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%)

Marathon Nextgen Realty Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 503101 | NSE: MARATHON

Watchlist

NSE BSE

614.70

20-Dec-2024

Open
High
Low
Previous Close

605.05
638.00
605.05
605.05

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

117675
735.35
736.90
337.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,131.12
17.86
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,728.00
0.16%
2.88

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

30.91
23.92
32.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

42.67
29.34
25.63

PAT CAGR (%)

10 Years
5 Years
3 Years

13.44
46.15
78.23

P:E (Median)

8 Years
5 Years
3 Years

14.12
17.48
18.15

P:BV (Average)

8 Years
5 Years
3 Years

1.33
1.40
1.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.08
11.80
12.14

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 28.05
P/E Ratio 21.18
Revenue 345
EBITDA 175
Net Income 136
ROA 9.4
P/Bk Ratio 3.09
ROE 15.18
FCFF -25.68
FCFF Yield -0.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 53.24 76.12 -30.06% 76.08 90.05 -15.51% 59.62 105.85 -43.68% 119.01 239.14 -50.23%
Expenses 29.18 36.19 -19.37% 44.31 42.60 4.01% 29.89 70.47 -57.58% 61.18 132.77 -53.92%
EBITDA 24.07 39.93 -39.72% 31.77 47.46 -33.06% 29.74 35.38 -15.94% 57.83 106.37 -45.63%
EBIDTM 45.21% 52.46% 41.76% 52.70% 49.87% 33.43% 48.59% 44.48%
Other Income 15.84 4.81 229.31% 6.36 5.12 24.22% 4.92 6.83 -27.96% 4.41 6.65 -33.68%
Interest 7.48 18.70 -60.00% 12.51 19.68 -36.43% 8.57 20.62 -58.44% 23.26 27.48 -15.36%
Depreciation 0.60 0.68 -11.76% 0.66 0.68 -2.94% 0.58 0.68 -14.71% 0.68 0.68 0.00%
PBT 31.82 25.37 25.42% 24.96 32.22 -22.53% 25.51 20.92 21.94% 38.30 84.87 -54.87%
Tax 5.67 6.63 -14.48% 6.48 7.90 -17.97% 7.50 5.73 30.89% 9.70 22.75 -57.36%
PAT 26.16 18.74 39.59% 18.48 24.31 -23.98% 18.02 15.19 18.63% 28.60 62.12 -53.96%
PATM 49.13% 24.62% 24.29% 27.00% 30.21% 14.35% 24.03% 25.98%
EPS 5.11 3.66 39.62% 3.61 4.75 -24.00% 3.52 2.97 18.52% 5.59 12.13 -53.92%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 145.99 129.03 13.14% 162.21 209.76 -22.67% 155.42 170.45 -8.82% 210.41 278.43 -24.43%
Expenses 103.56 80.73 28.28% 109.28 148.66 -26.49% 108.26 129.21 -16.21% 134.12 152.11 -11.83%
EBITDA 42.43 48.29 -12.14% 52.93 61.10 -13.37% 47.16 41.25 14.33% 76.30 126.32 -39.60%
EBIDTM 29.06% 37.43% 32.63% 29.13% 30.34% 24.20% 36.26% 45.37%
Other Income 19.74 10.46 88.72% 10.85 9.74 11.40% 10.96 9.09 20.57% 10.07 11.58 -13.04%
Interest 12.94 23.38 -44.65% 18.95 24.99 -24.17% 13.78 27.39 -49.69% 28.80 33.65 -14.41%
Depreciation 0.72 0.76 -5.26% 0.75 0.76 -1.32% 0.67 0.76 -11.84% 0.77 0.78 -1.28%
PBT 48.51 34.61 40.16% 44.08 45.09 -2.24% 43.66 22.19 96.76% 56.79 103.46 -45.11%
Tax 9.30 7.48 24.33% 11.34 11.29 0.44% 12.21 6.58 85.56% 15.44 28.03 -44.92%
PAT 39.22 27.13 44.56% 32.74 33.80 -3.14% 31.45 15.60 101.60% 41.35 75.43 -45.18%
PATM 26.86% 21.03% 20.18% 16.11% 20.24% 9.15% 19.65% 27.09%
EPS 9.46 7.29 29.77% 7.22 9.11 -20.75% 7.78 3.50 122.29% 9.80 17.04 -42.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 307.95 344.81 445.27 158.22 54.39 81.27 80.82 69.31 193.14 197.28 23.33 Net Sales Growth -39.75% -22.56% 181.42% 190.90% -33.07% 0.56% 16.61% -64.11% -2.10% 745.61% Cost Of Goods Sold -8.53 134.32 216.20 67.44 -0.61 11.31 8.81 10.97 124.16 130.55 4.62 Gross Profit 316.48 210.49 229.07 90.78 55.00 69.96 72.01 58.34 68.98 66.73 18.71 GP Margin 102.77% 61.05% 51.45% 57.38% 101.12% 86.08% 89.10% 84.17% 35.72% 33.83% 80.20% Total Expenditure 164.56 169.82 251.06 93.17 7.88 28.00 28.67 26.09 136.30 136.98 18.32 Power & Fuel Cost - 0.08 0.02 0.01 0.01 0.02 0.02 0.01 0.03 0.05 0.11 % Of Sales - 0.02% 0.00% 0.01% 0.02% 0.02% 0.02% 0.01% 0.02% 0.03% 0.47% Employee Cost - 8.60 7.33 5.50 2.64 5.20 4.92 3.93 3.63 3.52 3.08 % Of Sales - 2.49% 1.65% 3.48% 4.85% 6.40% 6.09% 5.67% 1.88% 1.78% 13.20% Manufacturing Exp. - 5.74 4.67 9.48 2.57 4.01 4.00 0.76 0.37 0.47 0.25 % Of Sales - 1.66% 1.05% 5.99% 4.73% 4.93% 4.95% 1.10% 0.19% 0.24% 1.07% General & Admin Exp. - 14.30 11.87 6.92 1.75 4.55 7.84 6.66 5.03 1.13 3.32 % Of Sales - 4.15% 2.67% 4.37% 3.22% 5.60% 9.70% 9.61% 2.60% 0.57% 14.23% Selling & Distn. Exp. - 5.19 3.70 2.79 0.43 1.22 0.90 0.22 0.28 0.18 0.22 % Of Sales - 1.51% 0.83% 1.76% 0.79% 1.50% 1.11% 0.32% 0.14% 0.09% 0.94% Miscellaneous Exp. - 1.59 7.27 1.02 1.09 1.69 2.18 3.53 2.81 1.09 0.22 % Of Sales - 0.46% 1.63% 0.64% 2.00% 2.08% 2.70% 5.09% 1.45% 0.55% 28.80% EBITDA 143.41 174.99 194.21 65.05 46.51 53.27 52.15 43.22 56.84 60.30 5.01 EBITDA Margin 46.57% 50.75% 43.62% 41.11% 85.51% 65.55% 64.53% 62.36% 29.43% 30.57% 21.47% Other Income 31.53 65.19 42.62 18.93 23.07 18.76 10.89 0.62 55.43 50.78 47.82 Interest 51.82 70.22 96.74 50.44 30.55 28.67 21.16 4.56 0.30 0.01 0.01 Depreciation 2.52 2.62 2.71 2.63 5.00 4.56 1.80 0.76 0.15 0.29 0.31 PBT 120.59 167.34 137.38 30.91 34.02 38.81 40.08 38.53 111.81 110.78 52.51 Tax 29.35 31.73 32.29 9.27 5.61 4.40 5.84 7.62 23.86 23.80 14.10 Tax Rate 24.34% 18.96% 23.50% 29.99% 16.49% 11.34% 14.57% 19.78% 21.34% 21.48% 26.85% PAT 91.26 135.61 105.09 21.65 28.42 34.40 34.24 30.91 87.96 86.98 38.41 PAT before Minority Interest 91.26 135.61 105.09 21.65 28.42 34.40 34.24 30.91 87.96 86.98 38.41 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 29.63% 39.33% 23.60% 13.68% 52.25% 42.33% 42.37% 44.60% 45.54% 44.09% 164.64% PAT Growth -24.18% 29.04% 385.40% -23.82% -17.38% 0.47% 10.77% -64.86% 1.13% 126.45% EPS 17.82 26.49 20.53 4.23 5.55 6.72 6.69 6.04 17.18 16.99 7.50

