Market Cap ₹1057 Cr.
Stock P/E 0.0
P/B 8.6
Current Price ₹442.1
Book Value ₹ 51.2
Face Value 10
52W High ₹1001.7
Dividend Yield 0%
52W Low ₹ 36.9
Giriraj Civil Developers Ltd is a prominent player in the real estate and infrastructure sector, with a focus on delivering high-quality construction projects. Established with a vision to create enduring landmarks, the company boasts a strong track record of successful residential, commercial, and industrial developments. With a commitment to innovation, sustainability, and customer satisfaction, Giriraj Civil Developers Ltd employs a team of skilled professionals who ensure each project's timely execution and excellence. The company's portfolio showcases a diverse range of projects that reflect their dedication to creating functional and aesthetically pleasing spaces. Through a combination of strategic planning, meticulous execution, and a customer-centric approach, Giriraj Civil Developers Ltd continues to contribute significantly to the urban development landscape.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) |
---|
Net Sales |
Other Income |
Total Income |
Total Expenditure |
Operating Profit |
Interest |
Depreciation |
Exceptional Income / Expenses |
Profit Before Tax |
Provision for Tax |
Profit After Tax |
Adjustments |
Profit After Adjustments |
Adjusted Earnings Per Share |
#(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 | 42 | 56 | 49 | 48 | 45 | 56 | 44 | 24 | 64 | 83 | 95 | |
Other Income | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
Total Income | 42 | 57 | 50 | 48 | 45 | 56 | 45 | 25 | 64 | 84 | 96 | |
Total Expenditure | 39 | 53 | 46 | 44 | 40 | 50 | 39 | 22 | 58 | 77 | 88 | |
Operating Profit | 3 | 4 | 4 | 4 | 5 | 6 | 6 | 4 | 6 | 7 | 8 | |
Interest | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit Before Tax | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 4 | 5 | 6 | |
Provision for Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
Profit After Tax | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 4 | 5 | |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Profit After Adjustments | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 4 | 5 | |
Adjusted Earnings Per Share | 0.9 | 1.2 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 0.6 | 1.6 | 2.3 | 2.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 14% | 58% | 11% | 9% |
Operating Profit CAGR | 14% | 26% | 6% | 10% |
PAT CAGR | 25% | 71% | 20% | 17% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 1039% | 201% | 146% | NA% |
ROE Average | 10% | 10% | 9% | 11% |
ROCE Average | 12% | 13% | 12% | 16% |
#(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 | 10 | 12 | 14 | 16 | 18 | 23 | 25 | 27 | 30 | 34 | 60 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 1 | 1 | 4 | 2 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 5 | 2 |
Total Current Liabilities | 14 | 19 | 22 | 28 | 45 | 30 | 35 | 29 | 44 | 45 | 49 |
Total Liabilities | 24 | 32 | 37 | 45 | 64 | 58 | 63 | 57 | 75 | 84 | 111 |
Fixed Assets | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 9 |
Other Non-Current Assets | 6 | 8 | 8 | 8 | 9 | 14 | 14 | 10 | 30 | 34 | 22 |
Total Current Assets | 17 | 23 | 28 | 37 | 55 | 43 | 48 | 47 | 45 | 50 | 81 |
Total Assets | 24 | 32 | 37 | 45 | 64 | 58 | 63 | 57 | 75 | 84 | 111 |
#(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 | 2 | 2 | 1 | 8 | 2 | 1 | 2 | 3 |
Cash Flow from Operating Activities | 7 | -3 | -0 | -3 | 2 | 3 | -2 | -1 | 29 | -5 | -23 |
Cash Flow from Investing Activities | 1 | 2 | 1 | -0 | -0 | -0 | 1 | 2 | -24 | 4 | 14 |
Cash Flow from Financing Activities | -5 | -0 | -3 | 3 | 0 | 3 | -4 | -2 | -4 | 2 | 22 |
Net Cash Inflow / Outflow | 3 | -2 | -1 | 0 | 2 | 6 | -5 | -1 | 1 | 0 | 12 |
Closing Cash & Cash Equivalent | 6 | 4 | 2 | 2 | 4 | 8 | 2 | 1 | 2 | 3 | 15 |
# | 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) | 0.92 | 1.21 | 1.13 | 1.19 | 1.21 | 1.31 | 1.42 | 0.64 | 1.65 | 2.34 | 2.23 |
CEPS(Rs) | 1.01 | 1.29 | 1.19 | 1.25 | 1.27 | 1.36 | 1.49 | 0.7 | 1.69 | 2.38 | 2.47 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 6.02 | 7.23 | 8.4 | 10.76 | 11.98 | 14.03 | 15.38 | 16.36 | 18.37 | 21.06 | 29.84 |
Core EBITDA Margin(%) | 5.64 | 6.22 | 6.55 | 8.15 | 10 | 8.71 | 10.5 | 9.36 | 7.09 | 6.4 | 6.61 |
EBIT Margin(%) | 6.83 | 6.67 | 7.27 | 8.49 | 10.84 | 9.79 | 11.71 | 12.45 | 7.63 | 7.16 | 7.23 |
Pre Tax Margin(%) | 5.12 | 5.16 | 5.47 | 5.32 | 5.83 | 5.1 | 6.35 | 4.96 | 5.07 | 5.31 | 5.33 |
PAT Margin (%) | 3.48 | 3.4 | 3.76 | 3.55 | 3.86 | 3.5 | 4.65 | 3.77 | 3.73 | 4.01 | 4.06 |
Cash Profit Margin (%) | 3.82 | 3.6 | 3.95 | 3.73 | 4.05 | 3.64 | 4.9 | 4.14 | 3.84 | 4.09 | 4.49 |
ROA(%) | 6.31 | 7.11 | 5.52 | 4.27 | 3.27 | 3.47 | 3.82 | 1.72 | 4.02 | 4.75 | 4.6 |
ROE(%) | 15.27 | 18.31 | 14.68 | 11.69 | 10.68 | 10.48 | 9.63 | 4.01 | 9.48 | 11.86 | 9.53 |
ROCE(%) | 20.45 | 23.34 | 18.41 | 17.05 | 16.23 | 15.52 | 13.5 | 7.81 | 12.28 | 14.04 | 12.12 |
Receivable days | 58.27 | 71.35 | 132.23 | 168.74 | 250.26 | 163.72 | 125.93 | 217.5 | 80.56 | 52.13 | 45.31 |
Inventory Days | 29.48 | 17.24 | 17.38 | 34.28 | 56.2 | 66.74 | 119.84 | 217.06 | 83.94 | 86.33 | 103.03 |
Payable days | 105.44 | 90.85 | 124.43 | 141.01 | 267.63 | 173.92 | 181.14 | 306.05 | 128.95 | 121.26 | 136.61 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 3.88 | 33.75 | 10.77 | 9.07 | 15.8 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 1.31 | 0.97 | 1.01 | 1.18 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.02 | 0.09 | 0.13 | 0.24 | 0.3 | 0.28 | 0.57 | 0.96 | 0.65 | 0.6 | 0.8 |
EV/Core EBITDA(x) | 0.22 | 1.27 | 1.72 | 2.65 | 2.61 | 2.6 | 4.19 | 6.65 | 7.43 | 7.23 | 8.98 |
Net Sales Growth(%) | 0 | 35.75 | -12.33 | -3.1 | -6.52 | 23.82 | -21.04 | -44.24 | 160.11 | 30.69 | 14.51 |
EBIT Growth(%) | 0 | 31.99 | -5.13 | 14.3 | 19.67 | 18.14 | -2.25 | -41 | 59.82 | 24.15 | 18.29 |
PAT Growth(%) | 0 | 31.92 | -3.61 | -7.64 | 2.17 | 18.4 | 8.49 | -55.01 | 158.48 | 41.96 | 18.81 |
EPS Growth(%) | 0 | 31.92 | -6.86 | 5.22 | 2.17 | 7.46 | 8.49 | -55.01 | 158.48 | 41.96 | -4.69 |
Debt/Equity(x) | 0.47 | 0.6 | 0.49 | 0.77 | 0.91 | 0.87 | 0.73 | 0.67 | 0.5 | 0.52 | 0.33 |
Current Ratio(x) | 1.23 | 1.23 | 1.28 | 1.32 | 1.21 | 1.42 | 1.38 | 1.63 | 1.02 | 1.11 | 1.63 |
Quick Ratio(x) | 0.97 | 1.13 | 1.15 | 1.09 | 1.04 | 0.95 | 0.86 | 1.13 | 0.6 | 0.52 | 0.9 |
Interest Cover(x) | 4.01 | 4.43 | 4.02 | 2.67 | 2.16 | 2.09 | 2.18 | 1.66 | 2.98 | 3.86 | 3.81 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 2.04 | 2.55 | 0.51 | 0.52 | 0.28 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 59.57 | 59.57 | 59.57 | 59.57 | 59.57 | 64.19 | 69.19 | 55.5 | 55.5 | 51.1 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 40.43 | 40.43 | 40.43 | 40.43 | 40.43 | 35.81 | 30.81 | 44.5 | 44.5 | 48.9 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.21 | 0.22 | 0.22 | 0.22 | 1.22 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.1 | 0.18 | 0.18 | 1.17 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.4 | 0.4 | 2.39 |
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