Indiabulls Real Est.

₹121.9 3.6 | 3%

WEBSITE BSE:532832 NSE : INDBUL REAL 10 May, 16:01

Market Cap ₹6600 Cr.

Stock P/E -6.3

P/B 2.4

Current Price ₹121.9

Book Value ₹ 51.1

Face Value 2

52W High ₹145.7

Dividend Yield 0%

52W Low ₹ 53.7

Edit Ratio

Indiabulls Real Est. Research see more...

Overview Inc. Year: 2006Industry: Construction - Real Estate

Indiabulls Real Estate Ltd operates as a real estate organisation in India. The company is concerned in the purchase, improvement, construction, and sale of real estate initiatives, in addition to other related activities; and provision of consultancy and advisory services to organizations engaged inside the development and production of real estate and infrastructure initiatives. Its assignment portfolio includes residential and business, in addition to SEZ tasks. The enterprise incorporated in 2006 and is based in Mumbai, India.

Indiabulls Real Est. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Indiabulls Real Est. Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	323	253	152	194	133	108	196	96	101	21
Other Income	33	20	13	9	15	25	13	12	11	19
Total Income	356	273	164	203	148	133	209	108	112	40
Total Expenditure	379	261	188	103	378	463	254	119	134	335
Operating Profit	-24	12	-24	100	-230	-330	-44	-11	-22	-296
Interest	29	24	17	6	3	1	1	3	4	2
Depreciation	3	3	3	3	3	3	3	3	3	3
Exceptional Income / Expenses	0	0	0	0	0	-39	-629	0	0	0
Profit Before Tax	-55	-16	-44	90	-236	-373	-677	-16	-28	-301
Provision for Tax	32	44	8	34	0	3	2	2	10	1
Profit After Tax	-87	-61	-52	57	-237	-376	-679	-18	-39	-302
Adjustments	-0	1	-0	-0	-0	-0	-0	-0	-0	0
Profit After Adjustments	-87	-60	-52	57	-237	-376	-680	-18	-39	-302
Adjusted Earnings Per Share	-1.9	-1.3	-1	1	-4.4	-6.9	-12.6	-0.3	-0.7	-5.6

Indiabulls Real Est. 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	1301	1736	2641	2959	2320	4503	4944	3271	1521	1445	587	414
Other Income	46	64	95	137	524	229	279	170	141	97	62	55
Total Income	1346	1800	2737	3097	2844	4732	5223	3441	1662	1541	648	469
Total Expenditure	851	1226	2030	2062	1675	1192	3901	2470	1342	1446	1133	842
Operating Profit	495	575	707	1035	1169	3540	1322	970	320	95	-484	-373
Interest	227	220	336	501	561	744	464	481	228	110	28	10
Depreciation	20	21	20	69	71	97	17	31	17	12	12	12
Exceptional Income / Expenses	0	0	0	0	0	0	0	-79	0	0	-39	-629
Profit Before Tax	248	334	351	464	539	2694	844	378	75	-27	-563	-1022
Provision for Tax	92	131	80	142	183	335	339	257	70	110	45	15
Profit After Tax	156	203	271	322	357	2360	504	121	5	-137	-608	-1038
Adjustments	18	21	-23	-26	40	13	-0	-0	-0	1	-1	0
Profit After Adjustments	174	224	248	296	397	2373	504	121	4	-137	-608	-1039
Adjusted Earnings Per Share	4.1	5.3	5.8	7.1	9.1	50	11.2	2.7	0.1	-3	-11.2	-19.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-59%	-44%	-33%	-8%
Operating Profit CAGR	-609%	NAN%	NAN%	NAN%
PAT CAGR	0%	NAN%	NAN%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	119%	13%	4%	7%
ROE Average	-20%	-8%	-1%	8%
ROCE Average	-12%	-2%	4%	7%

Indiabulls Real Est. 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	7037	6874	7170	3993	4043	3993	3998	3558	3482	3415	3656
Minority's Interest	236	10	33	833	711	10	11	11	11	11	12
Borrowings	1828	2428	5498	6917	7492	3000	3405	989	378	345	164
Other Non-Current Liabilities	49	73	137	87	505	-569	-306	-126	-21	89	110
Total Current Liabilities	3612	3964	3953	5922	5439	12649	8469	6517	4703	3786	2494
Total Liabilities	12761	13348	16792	17751	18190	19084	15578	10950	8554	7646	6435
Fixed Assets	317	304	112	112	129	61	52	74	26	36	24
Other Non-Current Assets	5403	5791	6712	3425	4580	3884	3353	541	441	512	299
Total Current Assets	7041	7253	9967	14215	13481	15139	11825	10244	7997	7097	6112
Total Assets	12761	13348	16792	17751	18190	19084	15578	10950	8554	7646	6435

Indiabulls Real Est. 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	86	413	183	574	1087	352	1674	603	48	81	50
Cash Flow from Operating Activities	818	578	-2830	973	639	-891	-1159	-432	853	-248	-343
Cash Flow from Investing Activities	-101	-1350	-124	244	-875	222	1785	2779	971	280	661
Cash Flow from Financing Activities	-397	529	3315	-695	-834	2057	-1695	-1890	-1791	-64	-331
Net Cash Inflow / Outflow	320	-243	360	521	-1069	1389	-1070	456	33	-31	-13
Closing Cash & Cash Equivalent	413	183	587	1087	352	1674	603	48	81	50	37

