Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Ansal Buildwell
Join Channel
Consolidated Standalone

Ansal Buildwell

₹147 3.2 | 2.2%

Market Cap ₹109 Cr.

Stock P/E 5.9

P/B 0.8

Current Price ₹147

Book Value ₹ 173.9

Face Value 10

52W High ₹191.8

Dividend Yield 0%

52W Low ₹ 66.7

Edit Ratio

Ansal Buildwell Research see more...

Overview Inc. Year: 1983Industry: Construction - Real Estate

Ansal Buildwell Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Ansal Buildwell Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 118 56 8 9 14 5 5 3 12 24
Other Income 1 1 1 1 1 0 1 1 1 1
Total Income 119 56 9 9 15 6 6 3 12 25
Total Expenditure 101 52 7 7 14 7 3 4 6 7
Operating Profit 18 4 2 2 1 -1 3 -1 6 18
Interest 1 2 1 1 0 1 1 1 1 1
Depreciation 1 1 1 1 1 0 -1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 16 1 1 0 0 -2 3 -3 5 16
Provision for Tax 1 5 1 0 0 0 2 0 1 0
Profit After Tax 14 -3 -0 0 0 -2 0 -3 4 16
Adjustments -0 -0 1 -0 -0 -0 -1 -1 3 -0
Profit After Adjustments 14 -3 1 0 0 -2 -1 -3 7 16
Adjusted Earnings Per Share 19.2 -4.7 1.4 0.1 0.4 -3 -1.5 -4.4 9 21.8

Ansal Buildwell 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 104 145 123 96 51 72 44 63 73 188 33 44
Other Income 2 2 2 3 2 3 3 3 2 3 32 4
Total Income 106 146 124 99 53 75 47 67 75 191 65 46
Total Expenditure 78 118 99 73 38 55 33 49 58 164 59 20
Operating Profit 29 28 25 27 15 20 14 17 18 27 6 26
Interest 9 9 9 13 13 13 21 12 9 6 4 4
Depreciation 2 2 2 2 2 1 1 4 1 4 1 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 18 18 14 12 0 5 -7 1 7 17 1 21
Provision for Tax 7 7 6 4 2 4 1 0 0 7 2 3
Profit After Tax 11 11 9 8 -1 1 -8 1 7 10 -1 17
Adjustments 0 -11 0 0 0 -0 -0 -0 -0 1 -2 1
Profit After Adjustments 11 -0 9 8 -1 1 -9 0 7 11 -3 19
Adjusted Earnings Per Share 14.5 -0 12.1 10.2 -1.3 1.4 -11.5 0.6 9 15.4 -3.8 24.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -82% -19% -14% -11%
Operating Profit CAGR -78% -29% -21% -15%
PAT CAGR -110% NAN% NAN% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 101% 50% 28% 14%
ROE Average -1% 5% 2% 5%
ROCE Average 4% 10% 9% 12%

Ansal Buildwell 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 76 85 93 100 99 100 92 92 98 111 109
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 6 16 28 46 47 33 27 18 18 2 3
Other Non-Current Liabilities 8 8 8 9 9 9 9 10 12 13 23
Total Current Liabilities 268 232 218 218 166 177 199 221 225 342 339
Total Liabilities 358 341 348 373 321 320 327 341 354 468 473
Fixed Assets 16 15 13 13 4 4 3 4 3 5 5
Other Non-Current Assets 6 14 12 13 17 17 18 16 34 70 58
Total Current Assets 336 312 322 347 300 299 306 321 317 393 410
Total Assets 358 341 348 373 321 320 327 341 354 468 473

Ansal Buildwell 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 2 6 4 8 4 3 -18 -17 -17 -2 -15
Cash Flow from Operating Activities 28 -0 -6 -7 17 23 20 32 24 61 1
Cash Flow from Investing Activities -1 -2 2 -1 0 -1 1 -4 0 -38 -0
Cash Flow from Financing Activities -23 -0 7 5 -17 -24 -20 -28 -9 -35 -2
Net Cash Inflow / Outflow 4 -2 4 -3 -1 -2 1 0 15 -12 -1
Closing Cash & Cash Equivalent 6 4 8 5 3 1 -17 -17 -2 -15 -16

Ansal Buildwell 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) 14.48 -0 12.15 10.18 -1.33 1.42 -11.52 0.62 9.05 15.37 -3.82
CEPS(Rs) 17.09 17.05 15.47 12.68 0.43 3.42 -10.11 6.09 11.53 18.7 -0.42
DPS(Rs) 1.5 1.5 1 0.8 0 0.5 0 0 0.5 0 0
Book NAV/Share(Rs) 102.5 115.29 126.23 135.44 134.06 135.92 124.02 124.41 133.34 150.92 147.48
Core EBITDA Margin(%) 25.15 18.48 19.48 24.52 25.15 23.56 25.34 22.21 21.01 12.72 -79.45
EBIT Margin(%) 25.63 18.25 18.78 25.89 27.02 25.97 30.2 21.38 22.01 12.49 16.46
Pre Tax Margin(%) 16.94 12.17 11.82 12.49 0.7 7.44 -17.03 1.85 9.94 9.14 3.74
PAT Margin (%) 10.3 7.41 7.31 7.82 -2.34 1.96 -19.1 1.33 9.64 5.34 -3.57
Cash Profit Margin (%) 12.16 8.69 9.32 9.74 0.63 3.51 -16.98 7.09 11.66 7.36 -0.95
ROA(%) 3.08 3.07 2.6 2.08 -0.34 0.44 -2.6 0.25 2.02 2.44 -0.25
ROE(%) 15.06 13.35 10.06 7.78 -1.19 1.42 -8.75 0.92 7.39 9.54 -1.06
ROCE(%) 21.8 20.3 15.1 13.98 7.31 10.36 7.78 8.57 10.62 16.21 3.89
Receivable days 39.97 31.03 31.49 55 93.66 33.42 48.4 44.12 30.33 2.71 6.17
Inventory Days 902.64 655.14 764.2 1017.05 1881.98 1252.86 2055.23 1420.86 1190.55 544.62 3703.77
Payable days -405.91 225.92 0 -667.69 -303.42 423.54 3771.1 119.44 40.3 48.42 105.7
PER(x) 2.41 0 5.35 6.81 0 54.66 0 33.32 4.66 6.15 0
Price/Book(x) 0.34 0.27 0.51 0.51 0.4 0.57 0.38 0.17 0.32 0.63 0.49
Dividend Yield(%) 4.29 4.82 1.54 1.15 0 0.64 0 0 1.18 0 0
EV/Net Sales(x) 0.61 0.5 0.89 1.38 2.32 1.75 2.31 1.05 0.92 0.45 2.23
EV/Core EBITDA(x) 2.21 2.53 4.3 4.95 7.73 6.35 7.13 3.86 3.81 3.1 11.66
Net Sales Growth(%) -3.62 39.63 -15.41 -21.56 -47.16 41.47 -38.86 44.3 15.05 157.21 -82.59
EBIT Growth(%) 1.55 -0.59 -12.92 8.1 -44.85 35.93 -28.88 2.13 18.45 45.91 -77.06
PAT Growth(%) 2.49 0.41 -16.45 -16.19 -115.82 218.71 -694.83 110.04 734.73 42.45 -111.66
EPS Growth(%) 2.49 -100.01 0 -16.19 -113.1 206.65 -909.87 105.38 1360.08 69.88 -124.85
Debt/Equity(x) 0.6 0.64 0.77 0.91 0.87 0.75 0.81 0.64 0.54 0.23 0.28
Current Ratio(x) 1.26 1.34 1.48 1.59 1.81 1.69 1.54 1.45 1.41 1.15 1.21
Quick Ratio(x) 0.26 0.26 0.28 0.33 0.31 0.31 0.28 0.35 0.37 0.19 0.22
Interest Cover(x) 2.95 3 2.7 1.93 1.03 1.4 0.64 1.09 1.82 3.73 1.29
Total Debt/Mcap(x) 1.75 2.37 1.5 1.78 2.17 1.31 2.14 3.86 1.71 0.37 0.58

Ansal Buildwell Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 54.82 54.82 54.82 54.82 54.82 54.82 54.82 54.82 54.82 54.82
FII 0 0 0 0 0 0 0 0 0 0
DII 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Public 45.15 45.15 45.15 45.15 45.15 45.15 45.15 45.15 45.15 45.15
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at 0.8 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 5% over the last 3 years.
  • Debtor days have increased from 48.42 to 105.7days.
  • Earnings include an other income of Rs. 32 Cr.

* 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.

Ansal Buildwell News

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!