Samruddhi Realty Ltd - Stock Valuation and Financial Performance

BSE: 535466 | NSE: | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Samruddhi Realty

M-Cap below 100cr DeciZen not available

Samruddhi Realty stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
4.9 Cr.
52-wk low:
4.8
52-wk high:
4.8

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Samruddhi Realty:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % -4.8%7.4%4.8%9.6%15.3%16.1%10.4%12%9.4%10.2%-
Value Creation
Index
-1.3-0.5-0.7-0.30.10.2-0.3-0.1-0.3-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3.52.85.412.326.850.849.847.613.33.13
Sales YoY Gr.--18.5%92.9%126.3%118%89.3%-2%-4.4%-72%-76.8%-
Adj EPS -5.86.20.91.32.63.221.8-0.4-0.1-0.1
YoY Gr.-NA-86.3%57.7%96.3%21.3%-37%-10%-120.4%NA-
BVPS (₹) 4.410.68.710.111.11314.416.215.815.715.7
Adj Net
Profit
-0.40.50.30.41.83.221.8-0.4-0.10
Cash Flow from Ops. 0.61.2-0.5-2.99-2.1-13.6-5.9-18.730.3-
Debt/CF from Ops. 10.85.3-17.1-5.33.1-17.9-3.5-12.4-53.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.3%-35.1%-60.4%-76.8%
Adj EPS NA-154.8%-140.1%NA
BVPS15.2%7.2%3%-0.6%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
-79.482.915.514.332.930.714.711.8-2.3-0.9-0.8
Op. Profit
Mgn %
-3.722.79.618.922.120.416.925.8100455.3NAN
Net Profit
Mgn %
-1215.95.13.56.86.34.13.8-2.8-4.4-4.2
Debt to
Equity
19.78.334.73.62.83.34.55.96-
Working Cap
Days
7491,0297445484744627059284,30525,1240
Cash Conv.
Cycle
5697705353612862634385924,45423,1420

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Samruddhi Realty Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -0.1
TTM Sales (₹ Cr.) 3.1 3.1
BVPS (₹.) 15.7 15.7
Reserves (₹ Cr.) 6 6
P/BV 0.31 0.31
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 4.80 / 4.80
All Time Low / High (₹) 4.39 / 50.00
Market Cap (₹ Cr.) 4.9
Equity (₹ Cr.) 10.1
Face Value (₹) 10
Industry PE 76.7

Management X-Ray of Samruddhi Realty:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.0066.8766.7166.7166.7166.7166.7166.7166.7166.71
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Samruddhi Realty

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales3.462.825.4412.3126.8450.8149.7847.6113.323.09
Operating Expenses 3.592.184.9210.0220.9140.4741.3535.390-10.97
Manufacturing Costs0003.498.8023.6221.8215.0112.1359.05
Material Costs2.680.982.762.613.963.897.853.52-22.51-79.71
Employee Cost 0.790.721.191.582.513.624.365.182.703.28
Other Costs 0.120.480.972.345.649.347.3211.687.686.42
Operating Profit -0.130.640.522.295.9210.348.4312.2213.3214.05
Operating Profit Margin (%) -3.7%22.7%9.6%18.6%22.1%20.3%16.9%25.7%100.0%455.2%
Other Income 00.060.210.250.450.861.541.801.402.53
Interest 0.120.080.231.433.275.255.4510.4213.8316.31
Depreciation 0.170.140.120.240.380.711.240.760.520.24
Exceptional Items 0000000000
Profit Before Tax -0.430.490.370.872.735.243.282.850.370.03
Tax -0.010.040.080.460.902.021.251.050.750.17
Profit After Tax -0.410.450.290.411.833.222.031.80-0.37-0.14
PAT Margin (%) -12.0%16.0%5.3%3.4%6.8%6.3%4.1%3.8%-2.8%-4.4%
Adjusted EPS (₹)-5.86.30.91.32.63.22.01.8-0.4-0.1
Dividend Payout Ratio (%)0%0%0%0%0%0%30%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 0.320.772.813.287.6913.0914.5116.3015.9215.83
Share Capital 0.500.502.252.254.838.4110.0910.0910.0910.09
Reserves -0.180.270.561.032.864.684.416.215.825.73
Minority Interest0000000000
Debt6.056.158.3812.9413.3627.4737.3554.6881.8756.96
Long Term Debt6.055.866.9911.598.9212.3127.9244.0669.7056.48
Short Term Debt00.291.391.354.4515.169.4310.6312.170.48
Trade Payables0.540.400.641.726.2416.4712.5414.8014.6754.34
Others Liabilities 1.443.355.399.2832.0447.1858.6560.5281.12116.42
Total Liabilities 8.3410.6717.2127.2259.34104.21123.04146.31193.57243.55

Fixed Assets

Gross Block0.540.460.831.683.505.085.145.395.272.54
Accumulated Depreciation0000.781.161.872.913.664.072.03
Net Fixed Assets0.540.460.830.902.353.212.231.721.200.51
CWIP 0000000000
Investments 0.010.080.040.040.030.0100.010.010.01
Inventories4.626.236.3110.1221.9344.2558.3284.22114.18200.20
Trade Receivables1.170.663.686.5514.7522.9031.8223.0639.5424.17
Cash Equivalents 0.261.742.563.0610.4918.9410.5912.7310.040.40
Others Assets1.751.503.796.559.8014.9120.0724.5628.6018.25
Total Assets 8.3410.6717.2127.2259.34104.21123.04146.31193.57243.55

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity 0.581.20-0.50-2.908.97-2.07-13.61-5.87-18.7030.26
PBT -0.430.490.370.872.735.243.282.850.370.03
Adjustment 0.300.190.181.463.284.765.579.8211.6915.72
Changes in Working Capital 0.720.59-0.94-4.743.91-10.03-21-17.4-30.0514.71
Tax Paid -0.02-0.06-0.11-0.48-0.95-2.04-1.47-1.14-0.71-0.20
Cash Flow From Investing Activity -0.410.26-2.52-0.19-1.54-0.720.510.630.7910.95
Capex -0.04-0.04-0.52-0.35-1.82-1.55-0.28-0.2500.63
Net Investments 0-0.070.0400000-0.119.69
Others -0.380.37-2.050.160.280.830.790.880.900.63
Cash Flow From Financing Activity -0.290.023.833.61011.244.757.3915.11-41.16
Net Proceeds from Shares 001.7502.752.010000
Net Proceeds from Borrowing -0.17-0.191.13000017.3300
Interest Paid -0.12-0.08-0.14-1.34-3.18-4.87-5.13-9.95-12.07-16.25
Dividend Paid 0000000000
Others 00.291.104.940.4214.109.88027.18-24.91
Net Cash Flow -0.131.480.820.527.438.45-8.352.14-2.800.06
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)-79.4383.3916.2113.6133.3730.9714.7411.66-2.32-0.85
ROCE (%)-4.468.346.6115.322.2324.5415.4917.5214.3314.8
Asset Turnover Ratio0.430.30.390.550.620.620.440.350.080.01
PAT to CFO Conversion(x)N/A2.67-1.72-7.074.9-0.64-6.7-3.26N/AN/A
Working Capital Days
Receivable Days1641181461521451352012108583,767
Inventory Days4337014212432182383765462,7190
Payable Days50175691653671,0656741,418-239-158

Samruddhi Realty Ltd Stock News

Samruddhi Realty Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Samruddhi Realty on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Samruddhi Realty stood at ₹4.85.
The latest P/E ratio of Samruddhi Realty as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Samruddhi Realty as of 01-Jan-1970 05:30 is 0.31.
The 52-week high of Samruddhi Realty is ₹4.80 and the 52-week low is ₹4.80.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Samruddhi Realty is ₹3.09 ( Cr.) .

About Samruddhi Realty Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.