Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Star Housing Finance Ltd.

Finance - Housing

Rating :

N/A

BSE: 539017 | NSE: Not Listed

Watchlist

NSE BSE

38.76

04-Nov-2024

Open
High
Low
Previous Close

40.54
40.55
38.11
39.61

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

103380
4046616
82.50
34.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

306.06
29.57
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

540.81
N/A
2.56

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

40.91
30.01
46.30

EBITDA CAGR (%)

10 Years
5 Years
3 Years

40.31
27.52
39.01

PAT CAGR (%)

10 Years
5 Years
3 Years

29.49
11.99
142.85

P:E (Median)

8 Years
5 Years
3 Years

46.90
50.30
54.06

P:BV (Average)

8 Years
5 Years
3 Years

3.08
3.08
3.49

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.58
21.04
23.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 18.91 12.29 53.86% 16.33 11.59 40.90% 16.33 9.96 63.96% 13.67 8.63 58.40%
Expenses 6.69 4.62 44.81% 6.85 6.15 11.38% 5.42 4.25 27.53% 4.78 4.04 18.32%
EBITDA 12.22 7.67 59.32% 9.47 5.44 74.08% 10.92 5.71 91.24% 8.89 4.59 93.68%
EBIDTM 64.62% 62.42% 58.01% 46.95% 66.84% 57.36% 65.05% 53.18%
Other Income 2.05 0.00 0 3.01 0.90 234.44% 0.00 0.00 0 0.00 0.00 0
Interest 10.20 5.45 87.16% 8.18 4.38 86.76% 7.67 2.84 170.07% 6.53 2.06 216.99%
Depreciation 0.17 0.14 21.43% 0.19 0.10 90.00% 0.18 0.11 63.64% 0.15 0.08 87.50%
PBT 3.90 2.08 87.50% 4.12 1.86 121.51% 3.07 2.76 11.23% 2.21 2.45 -9.80%
Tax 0.89 0.52 71.15% 1.38 -0.76 - 0.55 0.82 -32.93% 0.14 0.73 -80.82%
PAT 3.02 1.55 94.84% 2.74 2.62 4.58% 2.52 1.94 29.90% 2.07 1.71 21.05%
PATM 15.96% 12.64% 16.79% 22.63% 15.44% 19.54% 15.14% 19.88%
EPS 0.38 0.20 90.00% 0.35 0.33 6.06% 0.32 0.25 28.00% 0.26 0.22 18.18%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

