Ajmera Realty & Infra India Ltd

Ajmera Realty & Infra India is engaged in real estate business

  • Market Cap: 280.11 Cr.
  • Current Price: 78.95
  • 52 weeks High / Low 155.80 / 52.50
  • Book Value: 181.40
  • Stock P/E: 11.43
  • Dividend Yield: 4.18 %
  • ROCE: 11.30 %
  • ROE: 12.82 %
  • Sales Growth (3Yrs): 6.48 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.44 times its book value
Stock is providing a good dividend yield of 4.18%.
Company has delivered good profit growth of 36.10% CAGR over last 5 years
Cons:
Company has low interest coverage ratio.
Company has a low return on equity of 13.94% for last 3 years.
Company has high debtors of 183.76 days.

Peer comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
75.98 90.18 124.49 39.33 110.32 109.35 133.70 94.86 106.35 48.90 94.27 39.57
49.40 56.65 72.74 19.16 77.57 69.44 88.21 62.08 69.21 32.15 76.49 26.84
Operating Profit 26.58 33.53 51.75 20.17 32.75 39.91 45.49 32.78 37.14 16.75 17.78 12.73
OPM % 34.98% 37.18% 41.57% 51.28% 29.69% 36.50% 34.02% 34.56% 34.92% 34.25% 18.86% 32.17%
Other Income 1.87 1.72 2.23 0.81 2.75 1.92 2.83 0.88 0.26 0.86 4.23 0.59
Interest 9.53 8.07 12.71 4.38 14.85 17.82 13.22 19.37 23.17 9.15 14.16 10.14
Depreciation 0.69 0.54 0.51 0.53 0.63 0.61 0.64 0.49 0.49 0.48 0.71 0.42
Profit before tax 18.23 26.64 40.76 16.07 20.02 23.40 34.46 13.80 13.74 7.98 7.14 2.76
Tax % 19.25% 20.72% 19.70% 20.22% 18.63% 19.32% 17.99% 25.65% 13.46% 19.30% 39.50% 23.91%
Net Profit 14.50 21.01 32.67 12.38 16.23 18.88 27.74 10.26 11.89 6.44 4.08 2.10
EPS in Rs 4.09 5.92 9.35 3.49 4.57 5.32 7.67 2.89 3.35 1.82 1.10 0.59
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

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 58 45 172 208 80 78 165 316 277 370 382 289
1,533 25 30 128 168 59 56 119 233 170 231 254 205
Operating Profit 318 33 15 43 40 21 23 45 83 107 138 127 84
OPM % 17% 57% 32% 25% 19% 27% 29% 27% 26% 39% 37% 33% 29%
Other Income 91 0 1 0 8 9 10 7 9 14 17 19 6
Interest 108 6 1 16 2 4 4 17 31 36 46 50 57
Depreciation 39 0 0 0 3 6 6 2 2 2 3 2 2
Profit before tax 263 27 14 27 44 20 23 33 59 83 106 94 32
Tax % 7% 9% 18% 9% 5% 18% 25% 20% 22% 21% 21% 19%
Net Profit 246 25 12 23 39 15 16 26 42 65 82 75 25
EPS in Rs 20.57 6.87 3.11 6.37 10.91 4.36 4.56 7.24 11.95 18.37 23.19 21.20 6.86
Dividend Payout % 5% 16% 33% 21% 16% 34% 33% 23% 21% 16% 14% 16%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:20.75%
5 Years:37.23%
3 Years:6.48%
TTM:-35.50%
Compounded Profit Growth
10 Years:11.64%
5 Years:36.10%
3 Years:21.00%
TTM:-66.48%
Stock Price CAGR
10 Years:-8.02%
5 Years:-10.36%
3 Years:-26.61%
1 Year:-39.03%
Return on Equity
10 Years:9.26%
5 Years:11.94%
3 Years:13.94%
Last Year:12.82%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
118 35 35 35 35 35 35 35 35 35 35 35 35
Reserves 495 295 302 319 366 351 361 380 414 469 527 576 608
Borrowings 650 30 132 129 192 255 333 268 334 445 515 863 866
538 90 191 86 162 239 357 492 478 466 458 406 462
Total Liabilities 1,801 450 660 570 755 880 1,086 1,176 1,261 1,416 1,536 1,880 1,972
454 58 138 183 240 123 119 74 72 70 69 71 76
CWIP 146 0 0 0 2 0 0 0 0 0 0 0 0
Investments 1 7 0 0 1 3 9 39 39 22 24 41 67
1,200 385 522 386 512 754 958 1,063 1,150 1,325 1,443 1,768 1,829
Total Assets 1,801 450 660 570 755 880 1,086 1,176 1,261 1,416 1,536 1,880 1,972

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
154 28 104 41 -24 -21 -71 -68 119 59 -116 -345
-140 -8 -99 -25 -44 -20 -4 -10 -9 14 -4 -5
-10 -24 7 -22 71 56 67 59 -98 -69 109 361
Net Cash Flow 4 -4 12 -6 3 15 -8 -19 11 5 -11 11

Ratios Consolidated Figures in Rs. Crores / View Standalone

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% 4% 4% 9% 8% 4% 4% 7% 12% 14% 15% 11%
Debtor Days 84 264 92 14 73 72 96 41 54 171 176 184
Inventory Turnover 2.64 0.04 0.00 0.16 0.00 0.00 -0.03 -0.02 -0.01 0.02 0.03 0.01

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
62.52 63.24 63.25 67.46 67.46 67.46 70.22 74.99 74.99 74.99 67.95 67.95
1.36 0.26 0.04 0.05 0.01 0.00 0.02 0.02 0.02 0.02 0.00 0.00
0.09 0.08 0.05 0.22 0.27 0.31 0.23 0.25 0.27 0.09 0.21 0.13
0.00 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
36.03 36.27 36.67 32.27 32.26 32.23 29.53 24.73 24.71 24.89 31.85 31.93