Indiabulls Real Est. 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)	4.11	5.28	5.84	7.06	9.1	49.99	11.19	2.65	0.1	-3.02	-11.24
CEPS(Rs)	4.16	5.27	6.85	9.35	9.82	51.74	11.58	3.34	0.49	-2.76	-11
DPS(Rs)	2	3	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	159.88	162.12	168.72	88.3	92.75	62.04	64.99	68.73	67.54	65.93	59.64
Core EBITDA Margin(%)	34.53	29.42	23.14	30.33	27.81	73.53	21.09	24.48	11.81	-0.1	-93.02
EBIT Margin(%)	36.48	31.9	26.01	32.62	47.41	76.37	26.46	26.26	19.92	5.74	-91.18
Pre Tax Margin(%)	19.03	19.24	13.29	15.69	23.24	59.84	17.07	11.55	4.94	-1.87	-95.89
PAT Margin (%)	11.99	11.67	10.28	10.9	15.37	52.4	10.2	3.7	0.31	-9.5	-103.55
Cash Profit Margin (%)	13.56	12.88	11.02	13.24	18.45	54.55	10.55	4.64	1.44	-8.66	-101.48
ROA(%)	1.25	1.55	1.8	1.87	1.98	12.66	2.91	0.91	0.05	-1.69	-8.63
ROE(%)	2.23	2.97	3.87	5.93	9.21	67.53	17.17	4	0.15	-4.55	-19.56
ROCE(%)	4.95	5.71	5.83	7.26	8.35	28.6	13	10.88	5.53	1.76	-12.39
Receivable days	231.98	86.26	17.77	213.74	560.86	155.58	10.48	19.52	45.62	72.46	108.68
Inventory Days	1415.72	1016.53	739.84	869.76	1252.05	777.79	782.95	943.26	1588.49	1478.81	3216.89
Payable days	38.69	42.76	36.25	55.28	92.57	370.55	69.62	132.82	122.61	98.31	218.29
PER(x)	13.3	10.33	11.21	7.94	9.6	3.62	8.24	15.37	852.57	0	0
Price/Book(x)	0.34	0.34	0.39	0.64	0.94	2.92	1.42	0.59	1.2	1.54	0.82
Dividend Yield(%)	3.66	5.5	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	3.59	2.87	3.28	3.35	5.46	3.21	2.02	1.41	3.36	4.29	5.43
EV/Core EBITDA(x)	9.43	8.68	12.25	9.58	10.83	4.08	7.57	4.74	15.98	65.25	-6.58
Net Sales Growth(%)	-6.54	33.5	52.12	12.05	-21.6	94.05	9.8	-33.84	-53.48	-5.04	-59.39
EBIT Growth(%)	2.94	16.73	24.05	40.52	13.95	212.57	-61.96	-34.34	-64.71	-72.63	-745
PAT Growth(%)	-7.29	29.91	34	18.79	10.61	561.55	-78.63	-75.99	-96.1	-3009.4	-342.59
EPS Growth(%)	17.46	28.5	10.58	20.99	28.91	449.04	-77.62	-76.27	-96.41	-3266.95	-272.53
Debt/Equity(x)	0.36	0.43	0.91	2.41	2.33	1.65	1.39	0.76	0.35	0.38	0.07
Current Ratio(x)	1.95	1.83	2.52	2.4	2.48	1.2	1.4	1.57	1.7	1.87	2.45
Quick Ratio(x)	0.57	0.65	1	1.03	1.04	0.3	0.23	0.54	0.42	0.42	0.52
Interest Cover(x)	2.09	2.52	2.04	1.93	1.96	4.62	2.82	1.78	1.33	0.75	-19.36
Total Debt/Mcap(x)	1.08	1.29	2.35	3.44	2.25	0.77	1.33	1.46	0.33	0.28	0.1

Indiabulls Real Est. Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.26	0.03	0	0	0	0	0	0	0	0
FII	19.86	18.38	22.34	22.42	22.73	21.42	22.57	23.57	23.09	24.57
DII	4.05	4.86	5.71	4.35	2.43	1.37	0.89	1.07	1.78	0.41
Public	75.74	76.65	71.87	73.16	74.84	77.21	76.47	75.28	75.05	74.95
Others	0.09	0.09	0.07	0.07	0	0	0.07	0.07	0.07	0.07
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	0.12	0.02	0	0	0	0	0	0	0	0
FII	9.06	8.38	12.1	12.15	12.31	11.6	12.22	12.77	12.51	13.31
DII	1.85	2.22	3.09	2.35	1.32	0.74	0.48	0.58	0.96	0.22
Public	34.55	34.96	38.93	39.63	40.54	41.82	41.42	40.78	40.65	40.6
Others	0.04	0.04	0.04	0.04	0	0	0.04	0.04	0.04	0.04
Total	45.61	45.61	54.17	54.17	54.17	54.17	54.17	54.17	54.17	54.17

Pros

Company has reduced debt.
Company is almost debt free.

Cons

Promoter holding is low: 0%.
Company has a low return on equity of -8% over the last 3 years.
Debtor days have increased from 98.31 to 218.29days.

* 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.

Indiabulls Real Est. 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

Indiabulls Real Est.

Add Watchlist

Indiabulls Real Est. Research see more...

Overview Inc. Year: 2006Industry: Construction - Real Estate

Indiabulls Real Est. Share Price

Alert Data

Quarterly Price

Peer Comparison

Indiabulls Real Est. Quarterly Results

Indiabulls Real Est. Profit & Loss

Growth Rates

Indiabulls Real Est. Balance Sheet

Indiabulls Real Est. Cash Flow

Indiabulls Real Est. Ratios

Indiabulls Real Est. Shareholding Pattern

Indiabulls Real Est. News

IPO

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

Please Login!

Error!