Market Cap ₹262 Cr.
Stock P/E 0.9
P/B -3.8
Current Price ₹32.1
Book Value ₹ -8.6
Face Value 2
52W High ₹38.3
Dividend Yield 0%
52W Low ₹ 12.6
Atlanta Limited is a public company engaged in infrastructure development, engineering and procurement of construction contracts, public-private partnership projects, real estate, tourism and hospitality, and surface mining of limestone and coal. It was founded in 1977 and is based in Mumbai. It has an ISO 9001:2015 certification and a pan-India presence. Atlanta Limited’s promoters have over four decades of experience in the infrastructure and realty industries, and hold 71.93% of the shareholding in the company.Atlanta Limited’s clientele includes some of the reputed domestic and international entities, such as National Highways Authority of India, Ministry of Road Transport and Highways, Indian Railways, Airports Authority of India, Maharashtra State Road Development Corporation, Gujarat State Road Development Corporation, Reliance Infrastructure, Larsen & Toubro, Essar Group, Tata Group, and many more.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 | 49 | 12 | 131 | 12 | 12 | 23 | 4 | 14 | 13 | 15 |
| Other Income | 32 | 104 | 4 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
| Total Income | 80 | 116 | 135 | 14 | 14 | 26 | 6 | 16 | 16 | 17 |
| Total Expenditure | 8 | 88 | 423 | 10 | 5 | 9 | 8 | 5 | 6 | 4 |
| Operating Profit | 72 | 28 | -287 | 5 | 9 | 16 | -2 | 11 | 10 | 13 |
| Interest | 71 | 10 | -32 | 0 | 1 | 4 | 1 | 1 | 1 | 1 |
| Depreciation | 6 | 6 | 6 | 7 | 7 | 7 | 10 | 9 | 9 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311 | 0 |
| Profit Before Tax | -5 | 11 | -261 | -3 | 1 | 6 | -13 | 1 | 311 | 2 |
| Provision for Tax | 2 | 1 | 9 | 0 | 0 | 0 | 23 | 0 | 0 | 0 |
| Profit After Tax | -7 | 10 | -270 | -3 | 1 | 6 | -36 | 1 | 311 | 2 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -7 | 10 | -270 | -3 | 1 | 6 | -36 | 1 | 311 | 2 |
| Adjusted Earnings Per Share | -0.9 | 1.3 | -33.2 | -0.3 | 0.1 | 0.7 | -4.4 | 0.2 | 38.2 | 0.3 |
| #(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 | 281 | 360 | 541 | 159 | 263 | 190 | 48 | 96 | 88 | 234 | 52 | 46 |
| Other Income | 5 | 104 | 2 | 2 | 7 | 7 | 41 | 7 | 3 | 106 | 8 | 9 |
| Total Income | 286 | 464 | 543 | 161 | 270 | 196 | 89 | 103 | 91 | 341 | 60 | 55 |
| Total Expenditure | 198 | 352 | 426 | 148 | 124 | 136 | 70 | 57 | 50 | 522 | 32 | 23 |
| Operating Profit | 88 | 112 | 117 | 13 | 145 | 60 | 19 | 46 | 41 | -181 | 28 | 32 |
| Interest | 67 | 62 | 50 | 54 | 42 | 72 | 75 | 67 | 65 | 64 | 6 | 4 |
| Depreciation | 18 | 4 | 11 | 6 | 51 | 33 | 36 | 37 | 41 | 25 | 31 | 37 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -30 | 0 | -736 | 0 | -120 | 0 | 311 |
| Profit Before Tax | 3 | 46 | 56 | -47 | 52 | -75 | -93 | -794 | -65 | -391 | -9 | 301 |
| Provision for Tax | 5 | -8 | 7 | -7 | 22 | -12 | -1 | 4 | 5 | 12 | 23 | 23 |
