Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Arvind Smartspaces Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 539301 | NSE: ARVSMART

NSE BSE
770.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  786.50
  •  794.80
  •  760.80
  •  795.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63470
  •  492.35
  •  1025.00
  •  518.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,375.59
  • 31.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,421.51
  • 0.47%
  • 5.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.17%
  • 2.15%
  • 23.76%
  • FII
  • DII
  • Others
  • 2.65%
  • 1.08%
  • 20.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.63
  • 2.64
  • 9.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.17
  • 4.66
  • 17.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.63
  • 1.04
  • 18.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.23
  • 45.02
  • 57.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.60
  • 3.06
  • 4.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.82
  • 18.12
  • 22.87

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
9.17
17.23
27.67
36.31
P/E Ratio
105.68
56.23
35.03
26.69
Revenue
330
562
786
1499
EBITDA
111
144
206
243
Net Income
42
77
123
159
ROA
2.3
12.8
16.8
P/Bk Ratio
8.89
7.6
6.31
5
ROE
8.65
15.27
21.1
20.72
FCFF
-26.16
-32.64
-13.3
411.91
FCFF Yield
-0.58
-0.73
-0.3
9.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
210.16
84.30
149.30%
265.58
72.67
265.46%
74.47
66.84
11.42%
117.37
92.68
26.64%
Expenses
150.72
64.36
134.18%
199.61
38.82
414.19%
65.29
40.52
61.13%
86.03
72.35
18.91%
EBITDA
59.44
19.94
198.09%
65.97
33.85
94.89%
9.18
26.32
-65.12%
31.34
20.33
54.16%
EBIDTM
28.28%
23.66%
24.84%
46.58%
12.32%
39.38%
26.70%
21.94%
Other Income
5.31
2.12
150.47%
3.70
2.61
41.76%
2.74
2.24
22.32%
2.74
1.69
62.13%
Interest
5.11
2.64
93.56%
4.55
19.24
-76.35%
3.36
14.61
-77.00%
4.46
6.41
-30.42%
Depreciation
1.24
1.10
12.73%
1.28
1.32
-3.03%
1.13
0.86
31.40%
1.22
0.84
45.24%
PBT
58.40
18.33
218.60%
63.84
15.89
301.76%
7.43
13.09
-43.24%
28.40
14.77
92.28%
Tax
8.21
6.68
22.90%
21.23
5.06
319.57%
2.81
3.99
-29.57%
8.90
4.30
106.98%
PAT
50.19
11.65
330.82%
42.60
10.83
293.35%
4.62
9.10
-49.23%
19.51
10.47
86.34%
PATM
23.88%
13.82%
16.04%
14.90%
6.20%
13.61%
16.62%
11.29%
EPS
10.48
2.07
406.28%
8.93
1.91
367.54%
0.64
1.77
-63.84%
3.42
2.05
66.83%

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
Mar 15
Net Sales
667.58
341.18
255.92
256.84
149.26
299.49
262.09
198.25
158.59
114.74
87.06
Net Sales Growth
110.93%
33.32%
-0.36%
72.08%
-50.16%
14.27%
32.20%
25.01%
38.22%
31.79%
 
Cost Of Goods Sold
-40.25
-23.14
19.83
16.68
8.51
52.78
40.58
24.85
-2.92
14.33
38.72
Gross Profit
707.83
364.32
236.08
240.16
140.75
246.71
221.50
173.40
161.51
100.40
48.34
GP Margin
106.03%
106.78%
92.25%
93.51%
94.30%
82.38%
84.51%
87.47%
101.84%
87.50%
55.52%
Total Expenditure
501.65
229.72
206.98
207.74
108.64
210.71
194.11
137.29
114.53
79.84
62.16
Power & Fuel Cost
-
2.48
2.20
1.34
1.05
0.88
0.92
0.85
0.46
0.27
0.28
% Of Sales
-
0.73%
0.86%
0.52%
0.70%
0.29%
0.35%
0.43%
0.29%
0.24%
0.32%
Employee Cost
-
53.90
36.82
27.24
20.57
21.75
21.36
16.47
15.53
11.90
9.98
% Of Sales
-
15.80%
14.39%
10.61%
13.78%
7.26%
8.15%
8.31%
9.79%
10.37%
11.46%
Manufacturing Exp.
-
115.83
106.33
108.92
46.88
91.56
89.34
56.12
69.42
39.73
2.19
% Of Sales
-
33.95%
41.55%
42.41%
31.41%
30.57%
34.09%
28.31%
43.77%
34.63%
2.52%
General & Admin Exp.
-
49.16
20.62
39.03
20.98
29.86
29.02
32.57
26.37
5.54
6.53
% Of Sales
-
14.41%
8.06%
15.20%
14.06%
9.97%
11.07%
16.43%
16.63%
4.83%
7.50%
Selling & Distn. Exp.
-
23.23
11.86
8.97
7.54
7.60
9.81
3.76
3.21
2.60
3.24
% Of Sales
-
6.81%
4.63%
3.49%
5.05%
2.54%
3.74%
1.90%
2.02%
2.27%
3.72%
Miscellaneous Exp.
-
8.26
9.32
5.56
3.11
6.26
3.06
2.67
2.46
5.48
3.24
% Of Sales
-
2.42%
3.64%
2.16%
2.08%
2.09%
1.17%
1.35%
1.55%
4.78%
1.38%
EBITDA
165.93
111.46
48.94
49.10
40.62
88.78
67.98
60.96
44.06
34.90
24.90
EBITDA Margin
24.86%
32.67%
19.12%
19.12%
27.21%
29.64%
25.94%
30.75%
27.78%
30.42%
28.60%
Other Income
14.49
9.70
7.33
7.58
1.89
2.21
2.26
3.99
0.15
1.67
0.30
Interest
17.48
40.94
13.99
16.83
26.87
24.34
21.26
15.39
11.58
8.43
8.00
Depreciation
4.87
4.50
2.71
1.51
1.13
1.11
1.15
1.09
1.03
0.92
0.42
PBT
158.07
75.71
39.56
38.34
14.50
65.55
47.83
48.47
31.60
27.21
16.78
Tax
41.15
24.62
11.75
12.85
5.47
24.25
16.61
16.90
10.65
10.38
6.62
Tax Rate
26.03%
32.52%
29.70%
33.52%
37.72%
36.99%
34.73%
34.87%
33.70%
38.15%
39.45%
PAT
116.92
41.57
25.61
25.06
8.75
39.47
30.70
30.30
19.58
17.21
10.61
PAT before Minority Interest
106.85
51.09
27.83
24.77
9.03
41.30
31.21
31.57
20.95
16.83
10.16
Minority Interest
-10.07
-9.52
-2.22
0.29
-0.28
-1.83
-0.51
-1.27
-1.37
0.38
0.45
PAT Margin
17.51%
12.18%
10.01%
9.76%
5.86%
13.18%
11.71%
15.28%
12.35%
15.00%
12.19%
PAT Growth
178.05%
62.32%
2.19%
186.40%
-77.83%
28.57%
1.32%
54.75%
13.77%
62.21%
 
EPS
25.64
9.12
5.62
5.50
1.92
8.66
6.73
6.64
4.29
3.77
2.33

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
Mar 15
Shareholder's Funds
494.56
466.41
439.08
311.35
288.81
254.54
295.00
194.71
143.49
125.81
Share Capital
45.34
45.31
42.46
35.55
35.55
35.23
31.87
28.41
25.82
10.05
Total Reserves
446.95
419.85
389.34
275.74
253.19
218.86
214.18
157.68
117.66
115.76
Non-Current Liabilities
72.96
115.75
6.87
154.95
64.24
51.11
119.92
66.87
45.43
23.12
Secured Loans
90.95
142.71
29.67
59.28
73.36
80.67
21.70
21.06
20.47
0.23
Unsecured Loans
0.00
0.00
0.00
105.26
0.00
0.00
78.44
24.25
22.50
22.50
Long Term Provisions
4.12
2.71
2.33
2.23
1.82
1.59
1.11
0.70
0.44
0.33
Current Liabilities
1,377.25
869.03
627.26
408.88
417.84
429.78
161.87
154.55
158.80
112.90
Trade Payables
123.65
59.93
57.28
59.95
68.73
59.36
47.64
90.15
69.92
67.68
Other Current Liabilities
1,246.82
806.33
553.36
348.02
264.85
364.81
107.92
52.10
78.78
36.76
Short Term Borrowings
0.00
0.00
0.00
0.00
83.75
0.89
0.00
8.74
7.45
7.83
Short Term Provisions
6.78
2.77
16.61
0.91
0.50
4.71
6.31
3.55
2.65
0.63
Total Liabilities
2,076.38
1,480.18
1,110.84
913.86
786.66
745.89
595.87
432.68
355.86
261.83
Net Block
53.23
46.43
43.31
9.25
8.94
9.64
9.94
10.01
9.57
2.78
Gross Block
64.13
54.20
49.18
13.79
12.80
12.64
11.91
11.04
15.30
3.94
Accumulated Depreciation
10.90
7.77
5.87
4.54
3.86
2.99
1.97
1.03
5.72
1.16
Non Current Assets
363.01
135.32
115.28
104.21
84.88
73.34
29.51
24.76
65.02
45.97
Capital Work in Progress
18.65
17.16
12.73
39.16
20.30
14.14
12.17
10.59
7.20
0.02
Non Current Investment
0.00
0.00
0.00
1.44
1.43
0.00
0.00
0.01
0.00
0.00
Long Term Loans & Adv.
288.93
70.22
53.79
48.97
52.44
47.88
5.17
4.16
48.24
43.17
Other Non Current Assets
2.20
1.51
5.45
5.39
1.77
1.67
2.23
0.00
0.00
0.00
Current Assets
1,713.37
1,344.87
995.55
809.65
701.77
672.55
566.36
407.91
290.84
215.86
Current Investments
103.28
83.49
0.27
0.00
0.00
1.59
1.82
2.35
0.00
0.00
Inventories
1,361.96
957.03
766.29
694.31
662.76
626.44
350.90
268.12
164.87
138.72
Sundry Debtors
2.62
2.71
1.06
2.27
1.02
1.13
116.86
40.37
38.48
7.03
Cash & Bank
63.14
63.65
152.79
35.08
5.53
6.35
6.08
13.14
3.72
3.67
Other Current Assets
182.37
4.99
3.66
2.99
32.46
37.04
90.70
83.93
83.78
66.44
Short Term Loans & Adv.
181.63
232.99
71.48
74.99
30.90
34.58
79.22
82.49
55.38
65.97
Net Current Assets
336.12
475.83
368.29
400.77
283.94
242.77
404.49
253.36
132.04
102.95
Total Assets
2,076.38
1,480.19
1,110.83
913.86
786.65
745.89
595.87
432.67
355.86
261.83

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
30.50
-101.04
160.58
91.02
-15.70
11.71
-146.91
-19.11
-14.65
PBT
75.71
39.58
37.62
14.50
65.55
47.79
48.34
32.30
27.21
Adjustment
40.26
12.54
14.99
26.36
25.78
21.42
13.90
12.90
7.11
Changes in Working Capital
-70.28
-116.78
121.78
50.36
-93.95
-44.54
-194.15
-52.51
-40.93
Cash after chg. in Working capital
45.69
-64.66
174.39
91.21
-2.62
24.67
-131.91
-7.32
-6.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.19
-36.38
-13.81
-0.20
-13.09
-12.96
-15.00
-11.79
-8.04
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
0.00
Cash From Investing Activity
-27.76
-81.52
29.29
-42.04
-6.56
-0.45
-0.86
1.42
-0.72
Net Fixed Assets
-5.67
-3.03
-2.36
-0.31
-0.52
-0.35
-0.80
4.28
Net Investments
-104.17
-21.78
-74.80
32.80
46.11
-58.10
-74.35
-32.70
Others
82.08
-56.71
106.45
-74.53
-52.15
58.00
74.29
29.84
Cash from Financing Activity
-3.32
95.26
-74.01
-19.42
21.40
-10.98
140.71
27.39
21.05
Net Cash Inflow / Outflow
-0.58
-87.30
115.87
29.55
-0.87
0.28
-7.06
9.70
5.68
Opening Cash & Equivalents
63.61
150.91
35.04
5.49
6.35
6.08
13.14
3.43
-1.97
Closing Cash & Equivalent
63.03
63.61
150.91
35.04
5.49
6.35
6.08
13.14
3.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
108.57
102.66
101.69
87.55
81.21
72.12
77.21
65.50
55.56
12.52
ROA
2.87%
2.15%
2.45%
1.06%
5.39%
4.65%
6.14%
5.31%
5.45%
3.88%
ROE
10.67%
6.20%
6.67%
3.01%
15.22%
12.48%
14.61%
12.71%
12.50%
8.08%
ROCE
19.24%
9.91%
11.23%
8.21%
19.28%
15.68%
17.17%
16.51%
18.21%
15.84%
Fixed Asset Turnover
5.77
4.95
8.16
11.23
23.55
21.35
17.27
12.04
11.93
22.09
Receivable days
2.85
2.69
2.37
4.03
1.31
82.16
144.74
90.74
72.39
29.48
Inventory Days
1240.46
1228.94
1037.83
1659.32
785.60
680.57
569.86
498.27
482.87
581.60
Payable days
-1447.67
1078.46
1282.70
2759.57
121.61
-191.59
202.16
281.00
288.88
457.29
Cash Conversion Cycle
2690.98
153.16
-242.50
-1096.22
665.29
954.31
512.44
308.00
266.38
153.79
Total Debt/Equity
0.22
0.31
0.07
0.61
0.76
0.67
0.65
0.50
0.64
0.24
Interest Cover
2.85
3.83
3.23
1.54
3.69
3.25
4.15
3.73
4.23
3.10

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Arvind SmartSpaces signs residential plotted development project in Ahmedabad
    17th Feb 2025, 12:22 PM

    This project is located in Sanand-Nalsarovar road, Ahmedabad

    Read More
  • Arvind Smartspaces - Quarterly Results
    29th Jan 2025, 16:29 PM

    Read More
  • Arvind SmartSpaces signs agreement for large industrial park in Ahmedabad
    27th Jan 2025, 17:14 PM

    The project is signed under joint development model (70.5% revenue share)

    Read More
  • Arvind SmartSpaces signs agreement for large horizontal multiuse project in MMR
    24th Jan 2025, 12:59 PM

    The project is envisaged to be the first large-scale horizontal project in the vicinity with amenities likely to include a golf course and a large clubhouse

    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.