Ashiana Housing

₹360.9 4.5 | 1.3%

WEBSITE BSE:523716 NSE : ASHIANA HOU 10 May, 16:01

Market Cap ₹3628 Cr.

Stock P/E 47.7

P/B 4.8

Current Price ₹360.9

Book Value ₹ 74.9

Face Value 2

52W High ₹399.3

Dividend Yield 0.14%

52W Low ₹ 164.5

Edit Ratio

Ashiana Housing Research see more...

Overview Inc. Year: 1986Industry: Construction - Real Estate

Ashiana Housing Ltd is engaged in real estate activities with own or leased property. The Company operates through the Real Estate Business section. The Company's tasks consist of comfort houses venture, senior living assignment, care homes and retail project. Its comfort homes initiatives consist of Ashiana Town Bhiwadi-NCR; Ashiana Navrang Halol, Gujarat; Treehouse Residences Bhiwadi-NCR; Gulmohar Gardens Jaipur, Rajasthan; Ashiana Aangan Neemrana, and Ashiana Tarang Bhiwadi-NCR. Its senior living projects comprises Ashiana Utsav Bhiwadi-NCR, Ashiana Utsav Lavasa and Ashiana Nirmay Bhiwadi-NCR. Its care homes projects include Ashiana Utsav Jaipur and Ashiana Utsav Bhiwadi-NCR. Its retail projects consist of Ashiana Village Centre Bhiwadi-NCR; Rangoli Plaza Jaipur, Ashiana Treehouse Plaza Bhiwadi-NCR; and Ashiana Marine Plaza Jamshedpur, Jharkhand. The Company's subsidiaries consist of Latest Developers Advisory Ltd.,Topwell Projects Consultants Ltd. and Ashiana Maintenance Services Ltd.

Ashiana Housing Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Ashiana Housing 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	58	51	75	80	87	130	111	121	346	184
Other Income	3	3	4	1	5	5	6	8	5	5
Total Income	61	54	78	81	92	135	117	129	351	189
Total Expenditure	63	55	68	65	92	120	103	113	313	152
Operating Profit	-3	-1	10	16	0	16	14	16	38	38
Interest	1	1	1	1	1	1	2	1	1	0
Depreciation	2	2	1	2	2	2	1	2	2	3
Exceptional Income / Expenses	0	-3	0	0	0	0	0	0	0	0
Profit Before Tax	-6	-7	8	13	-3	13	11	13	35	35
Provision for Tax	-1	-4	1	3	-1	4	1	2	8	7
Profit After Tax	-6	-4	6	10	-2	9	10	11	27	28
Adjustments	0	0	0	0	0	0	-0	0	0	0
Profit After Adjustments	-6	-4	6	10	-2	9	10	11	27	28
Adjusted Earnings Per Share	-0.6	-0.4	0.6	1	-0.2	0.9	1	1.1	2.7	2.8

Ashiana Housing 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	149	111	143	529	382	321	338	304	242	222	407	762
Other Income	13	12	22	14	15	14	13	14	17	13	18	24
Total Income	161	123	164	543	397	335	351	317	259	235	425	786
Total Expenditure	114	91	102	385	287	265	302	313	237	220	355	681
Operating Profit	48	32	63	157	110	70	49	4	23	15	70	106
Interest	3	2	5	6	10	14	17	17	14	17	28	4
Depreciation	3	3	8	8	8	7	8	9	9	8	8	8
Exceptional Income / Expenses	0	-1	0	0	0	0	0	-17	0	-4	0	0
Profit Before Tax	42	26	49	143	91	49	24	-39	0	-15	34	94
Provision for Tax	9	4	3	37	24	11	10	-9	-1	-8	6	18
Profit After Tax	33	22	47	106	67	38	14	-30	2	-7	28	76
Adjustments	0	-0	-0	0	0	0	0	0	0	-0	-0	0
Profit After Adjustments	33	22	46	106	67	38	14	-30	2	-7	28	76
Adjusted Earnings Per Share	3.6	2.3	4.5	10.3	6.5	3.7	1.3	-3	0.2	-0.7	2.7	7.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	83%	10%	5%	11%
Operating Profit CAGR	367%	160%	0%	4%
PAT CAGR	0%	0%	-6%	-2%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	116%	45%	27%	14%
ROE Average	4%	1%	0%	6%
ROCE Average	7%	3%	2%	9%

Ashiana Housing 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	268	284	523	651	723	766	782	750	751	736	760
Minority's Interest	-1	-3	-8	0	0	0	0	0	0	0	0
Borrowings	11	9	33	57	78	63	143	104	47	156	165
Other Non-Current Liabilities	24	27	29	24	31	30	31	37	42	36	36
Total Current Liabilities	110	296	607	468	426	407	266	292	510	923	1221
Total Liabilities	412	613	1183	1200	1258	1266	1222	1182	1349	1851	2182
Fixed Assets	46	56	68	63	59	54	60	55	58	53	49
Other Non-Current Assets	17	-22	24	22	48	89	91	113	68	84	50
Total Current Assets	350	579	1091	1115	1150	1122	1071	1015	1223	1713	2059
Total Assets	412	613	1183	1200	1258	1266	1222	1182	1349	1851	2182

Ashiana Housing 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	44	58	57	41	101	53	42	64	93	154	127
Cash Flow from Operating Activities	-22	-23	-4	-79	-39	-54	-10	28	121	-85	12
Cash Flow from Investing Activities	49	30	-203	121	-24	11	31	64	12	-22	32
Cash Flow from Financing Activities	-13	-8	213	18	15	32	2	-63	-73	81	-14
Net Cash Inflow / Outflow	14	-0	6	60	-48	-11	22	29	61	-27	29
Closing Cash & Cash Equivalent	58	57	64	101	53	42	64	93	154	127	156