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 674.03 704.62 716.53 306.09 205.55 241.13 82.24 69.31 193.14 197.28 Net Sales Growth -14.43% -1.66% 134.09% 48.91% -14.76% 193.20% 18.66% -64.11% -2.10% Cost Of Goods Sold 14.95 404.42 413.56 165.23 117.44 131.43 10.12 10.97 124.16 130.55 Gross Profit 659.08 300.19 302.97 140.86 88.12 109.70 72.12 58.34 68.98 66.73 GP Margin 97.78% 42.60% 42.28% 46.02% 42.87% 45.49% 87.69% 84.17% 35.72% 33.83% Total Expenditure 455.22 471.77 477.20 231.69 141.82 176.80 30.17 26.09 136.30 136.98 Power & Fuel Cost - 0.68 0.43 0.42 0.23 0.27 0.02 0.01 0.03 0.05 % Of Sales - 0.10% 0.06% 0.14% 0.11% 0.11% 0.02% 0.01% 0.02% 0.03% Employee Cost - 13.54 12.64 10.42 5.76 10.11 5.00 3.93 3.63 3.52 % Of Sales - 1.92% 1.76% 3.40% 2.80% 4.19% 6.08% 5.67% 1.88% 1.78% Manufacturing Exp. - 16.90 15.60 28.02 5.38 16.56 4.02 0.76 0.37 0.47 % Of Sales - 2.40% 2.18% 9.15% 2.62% 6.87% 4.89% 1.10% 0.19% 0.24% General & Admin Exp. - 22.41 17.16 14.25 6.31 6.77 7.86 6.66 5.03 1.13 % Of Sales - 3.18% 2.39% 4.66% 3.07% 2.81% 9.56% 9.61% 2.60% 0.57% Selling & Distn. Exp. - 11.01 9.71 11.60 4.93 9.35 0.95 0.22 0.28 0.18 % Of Sales - 1.56% 1.36% 3.79% 2.40% 3.88% 1.16% 0.32% 0.14% 0.09% Miscellaneous Exp. - 2.80 8.11 1.75 1.78 2.31 2.19 3.53 2.81 1.09 % Of Sales - 0.40% 1.13% 0.57% 0.87% 0.96% 2.66% 5.09% 1.45% 0.55% EBITDA 218.82 232.85 239.33 74.40 63.73 64.33 52.07 43.22 56.84 60.30 EBITDA Margin 32.46% 33.05% 33.40% 24.31% 31.00% 26.68% 63.31% 62.36% 29.43% 30.57% Other Income 51.62 41.22 42.41 38.13 17.60 8.30 0.67 0.62 49.60 45.24 Interest 74.47 90.95 122.53 74.55 43.79 41.02 21.16 4.56 0.30 0.01 Depreciation 2.91 2.97 3.12 2.98 5.43 5.68 1.81 0.76 0.15 0.29 PBT 193.04 180.15 156.10 35.01 32.10 25.94 29.78 38.53 105.99 105.23 Tax 48.29 46.43 43.29 11.43 8.94 5.36 5.87 10.53 21.84 21.88 Tax Rate 25.02% 25.77% 27.73% 32.65% 27.85% 20.66% 19.71% 27.33% 20.61% 20.79% PAT 144.76 131.41 110.11 23.21 22.43 19.71 23.89 28.00 84.15 83.36 PAT before Minority Interest 141.63 133.72 112.81 23.58 23.17 20.57 23.91 28.00 84.15 83.36 Minority Interest -3.13 -2.31 -2.70 -0.37 -0.74 -0.86 -0.02 0.00 0.00 0.00 PAT Margin 21.48% 18.65% 15.37% 7.58% 10.91% 8.17% 29.05% 40.40% 43.57% 42.25% PAT Growth -4.74% 19.34% 374.41% 3.48% 13.80% -17.50% -14.68% -66.73% 0.95% EPS 28.27 25.67 21.51 4.53 4.38 3.85 4.67 5.47 16.44 16.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 983.07 803.49 683.50 659.98 631.10 599.88 576.79 711.09 626.49 541.36 Share Capital 25.59 23.16 23.00 23.00 23.00 23.00 23.00 28.44 28.44 18.96 Total Reserves 957.08 763.39 658.28 636.73 608.10 576.88 553.79 682.65 598.05 522.40 Non-Current Liabilities 331.51 530.23 641.01 381.80 306.37 297.18 116.85 71.14 35.94 19.97 Secured Loans 326.69 524.25 637.43 380.33 298.75 292.16 116.54 11.31 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.92 1.70 1.40 1.16 1.35 1.19 0.83 60.41 36.30 20.22 Current Liabilities 130.55 95.24 148.66 73.69 153.72 134.96 218.15 7.68 7.83 33.57 Trade Payables 8.57 9.98 15.21 20.13 105.05 100.22 110.38 1.58 1.35 0.59 Other Current Liabilities 69.88 38.74 109.38 28.00 48.42 33.76 107.63 5.97 6.43 6.91 Short Term Borrowings 13.80 16.90 21.52 19.88 0.00 0.84 0.00 0.00 0.00 0.00 Short Term Provisions 38.29 29.61 2.56 5.68 0.24 0.14 0.15 0.13 0.06 26.07 Total Liabilities 1,445.13 1,428.96 1,473.17 1,115.47 1,091.19 1,032.02 911.79 789.91 670.26 594.90 Net Block 1.84 0.95 0.84 0.69 3.40 1.26 1.41 0.27 0.39 0.87 Gross Block 3.22 2.16 1.90 1.63 4.49 2.09 2.08 0.56 0.53 5.11 Accumulated Depreciation 1.37 1.21 1.06 0.94 1.10 0.83 0.67 0.29 0.14 4.24 Non Current Assets 978.86 969.85 980.09 608.92 761.42 694.24 577.26 486.25 451.19 567.38 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 309.19 229.69 452.49 221.56 380.10 253.01 106.99 0.48 0.54 125.66 Long Term Loans & Adv. 520.34 589.27 374.53 231.71 375.78 438.07 468.86 485.50 450.26 440.85 Other Non Current Assets 0.56 0.45 0.18 0.36 2.15 1.91 0.00 0.00 0.00 0.00 Current Assets 466.27 459.11 493.08 506.56 329.76 337.78 334.52 303.67 219.08 27.51 Current Investments 0.00 4.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 211.64 189.97 255.71 280.79 247.64 284.83 282.08 19.92 131.97 10.00 Sundry Debtors 19.48 23.41 9.20 7.59 2.78 0.95 0.04 262.74 69.06 0.68 Cash & Bank 28.29 44.20 10.60 0.71 0.69 1.62 10.64 0.49 3.38 4.35 Other Current Assets 206.87 37.56 27.90 19.14 78.65 50.38 41.76 20.52 14.66 12.48 Short Term Loans & Adv. 170.07 159.85 189.68 198.33 69.49 49.93 41.66 20.49 13.71 11.85 Net Current Assets 335.72 363.87 344.42 432.86 176.05 202.82 116.37 295.99 211.24 -6.05 Total Assets 1,445.13 1,428.96 1,473.17 1,115.48 1,091.18 1,032.02 911.78 789.92 670.27 594.89

