BSE: 0 | NSE: CHAVDA | Construction - Real Estate | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Chavda Infra Ltd is a below average quality company.
The key valuation ratios of Chavda Infra Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Chavda Infra Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|
| ROCE % ⓘ | 15% | 13.1% | 20.3% | - |
| Value Creation Index ⓘ | 0.1 | -0.1 | 0.5 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | ||||
| Sales ⓘ | 91.2 | 110 | 162 | 162 |
| Sales YoY Gr. | - | 20.4% | 47.4% | - |
| Adj EPS ⓘ | 2.5 | 2.9 | 6.7 | 4.9 |
| YoY Gr. | - | 17.4% | 130.7% | - |
| BVPS (₹) ⓘ | 7.3 | 10.2 | 16.9 | 29.9 |
| Adj Net Profit ⓘ | 4.4 | 5.2 | 12.1 | 12 |
| Cash Flow from Ops. ⓘ | 10.6 | -9.2 | 8.7 | - |
| Debt/CF from Ops. ⓘ | 3.1 | -5.4 | 6.1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | NA | 47.4% | ||||
| Adj EPS ⓘ | NA | NA | NA | 130.7% | ||||
| BVPSⓘ | NA | NA | NA | 65.6% | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|
| Return on Equity % ⓘ | 33.8 | 33.1 | 49.4 | 20.9 |
| Op. Profit Mgn % ⓘ | 16.3 | 14.2 | 16.7 | NAN |
| Net Profit Mgn % ⓘ | 4.9 | 4.8 | 7.4 | 7.5 |
| Debt to Equity ⓘ | 2.5 | 2.7 | 1.8 | - |
| Working Cap Days ⓘ | 0 | 206 | 214 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 70 | 78 | 0 |
Debt to equity has declined versus last 3 years average to 1.75
Return on Equity has declined versus last 3 years average to 20.90%
Sales growth has been subdued in last 3 years 0.00%
Net Profit has been subdued in last 3 years 0.00%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 4.9 | - |
| TTM Sales (₹ Cr.) | 162 | - |
| BVPS (₹.) ⓘ | 29.9 | - |
| Reserves (₹ Cr.) ⓘ | 49 | - |
| P/BV ⓘ | 4.74 | - |
| PE ⓘ | 28.96 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 349 |
| Equity (₹ Cr.) | 24.7 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 83.8 |
| Pledged * | 0.00 | 0.00 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|
| Sales | 91 | 110 | 162 |
| Operating Expenses ⓘ | 76 | 94 | 135 |
| Manufacturing Costs | 23 | 42 | 41 |
| Material Costs | 46 | 39 | 77 |
| Employee Cost | 7 | 9 | 10 |
| Other Costs ⓘ | 1 | 4 | 6 |
| Operating Profit ⓘ | 15 | 16 | 27 |
| Operating Profit Margin (%) | 16.3% | 14.2% | 16.7% |
| Other Income ⓘ | 0 | 0 | 0 |
| Interest ⓘ | 4 | 3 | 5 |
| Depreciation ⓘ | 5 | 5 | 6 |
| Exceptional Items ⓘ | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 6 | 7 | 17 |
| Tax ⓘ | 2 | 2 | 5 |
| Profit After Tax | 4 | 5 | 12 |
| PAT Margin (%) | 4.9% | 4.7% | 7.4% |
| Adjusted EPS (₹) | 2.5 | 2.9 | 6.7 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 13 | 18 | 30 | |||||||
| Share Capital ⓘ | 2 | 2 | 18 | |||||||
| Reserves ⓘ | 12 | 17 | 12 | |||||||
| Minority Interest | 0 | 0 | 0 | |||||||
| Debt | 25 | 43 | 47 | |||||||
| Long Term Debt | 17 | 23 | 27 | |||||||
| Short Term Debt | 8 | 20 | 21 | |||||||
| Trade Payables | 34 | 30 | 59 | |||||||
| Others Liabilities ⓘ | 14 | 17 | 17 | |||||||
| Total Liabilities ⓘ | 86 | 108 | 154 | |||||||
Fixed Assets | ||||||||||
| Gross Block | 48 | 49 | 59 | |||||||
| Accumulated Depreciation | 14 | 19 | 25 | |||||||
| Net Fixed Assetsⓘ | 34 | 29 | 34 | |||||||
| CWIP ⓘ | 0 | 1 | 0 | |||||||
| Investmentsⓘ | 0 | 0 | 0 | |||||||
| Inventories | 25 | 36 | 58 | |||||||
| Trade Receivables | 20 | 27 | 41 | |||||||
| Cash Equivalents | 2 | 4 | 3 | |||||||
| Others Assetsⓘ | 6 | 11 | 17 | |||||||
