Ajmera Realty&Infra

₹780.1 -3.9 | 0.5%

WEBSITE BSE:513349 NSE : AJMERA 10 May, 16:01

Market Cap ₹2768 Cr.

Stock P/E 26.9

P/B 3.2

Current Price ₹780.1

Book Value ₹ 244

Face Value 10

52W High ₹882.4

Dividend Yield 0.51%

52W Low ₹ 287.4

Edit Ratio

Ajmera Realty&Infra Research see more...

Overview Inc. Year: 1985Industry: Construction - Real Estate

Ajmera Realty & Infra India Ltd is an totally India-based real estate organisation. The Company is principally engaged in real estate development of residential and commercial tasks. The business enterprise has a presence in and around Mumbai, Pune, Ahmedabad and Bangalore, as well as an international project in Bahrain. The Company's initiatives include Ajmera Lugaano, Ajmera Nucleus, Ajmera I-Land, Ajmera Serene, Ajmera Sikova, Ajmera Stone Park, Ajmera Infinity, Ajmera Aeon, Ajmera Zeon, Ajmera Treon, Ajmera Summit, Ajmera Summit, Casa Vyoma, Ajmera annex and Ajmera villows.

Ajmera Realty&Infra Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Ajmera Realty&Infra Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	69	181	52	185	79	114	116	145	207	232
Other Income	1	3	3	2	2	4	2	2	2	2
Total Income	70	184	55	187	81	118	118	148	209	234
Total Expenditure	49	141	37	129	57	83	79	108	147	166
Operating Profit	21	43	18	58	23	35	39	40	62	69
Interest	8	23	2	11	8	15	9	10	21	28
Depreciation	0	0	0	0	0	0	0	0	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	13	20	15	46	15	19	29	29	41	40
Provision for Tax	3	5	4	12	5	5	8	6	11	10
Profit After Tax	10	15	12	34	11	15	22	23	30	29
Adjustments	0	-1	-0	-0	-0	0	-1	-0	1	-1
Profit After Adjustments	10	14	12	34	11	15	21	23	30	29
Adjusted Earnings Per Share	2.7	3.9	3.3	9.6	3	4.3	5.9	6.4	8.6	8.1

Ajmera Realty&Infra Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	80	78	165	316	277	370	382	344	347	483	431	700
Other Income	9	10	7	9	15	17	19	6	5	6	10	8
Total Income	89	88	172	325	292	387	401	351	352	489	441	709
Total Expenditure	59	56	119	233	171	231	254	240	251	367	307	500
Operating Profit	30	33	53	92	122	156	147	111	100	123	134	210
Interest	4	4	17	31	36	46	50	66	58	59	36	68
Depreciation	6	6	2	2	2	3	2	2	2	2	2	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	20	23	33	59	83	106	94	43	41	62	96	139
Provision for Tax	4	6	7	13	17	22	18	10	10	15	25	35
Profit After Tax	16	17	26	46	66	84	76	33	31	46	72	104
Adjustments	-1	-1	-0	-3	-1	-2	-2	-0	-1	-1	0	-1
Profit After Adjustments	15	16	26	42	65	83	75	33	31	45	72	103
Adjusted Earnings Per Share	4.4	4.6	7.2	12	18.4	23.3	21.2	9.2	8.5	12.7	20.2	29

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-11%	8%	3%	18%
Operating Profit CAGR	9%	6%	-3%	16%
PAT CAGR	57%	30%	-3%	16%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	158%	86%	37%	30%
ROE Average	10%	7%	8%	9%
ROCE Average	8%	7%	8%	9%

Ajmera Realty&Infra Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	386	396	416	449	505	563	611	639	665	710	774
Minority's Interest	31	43	97	89	72	83	95	105	102	101	119
Borrowings	232	317	235	184	139	355	795	866	694	815	806
Other Non-Current Liabilities	152	252	299	351	284	269	202	101	198	130	113
Total Current Liabilities	79	77	129	187	417	265	176	262	239	262	110
Total Liabilities	880	1086	1176	1261	1416	1536	1880	1972	1897	2018	1922
Fixed Assets	123	119	74	72	70	69	71	76	66	66	69
Other Non-Current Assets	84	146	364	388	381	354	402	463	533	521	379
Total Current Assets	674	821	738	801	966	1113	1407	1433	1298	1431	1474
Total Assets	880	1086	1176	1261	1416	1536	1880	1972	1897	2018	1922

Ajmera Realty&Infra Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	11	26	26	7	10	15	4	16	8	25	23
Cash Flow from Operating Activities	-21	-71	-68	119	59	-116	-345	-18	201	-64	137
Cash Flow from Investing Activities	-20	-4	-10	-9	14	-4	-5	11	-9	29	-47
Cash Flow from Financing Activities	56	67	59	-98	-69	109	363	-1	-175	33	-86
Net Cash Inflow / Outflow	15	-8	-19	11	5	-11	12	-7	17	-2	4
Closing Cash & Cash Equivalent	26	18	7	19	15	4	16	8	25	23	27

Ajmera Realty&Infra Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	4.37	4.57	7.24	11.95	18.41	23.33	21.2	9.17	8.5	12.75	20.22
CEPS(Rs)	6.37	6.54	8.02	13.53	19.22	24.57	22.17	9.89	9.37	13.53	20.6
DPS(Rs)	1.5	1.5	1.7	2.5	3	3.3	3.3	1.4	1.4	2.25	3
Book NAV/Share(Rs)	108.8	111.62	117.16	126.61	142.26	158.64	172.24	180.01	187.31	200.05	218.03
Core EBITDA Margin(%)	26.61	29.03	27.45	26.25	38.55	37.43	33.33	30.33	27.52	24.07	28.86
EBIT Margin(%)	29.79	34.15	30.59	28.37	43.11	41.34	37.8	31.51	28.47	25.05	30.73
Pre Tax Margin(%)	24.87	29.44	19.97	18.56	30.04	28.81	24.62	12.39	11.83	12.79	22.31
PAT Margin (%)	20.32	22.19	15.89	14.42	23.87	22.85	19.99	9.57	9.08	9.6	16.61
Cash Profit Margin (%)	28.28	29.58	17.3	15.19	24.57	23.59	20.62	10.2	9.59	9.95	16.95
ROA(%)	1.99	1.77	2.31	3.74	4.95	5.72	4.46	1.71	1.63	2.37	3.63
ROE(%)	4.12	4.45	6.44	10.54	13.88	15.82	12.99	5.27	4.83	6.74	9.65
ROCE(%)	3.86	3.91	7.13	12.22	13.8	15.07	11.3	7.04	6.48	7.69	7.98
Receivable days	131.03	84.47	43.59	37.78	116.38	152.34	177.17	213.29	205.13	167.72	169.8
Inventory Days	1750.67	2750.19	1521.06	787.95	936.12	737.25	826.77	1043.24	1021.81	733.88	920.58
Payable days	187.72	1603.03	730.75	298.03	221.08	181.39	210.5	202.81	121.12	80.06	91.02
PER(x)	21.17	11.41	16.33	11.53	11.06	10.31	8.98	6.98	13.82	25.68	13.68
Price/Book(x)	0.85	0.47	1.01	1.09	1.43	1.52	1.11	0.36	0.63	1.64	1.27
Dividend Yield(%)	1.62	2.88	1.44	1.81	1.47	1.37	1.73	2.19	1.19	0.69	1.08
EV/Net Sales(x)	6.96	6.37	4.13	2.55	4.13	3.65	3.96	3.41	3.32	4.39	4.14
EV/Core EBITDA(x)	18.45	15.34	12.91	8.74	9.42	8.68	10.31	10.6	11.44	17.3	13.32
Net Sales Growth(%)	-49.59	-1.85	109.9	92.01	-12.19	33.2	3.23	-9.74	0.68	39.22	-10.69
EBIT Growth(%)	-47.44	12.5	87.99	78.07	33.46	27.72	-5.62	-24.76	-9.03	22.49	9.55
PAT Growth(%)	-60.96	7.17	50.28	74.29	45.31	27.51	-9.7	-56.8	-4.42	47.17	54.49
EPS Growth(%)	-60.01	4.59	58.51	65.17	53.97	26.73	-9.11	-56.75	-7.25	49.88	58.67
Debt/Equity(x)	0.66	0.84	0.64	0.74	0.88	0.92	1.41	1.52	1.17	1.4	1.09
Current Ratio(x)	8.49	10.63	5.7	4.27	2.32	4.2	8	5.47	5.42	5.46	13.4
Quick Ratio(x)	2.39	1.65	0.49	0.6	0.56	1.41	2.69	1.69	1.5	1.65	2.72
Interest Cover(x)	6.05	7.25	2.88	2.89	3.3	3.3	2.87	1.65	1.71	2.04	3.65
Total Debt/Mcap(x)	0.78	1.8	0.64	0.68	0.62	0.6	1.28	4.27	1.86	0.86	0.86

Ajmera Realty&Infra Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	69.73	69.73	69.73	69.73	69.73	69.73	69.73	69.73	69.73	74.2
FII	0.02	0.02	0.02	0.02	0.03	0.02	0.02	0.04	0.02	0.29
DII	0	0	0	0	0	0.59	0.82	1.6	1.77	2.11
Public	30.24	30.24	30.24	30.24	30.24	29.65	29.43	28.63	28.48	23.4
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	2.47	2.47	2.47	2.47	2.47	2.47	2.47	2.47	2.47	2.63
FII	0	0	0	0	0	0	0	0	0	0.01
DII	0	0	0	0	0	0.02	0.03	0.06	0.06	0.07
Public	1.07	1.07	1.07	1.07	1.07	1.05	1.04	1.02	1.01	0.83
Others	0	0	0	0	0	0	0	0	0	0
Total	3.55	3.55	3.55	3.55	3.55	3.55	3.55	3.55	3.55	3.55

Pros

Company has reduced debt.

Cons

Company has a low return on equity of 7% over the last 3 years.
Debtor days have increased from 80.06 to 91.02days.
Stock is trading at 3.2 times its book value.
The company has delivered a poor profit growth of -3% over past five years.

* 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.

Ajmera Realty&Infra News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Ajmera Realty&Infra

Add Watchlist

Ajmera Realty&Infra Research see more...

Overview Inc. Year: 1985Industry: Construction - Real Estate

Ajmera Realty&Infra Share Price

Alert Data

Quarterly Price

Peer Comparison

Ajmera Realty&Infra Quarterly Results

Ajmera Realty&Infra Profit & Loss

Growth Rates

Ajmera Realty&Infra Balance Sheet

Ajmera Realty&Infra Cash Flow

Ajmera Realty&Infra Ratios

Ajmera Realty&Infra Shareholding Pattern

Ajmera Realty&Infra News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!