Ashiana Housing 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)	3.56	2.35	4.54	10.34	6.55	3.74	1.35	-2.95	0.17	-0.69	2.72
CEPS(Rs)	3.84	2.68	5.37	11.11	7.32	4.45	2.14	-2.06	1.04	0.13	3.55
DPS(Rs)	0.45	0.5	0.5	0.5	0.25	0.25	0.25	0.3	0.4	0.9	0.5
Book NAV/Share(Rs)	28.81	30.57	51.08	63.56	70.61	74.82	76.39	73.26	73.36	71.91	74.22
Core EBITDA Margin(%)	23.48	17.84	28.65	27.17	24.83	17.53	10.65	-3.16	2.25	0.89	12.9
EBIT Margin(%)	30.32	25.08	37.95	28.26	26.64	19.49	12.11	-7.37	5.74	1.07	15.21
Pre Tax Margin(%)	28.28	23.42	34.4	27.09	23.93	15.17	7.1	-12.97	0.12	-6.6	8.43
PAT Margin (%)	22.3	19.76	32.61	20	17.53	11.9	4.08	-9.96	0.71	-3.18	6.84
Cash Profit Margin (%)	24.05	22.51	38.54	21.51	19.59	14.18	6.49	-6.95	4.38	0.6	8.91
ROA(%)	8.94	4.27	5.18	8.88	5.45	3.03	1.11	-2.52	0.14	-0.44	1.38
ROE(%)	13.05	7.91	11.53	18.03	9.76	5.14	1.78	-3.95	0.23	-0.95	3.73
ROCE(%)	16.58	9.59	12.64	23.39	13.32	7.3	4.42	-2.46	1.66	0.28	6.74
Receivable days	21.74	35.93	29.57	13.94	24.23	28.02	26.08	32.92	44.58	42.75	25.92
Inventory Days	396.77	952.03	1281.8	427.3	612.98	742.51	682.63	748.27	1026.19	1636.04	1243.62
Payable days	-177.13	-36.54	-92.17	36.39	74.53	70.85	47.19	58.36	128.62	0	239.59
PER(x)	14.07	37.71	53.96	12.7	34.76	41.2	85.49	0	784.95	0	62.24
Price/Book(x)	1.74	2.9	4.8	2.07	3.22	2.06	1.51	0.67	1.8	1.9	2.28
Dividend Yield(%)	0.9	0.56	0.2	0.38	0.11	0.16	0.22	0.61	0.3	0.66	0.3
EV/Net Sales(x)	2.84	7.04	17.39	2.48	6.19	5.2	3.78	1.77	5.16	6.46	4.32
EV/Core EBITDA(x)	8.87	24.45	39.64	8.32	21.56	23.9	26.05	128.21	54.83	95.42	25.02
Net Sales Growth(%)	-38.91	-25.56	28.97	270.67	-27.74	-15.94	5.04	-10.06	-20.29	-8.36	83.71
EBIT Growth(%)	-48.36	-38.43	95.18	176.03	-31.88	-38.5	-34.71	-154.68	162.12	-82.87	2503.11
PAT Growth(%)	-52.34	-34.04	112.81	127.36	-36.66	-42.95	-63.96	-319.45	105.69	-509.45	495.85
EPS Growth(%)	-52.34	-34.04	93.31	127.56	-36.66	-42.95	-63.95	-319.44	105.69	-509.93	495.11
Debt/Equity(x)	0.05	0.04	0.07	0.1	0.12	0.18	0.21	0.17	0.07	0.22	0.24
Current Ratio(x)	3.17	1.96	1.8	2.38	2.7	2.76	4.02	3.48	2.4	1.86	1.69
Quick Ratio(x)	1.36	0.68	0.77	1.07	1.13	1.19	1.67	1.35	0.95	0.51	0.43
Interest Cover(x)	14.87	15.14	10.69	24.03	9.84	4.51	2.41	-1.31	1.02	0.14	2.24
Total Debt/Mcap(x)	0.03	0.01	0.01	0.05	0.04	0.09	0.14	0.24	0.04	0.12	0.1

Ashiana Housing Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	61.22	61.22	61.22	61.22	61.22	61.22	61.22	61.11	61.11	61.11
FII	4.9	5.69	7.49	7.54	7.55	7.58	7.67	7.86	8.24	8.28
DII	9.36	9.44	7.31	8.17	8.52	8.63	7.68	7.4	7.34	7.09
Public	24.52	23.65	23.98	23.07	22.71	22.57	23.43	23.64	23.32	23.53
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	6.27	6.27	6.27	6.27	6.27	6.27	6.27	6.14	6.14	6.14
FII	0.5	0.58	0.77	0.77	0.77	0.78	0.79	0.79	0.83	0.83
DII	0.96	0.97	0.75	0.84	0.87	0.88	0.79	0.74	0.74	0.71
Public	2.51	2.42	2.45	2.36	2.32	2.31	2.4	2.38	2.34	2.37
Others	0	0	0	0	0	0	0	0	0	0
Total	10.24	10.24	10.24	10.24	10.24	10.24	10.24	10.05	10.05	10.05

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 1% over the last 3 years.
Debtor days have increased from 0 to 239.59days.
Stock is trading at 4.8 times its book value.
The company has delivered a poor profit growth of -5% 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.

Ashiana Housing 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

Ashiana Housing

Add Watchlist

Ashiana Housing Research see more...

Overview Inc. Year: 1986Industry: Construction - Real Estate

Ashiana Housing Share Price

Alert Data

Quarterly Price

Peer Comparison

Ashiana Housing Quarterly Results

Ashiana Housing Profit & Loss

Growth Rates

Ashiana Housing Balance Sheet

Ashiana Housing Cash Flow

Ashiana Housing Ratios

Ashiana Housing Shareholding Pattern

Ashiana Housing News

IPO

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

Please Login!

Error!