Samruddhi Realty Ltd - Stock Valuation and Financial Performance

Name: Samruddhi Realty
Brand: Samruddhi Realty

BSE: 535466 | NSE: | Construction - Real Estate | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Samruddhi Realty

Based on:

Data

M-Cap below 100cr DeciZen not available

Samruddhi Realty stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

4.9 Cr.

52-wk low:

4.8

52-wk high:

4.8

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Samruddhi Realty:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	TTM
ROCE % ⓘ	-4.5%	8.3%	6.6%	15.3%	22.2%	24.5%	15.5%	17.5%	14.3%	14.8%	-
Value Creation Index ⓘ	-1.3	-0.4	-0.5	0.1	0.6	0.8	0.1	0.3	0.0	0.1	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	3.5	2.8	5.4	12.3	26.8	50.8	49.8	47.6	13.3	3.1	3
Sales YoY Gr.	-	-18.5%	92.9%	126.3%	118%	89.3%	-2%	-4.4%	-72%	-76.8%	-
Adj EPS ⓘ	-5.8	6.2	0.9	1.3	2.6	3.2	2	1.8	-0.4	-0.1	-0.1
YoY Gr.	-	NA	-86.3%	57.7%	96.3%	21.3%	-37%	-10%	-120.4%	NA	-
BVPS (₹) ⓘ	4.4	10.6	8.7	10.1	11.1	13	14.4	16.2	15.8	15.7	15.7
Adj Net Profit ⓘ	-0.4	0.5	0.3	0.4	1.8	3.2	2	1.8	-0.4	-0.1	0
Cash Flow from Ops. ⓘ	0.6	1.2	-0.5	-2.9	9	-2.1	-13.6	-5.9	-18.7	30.3	-
Debt/CF from Ops. ⓘ	10.8	5.3	-17.1	-5.3	3.1	-17.9	-3.5	-12.4	-5	3.2	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-1.3%	-35.1%	-60.4%	-76.8%
Adj EPS ⓘ	NA	-154.8%	-140.1%	NA
BVPSⓘ	15.2%	7.2%	3%	-0.6%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	TTM
Return on Equity % ⓘ	-79.4	82.9	15.5	14.3	32.9	30.7	14.7	11.8	-2.3	-0.9	-0.8
Op. Profit Mgn % ⓘ	-3.7	22.7	9.6	18.9	22.1	20.4	16.9	25.8	100	455.3	NAN
Net Profit Mgn % ⓘ	-12	15.9	5.1	3.5	6.8	6.3	4.1	3.8	-2.8	-4.4	-4.2
Debt to Equity ⓘ	19.7	8.3	3	4.7	3.6	2.8	3.3	4.5	5.9	6	-
Working Cap Days ⓘ	749	1,029	744	548	474	462	705	928	4,305	25,124	0
Cash Conv. Cycle ⓘ	569	770	535	361	286	263	438	592	4,454	23,142	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Samruddhi Realty Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-0.1	-0.1
TTM Sales (₹ Cr.)	3.1	3.1
BVPS (₹.) ⓘ	15.7	15.7
Reserves (₹ Cr.) ⓘ	6	6
P/BV ⓘ	0.31	0.31
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	4.80 / 4.80
All Time Low / High (₹)	4.39 / 50.00
Market Cap (₹ Cr.)	4.9
Equity (₹ Cr.)	10.1
Face Value (₹)	10
Industry PE ⓘ	72.9

Management X-Ray of Samruddhi Realty:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

66.87

66.71

* Pledged shares as % of Promoter's holding (%)

