WEBSITE BSE:526519 NSE : ALPINE HSG. 18 May, 12:50
Market Cap ₹260 Cr.
Stock P/E 90.1
P/B 3.3
Current Price ₹150
Book Value ₹ 45.1
Face Value 10
52W High ₹200.8
Dividend Yield 0%
52W Low ₹ 99.5
Alpine Housing Development Corporation Ltd is a renowned real estate company that specializes in property development and construction. With a strong presence in the Indian market, Alpine Housing has established itself as a trusted brand in the industry. The company is committed to creating exceptional residential and commercial spaces that meet the highest standards of quality and craftsmanship. Alpine Housing focuses on delivering innovative designs, meticulous planning, and timely execution of projects. Their diverse portfolio includes luxurious apartments, villas, and office spaces that cater to the evolving needs of modern lifestyles. Known for their attention to detail and customer-centric approach, Alpine Housing has earned a reputation for creating sustainable and aesthetically pleasing properties. With a team of experienced professionals and a commitment to excellence, Alpine Housing Development Corporation Ltd continues to make significant contributions to the real estate sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 8 | 11 | 16 | 11 | 12 | 10 | 9 | 16 | 13 | 12 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 8 | 11 | 16 | 11 | 12 | 10 | 9 | 16 | 13 | 12 |
Total Expenditure | 6 | 9 | 15 | 9 | 11 | 9 | 7 | 15 | 12 | 11 |
Operating Profit | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 2 |
Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Adjustments | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Adjusted Earnings Per Share | 0.3 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.5 | 0.4 |
#(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 | 31 | 39 | 16 | 24 | 28 | 30 | 31 | 41 | 42 | 45 | 48 | 50 |
Other Income | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 |
Total Income | 32 | 41 | 18 | 25 | 29 | 32 | 32 | 42 | 43 | 45 | 49 | 50 |
Total Expenditure | 29 | 37 | 15 | 19 | 23 | 25 | 25 | 35 | 36 | 40 | 43 | 45 |
Operating Profit | 4 | 4 | 3 | 7 | 6 | 6 | 7 | 7 | 7 | 6 | 6 | 7 |
Interest | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 2 | 2 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
Profit Before Tax | 1 | 2 | 2 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 4 |
Provision for Tax | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Profit After Tax | 1 | 1 | 1 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 4 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 1 | 1 | 1 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 4 |
Adjusted Earnings Per Share | 0.6 | 0.9 | 0.8 | 2.3 | 1.8 | 1.8 | 1.7 | 1.9 | 1.6 | 1.2 | 1.4 | 1.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 7% | 5% | 10% | 4% |
Operating Profit CAGR | 0% | -5% | 0% | 4% |
PAT CAGR | 0% | -13% | -8% | 7% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 32% | 122% | 60% | 31% |
ROE Average | 3% | 3% | 4% | 4% |
ROCE Average | 5% | 5% | 5% | 4% |
#(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 | 53 | 53 | 54 | 57 | 60 | 62 | 65 | 69 | 71 | 74 | 76 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 5 | 3 | 17 | 15 | 40 | 34 | 36 | 18 | 16 | 32 | 10 |
Other Non-Current Liabilities | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 |
Total Current Liabilities | 66 | 63 | 62 | 87 | 72 | 92 | 88 | 97 | 77 | 50 | 58 |
Total Liabilities | 125 | 120 | 135 | 161 | 174 | 190 | 191 | 185 | 166 | 158 | 146 |
Fixed Assets | 9 | 15 | 14 | 15 | 14 | 13 | 12 | 12 | 11 | 6 | 5 |
Other Non-Current Assets | 4 | 4 | 4 | 2 | 3 | 3 | 3 | 3 | 4 | 18 | 17 |
Total Current Assets | 113 | 101 | 116 | 143 | 157 | 175 | 176 | 170 | 150 | 134 | 123 |
Total Assets | 125 | 120 | 135 | 161 | 174 | 190 | 191 | 185 | 166 | 158 | 146 |
#(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 | 1 | 1 | 1 | 1 | 4 | 1 | 3 | 4 | 2 | 2 | 2 |
Cash Flow from Operating Activities | 3 | 37 | -12 | 1 | -14 | -15 | 10 | 14 | 4 | -2 | 21 |
Cash Flow from Investing Activities | 0 | -7 | -1 | -0 | -0 | 1 | -0 | -1 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -3 | -30 | 13 | 3 | 12 | 15 | -9 | -15 | -4 | 2 | -22 |
Net Cash Inflow / Outflow | -1 | 0 | -0 | 4 | -3 | 1 | 1 | -2 | 0 | -0 | -1 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 4 | 1 | 3 | 4 | 2 | 2 | 2 | 1 |
# | 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) | 0.65 | 0.86 | 0.83 | 2.34 | 1.75 | 1.81 | 1.71 | 1.9 | 1.64 | 1.2 | 1.37 |
CEPS(Rs) | 1.23 | 1.49 | 1.46 | 2.81 | 2.25 | 2.21 | 2.16 | 2.35 | 2.05 | 1.53 | 1.81 |
DPS(Rs) | 1 | 1 | 1 | 0.6 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 30.34 | 30.76 | 31.14 | 32.87 | 34.65 | 36.01 | 37.72 | 39.63 | 41.27 | 42.47 | 43.84 |
Core EBITDA Margin(%) | 6.19 | 6.1 | 11.65 | 22.92 | 16.86 | 16.12 | 18.58 | 14.55 | 13.71 | 11.24 | 9.7 |
EBIT Margin(%) | 7.37 | 6.05 | 12.66 | 24.4 | 17.51 | 18.51 | 20.03 | 16.23 | 14.35 | 11.31 | 10.39 |
Pre Tax Margin(%) | 4.52 | 4.35 | 9.36 | 21.8 | 13.38 | 12.39 | 12.15 | 9.55 | 8.12 | 5.63 | 5.83 |
PAT Margin (%) | 3.64 | 3.79 | 8.75 | 16.89 | 10.9 | 10.34 | 9.56 | 8.12 | 6.74 | 4.64 | 4.98 |
Cash Profit Margin (%) | 6.94 | 6.6 | 15.44 | 20.31 | 14 | 12.65 | 12.09 | 10.04 | 8.41 | 5.89 | 6.56 |
ROA(%) | 0.87 | 1.21 | 1.13 | 2.74 | 1.81 | 1.72 | 1.55 | 1.75 | 1.62 | 1.28 | 1.57 |
ROE(%) | 2.13 | 2.81 | 2.68 | 7.31 | 5.19 | 5.11 | 4.63 | 4.92 | 4.06 | 2.87 | 3.18 |
ROCE(%) | 2.06 | 2.53 | 2.41 | 6.13 | 4.61 | 4.6 | 4.86 | 5.54 | 5.36 | 4.4 | 4.6 |
Receivable days | 379.16 | 201.69 | 395.89 | 256.65 | 176.11 | 174.58 | 164.4 | 149.18 | 201.45 | 238.05 | 258.41 |
Inventory Days | 703.93 | 543.26 | 1351.1 | 1262.95 | 1352.83 | 1354.95 | 1392.6 | 1001.56 | 856.31 | 703.03 | 542.47 |
Payable days | 109.88 | 94.02 | 328.63 | 120.96 | 593.99 | 296.3 | 342.41 | 116.76 | 89.85 | 34.9 | 35.29 |
PER(x) | 10.03 | 11.58 | 11.85 | 7.77 | 11.67 | 11.73 | 9.74 | 4.6 | 8.22 | 31.29 | 85.91 |
Price/Book(x) | 0.21 | 0.32 | 0.32 | 0.55 | 0.59 | 0.59 | 0.44 | 0.22 | 0.33 | 0.89 | 2.69 |
Dividend Yield(%) | 5.8 | 3.77 | 3.82 | 2.47 | 1.83 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.16 | 1.09 | 3.36 | 2.85 | 3.13 | 3.37 | 2.73 | 1.41 | 1.48 | 2.39 | 4.72 |
EV/Core EBITDA(x) | 18.81 | 11.5 | 17.31 | 10.06 | 15.16 | 16.23 | 12.1 | 7.72 | 9.18 | 18.96 | 39.13 |
Net Sales Growth(%) | 64.71 | 27.57 | -58.11 | 46.19 | 15.92 | 8.74 | 2.34 | 31.01 | 3.92 | 6.49 | 6.22 |
EBIT Growth(%) | 8.06 | 4.78 | -12.35 | 181.71 | -16.82 | 15.02 | 10.67 | 6.2 | -8.08 | -16.16 | -2.42 |
PAT Growth(%) | 26.76 | 33.05 | -3.4 | 182.2 | -25.19 | 3.22 | -5.46 | 11.33 | -13.72 | -26.79 | 14.12 |
EPS Growth(%) | 26.75 | 33.05 | -3.4 | 182.2 | -25.19 | 3.22 | -5.44 | 11.33 | -13.72 | -26.79 | 14.12 |
Debt/Equity(x) | 1.06 | 0.49 | 0.72 | 0.72 | 0.88 | 1.09 | 0.91 | 0.65 | 0.58 | 0.6 | 0.28 |
Current Ratio(x) | 1.7 | 1.61 | 1.87 | 1.65 | 2.17 | 1.89 | 2 | 1.75 | 1.95 | 2.67 | 2.13 |
Quick Ratio(x) | 0.77 | 0.74 | 0.8 | 0.5 | 0.7 | 0.62 | 0.65 | 0.67 | 0.74 | 1.09 | 1.06 |
Interest Cover(x) | 2.59 | 3.56 | 3.83 | 9.38 | 4.24 | 3.03 | 2.54 | 2.43 | 2.3 | 1.99 | 2.28 |
Total Debt/Mcap(x) | 4.97 | 1.52 | 2.28 | 1.31 | 1.5 | 1.85 | 2.06 | 2.93 | 1.77 | 0.68 | 0.11 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73.69 | 73.69 | 73.69 | 73.69 | 73.69 | 73.69 | 73.66 | 73.86 | 73.86 | 73.86 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
Public | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.13 | 25.94 | 25.93 | 25.93 |
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 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 |
Pros
Cons
* 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.
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 |
---|
You May Also Know About