Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Homesfy Realty Ltd.

Construction - Real Estate

Rating :

N/A

BSE: Not Listed | NSE: HOMESFY

Watchlist

NSE BSE

490.00

20-Dec-2024

Open
High
Low
Previous Close

501.25
501.25
490.00
501.10

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1500
7.42
979.30
350.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

149.70
55.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

135.88
N/A
3.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

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

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales - 60.39 53.03 30.33 14.73 Net Sales Growth - 13.88% 74.84% 105.91% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 Gross Profit - 60.39 53.03 30.33 14.73 GP Margin - 100% 100% 100% 100% Total Expenditure - 56.72 48.57 25.69 12.03 Power & Fuel Cost - 0.37 0.31 0.08 0.02 % Of Sales - 0.61% 0.58% 0.26% 0.14% Employee Cost - 28.61 22.64 12.63 6.61 % Of Sales - 47.38% 42.69% 41.64% 44.87% Manufacturing Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% General & Admin Exp. - 6.96 5.92 2.68 1.25 % Of Sales - 11.53% 11.16% 8.84% 8.49% Selling & Distn. Exp. - 18.99 18.55 10.30 4.13 % Of Sales - 31.45% 34.98% 33.96% 28.04% Miscellaneous Exp. - 1.79 1.15 0.00 0.02 % Of Sales - 2.96% 2.17% 0% 0.14% EBITDA - 3.67 4.46 4.64 2.70 EBITDA Margin - 6.08% 8.41% 15.30% 18.33% Other Income - 1.91 0.45 0.37 0.03 Interest - 0.09 0.67 0.01 0.01 Depreciation - 0.26 0.13 0.04 0.04 PBT - 5.23 4.10 4.96 2.67 Tax - 1.15 1.24 1.36 0.68 Tax Rate - 23.52% 33.33% 27.42% 25.47% PAT - 3.75 2.48 3.60 1.99 PAT before Minority Interest - 3.75 2.48 3.60 1.99 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 6.21% 4.68% 11.87% 13.51% PAT Growth - 51.21% -31.11% 80.90% EPS - 12.10 8.00 11.61 6.42

Description TTM Mar 24 Mar 23
Net Sales - 60.39 53.03 Net Sales Growth - 13.88% Cost Of Goods Sold - 0.00 0.00 Gross Profit - 60.39 53.03 GP Margin - 100% 100% Total Expenditure - 57.75 48.57 Power & Fuel Cost - 0.37 0.31 % Of Sales - 0.61% 0.58% Employee Cost - 28.61 22.64 % Of Sales - 47.38% 42.69% Manufacturing Exp. - 0.00 0.00 % Of Sales - 0% 0% General & Admin Exp. - 7.98 5.92 % Of Sales - 13.21% 11.16% Selling & Distn. Exp. - 18.99 18.55 % Of Sales - 31.45% 34.98% Miscellaneous Exp. - 1.79 1.15 % Of Sales - 2.96% 2.17% EBITDA - 2.64 4.46 EBITDA Margin - 4.37% 8.41% Other Income - 1.91 0.45 Interest - 0.09 0.67 Depreciation - 0.26 0.13 PBT - 4.21 4.10 Tax - 1.15 1.24 Tax Rate - 29.72% 33.33% PAT - 2.72 2.48 PAT before Minority Interest - 2.72 2.48 Minority Interest - 0.00 0.00 PAT Margin - 4.50% 4.68% PAT Growth - 9.68% EPS - 8.77 8.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 40.32 36.58 10.08 6.36 Share Capital 3.06 3.06 0.05 0.05 Total Reserves 37.27 33.52 10.03 6.31 Non-Current Liabilities 0.67 0.63 0.18 0.24 Secured Loans 0.14 0.19 0.20 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.61 0.45 0.00 0.42 Current Liabilities 8.93 9.40 6.76 5.47 Trade Payables 1.86 4.26 2.84 1.21 Other Current Liabilities 5.39 4.59 0.00 3.31 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 1.68 0.55 3.92 0.94 Total Liabilities 49.92 46.61 17.02 12.07 Net Block 1.05 0.28 0.33 0.09 Gross Block 1.79 0.76 0.68 0.40 Accumulated Depreciation 0.74 0.48 0.35 0.31 Non Current Assets 3.90 1.46 0.33 0.25 Capital Work in Progress 2.52 1.18 0.00 0.00 Non Current Investment 0.34 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.17 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 46.03 45.14 16.69 11.82 Current Investments 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 26.61 19.66 7.21 4.25 Cash & Bank 13.97 21.23 1.94 0.52 Other Current Assets 5.45 1.27 2.11 2.05 Short Term Loans & Adv. 4.44 2.99 5.43 4.99 Net Current Assets 37.09 35.75 9.93 6.35 Total Assets 49.93 46.60 17.02 12.07

