Suvidha Infraestate Corporation Ltd
Incorporated in 1992, Suvidha Infraestate Corporation Ltd is in the business of real estate promotion and development in residential and commercial segment.
- Market Cap ₹ 21.0 Cr.
- Current Price ₹ 23.6
- High / Low ₹ 23.6 / 8.13
- Stock P/E 65.5
- Book Value ₹ -2.62
- Dividend Yield 0.00 %
- ROCE 26.8 %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Realty Industry: Construction
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.41 | 2.22 | 0.41 | 0.13 | 0.00 | 0.00 | -0.52 | 0.16 | 0.09 | 0.35 | 0.00 | 0.45 | |
1.33 | 2.01 | 0.34 | 0.31 | 0.17 | 0.19 | -0.58 | 0.23 | 0.19 | 0.17 | 0.24 | 0.65 | |
Operating Profit | 0.08 | 0.21 | 0.07 | -0.18 | -0.17 | -0.19 | 0.06 | -0.07 | -0.10 | 0.18 | -0.24 | -0.20 |
OPM % | 5.67% | 9.46% | 17.07% | -138.46% | -43.75% | -111.11% | 51.43% | -44.44% | ||||
0.03 | 0.11 | 0.00 | 0.41 | 0.02 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.59 | |
Interest | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.02 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
Profit before tax | 0.08 | 0.29 | 0.04 | 0.20 | -0.16 | -0.20 | 0.11 | -0.08 | -0.11 | 0.17 | -0.25 | 0.39 |
Tax % | -1,250.00% | 79.31% | 25.00% | -40.00% | 25.00% | -45.00% | 72.73% | -175.00% | 27.27% | 517.65% | -12.00% | 17.95% |
1.08 | 0.06 | 0.02 | 0.29 | -0.11 | -0.28 | 0.03 | -0.21 | -0.08 | -0.70 | -0.27 | 0.32 | |
EPS in Rs | 1.21 | 0.07 | 0.02 | 0.33 | -0.12 | -0.31 | 0.03 | -0.24 | -0.09 | -0.79 | -0.30 | 0.36 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -15% |
5 Years: | % |
3 Years: | 71% |
TTM: | % |
Compounded Profit Growth | |
---|---|
10 Years: | 18% |
5 Years: | 61% |
3 Years: | 82% |
TTM: | 219% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 11% |
1 Year: | 93% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8.18 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 | 8.39 |
Reserves | -9.34 | -9.28 | -9.26 | -8.97 | -9.08 | -9.36 | -9.78 | -9.99 | -10.07 | -10.77 | -11.05 | -10.72 |
2.06 | 2.19 | 2.55 | 2.65 | 2.77 | 3.21 | 3.53 | 3.73 | 3.88 | 4.05 | 4.33 | 3.57 | |
2.58 | 1.97 | 1.85 | 1.36 | 1.32 | 1.07 | 1.66 | 1.55 | 1.45 | 1.00 | 1.02 | 0.98 | |
Total Liabilities | 3.48 | 3.27 | 3.53 | 3.43 | 3.40 | 3.31 | 3.80 | 3.68 | 3.65 | 2.67 | 2.69 | 2.22 |
0.16 | 0.19 | 0.17 | 0.14 | 0.04 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
3.32 | 3.08 | 3.36 | 3.29 | 3.36 | 3.28 | 3.77 | 3.66 | 3.64 | 2.66 | 2.69 | 2.22 | |
Total Assets | 3.48 | 3.27 | 3.53 | 3.43 | 3.40 | 3.31 | 3.80 | 3.68 | 3.65 | 2.67 | 2.69 | 2.22 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-0.20 | -0.29 | -0.16 | -0.38 | -0.20 | -0.21 | -0.30 | -0.22 | -0.20 | -0.18 | -0.26 | 0.75 | |
0.05 | -0.05 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | |
0.09 | 0.40 | 0.35 | 0.11 | 0.13 | 0.21 | 0.32 | 0.20 | 0.15 | 0.17 | 0.27 | -0.76 | |
Net Cash Flow | -0.06 | 0.06 | 0.20 | -0.27 | 0.00 | 0.00 | 0.02 | -0.02 | 0.01 | 0.00 | 0.01 | -0.01 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 12.94 | 59.19 | 623.17 | 2,358.46 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
Inventory Days | 6,889.37 | 7,508.57 | 1,638.62 | |||||||||
Days Payable | 3,467.50 | 3,128.57 | 15.53 | |||||||||
Cash Conversion Cycle | 12.94 | 59.19 | 4,045.05 | 6,738.46 | 0.00 | 0.00 | 0.00 | 0.00 | 1,623.09 | |||
Working Capital Days | -67.30 | 133.18 | 1,041.59 | 3,930.77 | 1,052.88 | 3,741.25 | 10,990.56 | 2,742.71 | 1,727.67 | |||
ROCE % | 26.23% | 27.27% | 3.36% | 10.67% | -6.27% | -9.26% | 5.02% | -3.75% | -5.08% | 8.79% | -14.97% |
Documents
Announcements
- Results-Financial Results For March 31, 2024 10 May
- Board Meeting Outcome for Outcome Of Board Meeting And Submission Of Audited Financial Results For The Year Ended On 31St March, 2024 10 May
- Board Meeting Intimation for Consideration Of Standalone Audited Financial Results For The Financial Year 2023-24 Ended On 31St March, 2024 3 May
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 16 Apr
- PCS Certificate As per Regulation 40 Of SEBI (LODR) 2015 13 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Projects Undertaken:[1]
Company developed 70 plots of different carpet area under a scheme known as 64 Park Avenue. At present, development is complete and is ready for possession. Few buyers have already started construction on their respective plots. Company has decided to book sales as per Guidance note on recognition of Revenue by Real Estate Developers issued by ICAI.