Ansal Buildwell Ltd

Ansal Buildwell Ltd

₹ 145 -0.48%
28 Mar - close price
About

Incorporated in 1983, Ansal Buildwell Ltd is in the business of promotion, construction and development of integrated townships, residential and commercial complexes, multi storied buildings, flats, houses, apartments[1]

Key Points

Business Overview:[1]
Company is in the business of real estate development, construction and promotion of Residential/ Commercial Complexes and Townships. At present, company is executing projects in many cities, viz. Gurgaon, Kochi, Amritsar, Jaipur, Faridabad, Gwalior, Pathankot, Jhansi, etc

  • Market Cap 107 Cr.
  • Current Price 145
  • High / Low 192 / 66.6
  • Stock P/E 8.87
  • Book Value 149
  • Dividend Yield 0.00 %
  • ROCE 3.65 %
  • ROE -0.96 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.98 times its book value
  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of -19.5% over past five years.
  • Company has a low return on equity of 5.17% over last 3 years.
  • Contingent liabilities of Rs.36.9 Cr.
  • Working capital days have increased from 668 days to 1,314 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

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
15 37 6 118 56 8 9 6 5 5 3 12 23
11 29 5 101 52 7 8 5 7 3 4 6 7
Operating Profit 4 8 1 17 3 1 1 1 -1 2 -2 6 16
OPM % 26% 22% 21% 14% 6% 17% 10% 19% -24% 45% -68% 48% 70%
0 1 0 1 1 1 1 1 0 1 1 1 1
Interest 2 2 1 1 2 1 1 1 1 1 1 1 1
Depreciation 0 0 1 1 1 1 1 0 0 -1 1 0 1
Profit before tax 2 7 -0 16 1 0 0 0 -2 3 -3 5 15
Tax % -2% 2% -9% 9% 353% 200% 45% 5% 2% 85% -2% 17% 34%
2 7 -0 14 -3 -0 0 0 -2 0 -3 4 10
EPS in Rs 2.79 8.92 -0.47 19.29 -4.62 -0.64 0.16 0.50 -2.61 0.53 -3.63 5.61 13.83
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
108 104 89 100 85 51 72 44 59 73 188 24 42
86 81 65 81 66 40 58 42 48 58 165 21 20
Operating Profit 22 22 24 19 19 11 14 2 11 15 23 3 22
OPM % 20% 22% 27% 19% 22% 21% 20% 5% 19% 20% 12% 12% 53%
2 3 1 2 3 2 3 3 3 2 3 3 3
Interest 7 6 7 5 9 11 11 12 9 8 5 4 4
Depreciation 1 1 1 1 1 1 1 1 4 1 4 1 1
Profit before tax 17 18 18 14 12 0 5 -7 1 7 17 1 20
Tax % 36% 39% 39% 40% 38% 419% 74% -12% 29% 3% 42% 178%
11 11 11 8 7 -1 1 -8 1 7 10 -1 12
EPS in Rs 14.59 14.79 14.44 11.25 9.71 -1.58 1.94 -11.34 1.11 9.58 13.56 -1.42 16.34
Dividend Payout % 10% 10% 10% 9% 10% 0% 26% 0% 0% 5% 0% 0%
Compounded Sales Growth
10 Years: -14%
5 Years: -20%
3 Years: -26%
TTM: 51%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 731%
Stock Price CAGR
10 Years: 17%
5 Years: 25%
3 Years: 51%
1 Year: 101%
Return on Equity
10 Years: 4%
5 Years: 2%
3 Years: 5%
Last Year: -1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 7 7 7 7 7 7 7 7 7 7 7 7 7
Reserves 60 69 79 86 92 91 93 84 85 92 102 101 102
47 41 52 71 90 86 75 74 61 54 28 31 34
172 167 162 136 135 140 147 163 191 206 241 236 230
Total Liabilities 287 285 299 301 325 324 322 330 344 359 379 375 374
8 8 7 5 5 4 4 3 4 3 5 4 3
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 12 12 12 11 11 11 11 11 11 11 44 44 44
267 266 281 284 308 309 307 315 329 344 330 327 326
Total Assets 287 285 299 301 325 324 322 330 344 359 379 375 374

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
20 20 -1 -8 -6 17 23 20 32 24 63 1
-2 -0 -0 0 -1 0 -1 1 -4 0 -37 1
-17 -17 1 10 4 -17 -24 -20 -28 -9 -40 -2
Net Cash Flow 0 3 0 2 -2 -1 -2 1 0 15 -14 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 33 45 48 35 84 47 34 42 33 5 2 1
Inventory Days
Days Payable
Cash Conversion Cycle 33 45 48 35 84 47 34 42 33 5 2 1
Working Capital Days 264 260 444 511 659 1,094 736 1,136 766 550 142 1,314
ROCE % 21% 20% 19% 12% 12% 6% 9% 3% 7% 10% 15% 4%

Shareholding Pattern

Numbers in percentages

3 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
54.82% 54.82% 54.82% 54.82% 54.82% 54.82% 54.83% 54.83% 54.83% 54.83% 54.83% 54.83%
0.06% 0.06% 0.06% 0.02% 0.02% 0.02% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
45.11% 45.11% 45.11% 45.15% 45.15% 45.15% 45.15% 45.16% 45.15% 45.15% 45.15% 45.16%
No. of Shareholders 7,7367,6267,6727,3587,7217,5827,5237,1427,1007,0326,9926,780

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents