Ajmera Realty & Infra India Ltd

Ajmera Realty Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Ajmera Realty & Infra India Ltd

₹ 792 -1.36%
22 May 3:21 p.m.
aril.co.in BSE: 513349 NSE: AJMERA
About

Incorporated in 1985, Ajmera Realty and Infra Limited (ARIIL) is in the business of providing residential and rented commercial properties. The company has a presence in the cities like Mumbai, Bengaluru, Ahmedabad in India as well as in foreign countries such as Bahrain and UK [1]

Key Points

Business Profile[1]
Ajmera Realty is a real estate developer specializing in township development with a presence in MMR & Bangalore. It has delivered 46,000+ homes and is currently developing 1.3 MSF, with 1.7 MSF in the pipeline and an 11.1 MSF land bank for future projects.

Website BSE NSE
  • Market Cap ₹ 3,115 Cr.
  • Current Price ₹ 792
  • High / Low ₹ 1,226 / 522
  • Stock P/E 24.7
  • Book Value ₹ 307
  • Dividend Yield 0.51 %
  • ROCE 12.8 %
  • ROE 12.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 30.9% CAGR over last 5 years

Cons

  • Stock is trading at 2.60 times its book value
  • Company has a low return on equity of 11.6% over last 3 years.
  • Company has high debtors of 156 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

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
181 52 185 79 114 116 145 207 232 194 200 193 151
141 37 129 57 83 79 108 147 166 129 140 130 108
Operating Profit 40 15 56 22 31 37 38 60 66 64 60 63 43
OPM % 22% 30% 30% 28% 27% 32% 26% 29% 29% 33% 30% 32% 29%
3 3 2 2 4 2 2 2 2 2 4 6 2
Interest 23 2 11 8 15 9 10 21 28 23 18 24 12
Depreciation 0 0 0 0 0 0 0 1 0 1 1 1 1
Profit before tax 20 15 46 15 19 29 29 41 40 43 47 45 33
Tax % 25% 25% 25% 29% 24% 26% 22% 26% 26% 24% 22% 26% 27%
15 12 34 11 15 22 23 30 29 33 36 33 24
EPS in Rs 3.95 3.26 9.63 3.00 4.26 5.94 6.35 8.59 8.10 8.85 9.77 8.61 6.42
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
78 165 316 277 370 382 344 347 483 431 700 738
56 119 233 170 231 254 240 251 366 307 499 507
Operating Profit 23 45 83 107 138 127 105 95 116 124 201 231
OPM % 29% 27% 26% 39% 37% 33% 30% 28% 24% 29% 29% 31%
10 7 9 14 17 19 6 5 6 10 8 15
Interest 4 17 31 36 46 50 66 58 59 36 69 76
Depreciation 6 2 2 2 3 2 2 2 2 2 2 3
Profit before tax 23 33 59 83 106 94 43 41 62 96 139 167
Tax % 25% 20% 22% 21% 21% 19% 23% 23% 25% 26% 25% 24%
17 26 46 66 84 76 33 31 46 72 104 126
EPS in Rs 4.56 7.23 11.95 18.36 23.18 21.19 9.21 8.50 12.79 20.14 28.97 32.00
Dividend Payout % 33% 23% 21% 16% 14% 16% 15% 16% 18% 15% 14% 0%
Compounded Sales Growth
10 Years: 16%
5 Years: 16%
3 Years: 15%
TTM: 5%
Compounded Profit Growth
10 Years: 17%
5 Years: 31%
3 Years: 40%
TTM: 23%
Stock Price CAGR
10 Years: 18%
5 Years: 62%
3 Years: 43%
1 Year: 17%
Return on Equity
10 Years: 10%
5 Years: 10%
3 Years: 12%
Last Year: 12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 35 35 35 35 35 35 35 35 35 35 35 39
Reserves 361 380 414 469 527 576 603 629 674 738 830 1,167
333 268 334 445 515 863 968 775 868 843 808 676
357 492 478 466 458 406 365 457 441 303 290 372
Total Liabilities 1,086 1,176 1,261 1,416 1,536 1,880 1,972 1,897 2,018 1,920 1,963 2,255
119 74 72 70 69 71 76 66 66 69 71 77
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 9 39 39 22 24 86 67 50 25 66 110 124
958 1,063 1,150 1,325 1,443 1,722 1,829 1,781 1,928 1,785 1,782 2,053
Total Assets 1,086 1,176 1,261 1,416 1,536 1,880 1,972 1,897 2,018 1,920 1,963 2,255

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-71 -68 119 59 -116 -345 -18 201 -64 135 220 8
-4 -10 -9 14 -4 -5 11 -9 29 -45 -72 3
67 59 -98 -69 109 363 -1 -175 33 -86 -97 -15
Net Cash Flow -8 -19 11 5 -11 12 -7 17 -2 4 51 -5

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 96 41 54 171 176 184 223 189 200 114 112 156
Inventory Days 18,071 14,006 1,007
Days Payable 842 1,090 46
Cash Conversion Cycle 96 41 54 17,400 13,093 184 223 189 200 114 112 1,117
Working Capital Days 3,437 1,403 706 744 820 1,102 1,184 1,139 889 1,076 720 794
ROCE % 4% 6% 11% 13% 14% 11% 7% 6% 8% 8% 12% 13%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
69.73% 69.74% 69.74% 69.74% 69.74% 69.74% 69.74% 74.20% 74.20% 74.20% 68.23% 68.23%
0.02% 0.02% 0.03% 0.02% 0.02% 0.04% 0.02% 0.29% 0.19% 0.32% 0.98% 0.65%
0.00% 0.00% 0.00% 0.59% 0.82% 1.59% 1.77% 2.11% 2.11% 1.96% 1.76% 2.30%
30.24% 30.23% 30.23% 29.65% 29.43% 28.64% 28.47% 23.41% 23.51% 23.52% 29.03% 28.81%
No. of Shareholders 27,29027,77927,69226,82124,72224,21424,82425,18827,50628,29627,57227,217

* 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

Announcements

Annual reports

Credit ratings

Concalls