Anant Raj Ltd
Anant Raj Ltd was incorporated in 1985 as Anant Raj Clay Products by Ashok Sarin. It is primarily engaged in the development and construction of IT parks, hospitality projects, SEZs, office complexes, shopping malls and residential projects in the State of Delhi, Haryana, Andhra Pradesh, Rajasthan and NCR.
The Company has successfully developed more than 20 msf of real estate projects in the Housing, Commercial, IT Parks, Shopping Malls, Hospitality, Residential and Affordable Housing sub-segments. [1] [2]
- Market Cap ₹ 4,766 Cr.
- Current Price ₹ 147
- High / Low ₹ 150 / 42.6
- Stock P/E 31.5
- Book Value ₹ 87.2
- Dividend Yield 0.08 %
- ROCE 5.94 %
- ROE 5.53 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company is expected to give good quarter
- Company has delivered good profit growth of 18.0% CAGR over last 5 years
- Debtor days have improved from 33.5 to 19.6 days.
Cons
- Company has a low return on equity of 2.73% over last 3 years.
- Company might be capitalizing the interest cost
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
312 | 558 | 483 | 484 | 431 | 466 | 480 | 350 | 276 | 250 | 462 | 957 | |
148 | 398 | 342 | 233 | 295 | 325 | 370 | 274 | 224 | 214 | 386 | 760 | |
Operating Profit | 164 | 160 | 141 | 251 | 137 | 141 | 110 | 75 | 52 | 35 | 76 | 197 |
OPM % | 53% | 29% | 29% | 52% | 32% | 30% | 23% | 22% | 19% | 14% | 16% | 21% |
20 | 18 | 18 | 8 | 24 | 29 | 49 | 15 | 10 | 20 | 39 | 48 | |
Interest | 21 | 16 | 19 | 55 | 46 | 54 | 55 | 28 | 15 | 31 | 27 | 32 |
Depreciation | 11 | 14 | 15 | 28 | 27 | 27 | 26 | 22 | 18 | 17 | 17 | 17 |
Profit before tax | 153 | 149 | 125 | 175 | 87 | 88 | 79 | 40 | 29 | 8 | 72 | 197 |
Tax % | 26% | 28% | 17% | 19% | 27% | 24% | 23% | 27% | 42% | 97% | 32% | 27% |
Net Profit | 113 | 108 | 100 | 142 | 70 | 76 | 66 | 40 | 24 | 9 | 53 | 151 |
EPS in Rs | 3.85 | 3.59 | 3.40 | 4.82 | 2.35 | 2.61 | 2.29 | 1.45 | 0.91 | 0.36 | 1.86 | 4.73 |
Dividend Payout % | 10% | 0% | 7% | 5% | 10% | 9% | 10% | 17% | 9% | 28% | 6% | 11% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 15% |
3 Years: | 51% |
TTM: | 107% |
Compounded Profit Growth | |
---|---|
10 Years: | 3% |
5 Years: | 18% |
3 Years: | 83% |
TTM: | 184% |
Stock Price CAGR | |
---|---|
10 Years: | 15% |
5 Years: | 45% |
3 Years: | 161% |
1 Year: | 181% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 2% |
3 Years: | 3% |
Last Year: | 6% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 65 | |
Reserves | 3,773 | 3,859 | 3,944 | 4,075 | 4,058 | 4,187 | 4,128 | 2,442 | 2,426 | 2,440 | 2,580 | 2,760 |
1,295 | 1,476 | 1,384 | 1,356 | 1,489 | 1,721 | 2,600 | 1,591 | 1,691 | 1,663 | 1,293 | 933 | |
350 | 414 | 760 | 601 | 643 | 726 | 686 | 509 | 412 | 448 | 453 | 600 | |
Total Liabilities | 5,477 | 5,808 | 6,147 | 6,091 | 6,249 | 6,692 | 7,473 | 4,602 | 4,588 | 4,611 | 4,385 | 4,358 |
2,178 | 2,148 | 2,680 | 2,555 | 380 | 2,627 | 2,789 | 1,351 | 1,342 | 1,326 | 1,310 | 1,305 | |
CWIP | 518 | 563 | 61 | 169 | 169 | 145 | 192 | 146 | 140 | 90 | 48 | 77 |
Investments | 324 | 481 | 550 | 663 | 2,876 | 649 | 594 | 402 | 461 | 423 | 460 | 460 |
2,457 | 2,615 | 2,856 | 2,704 | 2,824 | 3,272 | 3,899 | 2,703 | 2,645 | 2,772 | 2,567 | 2,515 | |
Total Assets | 5,477 | 5,808 | 6,147 | 6,091 | 6,249 | 6,692 | 7,473 | 4,602 | 4,588 | 4,611 | 4,385 | 4,358 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-12 | -7 | 339 | 249 | -73 | -127 | -305 | 810 | -84 | -150 | 458 | -6 | |
-240 | -166 | -87 | -123 | -50 | -33 | -229 | 1,707 | -5 | 85 | -4 | 50 | |
209 | 113 | -267 | -82 | 109 | 193 | 675 | -2,679 | 43 | 83 | -461 | -29 | |
Net Cash Flow | -42 | -60 | -15 | 43 | -14 | 33 | 141 | -162 | -46 | 18 | -7 | 15 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 62 | 60 | 55 | 71 | 82 | 87 | 80 | 65 | 95 | 64 | 17 | 20 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 62 | 60 | 55 | 71 | 82 | 87 | 80 | 65 | 95 | 64 | 17 | 20 |
Working Capital Days | 997 | 746 | 789 | 884 | 833 | 993 | 1,212 | 1,680 | 2,125 | 2,767 | 1,260 | 673 |
ROCE % | 4% | 3% | 3% | 4% | 3% | 2% | 2% | 1% | 1% | 1% | 2% | 6% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
4 May - In continuation to our intimation dated April 25, 2023, please find enclosed a transcript of the Earnings Call held on April 27, 2023 for the …
-
Announcement under Regulation 30 (LODR)-Investor Presentation
28 Apr - Investor Presentation, As per Regulation 30 of SEBI (LODR) Regulations, 2015.
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 28 Apr
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
26 Apr - Copy of newspaper advertisement of audited financial results of the Company for the quarter and year ended March 31, 2023 as published in 'The Economic …
- Disclosure Of Related Party Transactions Pursuant To Regulation 23(9) Of The SEBI (LODR) Regulations, 2015 25 Apr
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from nse
-
Financial Year 2010
from bse
-
Financial Year 2009
from nse
Concalls
-
May 2023Transcript PPT
-
Apr 2023TranscriptNotesPPT
Business Segments