Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Construction - Real Estate

Rating :
N/A

BSE: 532780 | NSE: PARSVNATH

12.97
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  12.67
  •  13.50
  •  12.59
  •  12.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1162730
  •  152.36
  •  21.58
  •  10.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 738.07
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,312.81
  • N/A
  • -0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.07%
  • 12.02%
  • 19.31%
  • FII
  • DII
  • Others
  • 0.18%
  • 0.01%
  • 2.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.88
  • -17.25
  • -19.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.61
  • 11.35
  • 6.42

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.63
  • 2.43
  • 3.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -193.02
  • -131.89
  • -197.00

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
47.05
113.46
-58.53%
88.02
53.91
63.27%
87.06
280.07
-68.91%
207.75
64.24
223.40%
Expenses
57.47
109.50
-47.52%
75.33
86.46
-12.87%
190.10
375.41
-49.36%
155.28
70.30
120.88%
EBITDA
-10.42
3.96
-
12.68
-32.55
-
-103.04
-95.33
-
52.47
-6.06
-
EBIDTM
-22.15%
3.49%
14.41%
-60.37%
-118.34%
-34.04%
25.26%
-9.44%
Other Income
1.32
4.21
-68.65%
2.10
1.70
23.53%
23.99
29.74
-19.33%
1.63
3.51
-53.56%
Interest
105.54
68.90
53.18%
100.69
115.41
-12.75%
223.46
106.37
110.08%
55.92
95.83
-41.65%
Depreciation
13.41
14.48
-7.39%
13.27
14.30
-7.20%
13.82
25.06
-44.85%
14.66
13.55
8.19%
PBT
-128.05
-74.87
-
-99.17
-160.56
-
-255.39
-321.41
-
-16.49
-111.93
-
Tax
0.00
0.00
0
1.77
34.93
-94.93%
51.91
97.58
-46.80%
0.00
48.89
-100.00%
PAT
-128.05
-74.87
-
-100.94
-195.48
-
-307.31
-418.99
-
-16.49
-160.82
-
PATM
-272.16%
-65.99%
-114.68%
-362.60%
-352.96%
-149.60%
-7.94%
-250.36%
EPS
-2.94
-1.72
-
-2.32
-4.49
-
-7.06
-9.68
-
-0.38
-3.70
-

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
429.88
462.19
440.33
898.93
358.15
1,191.43
911.06
193.67
278.90
405.94
762.53
Net Sales Growth
-15.99%
4.96%
-51.02%
150.99%
-69.94%
30.77%
370.42%
-30.56%
-31.30%
-46.76%
 
Cost Of Goods Sold
301.90
299.99
321.15
702.08
182.92
923.02
789.01
36.87
35.12
124.47
280.85
Gross Profit
127.98
162.20
119.18
196.85
175.24
268.41
122.04
156.79
243.77
281.46
481.68
GP Margin
29.77%
35.09%
27.07%
21.90%
48.93%
22.53%
13.40%
80.96%
87.40%
69.34%
63.17%
Total Expenditure
478.18
541.34
547.80
953.53
374.56
1,135.33
962.89
215.23
206.15
317.08
437.84
Power & Fuel Cost
-
13.80
10.35
11.00
6.58
8.73
11.02
8.73
12.11
12.49
9.80
% Of Sales
-
2.99%
2.35%
1.22%
1.84%
0.73%
1.21%
4.51%
4.34%
3.08%
1.29%
Employee Cost
-
14.04
13.13
13.17
13.87
22.67
26.23
32.59
30.60
36.71
37.10
% Of Sales
-
3.04%
2.98%
1.47%
3.87%
1.90%
2.88%
16.83%
10.97%
9.04%
4.87%
Manufacturing Exp.
-
96.64
141.17
194.32
141.67
37.10
73.28
72.11
66.62
64.49
44.48
% Of Sales
-
20.91%
32.06%
21.62%
39.56%
3.11%
8.04%
37.23%
23.89%
15.89%
5.83%
General & Admin Exp.
-
83.89
39.08
21.85
21.55
124.97
57.44
50.55
53.64
57.20
36.09
% Of Sales
-
18.15%
8.88%
2.43%
6.02%
10.49%
6.30%
26.10%
19.23%
14.09%
4.73%
Selling & Distn. Exp.
-
5.78
3.62
2.90
2.18
4.08
1.89
10.98
5.82
18.83
23.23
% Of Sales
-
1.25%
0.82%
0.32%
0.61%
0.34%
0.21%
5.67%
2.09%
4.64%
3.05%
Miscellaneous Exp.
-
27.20
19.30
8.21
5.80
14.77
4.02
3.40
2.25
2.89
23.23
% Of Sales
-
5.89%
4.38%
0.91%
1.62%
1.24%
0.44%
1.76%
0.81%
0.71%
0.82%
EBITDA
-48.31
-79.15
-107.47
-54.60
-16.41
56.10
-51.83
-21.56
72.75
88.86
324.69
EBITDA Margin
-11.24%
-17.12%
-24.41%
-6.07%
-4.58%
4.71%
-5.69%
-11.13%
26.08%
21.89%
42.58%
Other Income
29.04
31.53
38.38
18.86
71.47
76.81
14.39
16.41
27.64
35.53
17.35
Interest
485.61
463.69
392.66
395.10
432.59
481.02
335.32
324.14
233.58
185.78
179.94
Depreciation
55.16
57.26
66.13
58.88
37.09
27.05
28.90
30.24
27.94
28.60
5.41
PBT
-499.10
-568.57
-527.88
-489.72
-414.61
-375.15
-401.66
-359.53
-161.13
-90.00
156.68
Tax
53.68
86.84
146.97
4.14
13.25
-11.90
-34.26
-35.57
-12.24
-40.62
-200.35
Tax Rate
-10.76%
-17.12%
-22.53%
-0.85%
-3.20%
3.17%
8.53%
9.89%
7.60%
45.13%
64.00%
PAT
-552.79
-593.26
-798.12
-492.29
-427.42
-346.57
-363.35
-317.09
-144.58
-37.18
-107.68
PAT before Minority Interest
-552.79
-594.15
-799.22
-493.86
-427.86
-363.25
-367.40
-323.96
-148.89
-49.38
-112.68
Minority Interest
0.00
0.89
1.10
1.57
0.44
16.68
4.05
6.87
4.31
12.20
5.00
PAT Margin
-128.59%
-128.36%
-181.25%
-54.76%
-119.34%
-29.09%
-39.88%
-163.73%
-51.84%
-9.16%
-14.12%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-12.70
-13.63
-18.34
-11.31
-9.82
-7.96
-8.35
-7.29
-3.32
-0.85
-2.47