| Total Assets ⓘ | 86 | 108 | 154 | |||||||
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 11 | -9 | 9 |
| PBT ⓘ | 6 | 7 | 17 |
| Adjustment ⓘ | 9 | 8 | 10 |
| Changes in Working Capital ⓘ | -3 | -22 | -16 |
| Tax Paid ⓘ | -1 | -3 | -2 |
| Cash Flow From Investing Activity ⓘ | -12 | -3 | -9 |
| Capex | -12 | -2 | -9 |
| Net Investments | 0 | -1 | 0 |
| Others ⓘ | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 1 | 14 | -1 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 |
| Interest Paid ⓘ | -3 | -3 | -4 |
| Dividend Paid ⓘ | 0 | 0 | 0 |
| Others ⓘ | 4 | 17 | 3 |
| Net Cash Flow ⓘ | -1 | 2 | -2 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 33.77 | 33.11 | 49.41 | |||||||
| ROCE (%) | 20.86 | 18.46 | 28.38 | |||||||
| Asset Turnover Ratio | 1.06 | 1.13 | 1.23 | |||||||
| PAT to CFO Conversion(x) | 2.75 | -1.8 | 0.75 | Working Capital Days | ||||||
| Receivable Days | 81 | 78 | 77 | |||||||
| Inventory Days | 98 | 101 | 106 | |||||||
| Payable Days | 270 | 295 | 212 | |||||||
Chavda Infra was originally formed and registered as a Private Limited under the Companies Act, 1956 (Companies Act) in the name and style of ‘Chavda Infra Private Limited’, pursuant to a Certificate of Incorporation dated October 8, 2012 issued by Registrar of Companies, Gujarat, Dadra and Nagar Havelli. Later on, the company was converted into a Public Limited Company pursuant to shareholders resolution passed at Extra-ordinary General Meeting of the company held on May 12, 2023 and the name of the company was changed to ‘Chavda Infra Limited’. A fresh Certificate of Incorporation consequent upon Conversion from Private Limited Company to Public Limited Company dated May 26, 2023 was issued by the Registrar of Companies, Ahmedabad.
The company is integrated civil construction company offering a diversified range of construction and allied services across residential, commercial and institutional projects in Gujarat, especially in Ahmedabad and Rajkot. It provides its services across the construction value chain, ranging from planning and design to construction and post-construction activities to its clients. The company is ISO 9001:2015 certified for quality management system by BCQ Assessment. The quality certification is towards construction of commercial, residential, institutional buildings.
It has in-house capabilities to deliver a project from conceptualization to completion with fast turnaround time from acquisition to launch to completion, which focuses on de-risking and improving return on investment. Its core competence lies in professionally managing the real estate value chain and attracting and retaining talent to maximize value creation. Since incorporation, it has constructed well-known buildings in Ahmedabad namely Straft Laxuria, Shivalik Parkview and Shivalik Sharda Harmony, being residential projects. AAA Corporate House, Sadbhav House, Solitaire Sky, Sandesh Press, Suyash Solitaire and Solitaire Connect, being commercial projects. AIS Toddler’s Den, Nirma University (old Building) and Zydus School & Excellence, being institutional projects.
Business area of the company
The company is engaged in the business of civil construction offering a diversified range of construction and allied services across residential, commercial and institutional projects.
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
