SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Alchemist Realty Ltd (532114)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532114 NSE: Construction - Real Estate | Small Cap | Alchemist Realty Share Price

₹2.92 0.00 (0.00%)

As on 28-Feb'22 18:01

Alchemist Realty Ltd (532114)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532114 NSE: Construction - Real Estate | Small Cap | Alchemist Realty Share Price

₹2.92 0.00 (0.00%)

As on 28-Feb'22 18:01

Key Metrics
Valuation Multiples
Market Cap
₹22 Cr.
Current Price
₹2.9
52-Week Low / High
₹3 / 3
TTM EPS
₹-0.3
TTM Sales
₹0 Cr.
Book Value per Share
₹0.6
P/E Ratio
0.00
Industry PE
41.6
Price to Book (P/B)
4.56
Price to Sales (P/S)
0.00
EV/EBITDA
-131.62
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-3.76%
Return on Capital Employed (ROCE)
-0.05%
Return on Assets (ROA)
-0.06%
Operating Profit Margin
0%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
-
-
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
45.45%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-10 Cr.
Equity
₹14.8 Cr.
Face Value
₹2
All Time Low / High
₹0.17 / 129.38

Alchemist Realty stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
ROCE % 1.9%0.9%1.1%1.2%0.5%-0.3%-2.4%-0.9%-5%-0.1%-
Value Creation
Index
-0.9-0.9-0.9-0.9-1.0-1.0-1.2-1.1-1.4-1.0-

Growth Parameters

Sales 12113713817534.800.50000
Sales YoY Gr.-13.5%0.7%26.9%-80.2%-100%NA-100%NANA-
Adj EPS 0.20.20.20.20.1-0.1-0.7-0.4-2.2-0-0.3
YoY Gr.--20.8%-5.3%22.2%-54.6%-160%NANANANA-
BVPS (₹) 44.14.14.24.44.33.32.90.70.70.6
Adj Net
Profit
1.81.41.31.60.7-0.4-5.4-2.9-16.1-0.2-3
Cash Flow from Ops. 2.6-1.391.9-11-148-12.2-6.7-5.1-4.6-1.8-
Debt/CF from Ops. 90.9-169.91.5-23.7-1.9-24.5-45.3-60.9-67.4-168.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS -179.4%-178.6%NANA
BVPS-17.8%-31.3%-40.6%-1.5%
Share Price 0.4% -6.5% - -

Key Financial Parameters

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
Return on
Equity %
6.24.74.45.22.3-1.3-19.1-12.9-121.5-3.7-51.5
Op. Profit
Mgn %
2.51.41.80.3-20.10-956.4000NAN
Net Profit
Mgn %
1.5110.92.10-1204.8000-INF
Debt to
Equity
7.97.54.48.38.79.312.714.660.961.8-
Working Cap
Days
7306695494593,15802,70,3030000
Cash Conv.
Cycle
1511742532342,04502,20,0880000

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Sales120.91137.21138.17175.3634.7700.45000
Operating Expenses + 117.93135.33135.70174.9241.7610.708.143.3418.384.02
Manufacturing Costs0.140.030.110.140.110.060.120.060.070.04
Material Costs114.81132.48132.15170.4134.6400.45000
Employee Cost 1.631.742.152.734.223.142.502.282.071.30
Other Costs 1.351.081.281.642.787.505.071.0116.252.69
Operating Profit 2.981.882.480.44-6.98-10.70-7.70-3.34-18.38-4.02
Operating Profit Margin (%) 2.5%1.4%1.8%0.3%-20.1%--1,722.7%---
Other Income + 0.020.540.042.548.8410.5100.472.373.88
Exceptional Items 00000-0.490000
Interest 0.020.010.130.280.2300000.01
Depreciation 0.180.190.270.230.420.170.060.040.030.02
Profit Before Tax 2.792.212.122.471.20-0.85-7.76-2.91-16.05-0.16
Tax 0.980.810.780.850.47-0.090.020.020.040.03
Profit After Tax 1.811.401.341.620.73-0.75-7.78-2.93-16.08-0.19
PAT Margin (%) 1.5%1.0%1.0%0.9%2.1%--1,741.1%---
Adjusted EPS (₹)0.20.20.20.20.1-0.1-1.1-0.4-2.2-0.0
Dividend Payout Ratio (%)41%52.90%55.40%45.90%0%0%0%0%0%0%

Valuation of Alchemist Realty - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20

Equity and Liabilities

Shareholders Fund + 29.7330.2730.7431.5033.0532.2924.1621.275.215.10
Share Capital 14.8214.8214.8214.8214.8214.8214.8214.8214.8214.82
Reserves 14.9115.4515.9216.6718.2317.479.346.45-9.61-9.72
Debt +232.43223.86133.45261.33286.57298.07304.78309.88312.13309.94
Long Term Debt232.30223.80133.44261.32286.57298.07304.78309.88306.88299.97
Short Term Debt0.130.060.010.0100005.259.96
Minority Interest0000000000
Trade Payables2.252.394103.423.693.693.813.924.164.15
Others Liabilities 1.521.481.757.055.431.361.622.077.728.17
Total Liabilities 265.94257.99169.94403.29328.73335.42334.37337.14329.22327.36

Fixed Assets

Net Fixed Assets +1.941.961.921.701.210.510.450.410.380.06
Gross Block2.412.622.852.862.821.781.781.781.701.40
Accumulated Depreciation0.470.660.931.161.601.271.331.371.321.34
CWIP 9.52000000000
Investments 2.482.492.493.483.483.483.493.493.493.49
Inventories43.8577.38102.52111.71113.87115.43117.80119.84121.88121.89
Trade Receivables6.767.6510.26109.17149.31155.01151.59152.05137.15134.88
Cash Equivalents 1.151.072.22120.100.190.050.020.040.010.02
Others Assets 200.24167.4450.5357.1260.6660.9461.0361.3166.3167.02
Total Assets 265.94257.99169.94403.29328.73335.42334.37337.14329.22327.36

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Cash Flow From Operating Activity + 2.56-1.3291.90-11.04-148.30-12.18-6.73-5.09-4.63-1.84
PBT 0.950.540.470.751.20-0.85-7.78-2.89-16.06-0.11
Adjustment 0.16-0.290.41-1.79-2.370.190.060.07-2.29-3.67
Changes in Working Capital 2.69-1.5791.02-10-147.12-11.530.99-2.2713.711.94
Tax Paid -1.24000000000
Cash Flow From Investing Activity + -2.459.82-0.211.323.380.540-02.374.05
Capex -2.339.31-0.23-0.010.010.540000.30
Net Investments -0.20-0.010-0.99000-0-0-0
Others 0.080.530.022.323.370002.363.75
Cash Flow From Financing Activity -0.09-8.59-90.54127.602511.516.715.102.24-2.20
Net Proceeds from Shares + 0000000000
Net Proceeds from Borrowing 000000002.25-2.19
Interest Paid -0.02-0.01-0.13-0.28-0.23-0-0-0-0-0.01
Dividend Paid 0000000000
Others -0.07-8.58-90.41127.8825.2411.516.715.10-0-0
Net Cash Flow 0.03-0.081.15117.89-119.92-0.14-0.020.01-0.020.01

Financial Ratio

PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Ratios
ROE (%)6.234.714.415.222.27-2.32-27.66-12.96-122.25-3.76
ROCE (%)1.940.861.081.20.47-0.26-2.35-0.88-4.95-0.05
Asset Turnover Ratio0.470.520.650.610.100000
PAT to CFO Conversion(x)1.41-0.9468.58-6.81-203.15N/AN/AN/AN/AN/A
Working Capital Days
Receivable Days20.1019.2023.70124.301,356.6000000
Inventory Days139161.30237.602231,183.9000000
Payable Days8.206.408.80115564.3003,062.10000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Alchemist Realty Ltd FAQs

The current trading price of Alchemist Realty on 28-Feb-2022 18:01 is ₹2.92.

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 27-Feb-2022 the market cap of Alchemist Realty stood at ₹21.64 Cr

The latest P/E ratio of Alchemist Realty as of 27-Feb-2022 is 0.00.

The latest P/B ratio of Alchemist Realty as of 27-Feb-2022 is 4.56.

The 52-week high of Alchemist Realty is ₹2.94 and the 52-week low is ₹2.90.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Alchemist Realty is ₹0.00 ( Cr.) .

Data is not available for this company.

The key valuation ratios of Alchemist Realty Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

No data found

About Alchemist Realty Ltd

Alchemist Realty started its commercial production in March 13, 1984 which was its first phase of operations, with an installed capacity of 900 TPA. The project is located at 290/1 GIDC, Vapi, Dist. Bulsar Gujarat. The plant is currently operating at 70% of installed capacity. Alchemist Realty, formerly as Pan Packaging, changed its name on Novermber 3, 2006 to Alchemist Realty. It also altered its Memorandum of Association to include real-estate in its main objects clause. The company has also reported a number of bulk share transactions since then. The company’s registered office is at Mumbai. The company focuses on developing Information Technology (IT) commercial complex, supermarkets, entertainment centers, multi-storied-residential-complex and shopping complex.

In 2011 the Company acquired 100% equity stake in Alchemist Hill Resorts Pvt. Ltd.

Business areas of the company:

Alchemist Realty Limited engages in the acquisition and development of real-estate and infrastructure facilities in India. Its real estate development projects include commercial and office complexes, convention and entertainment centers, restaurants & hotels, super markets, shopping complexes, and flats.

Clients:

• Indian Oil Corporation

• Hindustan Vegetable Oils Corporation

• Indo-French Biotech Enterprises

• Sandoz (India)

• Franco Indian Pharmaceuticals

• Laboratories Griffon

• Fargo Sales

• Gujarat Co. Op. Milk Marketing Federation (Amul Dairy, Anand)

• Rollicks Holdings

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: