current Assets
-3.22
1.37
-15.30
-1.43
0.96
0.95
-2.49
1.79
0.13
4.33
Total Assets
107.59
112.74
104.99
115.75
108.88
107.89
102.72
79.90
63.55
55.77

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
-0.09
0.85
4.23
7.72
7.07
8.42
4.34
-1.43
1.06
0.00
PBT
2.77
15.26
3.66
4.36
3.22
3.96
0.69
1.55
1.32
0.00
Adjustment
1.55
-11.29
1.85
2.49
3.87
2.41
0.62
0.21
0.04
0.00
Changes in Working Capital
-3.46
-0.64
0.32
1.57
0.96
3.33
3.55
-2.70
0.04
0.00
Cash after chg. in Working capital
0.86
3.33
5.83
8.42
8.04
9.71
4.85
-0.94
1.40
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.94
-2.48
-1.60
-0.70
-0.98
-1.29
-0.52
-0.49
-0.34
0.00
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
-2.80
19.43
0.99
1.81
-1.90
-1.70
-22.57
-6.48
-9.24
0.00
Net Fixed Assets
-2.74
-2.57
-0.22
25.22
0.28
-1.26
-1.79
-0.03
-0.32
Net Investments
-8.44
10.30
1.74
-24.51
-1.83
0.00
-0.30
-5.90
-7.95
Others
8.38
11.70
-0.53
1.10
-0.35
-0.44
-20.48
-0.55
-0.97
Cash from Financing Activity
-7.40
-7.40
-15.50
-0.94
-6.20
-4.34
18.20
6.06
6.05
0.00
Net Cash Inflow / Outflow
-10.29
12.88
-10.28
8.60
-1.03
2.38
-0.03
-1.85
-2.13
0.00
Opening Cash & Equivalents
13.18
0.31
10.58
1.99
3.02
0.64
0.67
2.52
4.65
0.00
Closing Cash & Equivalent
2.89
13.18
0.31
10.58
1.99
3.02
0.64
0.67
2.52
0.00

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.)
220.82
215.83
177.69
169.76
159.75
154.38
146.53
145.02
143.65
141.59
ROA
1.81%
12.92%
2.69%
3.12%
2.28%
3.03%
0.64%
1.61%
1.67%
1.57%
ROE
2.45%
19.17%
4.58%
5.70%
4.23%
5.68%
1.08%
2.14%
1.88%
1.66%
ROCE
3.41%
16.74%
5.71%
7.84%
6.27%
7.71%
0.92%
2.46%
2.35%
2.29%
Fixed Asset Turnover
2.59
2.41
2.81
0.21
0.10
0.11
0.05
0.05
0.05
0.03
Receivable days
18.97
0.91
5.75
20.89
18.71
2.13
0.92
0.00
0.00
31.16
Inventory Days
102.20
112.54
95.15
98.96
110.14
121.41
317.65
237.15
131.50
0.00
Payable days
21.03
10.48
1.84
3.68
22.41
112.31
200.91
37.09
8.56
0.00
Cash Conversion Cycle
100.14
102.96
99.05
116.16
106.43
11.23
117.66
200.06
122.93
31.16
Total Debt/Equity
0.12
0.21
0.36
0.59
0.34
0.41
0.46
0.14
0.04
0.00
Interest Cover
6.87
34.86
3.04
2.48
2.46
2.46
49.89
329.46
231.70
850.11

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.