Valuation of Samruddhi Realty

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Samruddhi Realty

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18
Sales	3.46	2.82	5.44	12.31	26.84	50.81	49.78	47.61	13.32	3.09
Operating Expenses ⓘ	3.59	2.18	4.92	10.02	20.91	40.47	41.35	35.39	0	-10.97
Manufacturing Costs	0	0	0	3.49	8.80	23.62	21.82	15.01	12.13	59.05
Material Costs	2.68	0.98	2.76	2.61	3.96	3.89	7.85	3.52	-22.51	-79.71
Employee Cost	0.79	0.72	1.19	1.58	2.51	3.62	4.36	5.18	2.70	3.28
Other Costs ⓘ	0.12	0.48	0.97	2.34	5.64	9.34	7.32	11.68	7.68	6.42
Operating Profit ⓘ	-0.13	0.64	0.52	2.29	5.92	10.34	8.43	12.22	13.32	14.05
Operating Profit Margin (%)	-3.7%	22.7%	9.6%	18.6%	22.1%	20.3%	16.9%	25.7%	100.0%	455.2%
Other Income ⓘ	0	0.06	0.21	0.25	0.45	0.86	1.54	1.80	1.40	2.53
Interest ⓘ	0.12	0.08	0.23	1.43	3.27	5.25	5.45	10.42	13.83	16.31
Depreciation ⓘ	0.17	0.14	0.12	0.24	0.38	0.71	1.24	0.76	0.52	0.24
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-0.43	0.49	0.37	0.87	2.73	5.24	3.28	2.85	0.37	0.03
Tax ⓘ	-0.01	0.04	0.08	0.46	0.90	2.02	1.25	1.05	0.75	0.17
Profit After Tax	-0.41	0.45	0.29	0.41	1.83	3.22	2.03	1.80	-0.37	-0.14
PAT Margin (%)	-12.0%	16.0%	5.3%	3.4%	6.8%	6.3%	4.1%	3.8%	-2.8%	-4.4%
Adjusted EPS (₹)	-5.8	6.3	0.9	1.3	2.6	3.2	2.0	1.8	-0.4	-0.1
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	30%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18
Equity and Liabilities
Shareholders Fund	0.32	0.77	2.81	3.28	7.69	13.09	14.51	16.30	15.92	15.83
Share Capital ⓘ	0.50	0.50	2.25	2.25	4.83	8.41	10.09	10.09	10.09	10.09
Reserves ⓘ	-0.18	0.27	0.56	1.03	2.86	4.68	4.41	6.21	5.82	5.73
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	6.05	6.15	8.38	12.94	13.36	27.47	37.35	54.68	81.87	56.96
Long Term Debt	6.05	5.86	6.99	11.59	8.92	12.31	27.92	44.06	69.70	56.48
Short Term Debt	0	0.29	1.39	1.35	4.45	15.16	9.43	10.63	12.17	0.48
Trade Payables	0.54	0.40	0.64	1.72	6.24	16.47	12.54	14.80	14.67	54.34
Others Liabilities ⓘ	1.44	3.35	5.39	9.28	32.04	47.18	58.65	60.52	81.12	116.42
Total Liabilities ⓘ	8.34	10.67	17.21	27.22	59.34	104.21	123.04	146.31	193.57	243.55
Fixed Assets
Gross Block	0.54	0.46	0.83	1.68	3.50	5.08	5.14	5.39	5.27	2.54
Accumulated Depreciation	0	0	0	0.78	1.16	1.87	2.91	3.66	4.07	2.03
Net Fixed Assetsⓘ	0.54	0.46	0.83	0.90	2.35	3.21	2.23	1.72	1.20	0.51
CWIP ⓘ	0	0	0	0	0	0	0	0	0	0
Investmentsⓘ	0.01	0.08	0.04	0.04	0.03	0.01	0	0.01	0.01	0.01
Inventories	4.62	6.23	6.31	10.12	21.93	44.25	58.32	84.22	114.18	200.20
Trade Receivables	1.17	0.66	3.68	6.55	14.75	22.90	31.82	23.06	39.54	24.17
Cash Equivalents	0.26	1.74	2.56	3.06	10.49	18.94	10.59	12.73	10.04	0.40
Others Assetsⓘ	1.75	1.50	3.79	6.55	9.80	14.91	20.07	24.56	28.60	18.25
Total Assets ⓘ	8.34	10.67	17.21	27.22	59.34	104.21	123.04	146.31	193.57	243.55

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18
Cash Flow From Operating Activity ⓘ	0.58	1.20	-0.50	-2.90	8.97	-2.07	-13.61	-5.87	-18.70	30.26
PBT ⓘ	-0.43	0.49	0.37	0.87	2.73	5.24	3.28	2.85	0.37	0.03
Adjustment ⓘ	0.30	0.19	0.18	1.46	3.28	4.76	5.57	9.82	11.69	15.72
Changes in Working Capital ⓘ	0.72	0.59	-0.94	-4.74	3.91	-10.03	-21	-17.4	-30.05	14.71
Tax Paid ⓘ	-0.02	-0.06	-0.11	-0.48	-0.95	-2.04	-1.47	-1.14	-0.71	-0.20
Cash Flow From Investing Activity ⓘ	-0.41	0.26	-2.52	-0.19	-1.54	-0.72	0.51	0.63	0.79	10.95
Capex	-0.04	-0.04	-0.52	-0.35	-1.82	-1.55	-0.28	-0.25	0	0.63
Net Investments	0	-0.07	0.04	0	0	0	0	0	-0.11	9.69
Others ⓘ	-0.38	0.37	-2.05	0.16	0.28	0.83	0.79	0.88	0.90	0.63
Cash Flow From Financing Activityⓘ	-0.29	0.02	3.83	3.61	0	11.24	4.75	7.39	15.11	-41.16
Net Proceeds from Shares ⓘ	0	0	1.75	0	2.75	2.01	0	0	0	0
Net Proceeds from Borrowing ⓘ	-0.17	-0.19	1.13	0	0	0	0	17.33	0	0
Interest Paid ⓘ	-0.12	-0.08	-0.14	-1.34	-3.18	-4.87	-5.13	-9.95	-12.07	-16.25
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	0	0.29	1.10	4.94	0.42	14.10	9.88	0	27.18	-24.91
Net Cash Flow ⓘ	-0.13	1.48	0.82	0.52	7.43	8.45	-8.35	2.14	-2.80	0.06

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18
Ratios
ROE (%)	-79.43	83.39	16.21	13.61	33.37	30.97	14.74	11.66	-2.32	-0.85
ROCE (%)	-4.46	8.34	6.61	15.3	22.23	24.54	15.49	17.52	14.33	14.8
Asset Turnover Ratio	0.43	0.3	0.39	0.55	0.62	0.62	0.44	0.35	0.08	0.01
PAT to CFO Conversion(x)	N/A	2.67	-1.72	-7.07	4.9	-0.64	-6.7	-3.26	N/A	N/A
Working Capital Days
Receivable Days	164	118	146	152	145	135	201	210	858	3,767
Inventory Days	433	701	421	243	218	238	376	546	2,719	0
Payable Days	50	175	69	165	367	1,065	674	1,418	-239	-158

Samruddhi Realty Ltd Stock News

Samruddhi Realty Ltd FAQs

What is the share price of Samruddhi Realty?

Company share prices are keep on changing according to the market conditions. The closing price of Samruddhi Realty on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Samruddhi Realty?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Samruddhi Realty stood at ₹4.85.