BSE: 506194 | NSE: ARIHANTSUP | Construction - Real Estate | Small Cap
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
Value Creation Index Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 13.1% | 14.1% | 19.2% | 9.7% | 12.3% | 9% | 10.2% | 15.3% | 15.3% | 17.5% | - |
| Value Creation Index ⓘ | -0.1 | 0 | 0.4 | -0.3 | -0.1 | -0.4 | -0.3 | 0.1 | 0.1 | 0.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 108 | 122 | 185 | 188 | 239 | 233 | 270 | 331 | 389 | 504 | 502 |
| Sales YoY Gr. | - | 13.4% | 51% | 1.7% | 27.3% | -2.6% | 15.9% | 22.5% | 17.7% | 29.5% | - |
| Adj EPS ⓘ | 2.5 | 4.6 | 8 | 3.1 | 3.2 | 1.3 | 2.7 | 10 | 7.6 | 12.3 | 10.4 |
| YoY Gr. | - | 87.8% | 72.3% | -61.7% | 3.3% | -57.8% | 104.5% | 268% | -23.9% | 61% | - |
| BVPS (₹) ⓘ | 15 | 19.7 | 27.6 | 28.6 | 29.4 | 30.8 | 33.7 | 43.4 | 51 | 62.6 | 74.6 |
| Adj Net Profit ⓘ | 10.1 | 19 | 32.7 | 12.6 | 13 | 5.5 | 11.2 | 41.2 | 31.4 | 50.5 | 43 |
| Cash Flow from Ops. ⓘ | -14.2 | -23.8 | -29.5 | 14.5 | -81.1 | 25.4 | 121 | 20.8 | -11.8 | -126 | - |
| Debt/CF from Ops. ⓘ | -10.3 | -8.9 | -8.7 | 19.1 | -4.7 | 15.2 | 2.5 | 14.4 | -28.1 | -3.8 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 18.7% | 16.1% | 23.1% | 29.5% | ||||
| Adj EPS ⓘ | 19.6% | 31.3% | 65.2% | 61% | ||||
| BVPSⓘ | 17.2% | 16.3% | 22.9% | 22.8% | ||||
| Share Price | 27.3% | 82.9% | 42.5% | 13% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 17.7 | 26.7 | 33.7 | 10.9 | 10.9 | 4.4 | 8.4 | 26 | 16.2 | 21.2 | 15.2 |
| Op. Profit Mgn % ⓘ | 22.9 | 28.5 | 34 | 19.8 | 22.3 | 18.4 | 17.8 | 21.1 | 19.9 | 21.3 | 22.3 |
| Net Profit Mgn % ⓘ | 10.5 | 17.2 | 19.4 | 7.8 | 7.7 | 4.7 | 5.8 | 12.5 | 11 | 13.7 | 8.6 |
| Debt to Equity ⓘ | 2.4 | 2.6 | 2.3 | 2.4 | 3.1 | 3.1 | 2.1 | 1.7 | 1.6 | 1.9 | - |
| Working Cap Days ⓘ | 1,135 | 1,274 | 1,046 | 1,183 | 1,019 | 1,108 | 927 | 813 | 854 | 783 | 419 |
| Cash Conv. Cycle ⓘ | 499 | 589 | 554 | 682 | 583 | 601 | 413 | 396 | 420 | 387 | 251 |
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 4.5 | 10.4 |
| TTM Sales (₹ Cr.) | 124 | 502 |
| BVPS (₹.) ⓘ | 54.8 | 74.6 |
| Reserves (₹ Cr.) ⓘ | 184 | 266 |
| P/BV ⓘ | 7.39 | 5.42 |
| PE ⓘ | 89.65 | 38.76 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 263.85 / 555.00 |
| All Time Low / High (₹) | 2.26 / 555.00 |
| Market Cap (₹ Cr.) | 1,666 |
| Equity (₹ Cr.) | 41.2 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 61.5 |
| Mar'24 | YoY Gr. Rt. % | Jun'24 | YoY Gr. Rt. % | Sep'24 | YoY Gr. Rt. % | Dec'24 | YoY Gr. Rt. % | |
|---|---|---|---|---|---|---|---|---|
| Sales (₹ Cr.)ⓘ | 288 | 21.5 | 320 | 21.6 | 350 | 30.3 | 368 | 37.6 |
| Adj EPS (₹) ⓘ | 1.7 | 102.4 | 1.8 | 60.2 | 1.9 | 20.9 | 1.8 | 4.8 |
| Op. Profit Mgn % ⓘ | 23.15 | 547 bps | 22.28 | 385 bps | 20.75 | -203 bps | 19.67 | -519 bps |
| Net Profit Mgn % ⓘ | 15.92 | 633 bps | 15.12 | 372 bps | 14.10 | -106 bps | 12.77 | -396 bps |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Company Name | CMP(₹) | |||||||
|---|---|---|---|---|---|---|---|---|
| Dilip Buildcon | 457.1 | -17.2 (-3.6%) | Small Cap | 12,012 | 32.5 | -0.3 | 14.6 | 1.5 |
| NBCC (India) | 82.7 | -1.7 (-2%) | Small Cap | 8,051 | 1.6 | 7.1 | 51.6 | 9.3 |
| Ahluwalia Contract(I | 830.4 | -11.4 (-1.4%) | Small Cap | 3,855 | 47.5 | 6.2 | 17.7 | 3.3 |
| Sobha | 1,192.5 | -44.6 (-3.6%) | Small Cap | 3,092 | 6.4 | 1.5 | 194.1 | 3.9 |
| PSP Projects | 634.4 | -1 (-0.2%) | Small Cap | 2,462 | 16.8 | 5 | 37.7 | 2.1 |
| Welspun Enterprises | 490.1 | -16.7 (-3.3%) | Small Cap | 2,450 | 20.8 | 11.6 | 24.4 | 2.7 |
| Brigade Enterprises | 949.7 | -37.3 (-3.8%) | Small Cap | 2,024 | 16.7 | 15.7 | 59.2 | 4.1 |
| Capacite Infraproj. | 361.4 | -8 (-2.2%) | Small Cap | 1,868 | 21.5 | 6.2 | 17.2 | 1.9 |
| Kolte-Patil Develop. | 330.4 | -6 (-1.8%) | Small Cap | 1,371 | 1.9 | -5 | 180.5 | 3.4 |
| RPP Infra Projects | 156.9 | -2.3 (-1.4%) | Small Cap | 1,332 | 15.1 | 4.9 | 10.5 | 1.6 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 108 | 122 | 185 | 188 | 239 | 233 | 270 | 331 | 389 | 504 |
| Operating Expenses ⓘ | 83 | 88 | 122 | 151 | 186 | 190 | 222 | 261 | 312 | 397 |
| Manufacturing Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Material Costs | 67 | 66 | 94 | 112 | 144 | 155 | 183 | 197 | 245 | 308 |
| Employee Cost | 6 | 7 | 8 | 11 | 13 | 12 | 12 | 16 | 19 | 26 |
| Other Costs ⓘ | 11 | 14 | 20 | 27 | 29 | 24 | 28 | 48 | 48 | 63 |
| Operating Profit ⓘ | 25 | 35 | 63 | 37 | 53 | 43 | 48 | 70 | 78 | 108 |
| Operating Profit Margin (%) | 22.9% | 28.5% | 34.0% | 19.8% | 22.3% | 18.4% | 17.8% | 21.0% | 19.9% | 21.3% |
| Other Income ⓘ | 2 | 1 | 2 | 1 | 4 | 5 | 2 | 2 | 2 | 7 |
| Interest ⓘ | 6 | 4 | 10 | 15 | 32 | 30 | 28 | 21 | 26 | 26 |
| Depreciation ⓘ | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 19 | 31 | 53 | 22 | 23 | 16 | 20 | 48 | 52 | 86 |
| Tax ⓘ | 8 | 10 | 17 | 7 | 4 | 5 | 4 | 7 | 10 | 17 |
| Profit After Tax | 11 | 21 | 36 | 15 | 18 | 11 | 16 | 41 | 43 | 69 |
| PAT Margin (%) | 10.5% | 17.2% | 19.4% | 7.8% | 7.7% | 4.7% | 5.8% | 12.5% | 11.0% | 13.7% |
| Adjusted EPS (₹) | 2.5 | 4.6 | 8.0 | 3.1 | 3.2 | 1.3 | 2.7 | 10.0 | 7.6 | 12.3 |
| Dividend Payout Ratio (%) | 12% | 19% | 13% | 16% | 16% | 0% | 0% | 0% | 7% | 10% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 62 | 81 | 114 | 118 | 121 | 127 | 139 | 178 | 210 | 258 |
| Share Capital ⓘ | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
| Reserves ⓘ | 21 | 40 | 73 | 76 | 80 | 86 | 98 | 137 | 169 | 216 |
| Minority Interest | 3 | 5 | 8 | 10 | 15 | 20 | 25 | 25 | 36 | 56 |
| Debt | 146 | 211 | 256 | 277 | 378 | 387 | 296 | 299 | 332 | 477 |
| Long Term Debt | 97 | 178 | 200 | 172 | 301 | 316 | 250 | 175 | 318 | 416 |
| Short Term Debt | 49 | 33 | 55 | 105 | 77 | 71 | 45 | 124 | 14 | 61 |
| Trade Payables | 8 | 15 | 29 | 38 | 40 | 63 | 53 | 62 | 75 | 64 |
| Others Liabilities ⓘ | 168 | 181 | 197 | 234 | 171 | 151 | 177 | 290 | 381 | 341 |
| Total Liabilities ⓘ | 386 | 492 | 604 | 676 | 725 | 748 | 689 | 854 | 1,033 | 1,196 |
Fixed Assets | ||||||||||
| Gross Block | 8 | 8 | 5 | 12 | 15 | 16 | 17 | 19 | 22 | 23 |
| Accumulated Depreciation | 3 | 4 | 1 | 2 | 4 | 6 | 8 | 10 | 12 | 14 |
| Net Fixed Assetsⓘ | 5 | 5 | 4 | 10 | 11 | 10 | 9 | 9 | 10 | 9 |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investmentsⓘ | 1 | 5 | 9 | 18 | 0 | 10 | 0 | 0 | 0 | 0 |
| Inventories | 184 | 232 | 345 | 361 | 422 | 388 | 355 | 447 | 484 | 555 |
| Trade Receivables | 6 | 9 | 34 | 51 | 28 | 35 | 26 | 60 | 85 | 104 |
| Cash Equivalents | 3 | 5 | 9 | 12 | 15 | 11 | 12 | 15 | 8 | 15 |
| Others Assetsⓘ | 186 | 236 | 203 | 224 | 250 | 293 | 287 | 323 | 445 | 513 |
| Total Assets ⓘ | 386 | 492 | 604 | 676 | 725 | 748 | 689 | 854 | 1,033 | 1,196 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -14 | -24 | -30 | 14 | -81 | 25 | 121 | 21 | -12 | -126 |
| PBT ⓘ | 19 | 31 | 53 | 22 | 23 | 16 | 20 | 48 | 52 | 92 |