| Profit After Tax | -2 | 55 | 49 | -40 | 30 | -63 | -92 | -798 | -70 | -402 | -32 | 278 |
| Adjustments | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | -4 | 54 | 48 | -40 | 30 | -63 | -92 | -798 | -70 | -402 | -32 | 278 |
| Adjusted Earnings Per Share | -0.6 | 6.5 | 5.9 | -4.8 | 3.7 | -7.7 | -11.3 | -98 | -8.6 | -49.4 | -4 | 34.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -78% | -18% | -23% | -16% |
| Operating Profit CAGR | 0% | -15% | -14% | -11% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 116% | 51% | 20% | -4% |
| ROE Average | 0% | 0% | -5% | -1% |
| ROCE Average | -1% | -21% | -28% | -10% |
| #(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 | 574 | 648 | 726 | 689 | 465 | 392 | 313 | -483 | -558 | -321 | -385 |
| Minority's Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Borrowings | 369 | 558 | 686 | 511 | 892 | 856 | 848 | 258 | 209 | 42 | 19 |
| Other Non-Current Liabilities | 126 | 187 | 224 | 21 | 59 | 33 | 36 | 48 | 75 | 24 | 44 |
| Total Current Liabilities | 318 | 278 | 328 | 552 | 292 | 323 | 379 | 872 | 962 | 797 | 814 |
| Total Liabilities | 1388 | 1672 | 1966 | 1775 | 1710 | 1605 | 1577 | 695 | 689 | 543 | 492 |
| Fixed Assets | 818 | 333 | 321 | 315 | 652 | 625 | 578 | 541 | 499 | 170 | 141 |
| Other Non-Current Assets | 330 | 521 | 833 | 856 | 808 | 717 | 808 | 58 | 57 | 143 | 125 |
| Total Current Assets | 239 | 339 | 472 | 314 | 249 | 263 | 191 | 95 | 133 | 230 | 226 |
| Total Assets | 1388 | 1672 | 1966 | 1775 | 1710 | 1605 | 1577 | 695 | 689 | 543 | 492 |
| #(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 | 22 | 6 | 25 | 11 | 7 | 3 | 3 | 5 | 2 | 5 | 13 |
| Cash Flow from Operating Activities | 90 | -371 | 219 | 493 | 101 | -19 | 80 | 151 | 107 | 109 | 46 |
| Cash Flow from Investing Activities | -151 | 249 | -225 | -141 | -103 | -16 | 3 | 9 | -0 | 243 | 1 |
| Cash Flow from Financing Activities | 44 | 141 | -7 | -357 | -3 | 35 | -81 | -164 | -104 | -345 | -1 |
| Net Cash Inflow / Outflow | -16 | 19 | -13 | -5 | -4 | 1 | 2 | -3 | 3 | 8 | 45 |
| Closing Cash & Cash Equivalent | 6 | 25 | 11 | 6 | 3 | 3 | 5 | 2 | 5 | 13 | 58 |
| # | 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) | -0.55 | 6.55 | 5.86 | -4.85 | 3.67 | -7.7 | -11.29 | -97.96 | -8.6 | -49.35 | -3.98 |
| CEPS(Rs) | 1.92 | 7.17 | 7.4 | -4.18 | 9.98 | -3.59 | -6.85 | -93.37 | -3.61 | -46.3 | -0.19 |
| DPS(Rs) | 0 | 0.24 | 0.3 | 0 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 69.79 | 20.13 | 46.71 | 48.4 | 57.07 | 48.1 | 38.38 | -59.32 | -68.45 | -39.38 | -47.19 |
| Core EBITDA Margin(%) | 29.52 | 2.3 | 21.25 | 7.2 | 52.66 | 28.42 | -46.21 | 40.85 | 43.92 | -122.63 | 38.08 |
| EBIT Margin(%) | 24.7 | 30.14 | 19.57 | 4.77 | 35.61 | -1.51 | -35.78 | -756.06 | 0.74 | -139.44 | -5.98 |
| Pre Tax Margin(%) | 0.96 | 12.8 | 10.36 | -29.44 | 19.64 | -39.64 | -191.94 | -825.66 | -73.27 | -166.6 | -17.82 |