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 65.24 58.62 35.33 18.72 15.69 15.78 11.61 6.59 3.14 2.57 1.90 Net Sales Growth 53.61% 65.92% 88.73% 19.31% -0.57% 35.92% 76.18% 109.87% 22.18% 35.26% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 65.24 58.62 35.33 18.72 15.69 15.78 11.61 6.59 3.14 2.57 1.90 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 23.74 21.66 17.48 11.60 8.35 4.82 1.23 1.31 0.78 0.69 0.65 Power & Fuel Cost - 0.09 0.07 0.03 0.02 0.02 0.01 0.01 0.01 0.01 0.01 % Of Sales - 0.15% 0.20% 0.16% 0.13% 0.13% 0.09% 0.15% 0.32% 0.39% 0.53% Employee Cost - 13.21 9.50 7.45 3.97 2.03 0.75 0.46 0.29 0.24 0.23 % Of Sales - 22.53% 26.89% 39.80% 25.30% 12.86% 6.46% 6.98% 9.24% 9.34% 12.11% Manufacturing Exp. - 1.80 1.46 0.85 0.50 0.20 0.21 0.12 0.07 0.05 0.09 % Of Sales - 3.07% 4.13% 4.54% 3.19% 1.27% 1.81% 1.82% 2.23% 1.95% 4.74% General & Admin Exp. - 4.78 5.89 2.68 1.72 1.76 0.22 0.56 0.33 0.26 0.22 % Of Sales - 8.15% 16.67% 14.32% 10.96% 11.15% 1.89% 8.50% 10.51% 10.12% 11.58% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 1.88 0.63 0.61 2.15 0.83 0.05 0.17 0.09 0.14 0.00 % Of Sales - 3.21% 1.78% 3.26% 13.70% 5.26% 0.43% 2.58% 2.87% 5.45% 6.32% EBITDA 41.50 36.96 17.85 7.12 7.34 10.96 10.38 5.28 2.36 1.88 1.25 EBITDA Margin 63.61% 63.05% 50.52% 38.03% 46.78% 69.46% 89.41% 80.12% 75.16% 73.15% 65.79% Other Income 5.06 3.01 1.91 0.64 0.00 0.12 0.11 0.46 0.27 0.15 0.12 Interest 32.58 27.83 11.40 6.17 5.01 4.92 4.51 1.71 0.47 0.30 0.37 Depreciation 0.69 0.67 0.36 0.27 0.15 0.04 0.03 0.04 0.05 0.05 0.02 PBT 13.30 11.47 8.02 1.32 2.18 6.12 5.95 4.00 2.10 1.69 0.98 Tax 2.96 2.59 1.04 0.70 0.63 1.08 1.85 1.11 0.70 0.53 0.31 Tax Rate 22.26% 22.58% 12.97% 53.03% 28.90% 17.65% 31.09% 27.75% 33.33% 31.36% 31.63% PAT 10.35 8.88 6.98 0.62 1.56 5.04 4.10 2.90 1.41 1.16 0.67 PAT before Minority Interest 10.35 8.88 6.98 0.62 1.56 5.04 4.10 2.90 1.41 1.16 0.67 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 15.86% 15.15% 19.76% 3.31% 9.94% 31.94% 35.31% 44.01% 44.90% 45.14% 35.26% PAT Growth 32.35% 27.22% 1,025.81% -60.26% -69.05% 22.93% 41.38% 105.67% 21.55% 73.13% EPS 1.32 1.13 0.89 0.08 0.20 0.64 0.52 0.37 0.18 0.15 0.09

Results Balance Sheet

Standalone Figures in Rs. Crores

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 133.01 106.42 64.10 53.64 52.47 30.52 23.08 17.95 16.54 15.38 Share Capital 39.36 38.58 16.58 15.67 15.67 12.08 12.08 11.87 5.93 5.93 Total Reserves 76.47 65.47 45.76 37.97 36.80 17.97 10.53 6.08 10.60 9.45 Non-Current Liabilities 321.45 163.71 78.33 63.91 37.65 40.00 19.52 3.54 0.26 0.12 Secured Loans 320.30 162.50 78.48 64.28 37.70 39.69 19.08 3.28 0.10 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 0.73 1.96 0.06 0.10 0.31 0.00 0.37 0.21 0.14 0.12 Current Liabilities 35.84 14.62 10.62 6.74 0.46 2.13 11.67 3.49 1.34 2.88 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 35.78 14.47 10.25 6.37 0.36 0.05 5.99 0.82 0.02 0.04 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 2.05 5.49 2.58 1.15 2.73 Short Term Provisions 0.06 0.15 0.38 0.37 0.10 0.02 0.19 0.10 0.16 0.12 Total Liabilities 490.30 284.75 153.05 124.29 90.58 72.65 54.27 24.98 18.14 18.38 Net Block 3.09 2.57 1.65 1.57 1.21 1.00 0.46 0.47 0.46 0.04 Gross Block 4.65 3.46 2.28 1.93 1.42 1.17 0.60 0.58 0.52 0.11 Accumulated Depreciation 1.56 0.90 0.63 0.36 0.21 0.17 0.14 0.10 0.06 0.07 Non Current Assets 395.77 239.86 116.38 99.29 88.04 68.42 42.04 7.06 6.20 3.76 Capital Work in Progress 1.86 1.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 8.01 7.38 8.58 3.56 3.56 3.56 0.88 0.00 0.00 0.00 Long Term Loans & Adv. 0.78 0.65 3.84 1.32 0.58 0.52 1.17 0.33 0.30 0.30 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 94.54 44.88 36.66 25.00 2.54 4.23 12.24 17.91 11.94 14.63 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.88 0.88 0.88 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 1.25 0.28 0.13 0.07 Cash & Bank 85.55 40.83 34.38 23.61 1.10 3.07 1.09 2.05 0.08 4.02 Other Current Assets 8.98 3.19 1.37 0.88 1.44 1.16 9.89 14.71 10.86 9.65 Short Term Loans & Adv. 1.31 0.87 0.92 0.51 0.92 0.86 9.64 14.71 10.86 9.64 Net Current Assets 58.70 30.26 26.04 18.26 2.08 2.10 0.56 14.42 10.60 11.75 Total Assets 490.31 284.74 153.04 124.29 90.58 72.65 54.28 24.97 18.14 18.39

Cash Flow

Standalone Figures in Rs. Crores

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 -129.00 -111.03 -6.29 -9.01 -10.67 -13.90 -22.09 -2.81 -2.16 -1.38 PBT 11.47 8.02 1.32 2.18 6.12 5.95 4.00 2.10 1.69 0.98 Adjustment 2.12 1.64 2.64 2.10 0.87 0.09 -0.04 -0.11 -0.07 -0.04 Changes in Working Capital 14.53 7.00 0.20 -0.45 4.01 -4.53 -24.99 -4.13 -3.26 -2.02 Cash after chg. in Working capital 28.12 16.66 4.16 3.83 11.01 1.51 -21.02 -2.14 -1.64 -1.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.37 -1.30 -0.46 -0.74 -1.49 -1.52 -1.07 -0.67 -0.52 -0.30 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 -155.75 -126.39 -9.99 -12.09 -20.19 -13.89 0.00 0.00 0.00 0.00 Cash From Investing Activity -14.37 -10.14 -7.05 -4.01 -0.25 -0.01 0.20 0.17 -0.32 0.07 Net Fixed Assets -1.86 -2.37 -0.35 -0.51 -0.25 -0.57 -0.02 -0.06 -0.41 -0.04 Net Investments -0.63 1.20 -5.02 0.00 0.00 -2.68 0.00 0.00 0.00 0.00 Others -11.88 -8.97 -1.68 -3.50 0.00 3.24 0.22 0.23 0.09 0.11 Cash from Financing Activity 176.20 120.09 22.41 32.02 8.95 15.86 20.94 4.61 -1.46 4.51 Net Cash Inflow / Outflow 32.83 -1.08 9.08 19.00 -1.96 1.94 -0.95 1.97 -3.95 3.20 Opening Cash & Equivalents 28.10 29.18 20.10 1.10 3.07 1.12 2.05 0.08 4.02 0.83 Closing Cash & Equivalent 60.94 28.10 29.18 20.10 1.10 3.07 1.09 2.05 0.08 4.02

Financial Ratios

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.) 14.64 13.41 9.31 8.47 33.12 24.41 18.71 15.12 13.93 12.96 ROA 2.29% 3.19% 0.45% 1.45% 6.18% 6.47% 7.31% 6.53% 6.33% 4.24% ROE 8.12% 8.45% 1.08% 2.96% 12.38% 15.75% 14.28% 8.16% 7.24% 5.23% ROCE 10.90% 9.46% 5.78% 6.95% 13.69% 16.84% 14.78% 12.15% 11.08% 8.68% Fixed Asset Turnover 14.45 12.31 8.90 9.37 12.19 13.11 11.21 5.74 8.15 20.36 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 42.31 23.51 14.08 10.25 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 42.31 23.51 14.08 10.25 Total Debt/Equity 2.78 1.57 1.27 1.21 0.73 1.42 1.31 0.37 0.08 0.18 Interest Cover 1.41 1.70 1.21 1.44 2.25 2.32 3.34 5.44 6.63 3.67

Annual Reports:

News Update:

Star Housing Finance crosses Rs 500 crore AUM
9th Sep 2024, 12:59 PM

This represents a significant milestone for the Company, aligning with the stated growth objectives
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.

Feedback