Ajmera Realty & Infra India Ltd

Ajmera Realty & Infra India is engaged in real estate business

Pros:
Stock is trading at 0.71 times its book value
Company is expected to give good quarter
Promoter's stake has increased
Company has good consistent profit growth of 61.46% over 5 years
Cons:
Company has high debtors of 178.63 days.

Peer Comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
59 76 93 37 70 78 114 32 109 108 104 93
35 41 54 15 43 44 64 15 76 68 65 62
Operating Profit 24 35 39 22 27 34 51 17 33 40 39 31
OPM % 41% 46% 42% 60% 39% 43% 44% 53% 30% 37% 37% 33%
Other Income 1 1 1 1 1 1 1 1 1 0 1 1
Interest 10 10 10 10 10 8 13 4 15 18 10 19
Depreciation 1 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 14 25 30 12 18 26 39 13 18 23 29 12
Tax % 20% 20% 20% 20% 19% 20% 20% 20% 20% 20% 20% 30%
Net Profit 11 20 24 10 14 21 31 10 14 18 23 8
EPS in Rs 3.10 5.68 6.84 2.75 4.07 5.83 8.78 2.96 4.08 5.08 6.37 2.33
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
1,851 51 24 17 11 6 0 136 213 252 289 343 414
1,533 25 10 4 1 0 0 98 150 152 165 225 272
Operating Profit 318 26 14 13 9 6 0 39 64 100 124 118 143
OPM % 17% 52% 59% 75% 87% 94% 30% 28% 30% 40% 43% 34% 34%
Other Income 91 0 1 1 8 7 8 7 9 14 13 14 3
Interest 108 6 1 0 0 0 0 17 29 35 41 48 63
Depreciation 39 0 0 0 1 1 1 2 2 2 2 2 2
Profit before tax 263 21 14 13 17 12 7 26 42 77 94 83 81
Tax % 7% 11% 17% 20% 13% 11% 7% 16% 18% 20% 20% 20%
Net Profit 246 18 11 10 15 10 6 22 34 61 76 66 64
EPS in Rs 48.64 11.68 3.02 2.72 4.09 2.89 1.73 6.25 9.56 17.15 21.30 18.65 17.86
Dividend Payout % 5% 21% 34% 47% 42% 52% 87% 27% 26% 17% 15% 18%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:20.98%
5 Years:308.88%
3 Years:17.15%
TTM:40.64%
Compounded Profit Growth
10 Years:13.78%
5 Years:61.46%
3 Years:25.02%
TTM:-16.21%
Stock Price CAGR
10 Years:-5.48%
5 Years:-3.82%
3 Years:-6.93%
1 Year:-26.42%
Return on Equity
10 Years:8.12%
5 Years:12.05%
3 Years:14.32%
Last Year:12.45%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
118 35 35 35 35 35 35 35 35 35 35 35
Reserves 494 287 294 298 307 312 313 329 354 405 469 523
Borrowings 650 30 1 3 3 155 189 215 240 386 470 740
524 88 92 41 104 177 255 333 345 328 348 270
Total Liabilities 1,786 440 422 377 450 679 791 912 974 1,154 1,323 1,568
398 2 4 7 10 11 12 12 10 9 8 10
CWIP 146 0 0 0 0 0 0 0 0 0 0 0
Investments 42 42 42 70 92 92 92 92 92 98 117 134
1,199 396 375 300 348 576 687 808 872 1,047 1,197 1,424
Total Assets 1,786 440 422 377 450 679 791 912 974 1,154 1,323 1,568

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
140 21 36 26 27 -140 -33 -15 141 43 -129 -260
-127 -1 -2 -31 -20 4 3 3 5 0 5 -15
-10 -24 -29 2 -5 146 29 3 -145 -42 123 283
Net Cash Flow 4 -4 5 -3 1 10 -1 -9 1 1 -1 8

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 32% 3% 4% 4% 5% 3% 1% 8% 12% 15% 15% 11%
Debtor Days 84 299 175 141 267 294 4,270 41 59 177 217 179
Inventory Turnover 3.90 0.21 0.33 0.17 0.08 0.03 0.00 0.36 0.51 0.56 0.59 0.60