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

Finance - Housing

Rating :
N/A

BSE: 543335 | NSE: APTUS

340.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  345.00
  •  345.15
  •  337.85
  •  344.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  279917
  •  954.19
  •  401.65
  •  279.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,605.95
  • 27.45
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,440.75
  • 1.28%
  • 4.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.91%
  • 2.93%
  • 4.70%
  • FII
  • DII
  • Others
  • 22.45%
  • 8.52%
  • 7.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.69
  • 22.23
  • 18.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.30
  • 22.42
  • 11.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.59
  • 23.73
  • 18.24

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 29.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.58

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
394.94
305.63
29.22%
374.54
298.51
25.47%
351.42
286.27
22.76%
333.58
268.24
24.36%
Expenses
60.53
45.27
33.71%
65.28
55.03
18.63%
56.65
47.45
19.39%
56.12
51.32
9.35%
EBITDA
334.40
260.36
28.44%
309.27
243.47
27.03%
294.77
238.82
23.43%
277.46
216.91
27.91%
EBIDTM
84.67%
85.19%
82.57%
81.56%
83.88%
83.42%
83.18%
80.87%
Other Income
9.69
9.75
-0.62%
16.61
12.07
37.61%
11.23
8.54
31.50%
10.88
8.81
23.50%
Interest
119.87
84.74
41.46%
108.52
77.66
39.74%
98.45
77.16
27.59%
96.14
66.83
43.86%
Depreciation
2.61
1.95
33.85%
2.33
1.51
54.30%
2.40
1.74
37.93%
2.64
2.31
14.29%
PBT
221.62
183.42
20.83%
215.03
176.38
21.91%
205.14
168.45
21.78%
189.56
156.59
21.05%
Tax
49.87
41.17
21.13%
50.99
41.08
24.12%
47.55
42.88
10.89%
41.54
33.29
24.78%
PAT
171.75
142.25
20.74%
164.03
135.30
21.23%
157.59
125.57
25.50%
148.02
123.31
20.04%
PATM
43.49%
46.54%
43.79%
45.33%
44.84%
43.86%
44.37%
45.97%
EPS
3.44
2.86
20.28%
3.29
2.72
20.96%
3.16
2.52
25.40%
2.97
2.48
19.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,454.48
1,365.18
1,093.36
814.68
639.58
500.33
323.85
198.34
121.26
76.59
Net Sales Growth
25.53%
24.86%
34.21%
27.38%
27.83%
54.49%
63.28%
63.57%
58.32%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,454.48
1,365.18
1,093.36
814.68
639.58
500.33
323.85
198.34
121.26
76.59
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
238.58
225.49
195.94
144.30
100.60
85.84
62.54
47.10
32.46
23.23
Power & Fuel Cost
-
0.70
0.51
0.40
0.34
0.34
0.28
0.21
0.17
0.11
% Of Sales
-
0.05%
0.05%
0.05%
0.05%
0.07%
0.09%
0.11%
0.14%
0.14%
Employee Cost
-
148.92
121.31
84.36
71.38
64.81
48.12
34.90
22.88
15.81
% Of Sales
-
10.91%
11.10%
10.35%
11.16%
12.95%
14.86%
17.60%
18.87%
20.64%
Manufacturing Exp.
-
12.95
8.77
5.40
4.63
4.65
3.20
3.97
2.77
1.74
% Of Sales
-
0.95%
0.80%
0.66%
0.72%
0.93%
0.99%
2.00%
2.28%
2.27%
General & Admin Exp.
-
23.97
19.63
14.91
15.07
12.02
9.58
6.42
4.58
4.44
% Of Sales
-
1.76%
1.80%
1.83%
2.36%
2.40%
2.96%
3.24%
3.78%
5.80%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
39.66
46.23
39.63
9.52
4.37
1.64
1.81
2.24
1.24
% Of Sales
-
2.91%
4.23%
4.86%
1.49%
0.87%
0.51%
0.91%
1.85%
1.62%
EBITDA
1,215.90
1,139.69
897.42
670.38
538.98
414.49
261.31
151.24
88.80
53.36
EBITDA Margin
83.60%
83.48%
82.08%
82.29%
84.27%
82.84%
80.69%
76.25%
73.23%
69.67%
Other Income
48.41
51.67
40.28
25.53
18.67
23.39
13.26
5.32
5.10
1.60
Interest
422.98
388.89
276.77
209.29
206.88
184.78
116.32
52.97
35.92
27.73
Depreciation
9.98
9.31
7.21
6.61
5.68
5.81
5.45
2.37
1.80
0.98
PBT
831.35
793.16
653.72
480.02
345.09
247.29
152.81
101.23
56.18
26.24
Tax
189.95
181.26
150.71
109.88
78.15
36.28
41.25
34.50
18.99
8.69
Tax Rate
22.85%
22.85%
23.05%
22.89%
22.65%
14.67%
26.99%
34.08%
33.80%
33.12%
PAT
641.39
611.90
503.01
370.14
266.94
211.01
111.56
66.73
37.19
17.55
PAT before Minority Interest
641.39
611.90
503.01
370.14
266.94
211.01
111.56
66.73
37.19
17.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
44.10%
44.82%
46.01%
45.43%
41.74%
42.17%
34.45%
33.64%
30.67%
22.91%
PAT Growth
21.84%
21.65%
35.90%
38.66%
26.51%
89.14%
67.18%
79.43%
111.91%
 
