India Green Reality Ltd

₹ 5.24 -4.90%

18 Apr 2022

indiagreenreality.com BSE - SME: 540152

About

India Green Reality is engaged in the Business of Real Estate Activities.

[ edit about ]

[ add key points ]

Website BSE

Market Cap ₹ 6.66 Cr.
Current Price ₹ 5.24
High / Low ₹ /
Stock P/E
Book Value ₹ 21.0
Dividend Yield 0.00 %
ROCE 2.17 %
ROE -0.07 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.25 times its book value

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -43.3% over past five years.
Company has a low return on equity of -0.10% over last 3 years.
Company has high debtors of 1,036 days.
Working capital days have increased from 2,018 days to 3,915 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

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores




Operating Profit
OPM %

Interest
Depreciation
Profit before tax
Tax %

EPS in Rs
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021
	9.17	13.68	1.58	0.53	0.57	39.37	6.12	3.19	5.43	17.98	2.30
	8.30	12.57	1.29	0.42	0.98	37.54	5.34	2.25	5.55	16.25	1.27
Operating Profit	0.87	1.11	0.29	0.11	-0.41	1.83	0.78	0.94	-0.12	1.73	1.03
OPM %	9.49%	8.11%	18.35%	20.75%	-71.93%	4.65%	12.75%	29.47%	-2.21%	9.62%	44.78%
	0.00	0.02	0.12	0.42	0.86	2.00	1.43	1.98	1.06	0.02	0.00
Interest	0.00	0.02	0.09	0.04	0.11	0.05	0.40	0.95	0.72	1.44	0.82
Depreciation	0.01	0.08	0.21	0.26	0.43	0.33	0.32	0.37	0.19	0.40	0.23
Profit before tax	0.86	1.03	0.11	0.23	-0.09	3.45	1.49	1.60	0.03	-0.09	-0.02
Tax %	33.72%	33.98%	36.36%	34.78%	-11.11%	18.84%	10.07%	12.50%	0.00%	0.00%	0.00%
	0.56	0.69	0.08	0.15	-0.08	2.80	1.35	1.40	0.03	-0.09	-0.02
EPS in Rs	560.00	11.31	1.31	2.46	-0.40	14.00	1.06	1.10	0.02	-0.07	-0.02
Dividend Payout %	0.00%	4.42%	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:	-43%
3 Years:	-10%
TTM:	-87%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	78%

Stock Price CAGR
10 Years:	%
5 Years:	-3%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	5%
5 Years:	2%
3 Years:	0%
Last Year:	0%

Balance Sheet

Figures in Rs. Crores

	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
Equity Capital	0.01	0.61	0.61	0.61	2.00	2.00	12.71	12.71	12.71	12.71
Reserves	0.56	1.21	1.29	1.45	1.37	4.05	13.84	14.13	14.16	14.07
	0.00	5.21	5.19	6.39	6.89	8.30	10.80	16.89	15.10	10.10
	29.68	43.22	68.51	89.38	116.98	96.31	110.75	114.30	120.32	109.32
Total Liabilities	30.25	50.25	75.60	97.83	127.24	110.66	148.10	158.03	162.29	146.20
	0.23	0.64	1.44	1.83	1.58	1.40	1.52	1.17	0.98	0.78
CWIP	0.00	0.00	0.00	1.04	1.07	1.07	1.07	1.07	1.07	0.87
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	30.02	49.61	74.16	94.96	124.59	108.19	145.51	155.79	160.24	144.55
Total Assets	30.25	50.25	75.60	97.83	127.24	110.66	148.10	158.03	162.29	146.20

Cash Flows

Figures in Rs. Crores

	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
	0.00	-35.99	-18.09	-24.74	-28.70	-1.34	-19.69	-0.04	13.02	0.00
	0.00	-0.48	-1.01	-1.69	-0.22	-0.17	-0.44	0.01	0.00	0.00
	0.00	36.73	19.80	25.72	30.79	0.26	19.49	0.00	-12.88	0.00
Net Cash Flow	0.00	0.26	0.71	-0.71	1.87	-1.25	-0.64	-0.03	0.15	0.00
Free Cash Flow	0.00	-36.47	-19.10	-26.44	-28.92	-1.51	-20.13	-0.03	13.02	0.00
CFO/OP	0%	-3,216%	-6,100%	-22,436%	6,985%	-38%	-2,505%	-4%	-10,850%	0%

Ratios

Figures in Rs. Crores

	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
Debtor Days	270.27	383.94	2,892.28	8,835.75	8,183.68	164.93	187.27	662.49	418.10	132.56
Inventory Days						1,522.58				2,557.01
Days Payable						154.51				290.29
Cash Conversion Cycle	270.27	383.94	2,892.28	8,835.75	8,183.68	1,532.99	187.27	662.49	418.10	2,399.28
Working Capital Days	9.95	986.41	12,828.13	-1,060.57	-1,203.86	20.86	1,408.11	2,779.26	1,637.46	500.81
ROCE %		27.63%	2.83%	3.47%	0.21%	28.44%	7.31%	6.29%	1.75%	3.42%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Advances from Customers (Booking of Plot)
INR

x,xxx,xxx	xx,xxx,xxx	x,xxx,xxx,xxx	xxx,xxx,xxx	xxx,xxx,xxx
xxx,xxx,xxx	x,xxx,xxx,xxx	x,xxx,xxx,xxx	x,xxx,xxx,xxx	x,xxx,xxx,xxx
x,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xxx,xxx,xxx
xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx
	xxx,xxx,xxx	xxx,xxx,xxx	xxx,xxx,xxx	xxx,xxx,xxx
	xx	xx	xx	xx

Please log in to see hidden values.

Inventory (Work-in-Progress/Closing Stock)
INR

Sale of Bungalows
INR

Sale of Plots
INR

Development and Land Advances
INR

Total Employee Count
Number

Shareholding Pattern

Numbers in percentages

	Sep 2016	Mar 2017	Sep 2017	Mar 2018	Sep 2018	Mar 2019	Sep 2019	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022
	84.21%	61.28%	64.12%	59.32%	59.32%	59.32%	59.32%	59.32%	59.32%	59.32%	59.32%	59.32%
	15.79%	38.72%	35.88%	40.68%	40.68%	40.68%	40.68%	40.68%	40.68%	40.68%	40.68%	40.68%
No. of Shareholders	22	87	78	89	89	89	89	89	89	89	89	89

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
	61.28%	59.32%	59.32%	59.32%	59.32%	59.32%
	38.72%	40.68%	40.68%	40.68%	40.68%	40.68%
No. of Shareholders	87	89	89	89	89	89

Documents

Announcements

All

Annual reports

DRHP

Credit ratings

Rating update
21 Jan 2015 from crisil