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
-1,696.31
-1,102.83
-303.01
180.79
607.38
942.45
2,164.96
2,482.19
2,630.69
2,671.34
Share Capital
217.59
217.59
217.59
217.59
217.59
217.59
217.59
217.59
217.59
217.59
Total Reserves
-1,913.90
-1,320.42
-520.60
-36.80
389.78
724.86
1,947.37
2,264.60
2,413.10
2,453.75
Non-Current Liabilities
2,901.47
3,071.99
2,525.16
2,485.35
2,198.13
2,945.00
3,143.31
3,228.30
2,521.64
2,336.12
Secured Loans
1,637.33
1,949.96
2,092.10
2,129.82
1,970.15
2,686.06
2,783.24
2,848.10
1,865.41
1,625.76
Unsecured Loans
3.74
3.74
3.74
3.74
3.74
410.57
409.06
408.38
638.21
725.60
Long Term Provisions
4.41
3.69
3.35
3.78
4.93
4.40
5.14
4.16
3.87
3.95
Current Liabilities
4,638.21
4,227.16
4,450.14
4,948.77
5,025.17
5,480.83
2,785.07
1,977.97
2,072.84
2,462.38
Trade Payables
741.58
723.67
714.76
710.73
852.65
794.49
764.17
695.50
679.01
635.75
Other Current Liabilities
3,639.01
3,266.09
3,389.26
3,857.01
3,775.22
4,209.51
1,557.66
821.15
1,010.25
973.29
Short Term Borrowings
257.38
237.22
345.74
380.66
396.91
476.52
462.66
460.76
382.89
419.09
Short Term Provisions
0.25
0.18
0.38
0.36
0.40
0.32
0.59
0.56
0.69
434.25
Total Liabilities
5,936.01
6,284.62
6,683.29
7,617.35
7,834.18
9,445.35
8,256.07
7,858.06
7,413.40
7,579.07
Net Block
874.62
999.89
880.66
859.19
827.89
540.82
523.74
553.22
479.70
516.09
Gross Block
1,233.53
1,298.42
1,049.02
1,018.90
983.06
655.25
609.62
609.31
508.31
658.99
Accumulated Depreciation
358.91
298.52
168.36
159.72
155.16
114.43
85.88
56.09
28.60
142.90
Non Current Assets
2,018.00
2,415.41
2,496.83
2,507.16
2,506.11
3,342.57
3,010.13
3,020.56
2,918.01
1,709.70
Capital Work in Progress
792.06
902.00
834.87
927.47
914.53
814.28
746.76
647.11
678.34
624.56
Non Current Investment
12.92
174.92
390.00
390.04
376.10
326.05
39.06
36.11
78.73
14.66
Long Term Loans & Adv.
41.02
43.92
72.36
55.02
75.01
60.11
80.21
134.39
141.07
539.53
Other Non Current Assets
274.28
266.46
280.10
234.92
312.58
1,601.32
1,620.37
1,649.73
1,540.16
14.87
Current Assets
3,918.01
3,869.20
4,186.45
5,110.19
5,328.06
6,102.78
5,245.93
4,837.50
4,495.40
5,869.36
Current Investments
375.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3,068.56
3,357.92
3,658.91
4,329.28
4,601.66
5,296.30
3,688.69
3,326.73
2,976.89
2,669.75
Sundry Debtors
203.29
259.95
287.84
331.40
279.26
291.26
635.34
630.40
658.94
662.26
Cash & Bank
88.04
93.21
81.02
102.22
63.15
90.69
64.68
67.91
172.94
298.15
Other Current Assets
183.12
53.40
44.32
201.85
384.00
424.52
857.23
812.46
686.62
2,239.20
Short Term Loans & Adv.
113.63
104.72
114.36
145.46
162.98
153.84
214.27
193.42
169.91
1,887.98
Net Current Assets
-720.20
-357.96
-263.69
161.42
302.89
621.94
2,460.86
2,859.53
2,422.56
3,406.98
Total Assets
5,936.01
6,284.61
6,683.28
7,617.35
7,834.17
9,445.35
8,256.06
7,858.06
7,413.41
7,579.06