EPS
12.85
12.26
10.07
7.41
5.35
4.23
2.23
1.34
0.74
0.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
3,767.92
3,339.33
2,916.16
1,979.45
1,709.01
698.29
584.93
521.06
212.03
Share Capital
99.78
99.61
99.38
94.93
94.51
78.78
78.57
78.57
62.25
Total Reserves
3,659.18
3,231.59
2,812.40
1,883.79
1,612.76
617.49
504.74
442.49
149.78
Non-Current Liabilities
5,145.98
3,723.45
2,641.90
2,679.99
2,008.09
1,616.51
926.08
307.53
226.12
Secured Loans
5,160.05
3,736.06
2,655.75
2,472.97
2,014.98
1,599.69
840.14
268.10
221.36
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.05
2.00
4.96
220.41
5.84
5.13
59.99
33.74
2.39
Current Liabilities
65.31
93.80
103.35
59.69
16.89
15.79
13.25
46.22
62.65
Trade Payables
3.47
8.74
7.90
1.88
0.69
0.82
2.65
1.92
1.47
Other Current Liabilities
31.48
32.45
28.32
19.51
13.69
13.16
9.97
40.24
57.63
Short Term Borrowings
24.95
50.00
64.88
35.00
0.00
0.00
0.00
3.00
3.00
Short Term Provisions
5.42
2.62
2.25
3.30
2.52
1.80
0.63
1.06
0.55
Total Liabilities
8,979.21
7,156.58
5,661.41
4,719.13
3,733.99
2,330.59
1,524.26
874.81
500.80
Net Block
21.92
15.27
11.97
9.56
10.11
9.98
4.34
4.67
2.08
Gross Block
61.07
45.12
34.75
26.34
23.83
19.81
6.71
9.96
5.64
Accumulated Depreciation
39.15
29.84
22.78
16.79
13.72
9.83
2.37
5.29
3.56
Non Current Assets
25.59
18.49
17.56
228.39
13.95
17.81
1,464.24
856.70
481.95
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.68
3.21
5.59
218.83
2.47
7.45
60.83
31.49
2.41
Other Non Current Assets
0.00
0.00
0.00
0.00
1.37
0.38
5.99
1.83
1.83
Current Assets
8,948.18
7,135.78
5,642.29
4,490.75
3,720.06
2,312.78
60.02
18.11
18.85
Current Investments
51.47
51.47
101.65
52.75
0.00
0.00
44.64
0.53
0.00
Inventories
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash & Bank
350.19
460.01
445.94
437.80
602.68
110.92
13.57
16.62
17.90
Other Current Assets
8,546.51
26.39
15.83
9.45
3,117.38
2,201.86
1.82
0.96
0.95
Short Term Loans & Adv.
8,532.85
6,597.90
5,078.86
3,990.74
3,117.11
2,200.99
1.37
0.42
0.12
Net Current Assets
8,882.86
7,041.98
5,538.94
4,431.06
3,703.16
2,296.99
46.77
-28.11
-43.80
Total Assets
8,973.77
7,154.27
5,659.85
4,719.14
3,734.01
2,330.59
1,524.26
874.81
500.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-1,355.68
-1,047.11
-723.53
-620.96
-734.80
-713.19
-495.24
-302.86
-119.93
PBT
793.16
653.72
480.02
345.09
247.29
152.81
101.23
56.18
26.24
Adjustment
402.39
290.19
238.13
202.75
173.80
117.66
54.80
34.42
27.83
Changes in Working Capital
-1,956.88
-1,556.73
-1,119.05
-876.72
-919.69
-824.73
-570.36
-343.89
-139.18
Cash after chg. in Working capital
-761.33
-612.82
-400.91
-328.88
-498.60
-554.27
-414.33
-253.29
-85.10
Interest Paid
-408.21
-278.37
-205.77
-208.32
-181.15
-121.95
-51.72
-33.93
0.00
Tax Paid
-186.14
-155.92
-116.85
-83.76
-55.05
-36.97
-29.18
-15.64
-7.46
Other Direct Exp. Paid
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
-27.36
Cash From Investing Activity
20.71
110.67
-62.04
64.76
-96.89
45.03
7.61
2.13
-7.23
Net Fixed Assets
-15.95
-10.37
-8.40
-5.13
-11.91
-2.56
3.25
-4.19
Net Investments
-2.10
49.18
-49.85
-53.28
-61.38
-30.48
-51.99
-0.53
Others
38.76
71.86
-3.79
123.17
-23.60
78.07
56.35
6.85
Cash from Financing Activity
1,224.31
978.03
768.02
494.91
1,208.87
763.01
534.47
300.18
135.03
Net Cash Inflow / Outflow
-110.66
41.59
-17.54
-61.29
377.18
94.85
46.84
-0.55
7.87
Opening Cash & Equivalents
446.79
405.20
422.74
484.03
106.85
12.00
9.80
17.58
2.80
Closing Cash & Equivalent
336.13
446.79
405.20
422.74
484.03
106.85
56.64
17.03
10.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
75.34
66.89
58.60
41.69
180.64
88.38
ROA
7.58%
7.85%
7.13%
6.32%
6.96%
5.79%
ROE
17.26%
16.11%
15.14%
14.48%
17.56%
17.44%
ROCE
14.70%
14.58%
13.62%
13.44%
14.35%
14.46%
Fixed Asset Turnover
25.71
27.38
26.67
25.49
22.93
24.42
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
3.61
11.07
Cash Conversion Cycle
0.00
0.00
0.00
0.00
-3.61
-11.07
Total Debt/Equity
1.38
1.14
0.93
1.27
1.18
2.30
Interest Cover
3.04
3.36
3.29
2.67
2.34
2.31

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.