Anant Raj Ltd
Anant Raj Ltd was incorporated in 1985 as Anant Raj Clay Products by Ashok Sarin. It is primarily engaged in the development and construction of IT parks, hospitality projects, SEZs, office complexes, shopping malls and residential projects in the State of Delhi, Haryana, Andhra Pradesh, Rajasthan and NCR.
The Company has successfully developed more than 20 msf of real estate projects in the Housing, Commercial, IT Parks, Shopping Malls, Hospitality, Residential and Affordable Housing sub-segments. [1] [2]
- Market Cap ₹ 13,190 Cr.
- Current Price ₹ 386
- High / Low ₹ 388 / 138
- Stock P/E 101
- Book Value ₹ 99.6
- Dividend Yield 0.13 %
- ROCE 4.73 %
- ROE 4.22 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 32.0% CAGR over last 5 years
Cons
- Stock is trading at 3.87 times its book value
- Promoter holding has decreased over last quarter: -3.30%
- Company has a low return on equity of 3.52% over last 3 years.
- Earnings include an other income of Rs.97.9 Cr.
- Debtor days have increased from 30.7 to 44.9 days.
* 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
520 | 438 | 430 | 396 | 429 | 440 | 328 | 408 | 256 | 353 | 649 | 799 | |
371 | 310 | 211 | 279 | 308 | 343 | 261 | 351 | 206 | 297 | 541 | 698 | |
Operating Profit | 149 | 128 | 219 | 118 | 121 | 96 | 67 | 57 | 51 | 56 | 108 | 101 |
OPM % | 29% | 29% | 51% | 30% | 28% | 22% | 20% | 14% | 20% | 16% | 17% | 13% |
14 | 10 | 7 | 17 | 20 | 16 | 11 | 9 | 19 | 49 | 69 | 98 | |
Interest | 16 | 19 | 49 | 35 | 43 | 33 | 19 | 10 | 24 | 21 | 22 | 18 |
Depreciation | 10 | 11 | 21 | 20 | 20 | 19 | 17 | 16 | 15 | 15 | 14 | 15 |
Profit before tax | 137 | 108 | 156 | 79 | 77 | 61 | 42 | 40 | 30 | 69 | 141 | 166 |
Tax % | 27% | 18% | 20% | 28% | 22% | 30% | 22% | 32% | 34% | 19% | 24% | 22% |
100 | 88 | 125 | 57 | 60 | 43 | 32 | 27 | 20 | 56 | 107 | 130 | |
EPS in Rs | 3.38 | 2.99 | 4.24 | 1.95 | 2.04 | 1.45 | 1.10 | 0.93 | 0.68 | 1.89 | 3.29 | 3.80 |
Dividend Payout % | 0% | 8% | 6% | 12% | 12% | 17% | 22% | 9% | 15% | 6% | 15% | 19% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 19% |
3 Years: | 46% |
TTM: | 23% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | 32% |
3 Years: | 86% |
TTM: | 22% |
Stock Price CAGR | |
---|---|
10 Years: | 25% |
5 Years: | 90% |
3 Years: | 91% |
1 Year: | 166% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 3% |
3 Years: | 4% |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 65 | 68 |
Reserves | 3,781 | 3,861 | 3,976 | 3,957 | 4,069 | 4,085 | 2,401 | 2,386 | 2,409 | 2,552 | 2,697 | 3,336 |
1,389 | 1,267 | 1,244 | 1,385 | 1,619 | 2,264 | 1,584 | 1,598 | 1,614 | 1,229 | 1,044 | 589 | |
243 | 396 | 376 | 406 | 479 | 551 | 401 | 332 | 276 | 289 | 293 | 286 | |
Total Liabilities | 5,472 | 5,584 | 5,655 | 5,807 | 6,227 | 6,960 | 4,445 | 4,375 | 4,358 | 4,130 | 4,097 | 4,279 |
1,446 | 1,941 | 1,953 | 300 | 2,020 | 2,007 | 1,185 | 1,170 | 1,157 | 1,144 | 1,134 | 1,121 | |
CWIP | 498 | 36 | 158 | 158 | 133 | 180 | 143 | 136 | 86 | 41 | 62 | 20 |
Investments | 324 | 395 | 498 | 2,300 | 582 | 811 | 290 | 290 | 290 | 340 | 376 | 324 |
3,204 | 3,213 | 3,046 | 3,049 | 3,492 | 3,962 | 2,826 | 2,778 | 2,824 | 2,605 | 2,526 | 2,814 | |
Total Assets | 5,472 | 5,584 | 5,655 | 5,807 | 6,227 | 6,960 | 4,445 | 4,375 | 4,358 | 4,130 | 4,097 | 4,279 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-110 | 380 | 382 | -12 | -246 | -280 | 1,027 | 0 | -237 | 427 | 34 | -16 | |
-11 | -97 | -260 | -120 | -7 | -239 | 1,386 | 19 | 52 | 23 | -32 | 87 | |
58 | -302 | -81 | 93 | 264 | 529 | -2,416 | -41 | 185 | -443 | 15 | 106 | |
Net Cash Flow | -64 | -20 | 41 | -40 | 11 | 11 | -4 | -22 | -0 | 7 | 17 | 176 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 63 | 59 | 79 | 88 | 91 | 84 | 68 | 73 | 76 | 22 | 26 | 45 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 63 | 59 | 79 | 88 | 91 | 84 | 68 | 73 | 76 | 22 | 26 | 45 |
Working Capital Days | 830 | 1,033 | 1,031 | 989 | 1,162 | 1,386 | 1,846 | 1,321 | 2,681 | 1,488 | 874 | 762 |
ROCE % | 3% | 2% | 4% | 3% | 2% | 2% | 1% | 1% | 1% | 2% | 4% |
Documents
Announcements
- Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015 14 May
- Announcement under Regulation 30 (LODR)-Earnings Call Transcript 29 Apr
- Announcement Under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 27 Apr
- Announcement under Regulation 30 (LODR)-Investor Presentation 26 Apr
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 26 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 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Concalls
-
Apr 2024Transcript PPT
-
Feb 2024TranscriptNotesPPT
-
Dec 2023TranscriptNotesPPT
-
Oct 2023Transcript PPT
-
Oct 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Apr 2023TranscriptNotesPPT
Business Segments