ETT Ltd

ETT Ltd

₹ 27.0 4.98%
14 Jun - close price
About

Incorporated in 1993, ETT Ltd is in the
business of property development and
allied services[1]

Key Points

Business Overview:[1]
Company focuses on Infrastructure projects in the NCR and CBZ zones of Delhi. It develops Office Complexes, Group Housing, Townships, Boutique Hotels, SEZ’s, and IT/ITeS Parks, etc.

  • Market Cap 28.0 Cr.
  • Current Price 27.0
  • High / Low 40.0 / 17.0
  • Stock P/E 16.2
  • Book Value 34.8
  • Dividend Yield 0.00 %
  • ROCE 6.70 %
  • ROE 4.91 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 0.78 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 27.4%
  • Company has a low return on equity of 3.11% over last 3 years.
  • Earnings include an other income of Rs.2.74 Cr.
  • Promoter holding has decreased over last 3 years: -42.7%

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
0.73 0.75 0.79 0.74 0.72 0.66 -0.00 -0.00 0.06 -0.00 -0.00 -0.00 -0.00
0.39 0.36 0.40 0.36 0.62 0.77 0.16 0.11 0.10 0.05 0.07 0.11 0.16
Operating Profit 0.34 0.39 0.39 0.38 0.10 -0.11 -0.16 -0.11 -0.04 -0.05 -0.07 -0.11 -0.16
OPM % 46.58% 52.00% 49.37% 51.35% 13.89% -16.67% -66.67%
0.02 0.01 -0.00 -0.00 0.02 8.34 0.65 0.91 0.71 0.63 0.69 0.71 0.72
Interest 0.10 0.06 0.02 0.02 0.01 0.01 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Depreciation 0.38 0.35 0.35 0.35 0.35 0.23 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Profit before tax -0.12 -0.01 0.02 0.01 -0.24 7.99 0.49 0.80 0.67 0.58 0.62 0.60 0.56
Tax % 41.67% -0.00% 50.00% -0.00% 20.83% 12.77% 24.49% 23.75% 17.91% 25.86% 22.58% 28.33% 30.36%
-0.08 -0.01 0.01 0.01 -0.18 6.97 0.37 0.61 0.55 0.43 0.48 0.43 0.40
EPS in Rs -0.08 -0.01 0.01 0.01 -0.17 6.72 0.36 0.59 0.53 0.41 0.46 0.41 0.39
Raw PDF

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
4.43 3.31 3.61 4.03 3.11 2.81 2.92 3.03 2.89 3.00 0.80 -0.00
2.74 2.57 2.32 2.52 1.94 3.84 1.89 2.60 1.50 1.75 0.97 0.38
Operating Profit 1.69 0.74 1.29 1.51 1.17 -1.03 1.03 0.43 1.39 1.25 -0.17 -0.38
OPM % 38.15% 22.36% 35.73% 37.47% 37.62% -36.65% 35.27% 14.19% 48.10% 41.67% -21.25%
1.69 0.24 0.12 -0.70 1.23 0.17 0.04 0.58 0.63 0.03 10.37 2.74
Interest 1.80 0.49 0.53 0.09 0.08 0.82 0.81 0.71 0.48 0.10 0.01 -0.00
Depreciation 0.36 2.52 2.74 2.40 2.16 1.96 1.78 1.63 1.51 1.40 0.23 -0.00
Profit before tax 1.22 -2.03 -1.86 -1.68 0.16 -3.64 -1.52 -1.33 0.03 -0.22 9.96 2.36
Tax % -204.92% 30.54% 24.73% 22.62% 125.00% 14.56% -113.16% 18.80% -33.33% 22.73% 14.56% 26.27%
3.72 -1.41 -1.41 -1.30 -0.04 -3.12 -3.24 -1.08 0.04 -0.17 8.50 1.73
EPS in Rs 3.59 -1.36 -1.36 -1.25 -0.04 -3.01 -3.12 -1.04 0.04 -0.16 8.20 1.67
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: %
5 Years: %
3 Years: %
TTM: -100%
Compounded Profit Growth
10 Years: 12%
5 Years: 20%
3 Years: 95%
TTM: 34%
Stock Price CAGR
10 Years: 6%
5 Years: 3%
3 Years: -2%
1 Year: -30%
Return on Equity
10 Years: -2%
5 Years: 1%
3 Years: 3%
Last Year: 5%

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 10.37 10.37 10.37 10.37 10.37 10.37 10.37 10.37 10.37 10.37 10.37 10.37
Reserves 27.16 25.75 24.34 23.04 23.07 19.95 16.71 15.62 15.67 15.51 24.00 25.73
Preference Capital 10.00 10.00 10.00 10.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
5.25 22.12 5.10 5.03 8.38 8.26 7.84 7.37 4.38 -0.00 -0.00 -0.00
12.45 12.08 11.93 11.82 1.33 1.22 1.20 2.23 1.24 6.46 0.05 0.03
Total Liabilities 55.23 70.32 51.74 50.26 43.15 39.80 36.12 35.59 31.66 32.34 34.42 36.13
3.09 42.62 39.87 37.47 35.37 33.42 31.64 30.01 28.50 27.14 -0.00 -0.00
CWIP 39.65 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Investments 0.01 0.74 0.26 1.53 0.34 0.12 -0.00 1.40 -0.00 1.86 1.05 -0.00
12.48 26.96 11.61 11.26 7.44 6.26 4.48 4.18 3.16 3.34 33.37 36.13
Total Assets 55.23 70.32 51.74 50.26 43.15 39.80 36.12 35.59 31.66 32.34 34.42 36.13

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
203.70 1.18 0.93 1.74 2.69 0.70 1.11 2.16 2.36 5.72 -7.25 1.63
-82.06 -18.99 16.65 -1.70 4.08 0.09 0.11 -1.57 1.76 -1.95 7.83 -1.72
-120.40 16.57 -17.54 -0.10 -6.68 -0.88 -1.21 -0.12 -4.40 -4.00 -0.48 -0.00
Net Cash Flow 1.24 -1.24 0.05 -0.05 0.09 -0.09 0.01 0.47 -0.28 -0.23 0.09 -0.09

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 2.47 11.03 14.16 13.59 1.17 1.30 8.75 8.43 8.84 18.25 -0.00
Inventory Days
Days Payable
Cash Conversion Cycle 2.47 11.03 14.16 13.59 1.17 1.30 8.75 8.43 8.84 18.25 -0.00
Working Capital Days 173.85 206.21 324.56 253.60 180.74 253.29 238.75 -22.89 5.05 15.82 7,026.25
ROCE % 1.96% -2.71% -2.20% -1.63% 0.53% -7.01% -1.93% -1.82% 0.44% -0.46% 5.08%

Shareholding Pattern

Numbers in percentages

189 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
70.09% 70.09% 70.09% 70.09% 58.27% 26.04% 26.04% 26.04% 26.04% 26.04% 27.39% 27.39%
29.91% 29.91% 29.91% 29.91% 41.74% 73.96% 73.96% 73.97% 73.96% 73.97% 72.62% 72.60%
No. of Shareholders 1,6771,6801,6731,6731,7203,4253,3514,2785,3987,3739,7218,729

Documents