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 995.66 785.20 649.39 609.09 593.25 607.43 549.51 675.98 595.20 Share Capital 25.59 23.16 23.00 23.00 23.00 23.00 23.00 28.44 28.44 Total Reserves 969.67 745.10 624.17 585.84 570.25 584.43 526.51 647.54 566.76 Non-Current Liabilities 671.93 857.68 921.36 697.33 465.52 359.53 101.40 52.79 19.60 Secured Loans 582.63 779.16 890.71 667.32 434.75 353.05 116.54 11.31 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 86.68 73.75 28.40 29.52 24.30 2.15 0.83 60.41 36.30 Current Liabilities 556.41 502.15 558.73 382.50 552.28 516.37 218.15 7.68 7.83 Trade Payables 49.63 59.10 45.38 51.54 146.85 144.27 110.38 1.58 1.35 Other Current Liabilities 389.09 325.59 431.56 274.12 319.84 313.02 107.63 5.97 6.43 Short Term Borrowings 67.10 78.09 76.07 51.82 83.76 58.83 0.00 0.00 0.00 Short Term Provisions 50.59 39.37 5.72 5.02 1.82 0.25 0.15 0.13 0.06 Total Liabilities 2,235.67 2,153.14 2,134.89 1,693.96 1,615.34 1,497.23 869.06 736.45 622.63 Net Block 137.76 133.53 133.84 132.81 136.60 108.59 1.41 0.27 0.39 Gross Block 149.79 144.65 143.93 141.97 144.84 115.59 2.08 0.56 0.53 Accumulated Depreciation 12.03 11.12 10.09 9.16 8.24 7.00 0.67 0.29 0.14 Non Current Assets 1,111.92 1,124.33 1,143.71 744.58 898.31 690.92 534.54 432.78 403.56 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 80.61 44.73 271.39 13.36 183.50 133.94 117.31 0.05 0.11 Long Term Loans & Adv. 741.45 790.58 578.44 440.86 573.97 445.39 415.83 432.46 403.06 Other Non Current Assets 3.65 6.01 7.99 2.94 4.25 3.00 0.00 0.00 0.00 Current Assets 1,123.75 1,028.82 991.18 949.38 717.03 806.31 334.52 303.67 219.08 Current Investments 0.00 4.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 620.40 517.86 547.05 501.22 513.68 511.90 282.08 19.92 131.97 Sundry Debtors 94.37 43.33 37.90 50.25 21.82 5.50 0.04 262.74 69.06 Cash & Bank 93.11 103.78 62.57 82.73 50.33 45.21 10.64 0.49 3.38 Other Current Assets 315.87 38.84 2.53 1.79 131.20 243.69 41.76 20.52 14.67 Short Term Loans & Adv. 312.93 320.86 341.13 313.38 130.62 243.02 41.66 20.49 13.84 Net Current Assets 567.34 526.67 432.44 566.89 164.75 289.93 116.37 295.99 211.24 Total Assets 2,235.67 2,153.15 2,134.89 1,693.96 1,615.34 1,497.23 869.06 736.45 622.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 167.29 240.64 109.09 -89.92 57.63 20.52 169.38 -55.58 -52.46 0.20 PBT 167.34 137.38 30.91 34.02 38.81 40.08 38.53 111.81 110.78 52.51 Adjustment 22.58 74.35 47.28 36.86 30.88 12.47 5.27 -53.74 -50.20 -41.42 Changes in Working Capital 12.58 50.90 40.62 -160.98 -16.26 -26.35 137.53 -88.52 -79.31 0.88 Cash after chg. in Working capital 202.50 262.63 118.82 -90.10 53.43 26.21 181.32 -30.45 -18.73 11.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -35.21 -21.99 -9.73 0.17 4.21 -5.68 -11.95 -25.14 -33.72 -11.77 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 44.10 13.80 -354.53 58.77 -16.32 -99.37 -198.31 44.76 64.40 14.05 Net Fixed Assets -1.06 -0.26 -0.27 2.86 -2.40 -0.01 -1.52 -0.03 4.58 0.07 Net Investments -75.36 218.66 -230.93 158.54 -127.09 -146.02 -106.51 0.06 125.12 0.01 Others 120.52 -204.60 -123.33 -102.63 113.17 46.66 -90.28 44.73 -65.30 13.97 Cash from Financing Activity -228.02 -245.81 255.65 31.53 -42.99 69.60 40.10 7.68 -13.70 -11.24 Net Cash Inflow / Outflow -16.63 8.63 10.20 0.37 -1.68 -9.24 11.17 -3.15 -1.75 3.02 Opening Cash & Equivalents 18.77 10.14 -0.07 -0.44 1.25 10.49 -0.68 2.47 4.22 1.20 Closing Cash & Equivalent 2.14 18.77 10.14 -0.07 -0.44 1.25 10.49 -0.68 2.47 4.22

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 22.10 314.58 76.33 -109.35 18.03 100.63 169.38 -55.58 -52.46 PBT 180.15 156.10 35.01 32.10 25.94 29.78 38.53 105.99 105.23 Adjustment 55.22 97.04 63.00 66.03 58.11 22.36 5.27 -47.91 -44.66 Changes in Working Capital -167.70 90.32 -7.26 -206.08 -76.80 55.62 137.53 -88.52 -79.31 Cash after chg. in Working capital 67.67 343.46 90.75 -107.94 7.25 107.76 181.32 -30.45 -18.73 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -45.57 -28.89 -14.42 -1.41 10.78 -7.13 -11.95 -25.14 -33.72 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 112.14 26.74 -375.35 -2.64 -71.09 -311.66 -198.31 44.76 64.40 Net Fixed Assets -1.06 -0.26 -0.27 2.86 -2.40 -0.01 -1.52 -0.03 Net Investments -75.36 218.66 -230.93 158.54 -127.09 -146.02 -106.51 0.06 Others 188.56 -191.66 -144.15 -164.04 58.40 -165.63 -90.28 44.73 Cash from Financing Activity -154.87 -326.14 273.50 144.10 59.70 203.11 40.10 7.68 -13.70 Net Cash Inflow / Outflow -20.63 15.18 -25.52 32.12 6.63 -7.92 11.17 -3.15 -1.75 Opening Cash & Equivalents 30.98 15.80 41.32 9.20 2.57 10.49 -0.68 2.47 4.22 Closing Cash & Equivalent 10.35 30.98 15.80 41.32 9.20 2.57 10.49 -0.68 2.47