| Adjustment ⓘ | 6 | 4 | 9 | 15 | 24 | 28 | 28 | 22 | 26 | 22 |
| Changes in Working Capital ⓘ | -37 | -54 | -78 | -5 | -122 | -13 | 80 | -43 | -82 | -221 |
| Tax Paid ⓘ | -2 | -5 | -14 | -18 | -6 | -6 | -8 | -6 | -8 | -19 |
| Cash Flow From Investing Activity ⓘ | 5 | -15 | -3 | -15 | 18 | -8 | -1 | -1 | -2 | 5 |
| Capex | -1 | -1 | 0 | -7 | -3 | -1 | -1 | -2 | -3 | -1 |
| Net Investments | 4 | -15 | -4 | -9 | 18 | -10 | -1 | 0 | 0 | 0 |
| Others ⓘ | 2 | 1 | 1 | 1 | 3 | 4 | 2 | 1 | 2 | 6 |
| Cash Flow From Financing Activityⓘ | 4 | 39 | 31 | 1 | 66 | -21 | -119 | -17 | 7 | 128 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 129 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -6 | -4 | -9 | -15 | -32 | -30 | -28 | -21 | -26 | -26 |
| Dividend Paid ⓘ | -1 | -1 | -4 | -5 | -2 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 11 | 44 | 45 | 21 | -28 | 9 | -91 | 4 | 33 | 145 |
| Net Cash Flow ⓘ | -5 | 0 | -1 | 1 | 3 | -3 | 1 | 3 | -7 | 7 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 19.79 | 29.49 | 36.92 | 12.67 | 15.35 | 8.86 | 11.86 | 26.09 | 21.99 | 29.63 |
| ROCE (%) | 13.09 | 14.06 | 19.17 | 9.73 | 12.33 | 9.01 | 10.16 | 15.25 | 15.28 | 17.45 |
| Asset Turnover Ratio | 0.31 | 0.28 | 0.34 | 0.29 | 0.34 | 0.32 | 0.38 | 0.43 | 0.41 | 0.45 |
| PAT to CFO Conversion(x) | -1.27 | -1.14 | -0.83 | 0.93 | -4.5 | 2.27 | 7.56 | 0.51 | -0.28 | -1.83 |
| Working Capital Days | ||||||||||
| Receivable Days | 16 | 23 | 42 | 82 | 60 | 50 | 41 | 47 | 68 | 68 |
| Inventory Days | 532 | 621 | 570 | 686 | 597 | 634 | 502 | 442 | 436 | 376 |
| Payable Days | 50 | 66 | 87 | 109 | 99 | 122 | 116 | 106 | 102 | 82 |
Arihant Superstructures founded in the year 1999 has inherited its unshakable values form Chhajer Group. Under the guidance of Chairman and Managing director Ashok Chhajer, the group has met real estate demands by continuously delivering concrete pinnacles of spatial splendor. The company is the member of Builders Association of Navi Mumbai & MCHI and now it is ISO 9001-2008 certified.
The company has played a major role in transforming the skyline of Navi Mumbai with epitomes of verve. It has a glorious clientele, a network of investors and financers, efficient supply chain and banker relations. With an uncompromising attitude in terms of quality control procedures, checks at all levels from building materials and construction methodologies to quality of skilled manpower, the company consistently aimed to create a benchmark in real estate industry. The company has left no stone unturned in providing with veritable masterpieces.
Having handled construction of more than 34 lakh square feet of vibrant lifestyle through 40 benchmark projects, the company caters to customers from all segments and income group.
Newprojects of the company:
Arihant Aarohi - This project, which is a 100% residential project is coming up in Padle ,Thane. The company has completed its land acquisition.
Arihant Akansha - The company for this project has acquired 25 acres land in Panvel. The project will be approved under MMRDA rental housing scheme
Awards & Citations:
Recognitions by the Industry & Society
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
100% Secure Process
Account Discovery
- OTP from CAMS
Account Linking for Stocks & MF
- One OTP per link Eg. NSDL, CDSL, CAMS, KFin etc.
One Click Upload for your Current Portfolio and Future Transactions!
Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
