Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Finance - Housing

Rating :
N/A

BSE: 544176 | NSE: AADHARHFC

435.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  436.80
  •  447.55
  •  420.30
  •  438.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1568529
  •  6820.82
  •  516.80
  •  292.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,424.67
  • 25.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,110.86
  • N/A
  • 2.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.89%
  • 2.62%
  • 7.18%
  • FII
  • DII
  • Others
  • 4.32%
  • 7.07%
  • 2.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.31
  • -
  • 14.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.41
  • -
  • 7.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.72
  • -
  • 19.00

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
713.14
593.42
20.17%
691.79
555.43
24.55%
0.00
0.00
0
0.00
0.00
0
Expenses
172.79
165.85
4.18%
165.56
133.08
24.41%
0.00
0.00
0
0.00
0.00
0
EBITDA
540.35
427.57
26.38%
526.23
422.35
24.60%
0.00
0.00
0
0.00
0.00
0
EBIDTM
75.77%
72.05%
76.07%
76.04%
0.00%
0.00%
0.00%
0.00%
Other Income
0.01
0.00
0
0.02
0.08
-75.00%
0.00
0.00
0
0.00
0.00
0
Interest
277.01
235.35
17.70%
261.88
213.46
22.68%
0.00
0.00
0
0.00
0.00
0
Depreciation
6.11
4.82
26.76%
5.76
4.41
30.61%
0.00
0.00
0
0.00
0.00
0
PBT
257.24
187.40
37.27%
258.61
179.56
44.02%
0.00
0.00
0
0.00
0.00
0
Tax
57.10
41.09
38.96%
56.85
38.86
46.29%
0.00
0.00
0
0.00
0.00
0
PAT
200.14
146.31
36.79%
201.76
140.70
43.40%
0.00
0.00
0
0.00
0.00
0
PATM
28.06%
24.66%
29.16%
25.33%
0.00%
0.00%
0.00%
0.00%
EPS
4.69
3.71
26.42%
5.11
3.56
43.54%
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
-
2,586.81
2,043.23
1,728.27
1,575.33
Net Sales Growth
-
26.60%
18.22%
9.71%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
Gross Profit
-
2,586.81
2,043.23
1,728.27
1,575.33
GP Margin
-
100%
100%
100%
100%
Total Expenditure
-
619.72
507.02
386.75
316.17
Power & Fuel Cost
-
4.28
3.43
2.25
2.77
% Of Sales
-
0.17%
0.17%
0.13%
0.18%
Employee Cost
-
403.48
322.01
248.19
188.81
% Of Sales
-
15.60%
15.76%
14.36%
11.99%
Manufacturing Exp.
-
58.48
46.30
29.85
29.12
% Of Sales
-
2.26%
2.27%
1.73%
1.85%
General & Admin Exp.
-
104.89
81.29
53.83
38.46
% Of Sales
-
4.05%
3.98%
3.11%
2.44%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
52.87
57.42
54.88
59.78
% Of Sales
-
2.04%
2.81%
3.18%
3.79%
EBITDA
-
1,967.09
1,536.21
1,341.52
1,259.16
EBITDA Margin
-
76.04%
75.19%
77.62%
79.93%
Other Income
-
0.17
0.29
0.29
0.51
Interest
-
986.69
799.19
761.20
815.97
Depreciation
-
20.98
16.49
13.25
11.19
PBT
-
959.59
720.82
567.36
432.51
Tax
-
209.95
151.06
122.51
92.38
Tax Rate
-
21.88%
21.71%
21.59%
21.36%
PAT
-
749.64
544.76
444.85
340.13
PAT before Minority Interest
-
749.64
544.76
444.85
340.13
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
28.98%
26.66%
25.74%
21.59%
PAT Growth
-
37.61%
22.46%
30.79%
 
EPS
-
17.44
12.67
10.35
7.91

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
4,449.75
3,697.66
3,146.69
2,692.82
Share Capital
394.76
394.76
394.76
394.76
Total Reserves
4,032.46
3,282.40
2,737.06
2,290.86
Non-Current Liabilities
13,961.38
12,162.63
10,614.62
10,392.00
Secured Loans
13,898.85
12,084.86
10,508.26
10,250.72
Unsecured Loans
60.77
68.59
91.33
123.75
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
681.54
757.32
614.22
545.23
Trade Payables
108.64
80.50
51.00
38.68
Other Current Liabilities
549.34
659.33
474.32
494.05
Short Term Borrowings
0.00
0.00
75.00
0.00
Short Term Provisions
23.56
17.49
13.90
12.50
Total Liabilities
19,092.67
16,617.61
14,375.53
13,630.05
Net Block
79.82
63.32
55.07
53.13
Gross Block
124.03
90.05
85.82
82.98
Accumulated Depreciation
44.21
26.73
30.75
29.85
Non Current Assets
17,492.22
14,405.09
12,271.03
10,765.53
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
461.97
459.40
196.32
24.00
Long Term Loans & Adv.
36.57
24.67
35.19
49.95
Other Non Current Assets
10.92
6.25
24.11
25.19
Current Assets
1,558.56
2,184.82
2,102.39
2,862.41
Current Investments
0.00
0.00
141.70
473.09
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
19.53
7.97
5.19
2.72
Cash & Bank
1,273.43
1,918.00
1,710.16
2,171.28
Other Current Assets
265.60
250.17
238.19
208.76
Short Term Loans & Adv.
10.31
8.68
7.15
6.56
Net Current Assets
877.02
1,427.50
1,488.17
2,317.18
Total Assets
19,090.56
16,615.50
14,373.42
13,627.94

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-2,428.84
-1,155.69
-906.75
-1,202.29
PBT
959.59
695.82
567.36
432.51
Adjustment
46.46
42.75
49.29
65.94
Changes in Working Capital
-155.32
175.32
-115.48
153.33
Cash after chg. in Working capital
850.73
913.89
501.17
651.78
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-219.71
-141.71
-115.39
-99.87
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
-3,059.86
-1,927.87
-1,292.53
-1,754.20
Cash From Investing Activity
601.87
-476.53
822.57
-480.48
Net Fixed Assets
-33.98
-4.23
-2.84
Net Investments
0.41
-120.22
159.07
Others
635.44
-352.08
666.34
Cash from Financing Activity
1,778.09
1,463.19
274.85
701.39
Net Cash Inflow / Outflow
-48.88
-169.03
190.67
-981.38
Opening Cash & Equivalents
405.14
574.17
383.50
1,364.88
Closing Cash & Equivalent
356.26
405.14
574.17
383.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
111.14
92.50
79.33
68.03
ROA
4.20%
3.52%
3.18%
2.62%
ROE
18.65%
16.06%
15.29%
13.52%
ROCE
11.38%
10.09%
9.88%
9.96%
Fixed Asset Turnover
24.17
23.24
20.48
22.28
Receivable days
1.94
1.18
0.84
0.79
Inventory Days
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
Cash Conversion Cycle
1.94
1.18
0.84
0.79
Total Debt/Equity
3.18
3.33
3.41
3.86
Interest Cover
1.97
1.87
1.75
1.53

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.