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 192.03 169.79 148.10 143.42 137.19 130.41 125.39 125.03 110.15 95.18 ROA 9.44% 7.24% 1.67% 2.58% 3.24% 3.52% 3.63% 12.05% 13.75% 6.55% ROE 15.33% 14.32% 3.23% 4.40% 5.59% 5.82% 4.80% 13.15% 14.90% 7.26% ROCE 17.58% 16.99% 6.59% 6.36% 7.22% 7.23% 5.72% 16.62% 18.97% 9.93% Fixed Asset Turnover 128.16 219.22 89.64 17.76 24.69 38.77 52.49 353.17 69.89 4.53 Receivable days 22.70 13.36 19.37 34.81 8.38 2.23 691.95 313.52 64.52 18.43 Inventory Days 212.56 182.67 618.82 1773.02 1195.70 1280.15 795.22 143.52 131.34 192.60 Payable days 25.22 21.27 95.63 0.00 2344.35 3099.81 179.69 127.79 71.94 44.76 Cash Conversion Cycle 210.05 174.76 542.56 1807.82 -1140.27 -1817.43 1307.47 329.25 123.91 166.27 Total Debt/Equity 0.37 0.70 1.05 0.62 0.52 0.52 0.36 0.02 0.00 0.00 Interest Cover 3.38 2.42 1.61 2.11 2.35 2.89 9.46 375.59 0.00 8116.82

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 194.50 165.84 140.69 132.36 128.97 132.05 119.46 118.85 104.65 ROA 6.09% 5.26% 1.23% 1.40% 1.32% 2.02% 3.49% 12.38% 13.39% ROE 15.17% 15.94% 3.75% 3.85% 3.43% 4.13% 4.57% 13.24% 14.00% ROCE 15.90% 16.44% 7.10% 6.06% 6.10% 5.68% 5.96% 16.58% 17.68% Fixed Asset Turnover 4.79 4.97 2.14 1.43 1.85 1.40 52.49 353.17 371.69 Receivable days 35.67 20.69 52.56 63.99 20.68 12.30 691.95 313.52 127.77 Inventory Days 294.82 271.23 625.00 901.09 776.20 1761.86 795.22 143.52 244.17 Payable days 49.06 46.11 107.05 308.33 397.21 -217.63 179.69 127.79 100.04 Cash Conversion Cycle 281.42 245.81 570.51 656.76 399.67 1991.80 1307.47 329.25 271.91 Total Debt/Equity 0.76 1.13 1.68 1.21 0.95 0.71 0.38 0.02 0.00 Interest Cover 2.98 2.27 1.47 1.73 1.63 2.41 9.46 356.07 0.00

Top Investors:

rahul dilipbhai jhaveri

samco special opportunities fund

girish gulati huf.

investor education and protection fund (iepf)

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