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

Construction - Real Estate

Rating :
N/A

BSE: 532784 | NSE: SOBHA

2021.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2050.00
  •  2155.35
  •  2005.00
  •  2038.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  242366
  •  5014.93
  •  2160.80
  •  840.96

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,147.36
  • 302.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,368.80
  • 0.20%
  • 4.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.77%
  • 6.28%
  • 5.90%
  • FII
  • DII
  • Others
  • 10.93%
  • 22.43%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.41
  • -3.77
  • 6.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.70
  • -24.31
  • -12.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.60
  • -29.48
  • -34.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.16
  • 55.96
  • 63.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.31
  • 2.64
  • 3.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.30
  • 15.98
  • 21.69

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
933.59
741.24
25.95%
640.39
907.91
-29.47%
762.86
1,209.93
-36.95%
684.93
868.16
-21.11%
Expenses
856.47
665.79
28.64%
584.48
842.54
-30.63%
700.79
1,094.17
-35.95%
610.81
779.40
-21.63%
EBITDA
77.12
75.45
2.21%
55.91
65.38
-14.48%
62.07
115.76
-46.38%
74.13
88.76
-16.48%
EBIDTM
8.26%
10.18%
8.73%
7.20%
8.14%
9.57%
10.82%
10.22%
Other Income
31.70
32.40
-2.16%
29.46
31.33
-5.97%
28.39
30.21
-6.02%
28.82
29.82
-3.35%
Interest
49.37
63.87
-22.70%
53.92
61.14
-11.81%
59.05
61.17
-3.47%
61.45
65.96
-6.84%
Depreciation
23.22
19.31
20.25%
20.36
18.28
11.38%
20.51
17.88
14.71%
20.13
17.49
15.09%
PBT
36.23
24.67
46.86%
11.10
17.29
-35.80%
10.91
66.93
-83.70%
21.37
35.13
-39.17%
Tax
10.14
9.72
4.32%
5.04
5.23
-3.63%
3.88
18.36
-78.87%
6.28
3.32
89.16%
PAT
26.09
14.95
74.52%
6.06
12.05
-49.71%
7.03
48.58
-85.53%
15.08
31.80
-52.58%
PATM
2.79%
2.02%
0.95%
1.33%
0.92%
4.01%
2.20%
3.66%
EPS
2.59
1.53
69.28%
0.64
1.24
-48.39%
0.72
4.99
-85.57%
1.55
3.27
-52.60%

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
3,021.77
3,096.95
3,310.11
2,561.26
2,109.78
3,753.85
3,442.07
2,783.03
2,229.06
1,943.20
2,440.56
Net Sales Growth
-18.93%
-6.44%
29.24%
21.40%
-43.80%
9.06%
23.68%
24.85%
14.71%
-20.38%
 
Cost Of Goods Sold
-587.20
981.82
1,272.96
771.60
415.75
1,107.33
1,169.80
1,028.07
713.02
513.51
676.90
Gross Profit
3,608.97
2,115.12
2,037.15
1,789.65
1,694.03
2,646.52
2,272.27
1,754.97
1,516.04
1,429.68
1,763.67
GP Margin
119.43%
68.30%
61.54%
69.87%
80.29%
70.50%
66.01%
63.06%
68.01%
73.57%
72.26%
Total Expenditure
2,752.55
2,819.92
2,940.60
2,028.45
1,434.63
2,638.62
2,768.78
2,263.31
1,809.32
1,500.27
1,823.26
Power & Fuel Cost
-
71.02
69.20
56.32
45.05
65.54
67.73
61.03
47.67
39.49
42.39
% Of Sales
-
2.29%
2.09%
2.20%
2.14%
1.75%
1.97%
2.19%
2.14%
2.03%
1.74%
Employee Cost
-
352.63
294.48
251.20
177.13
246.42
235.86
198.49
177.94
176.18
197.73
% Of Sales
-
11.39%
8.90%
9.81%
8.40%
6.56%
6.85%
7.13%
7.98%
9.07%
8.10%
Manufacturing Exp.
-
962.46
859.18
667.35
541.08
910.93
916.69
673.22
612.81
512.33
680.48
% Of Sales
-
31.08%
25.96%
26.06%
25.65%
24.27%
26.63%
24.19%
27.49%
26.37%
27.88%
General & Admin Exp.
-
250.41
219.88
154.49
120.79
130.01
196.48
132.68
129.26
143.56
119.74
% Of Sales
-
8.09%
6.64%
6.03%
5.73%
3.46%
5.71%
4.77%
5.80%
7.39%
4.91%
Selling & Distn. Exp.
-
126.00
100.93
79.96
71.42
93.83
126.92
109.14
79.62
61.30
73.17
% Of Sales
-
4.07%
3.05%
3.12%
3.39%
2.50%
3.69%
3.92%
3.57%
3.15%
3.00%
Miscellaneous Exp.
-
75.57
123.97
47.52
63.41
84.56
55.30
60.70
49.01
53.89
73.17
% Of Sales
-
2.44%
3.75%
1.86%
3.01%
2.25%
1.61%
2.18%
2.20%
2.77%
1.35%
EBITDA
269.23
277.03
369.51
532.81
675.15
1,115.23
673.29
519.72
419.74
442.93
617.30
EBITDA Margin
8.91%
8.95%
11.16%
20.80%
32.00%
29.71%
19.56%
18.67%
18.83%
22.79%
25.29%
Other Income
118.37
120.94
92.32
83.97
80.62
71.81
73.47
49.58
38.61
34.28
14.92
Interest
223.79
245.51
249.02
308.32
601.21
681.60
236.22
197.76
149.67
163.66
188.34
Depreciation
84.22
78.22
67.84
71.83
79.37
72.28
62.32
54.40
63.82
59.69
72.27
PBT
79.61
74.23
144.97
236.63
75.19
433.15
448.22
317.14
244.85
253.86
371.61
Tax
25.34
25.11
40.77
63.44
12.91
151.49
151.23
100.27
97.02
118.83
127.67
Tax Rate
31.83%
33.83%
28.12%
26.81%
17.17%
34.97%
33.74%
31.62%
39.62%
46.81%
34.36%
PAT
54.26
49.11
104.20
173.19
62.28
281.67
296.99
216.87
147.83
135.04
238.01
PAT before Minority Interest
54.26
49.11
104.20
173.19
62.28
281.67
296.99
216.87
147.83
135.04
243.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.93
PAT Margin
1.80%
1.59%
3.15%
6.76%
2.95%
7.50%
8.63%
7.79%
6.63%
6.95%
9.75%
PAT Growth
-49.47%
-52.87%
-39.83%
178.08%
-77.89%
-5.16%
36.94%
46.70%
9.47%
-43.26%
 
EPS
5.07
4.59
9.74
16.19
5.82
26.32
27.76
20.27
13.82
12.62
22.24

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
2,514.07
2,494.67
2,422.91
2,427.74
2,431.20
2,229.11
2,769.93
2,644.48
2,564.81
2,431.75
Share Capital
94.85
94.85
94.85
94.85
94.85
94.85
94.85
96.31
98.06
98.06
Total Reserves
2,419.23
2,399.82
2,328.07
2,332.89
2,336.36
2,134.26
2,675.09
2,548.17
2,466.75
2,333.69
Non-Current Liabilities
651.55
647.16
389.50
404.63
287.37
-76.58
549.41
686.97
723.10
421.05
Secured Loans
617.04
613.46
364.79
350.43
237.76
4.81
278.83
442.33
392.97
73.81
Unsecured Loans
99.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
84.14
161.72
Long Term Provisions
24.55
22.89
17.47
15.15
14.47
12.10
18.31
16.14
14.75
4.70
Current Liabilities
10,405.23
9,424.17
8,704.79
8,375.87
8,291.60
8,493.69
5,705.48
5,561.59
4,774.52
3,289.31
Trade Payables
616.55
598.67
446.96
731.76
956.69
1,132.77
720.50
769.33
318.24
478.46
Other Current Liabilities
8,964.98
7,999.33
6,918.22
4,981.91
4,430.36
4,852.54
2,906.54
3,000.78
2,809.52
886.57
Short Term Borrowings
735.71
805.89
1,303.86
2,639.63
2,862.51
2,437.87
2,029.94
1,737.18
1,620.69
1,779.16
Short Term Provisions
87.99
20.28
35.75
22.56
42.04
70.52
48.50
54.31
26.07
145.13
Total Liabilities
13,570.85
12,566.00
11,517.20
11,208.24
11,010.17
10,646.22
9,024.82
8,893.04
8,062.43
6,156.86
Net Block
496.21
440.75
449.05
480.45
499.06
297.19
279.71
317.35
372.93
315.07
Gross Block
999.15
887.10
837.84
802.69
758.12
490.41
419.09
408.72
417.12
641.55
Accumulated Depreciation
500.00
440.48
388.79
322.24
259.05
193.22
139.38
91.38
44.19
326.48
Non Current Assets
2,328.11
2,085.44
1,555.34
1,731.68
1,593.47
1,336.59
1,210.08
1,081.21
1,136.27
838.21
Capital Work in Progress
5.44
1.76
0.00
0.00
0.00
0.00
0.00
0.62
45.43
52.45
Non Current Investment
114.93
114.95
114.90
537.25
534.68
493.37
443.06
277.25
229.09
0.02
Long Term Loans & Adv.
1,260.32
1,069.32
556.35
702.97
549.40
528.69
453.38
446.89
439.15
446.04
Other Non Current Assets
1.11
0.00
32.34
11.01
10.33
17.34
33.93
39.11
49.68
24.64
Current Assets
11,242.75
10,480.57
9,961.87
9,476.55
9,416.69
9,309.64
7,814.73
7,811.82
6,926.16
5,318.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
9,376.41
8,760.98
7,651.58
7,124.64
6,704.49
6,517.34
4,834.90
5,095.99
4,264.89
2,728.39
Sundry Debtors
164.53
158.02
350.45
193.72
360.46
327.15
327.20
226.68
252.17
173.36
Cash & Bank
673.29
451.40
178.31
204.15
88.39
177.15
119.39
146.82
118.54
163.14
Other Current Assets
1,028.52
238.28
261.13
34.51
2,263.35
2,288.01
2,533.25
2,342.33
2,290.55
2,253.75
Short Term Loans & Adv.
767.25
871.89
1,520.40
1,919.54
2,242.14
2,229.74
2,146.37
2,313.99
1,925.39
1,810.52
Net Current Assets
837.52
1,056.40
1,257.08
1,100.69
1,125.10
815.95
2,109.26
2,250.23
2,151.64
2,029.34
Total Assets
13,570.86
12,566.01
11,517.21
11,208.23
11,010.16
10,646.23
9,024.81
8,893.03
8,062.43
6,156.86

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
647.44
1,150.21
826.46
612.84
294.35
206.07
353.46
353.79
388.40
-216.41
PBT
74.23
144.97
236.63
75.19
433.15
448.22
317.14
257.77
256.89
371.61
Adjustment
252.41
315.56
320.13
643.18
713.20
240.18
208.76
151.05
178.05
226.10
Changes in Working Capital
397.97
757.58
321.18
-78.91
-745.71
-394.17
-88.76
12.88
15.14
-729.60
Cash after chg. in Working capital
724.61
1,218.11
877.94
639.45
400.65
294.23
437.14
421.71
450.08
-131.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-77.17
-67.90
-51.48
-26.61
-106.29
-88.16
-83.68
-67.92
-61.68
-84.53
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
-474.93
-236.84
38.21
-33.19
-307.04
-61.38
-128.71
1.98
-245.06
-59.88
Net Fixed Assets
-114.37
-52.40
-35.39
-56.01
-79.06
-58.00
-9.73
53.21
213.95
-63.44
Net Investments
-15.38
-12.28
196.93
-37.06
6.61
-75.58
-60.67
-113.12
-108.34
-16.26
Others
-345.18
-172.16
-123.33
59.88
-234.59
72.20
-58.31
61.89
-350.67
19.82
Cash from Financing Activity
-338.16
-773.05
-889.34
-483.43
-84.43
-86.20
-242.79
-345.45
-132.73
337.19
Net Cash Inflow / Outflow
-165.66
140.32
-24.67
96.23
-97.11
58.49
-18.04
10.32
10.61
60.90
Opening Cash & Equivalents
279.39
139.06
163.74
67.51
164.45
105.96
124.00
113.52
102.91
80.21
Closing Cash & Equivalent
113.73
279.39
139.06
163.74
67.51
164.45
105.96
124.00
113.52
141.13

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.)
258.05
256.06
255.46
255.97
256.33
235.02
292.05
274.59
261.54
247.98
ROA
0.38%
0.87%
1.52%
0.56%
2.60%
3.02%
2.42%
1.74%
1.90%
4.18%
ROE
1.96%
4.24%
7.14%
2.56%
12.09%
11.88%
8.01%
5.68%
5.41%
10.33%
ROCE
7.16%
8.36%
10.49%
12.28%
21.48%
13.78%
10.33%
8.21%
9.04%
13.68%
Fixed Asset Turnover
3.28
3.84
3.12
2.70
6.01
7.57
6.73
5.44
3.70
3.99
Receivable days
19.01
28.03
38.77
47.94
33.43
34.69
36.27
38.91
39.69
31.21
Inventory Days
1068.82
904.89
1052.86
1196.25
642.80
601.90
650.30
760.58
652.31
383.68
Payable days
225.88
149.91
278.79
741.18
108.26
146.57
121.09
113.08
91.04
106.43
Cash Conversion Cycle
861.94
783.01
812.85
503.01
567.97
490.02
565.48
686.40
600.96
308.47
Total Debt/Equity
0.76
0.80
1.03
1.25
1.28
1.17
0.84
0.84
0.85
0.85
Interest Cover
1.30
1.58
1.77
1.13
1.64
2.90
2.60
2.64
2.55
2.97

News Update:


  • Sobha registers 32% fall in total sales value during Q2FY25
    8th Oct 2024, 11:43 AM

    The average price realization stood at Rs 12,674 / square feet in Q2FY25 as compared to Rs 10,223 / square feet in Q2FY24

    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.