| PAT Margin (%) | -0.89 | 15.15 | 9.04 | -24.85 | 11.37 | -33.08 | -190.86 | -829.74 | -79.41 | -171.63 | -62.73 |
| Cash Profit Margin (%) | 5.58 | 16.24 | 11.15 | -21.37 | 30.94 | -15.43 | -115.78 | -790.92 | -33.27 | -160.91 | -2.93 |
| ROA(%) | -0.2 | 3.56 | 2.69 | -2.12 | 1.72 | -3.79 | -5.78 | -70.28 | -10.14 | -65.32 | -6.26 |
| ROE(%) | -0.57 | 14.88 | 17.94 | -10.21 | 6.95 | -14.64 | -26.11 | 0 | 0 | 0 | 0 |
| ROCE(%) | 6.8 | 10.41 | 9.74 | 0.58 | 6.61 | -0.2 | -1.19 | -73.77 | 0.12 | -63.78 | -0.67 |
| Receivable days | 61.31 | 45.04 | 93.74 | 350.48 | 142.53 | 266.84 | 970.27 | 217.54 | 170.9 | 134.91 | 571.35 |
| Inventory Days | 167.13 | 175.77 | 121.22 | 379.82 | 175.3 | 167.71 | 545.89 | 224.79 | 218.8 | 79.65 | 358.14 |
| Payable days | 0 | 740.61 | 311.13 | 974.78 | 685.2 | 682.15 | 358.07 | 211.28 | 1981 | 3167.93 | 466.65 |
| PER(x) | 0 | 6.63 | 11.26 | 0 | 22.06 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.72 | 2.16 | 1.41 | 0.64 | 1.42 | 1.56 | 0.48 | -0.05 | -0.1 | -0.5 | -0.33 |
| Dividend Yield(%) | 0 | 0.55 | 0.45 | 0 | 0.37 | 0.4 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.59 | 2.93 | 2.61 | 7.51 | 6.34 | 8.78 | 26.4 | 10.76 | 12.91 | 3.88 | 16.52 |
| EV/Core EBITDA(x) | 11.51 | 9.39 | 12.02 | 91.08 | 11.49 | 27.55 | 67.18 | 22.53 | 27.55 | -5.02 | 30.7 |
| Net Sales Growth(%) | 44.65 | 28.09 | 50.21 | -70.53 | 65.06 | -27.87 | -74.58 | 99.56 | -8.2 | 165.49 | -77.97 |
| EBIT Growth(%) | 40.03 | 56.31 | -2.46 | -92.81 | 1131.97 | -103.07 | -500.89 | -4117.42 | 100.09 | 0 | 99.06 |
| PAT Growth(%) | 67.27 | 2286.34 | -10.36 | -181.01 | 175.51 | -309.93 | -46.68 | -767.59 | 91.21 | -473.83 | 91.95 |
| EPS Growth(%) | 45.18 | 1283.56 | -10.54 | -182.81 | 175.62 | -309.92 | -46.68 | -767.59 | 91.22 | -473.74 | 91.94 |
| Debt/Equity(x) | 1.07 | 4.4 | 2.32 | 2.4 | 2.19 | 2.71 | 3.61 | -2.1 | -1.96 | -2.53 | -2.12 |
| Current Ratio(x) | 0.75 | 1.22 | 1.44 | 0.57 | 0.85 | 0.81 | 0.51 | 0.11 | 0.14 | 0.29 | 0.28 |
| Quick Ratio(x) | 0.24 | 0.56 | 0.91 | 0.28 | 0.53 | 0.57 | 0.33 | 0.05 | 0.08 | 0.23 | 0.21 |
| Interest Cover(x) | 1.04 | 1.74 | 2.12 | 0.14 | 2.23 | -0.04 | -0.23 | -10.86 | 0.01 | -5.13 | -0.5 |
| Total Debt/Mcap(x) | 1.5 | 2.07 | 1.65 | 3.76 | 1.54 | 1.74 | 7.48 | 43.08 | 20.56 | 5.11 | 6.53 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.66 | 63.24 | 63.24 | 63.3 | 71.82 | 71.92 | 68.45 | 71.93 | 71.96 | 72.18 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 37.32 | 36.74 | 36.73 | 36.68 | 28.17 | 28.08 | 31.55 | 28.06 | 28.03 | 27.81 |
| 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 | 5.11 | 5.15 | 5.15 | 5.16 | 5.85 | 5.86 | 5.58 | 5.86 | 5.87 | 5.88 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 3.04 | 2.99 | 2.99 | 2.99 | 2.3 | 2.29 | 2.57 | 2.29 | 2.28 | 2.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 | 8.15 |
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