Description Mar 24 Mar 23
Shareholder's Funds 39.29 36.58 Share Capital 3.06 3.06 Total Reserves 36.23 33.52 Non-Current Liabilities 0.67 0.63 Secured Loans 0.14 0.19 Unsecured Loans 0.00 0.00 Long Term Provisions 0.61 0.45 Current Liabilities 8.73 9.40 Trade Payables 1.86 4.26 Other Current Liabilities 5.05 4.59 Short Term Borrowings 0.00 0.00 Short Term Provisions 1.82 0.55 Total Liabilities 48.69 46.61 Net Block 1.05 0.28 Gross Block 1.79 0.76 Accumulated Depreciation 0.74 0.48 Non Current Assets 3.56 1.46 Capital Work in Progress 2.52 1.18 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 45.13 45.14 Current Investments 0.00 0.00 Inventories 0.00 0.00 Sundry Debtors 26.61 19.66 Cash & Bank 13.97 21.23 Other Current Assets 4.55 1.27 Short Term Loans & Adv. 3.51 2.99 Net Current Assets 36.40 35.75 Total Assets 48.69 46.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -5.17 -3.99 1.49 0.17 PBT 4.90 3.72 4.96 2.67 Adjustment -0.02 -0.50 0.00 -0.63 Changes in Working Capital -8.81 -7.21 -3.46 -1.87 Cash after chg. in Working capital -3.93 -3.99 1.49 0.17 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -1.23 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.96 0.07 -1.48 -0.01 Net Fixed Assets -2.37 -1.26 -0.28 Net Investments -0.34 0.00 0.00 Others 0.75 1.33 -1.20 Cash from Financing Activity -0.13 24.44 0.20 -0.01 Net Cash Inflow / Outflow -7.26 20.52 0.22 0.15 Opening Cash & Equivalents 21.23 0.71 0.49 0.38 Closing Cash & Equivalent 13.97 21.23 0.71 0.52

Description Mar 24 Mar 23
Cash From Operating Activity -5.50 -3.99 PBT 3.87 3.72 Adjustment -0.02 -0.50 Changes in Working Capital -8.11 -7.21 Cash after chg. in Working capital -4.27 -3.99 Interest Paid 0.00 0.00 Tax Paid -1.23 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -1.62 0.07 Net Fixed Assets -2.37 Net Investments -0.34 Others 1.09 Cash from Financing Activity -0.14 24.44 Net Cash Inflow / Outflow -7.26 20.52 Opening Cash & Equivalents 21.23 0.71 Closing Cash & Equivalent 13.97 21.23

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 131.98 119.72 55.98 35.31 ROA 7.76% 7.79% 24.74% 19.97% ROE 9.74% 10.63% 43.78% 37.15% ROCE 12.91% 18.67% 59.75% 50.04% Fixed Asset Turnover 47.34 73.42 56.34 37.76 Receivable days 139.82 92.48 68.94 85.34 Inventory Days 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 Cash Conversion Cycle 139.82 92.48 68.94 85.34 Total Debt/Equity 0.00 0.01 0.02 0.00 Interest Cover 56.45 6.53 487.29 227.32

Description Mar 24 Mar 23
Book Value (Rs.) 128.60 119.72 ROA 5.71% 5.32% ROE 7.17% 6.78% ROCE 10.38% 11.95% Fixed Asset Turnover 47.34 69.41 Receivable days 139.82 135.35 Inventory Days 0.00 0.00 Payable days 0.00 0.00 Cash Conversion Cycle 139.82 135.35 Total Debt/Equity 0.00 0.01 Interest Cover 45.26 6.53

Top Investors:

girish gulati (huf)

mukesh kumar mishra

marfatia stock broking pvt ltd

ashmavir financial consultants

sameer hiralal arora

neha subhash idnany

citrine fund limited

neminath portfolio management services private limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback