SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

India Green Reality Ltd (540152)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540152 NSE: Construction - Real Estate | Small Cap | India Green Reality Share Price

₹5.24 0.00 (0.00%)

As on 18-Apr'22 18:01

India Green Reality Ltd (540152)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540152 NSE: Construction - Real Estate | Small Cap | India Green Reality Share Price

₹5.24 0.00 (0.00%)

As on 18-Apr'22 18:01

Key Metrics
Valuation Multiples
Market Cap
₹7 Cr.
Current Price
₹5.2
52-Week Low / High
₹5 / 5
TTM EPS
₹-0.1
TTM Sales
₹18 Cr.
Book Value per Share
₹21.1
P/E Ratio
0.00
Industry PE
42.8
Price to Book (P/B)
0.25
Price to Sales (P/S)
0.37
EV/EBITDA
9.34
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-0.35%
Return on Capital Employed (ROCE)
3.41%
Return on Assets (ROA)
-0.06%
Operating Profit Margin
9.6%
Net Profit Margin
-0.52%
Gross Profit Margin
1.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
231.12%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-400%
Asset Quality
Promoter Holding
59.32%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹14 Cr.
Equity
₹12.7 Cr.
Face Value
₹10
All Time Low / High
₹4.18 / 44.70

India Green Reality 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'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
ROCE % 14.9%2.8%4.3%-0.9%26.9%7.4%6.3%1.8%3.4%-
Value Creation
Index
0.1-0.8-0.7-1.10.9-0.5-0.6-0.9-0.8-

Growth Parameters

Sales 13.71.60.50.639.46.13.25.41818
Sales YoY Gr.--88.5%-66.5%7.6%6,807%-84.5%-47.9%70.2%231.1%-
Adj EPS 3.20.40.7-0.341.11.10-0.1-0.1
YoY Gr.--88.6%86.1%-144.8%NA-73.4%3.8%-97.3%-333.3%-
BVPS (₹) 8.68.99.74.68.620.921.121.121.121.1
Adj Net
Profit
0.70.10.1-0.22.81.31.40-0.1-0
Cash Flow from Ops. -36-18.1-0.41.3-1.3-19.7-0130-
Debt/CF from Ops. -0.1-0.3-11.36.7-6.2-0.6-384.11.20-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA99.4%43.2%231.1%
Adj EPS NANA-140.4%-333.3%
BVPSNA35.3%0.3%-0.3%
Share Price - -2.7% - -

Key Financial Parameters

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
Return on
Equity %
37.14.17.3-7.960.28.35.30.1-0.4-0.3
Op. Profit
Mgn %
8.118.623.5-77.74.15.829.5-2.29.6NAN
Net Profit
Mgn %
54.927.3-36.67.122440.6-0.5-0.5
Debt to
Equity
2.92.72.42.61.40.40.60.60.4-
Working Cap
Days
014,11958,07269,1391,0647,52017,21410,6053,0840
Cash Conv.
Cycle
06,39135,15651,6147815,57810,9336,8251,8960

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Sales13.681.580.530.5739.376.123.195.4317.98
Operating Expenses + 12.571.290.401.0237.755.772.255.5516.26
Manufacturing Costs006.957.2512.0810.692.114.730.49
Material Costs-3.45-13.61-15.29-11.8019.89-9.08-1.79-0.9314.51
Employee Cost 0.851.431.191.611.531.720.520.900.45
Other Costs 15.1613.477.553.954.262.441.410.850.80
Operating Profit 1.110.290.12-0.441.620.350.94-0.121.73
Operating Profit Margin (%) 8.1%18.5%23.5%-77.7%4.1%5.8%29.5%-2.2%9.6%
Other Income + 0.020.120.420.862.211.891.981.060.02
Exceptional Items 000000000
Interest 0.020.090.050.080.050.430.950.721.44
Depreciation 0.080.210.240.500.330.320.370.190.40
Profit Before Tax 1.030.110.25-0.163.451.501.600.03-0.09
Tax 0.350.030.110.050.650.150.2000
Profit After Tax 0.690.080.14-0.212.801.351.400.03-0.09
PAT Margin (%) 5.0%4.9%27.3%-36.6%7.1%22.1%44.0%0.6%-0.5%
Adjusted EPS (₹)3.20.40.7-0.34.01.11.10.0-0.1
Dividend Payout Ratio (%)4.40%0%0%0%0%0%0%0%0%

Valuation of India Green Reality - 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'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20

Equity and Liabilities

Shareholders Fund + 1.821.902.073.256.0526.5526.8426.8726.78
Share Capital 0.610.610.612212.7112.7112.7112.71
Reserves 1.211.291.461.254.0513.8414.1314.1614.07
Debt +5.214.964.978.438.3010.7916.8915.1010.10
Long Term Debt5.214.960000000
Short Term Debt004.978.438.3010.7916.8915.1010.10
Minority Interest000000000
Trade Payables4.1511.117.947.088.429.3110.1315.5411.54
Others Liabilities 39.0657.6282.94108.3787.90101.45104.17104.7797.77
Total Liabilities 50.2575.6097.91127.13110.66148.10158.03162.29146.20

Fixed Assets

Net Fixed Assets +0.641.441.871.561.401.521.170.980.78
Gross Block0.721.732.382.572.753.193.203.013.18
Accumulated Depreciation0.080.290.521.021.351.672.032.032.40
CWIP 001.041.071.071.071.071.070.87
Investments 000000000
Inventories5.7219.3352.0971.7982.97106.16111.22105.64101.65
Trade Receivables14.3912.5212.8312.7817.793.145.796.226.53
Cash Equivalents 0.361.070.412.240.990.350.310.460.46
Others Assets 29.1341.2329.6737.696.4535.8638.4747.9235.92
Total Assets 50.2575.6097.91127.13110.66148.10158.03162.29146.20

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Cash Flow From Operating Activity + -35.99-18.09-0.441.26-1.34-19.69-0.0413.020
PBT 1.030.110.25-0.163.451.501.600.030
Adjustment 0.100.300.240.500.330.320.370.190
Changes in Working Capital -36.82-18.09-0.870.97-4.47-21.36-1.8112.80
Tax Paid -0.29-0.40-0.06-0.05-0.65-0.15-0.2000
Cash Flow From Investing Activity + -0.48-1.01-1.74-0.22-0.17-0.440.0100
Capex -0.48-1.01-1.70-0.22-0.17-0.440.0100
Net Investments 000000000
Others 00-0.05-000000
Cash Flow From Financing Activity 36.7319.801.050.790.2619.490-12.880
Net Proceeds from Shares + 0.60001.39019.160-12.880
Net Proceeds from Borrowing 5.21-0.250000000
Interest Paid -0.02-0.090000000
Dividend Paid 000000000
Others 30.9320.141.05-0.600.260.34000
Net Cash Flow 0.260.71-1.131.83-1.25-0.64-0.030.150

Financial Ratio

PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Ratios
ROE (%)37.684.127.25-7.8660.158.295.250.13-0.35
ROCE (%)14.912.814.29-0.8626.897.446.291.753.41
Asset Turnover Ratio0.270.030.010.010.330.050.020.030.12
PAT to CFO Conversion(x)-52.16-226.13-3.14N/A-0.48-14.59-0.03434N/A
Working Capital Days
Receivable Days3843,105.708,7788,165.50141.70623.70511.70404.10129.30
Inventory Days152.702,892.1000717.405,635.9007,295.202,103.60
Payable Days-439.90-204.60-227.30-232.30142.20-356.50-1,984.50-5,023.10340.60

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *45.320.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

India Green Reality Ltd FAQs

The current trading price of India Green Reality on 18-Apr-2022 18:01 is ₹5.24.

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 17-Apr-2022 the market cap of India Green Reality stood at ₹6.66 Cr

The latest P/E ratio of India Green Reality as of 17-Apr-2022 is 0.00.

The latest P/B ratio of India Green Reality as of 17-Apr-2022 is 0.25.

The 52-week high of India Green Reality is ₹5.24 and the 52-week low is ₹5.24.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of India Green Reality is ₹17.98 ( Cr.) .

Data is not available for this company.

The key valuation ratios of India Green Reality Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of India Green Reality Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About India Green Reality Ltd

India Green Reality was originally incorporated on September 29, 2009, as India Green Reality Private Limited under the provisions of the Companies Act, 1956 with the Registrar of Companies, Gujarat, Dadra and Nagar Havelli. The company was converted into a Public Limited Company pursuant to shareholders resolution passed at the Extra Ordinary General Meeting held on January 27, 2016 and consequently, the name of the company was changed to“India Green Reality Limited” vide a fresh Certificate of Incorporation dated February 24, 2016, issued by the Registrar of Companies, Ahmedabad, Gujarat.

Its promoters Vinod kumar M. Thaker and Amitava Samanta has been associated with real estate development for over 10 years with fair knowledge of its business and industry and has been instrumental in the growth of the company.  The company is member of Confederation of Real Estate Developers Associations of India (CREDAI), a prominent body for real estate developers in India. The company is also the member of The Gujarat Institute of Housing & Estate (TGIHE), Green Building Council (IGBC) and Builders’ Association of India (BAI).

Business area of the company

The company is a real estate developer with a diversified portfolio of real estate projects and engaged in the business of development and sale of residential and commercial properties including identification and acquisition of land, development of land, acquisition of development rights of projects, marketing of projects/land.

You have 1 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:

×