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
Mar 15
Cash From Operating Activity
261.35
374.26
550.29
259.33
1,562.75
1,310.39
84.63
-331.69
-31.56
562.16
PBT
-507.56
-652.25
-488.93
-414.11
-375.69
-402.02
-360.02
-161.41
-89.88
-313.03
Adjustment
444.09
612.05
554.36
409.77
435.15
351.53
339.60
240.47
187.66
169.16
Changes in Working Capital
325.29
409.06
483.59
255.53
1,507.67
1,371.93
114.46
-401.24
-119.20
753.83
Cash after chg. in Working capital
261.82
368.85
549.02
251.19
1,567.14
1,321.43
94.05
-322.18
-21.43
609.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.47
5.41
1.27
8.15
-4.39
-11.04
-9.42
-9.51
-10.14
-47.80
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
-31.28
-58.71
39.29
-47.24
-11.09
-469.86
-90.48
-152.14
-48.02
-6.66
Net Fixed Assets
-80.46
-10.04
465.98
-43.07
-180.34
352.52
-70.42
-30.74
118.65
-15.53
Net Investments
-210.98
-196.16
-8.89
-22.73
102.83
-389.13
7.20
-20.09
-18.15
-0.02
Others
260.16
147.49
-417.80
18.56
66.42
-433.25
-27.26
-101.31
-148.52
8.89
Cash from Financing Activity
-213.84
-325.07
-607.56
-179.12
-1,576.32
-814.52
0.27
460.47
-69.43
-462.74
Net Cash Inflow / Outflow
16.23
-9.52
-17.98
32.97
-24.66
26.02
-5.58
-23.36
-149.01
92.76
Opening Cash & Equivalents
15.27
24.79
42.77
9.80
34.46
8.44
14.02
37.38
186.39
89.20
Closing Cash & Equivalent
32.16
15.27
24.79
42.77
9.80
34.46
8.44
14.02
37.38
181.96

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.)
-38.98
-25.34
-6.96
4.15
13.96
21.66
49.75
57.04
60.45
61.38
ROA
-9.72%
-12.33%
-6.91%
-5.54%
-4.20%
-4.15%
-4.02%
-1.95%
-0.66%
-1.40%
ROE
0.00%
0.00%
0.00%
-108.57%
-46.88%
-23.65%
-13.94%
-5.82%
-1.86%
-4.13%
ROCE
-2.90%
-10.86%
-2.97%
0.50%
2.38%
-1.13%
-0.55%
1.19%
1.66%
-2.28%
Fixed Asset Turnover
0.37
0.38
0.87
0.36
1.45
1.44
0.32
0.50
0.70
1.58
Receivable days
182.91
227.04
125.72
311.16
87.39
185.61
1192.75
843.70
593.98
315.38
Inventory Days
2537.56
2908.24
1621.75
4550.81
1516.14
1799.85
6610.93
4124.88
2538.60
1470.75
Payable days
891.38
817.42
370.54
1559.82
332.32
-204.79
-5339.89
0.00
920.65
217.11
Cash Conversion Cycle
1829.09
2317.86
1376.92
3302.16
1271.21
2190.25
13143.58
4968.58
2211.93
1569.02
Total Debt/Equity
-1.68
-2.69
-10.62
18.09
5.17
4.47
2.03
1.58
1.19
1.16
Interest Cover
-0.09
-0.66
-0.24
0.04
0.22
-0.20
-0.11
0.31
0.52
-0.74

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.