Shaival Reality Ltd
- Market Cap ₹ 35.3 Cr.
- Current Price ₹ 30.5
- High / Low ₹ 33.2 / 30.5
- Stock P/E 3.78
- Book Value ₹ 13.3
- Dividend Yield 0.00 %
- ROCE 2.41 %
- ROE 7.08 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 18.2% CAGR over last 5 years
- Company's working capital requirements have reduced from 267 days to 114 days
Cons
- The company has delivered a poor sales growth of -41.8% over past five years.
- Company has a low return on equity of -9.07% over last 3 years.
- Earnings include an other income of Rs.10.9 Cr.
* 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
Half Yearly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5.16 | 4.93 | 11.57 | 9.76 | 37.70 | 58.22 | 41.09 | 31.63 | 4.76 | 2.34 | 1.79 | 2.75 | 1.73 | |
4.64 | 3.94 | 10.30 | 9.04 | 33.21 | 49.30 | 39.63 | 33.00 | 3.64 | 3.09 | 1.41 | 1.75 | 2.88 | |
Operating Profit | 0.52 | 0.99 | 1.27 | 0.72 | 4.49 | 8.92 | 1.46 | -1.37 | 1.12 | -0.75 | 0.38 | 1.00 | -1.15 |
OPM % | 10.08% | 20.08% | 10.98% | 7.38% | 11.91% | 15.32% | 3.55% | -4.33% | 23.53% | -32.05% | 21.23% | 36.36% | -66.47% |
0.57 | 1.42 | 0.15 | 0.16 | 1.98 | 1.57 | 3.08 | 1.04 | 1.53 | 0.61 | -0.88 | 6.26 | 10.90 | |
Interest | 0.12 | 0.32 | 0.49 | 0.74 | 1.18 | 1.07 | 1.30 | 1.26 | 0.75 | 0.02 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.70 | 0.90 | 1.13 | 1.62 | 4.78 | 4.36 | 5.97 | 3.96 | 2.31 | 0.72 | 0.53 | 0.88 | 0.72 |
Profit before tax | 0.27 | 1.19 | -0.20 | -1.48 | 0.51 | 5.06 | -2.73 | -5.55 | -0.41 | -0.88 | -1.03 | 6.38 | 9.03 |
Tax % | 29.63% | 28.57% | 20.00% | -5.41% | -123.53% | 30.04% | 29.67% | 10.09% | 0.00% | 19.32% | -110.68% | -5.17% | |
0.19 | 0.85 | -0.15 | -1.57 | 1.14 | 3.55 | -1.92 | -4.99 | -0.41 | -0.71 | -2.17 | 6.71 | 9.35 | |
EPS in Rs | 1.36 | 6.07 | -1.07 | -11.21 | 5.91 | 18.40 | -1.66 | -4.31 | -0.35 | -0.61 | -1.87 | 5.80 | 8.07 |
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: | -13% |
5 Years: | -42% |
3 Years: | -17% |
TTM: | -24% |
Compounded Profit Growth | |
---|---|
10 Years: | 21% |
5 Years: | 18% |
3 Years: | 48% |
TTM: | 439% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 1% |
3 Years: | -3% |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -16% |
3 Years: | -9% |
Last Year: | 7% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1.40 | 1.40 | 1.40 | 1.40 | 1.93 | 1.93 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 | 11.57 |
Reserves | 12.12 | 12.99 | 12.97 | 11.40 | 12.31 | 15.67 | 4.01 | -1.02 | -1.44 | -2.87 | -5.05 | 1.68 | 3.78 |
3.75 | 1.82 | 27.46 | 48.92 | 26.94 | 51.05 | 62.50 | 40.59 | 11.44 | 18.48 | 10.95 | 0.04 | 0.07 | |
1.47 | 1.77 | 3.70 | 4.35 | 5.81 | 7.20 | 10.04 | 6.69 | 2.27 | 1.91 | 0.78 | 0.39 | 0.15 | |
Total Liabilities | 18.74 | 17.98 | 45.53 | 66.07 | 46.99 | 75.85 | 88.12 | 57.83 | 23.84 | 29.09 | 18.25 | 13.68 | 15.57 |
10.83 | 8.03 | 11.24 | 16.96 | 12.76 | 17.94 | 13.94 | 10.06 | 7.17 | 4.54 | 3.64 | 1.63 | 0.84 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.26 | 0.26 | 0.01 | 0.01 | -0.01 | -0.11 | 0.53 | 14.49 | -0.02 | 12.67 | 6.41 | 3.10 | 0.23 |
7.65 | 9.69 | 34.28 | 49.10 | 34.24 | 58.02 | 73.65 | 33.28 | 16.69 | 11.88 | 8.20 | 8.95 | 14.50 | |
Total Assets | 18.74 | 17.98 | 45.53 | 66.07 | 46.99 | 75.85 | 88.12 | 57.83 | 23.84 | 29.09 | 18.25 | 13.68 | 15.57 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1.57 | 2.56 | 2.67 | 1.20 | 4.90 | 5.02 | 0.00 | 7.26 | 0.57 | -0.51 | 1.38 | 1.70 | |
1.97 | -0.49 | -28.01 | -20.82 | -2.18 | -25.52 | 0.00 | 15.57 | 29.64 | -7.32 | 5.53 | 8.55 | |
0.20 | -2.22 | 25.25 | 20.76 | -2.35 | 23.03 | 0.00 | -23.16 | -29.91 | 7.02 | -7.53 | -10.91 | |
Net Cash Flow | 0.60 | -0.15 | -0.09 | 1.14 | 0.38 | 2.53 | 0.00 | -0.32 | 0.30 | -0.80 | -0.62 | -0.65 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 116.72 | 104.39 | 63.73 | 63.58 | 42.41 | 31.85 | 77.19 | 39.58 | 116.55 | 193.42 | 228.38 | 11.95 |
Inventory Days | 17.33 | 0.00 | 0.00 | 27.12 | 16.88 | 26.30 | 11.31 | 61.59 | 174.20 | 141.02 | 0.00 | |
Days Payable | 48.94 | 123.22 | 99.58 | 45.84 | 99.61 | 228.12 | 207.39 | 389.89 | ||||
Cash Conversion Cycle | 85.11 | 104.39 | 63.73 | -32.52 | -40.30 | 12.30 | 77.19 | -48.72 | -49.98 | 160.24 | -20.48 | 11.95 |
Working Capital Days | 83.47 | 53.31 | 4.10 | 0.00 | 2.42 | 15.86 | 65.91 | -13.27 | 103.52 | 310.41 | 375.20 | 114.15 |
ROCE % | 2.27% | 9.02% | 1.00% | -1.43% | 11.16% | -2.43% | -6.64% | 0.50% | -3.98% | 1.57% | 2.41% |
Documents
Announcements
No data available.