BSE: 540152 | NSE: | Construction - Real Estate | Small Cap
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 Overvalued 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.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 9.8% | 2% | 2.6% | -1.7% | 21.8% | 6.4% | 5.1% | 1.3% | 2.3% | - |
| Value Creation Index ⓘ | -0.3 | -0.9 | -0.8 | -1.1 | 0.6 | -0.6 | -0.6 | -0.9 | -0.8 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | ||||||||||
| Sales ⓘ | 13.7 | 1.6 | 0.5 | 0.6 | 39.4 | 6.1 | 3.2 | 5.4 | 18 | 18 |
| Sales YoY Gr. | - | -88.5% | -66.5% | 7.6% | 6,807% | -84.5% | -47.9% | 70.2% | 231.1% | - |
| Adj EPS ⓘ | 3.2 | 0.4 | 0.7 | -0.3 | 4 | 1.1 | 1.1 | 0 | -0.1 | -0.1 |
| YoY Gr. | - | -88.6% | 86.1% | -144.8% | NA | -73.4% | 3.8% | -97.3% | -333.3% | - |
| BVPS (₹) ⓘ | 8.6 | 8.9 | 9.7 | 4.6 | 8.6 | 20.9 | 21.1 | 21.1 | 21.1 | 21.1 |
| Adj Net Profit ⓘ | 0.7 | 0.1 | 0.1 | -0.2 | 2.8 | 1.3 | 1.4 | 0 | -0.1 | 0 |
| Cash Flow from Ops. ⓘ | -36 | -18.1 | -0.4 | 1.3 | -1.3 | -19.7 | 0 | 13 | 0 | - |
| Debt/CF from Ops. ⓘ | -0.1 | -0.3 | -11.3 | 6.7 | -6.2 | -0.6 | -384.1 | 1.2 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | 99.4% | 43.2% | 231.1% | ||||
| Adj EPS ⓘ | NA | NA | -140.4% | -333.3% | ||||
| BVPSⓘ | NA | 35.3% | 0.3% | -0.3% | ||||
| Share Price | - | -6.8% | -4.4% | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 37.1 | 4.1 | 7.3 | -7.9 | 60.2 | 8.3 | 5.3 | 0.1 | -0.4 | -0.3 |
| Op. Profit Mgn % ⓘ | 8.1 | 18.6 | 23.5 | -77.7 | 4.1 | 5.8 | 29.5 | -2.2 | 9.6 | NAN |
| Net Profit Mgn % ⓘ | 5 | 4.9 | 27.3 | -36.6 | 7.1 | 22 | 44 | 0.6 | -0.5 | -0.5 |
| Debt to Equity ⓘ | 2.9 | 2.7 | 2.4 | 2.6 | 1.4 | 0.4 | 0.6 | 0.6 | 0.4 | - |
| Working Cap Days ⓘ | 0 | 14,119 | 58,072 | 69,139 | 1,064 | 7,520 | 17,214 | 10,605 | 3,084 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 6,391 | 35,156 | 51,614 | 781 | 5,578 | 10,933 | 6,825 | 1,896 | 0 |
Sales growth is growing at healthy rate in last 3 years 43.22%
Debt to equity has declined versus last 3 years average to 0.38
Return on Equity is Poor
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -0.1 | - |
| TTM Sales (₹ Cr.) | 18 | - |
| BVPS (₹.) ⓘ | 21.1 | - |
| Reserves (₹ Cr.) ⓘ | 14 | - |
| P/BV ⓘ | 0.25 | - |
| PE ⓘ | 0.00 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 5.24 / 5.24 |
| All Time Low / High (₹) | 4.18 / 44.70 |
| Market Cap (₹ Cr.) | 6.7 |
| Equity (₹ Cr.) | 12.7 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 78.9 |
| Pledged * | 45.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 13.68 | 1.58 | 0.53 | 0.57 | 39.37 | 6.12 | 3.19 | 5.43 | 17.98 |
| Operating Expenses ⓘ | 12.57 | 1.29 | 0.40 | 1.02 | 37.75 | 5.77 | 2.25 | 5.55 | 16.26 |
| Manufacturing Costs | 0 | 0 | 6.95 | 7.25 | 12.08 | 10.69 | 2.11 | 4.73 | 0.49 |
| Material Costs | -3.45 | -13.61 | -15.29 | -11.80 | 19.89 | -9.08 | -1.79 | -0.93 | 14.51 |
| Employee Cost | 0.85 | 1.43 | 1.19 | 1.61 | 1.53 | 1.72 | 0.52 | 0.90 | 0.45 |
| Other Costs ⓘ | 15.16 | 13.47 | 7.55 | 3.95 | 4.26 | 2.44 | 1.41 | 0.85 | 0.80 |
| Operating Profit ⓘ | 1.11 | 0.29 | 0.12 | -0.44 | 1.62 | 0.35 | 0.94 | -0.12 | 1.73 |
| Operating Profit Margin (%) | 8.1% | 18.5% | 23.5% | -77.7% | 4.1% | 5.8% | 29.5% | -2.2% | 9.6% |
| Other Income ⓘ | 0.02 | 0.12 | 0.42 | 0.86 | 2.21 | 1.89 | 1.98 | 1.06 | 0.02 |
| Interest ⓘ | 0.02 | 0.09 | 0.05 | 0.08 | 0.05 | 0.43 | 0.95 | 0.72 | 1.44 |
| Depreciation ⓘ | 0.08 | 0.21 | 0.24 | 0.50 | 0.33 | 0.32 | 0.37 | 0.19 | 0.40 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 1.03 | 0.11 | 0.25 | -0.16 | 3.45 | 1.50 | 1.60 | 0.03 | -0.09 |
| Tax ⓘ | 0.35 | 0.03 | 0.11 | 0.05 | 0.65 | 0.15 | 0.20 | 0 | 0 |
| Profit After Tax | 0.69 | 0.08 | 0.14 | -0.21 | 2.80 | 1.35 | 1.40 | 0.03 | -0.09 |
| PAT Margin (%) | 5.0% | 4.9% | 27.3% | -36.5% | 7.1% | 22.1% | 43.9% | 0.6% | -0.5% |
| Adjusted EPS (₹) | 3.2 | 0.4 | 0.7 | -0.3 | 4.0 | 1.1 | 1.1 | 0.0 | -0.1 |
| Dividend Payout Ratio (%) | 4% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 1.82 | 1.90 | 2.07 | 3.25 | 6.05 | 26.55 | 26.84 | 26.87 | 26.78 | |
| Share Capital ⓘ | 0.61 | 0.61 | 0.61 | 2 | 2 | 12.71 | 12.71 | 12.71 | 12.71 | |
| Reserves ⓘ | 1.21 | 1.29 | 1.46 | 1.25 | 4.05 | 13.84 | 14.13 | 14.16 | 14.07 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Debt | 5.21 | 4.96 | 4.97 | 8.43 | 8.30 | 10.79 | 16.89 | 15.10 | 10.10 | |
| Long Term Debt | 5.21 | 4.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Short Term Debt | 0 | 0 | 4.97 | 8.43 | 8.30 | 10.79 | 16.89 | 15.10 | 10.10 | |
| Trade Payables | 4.15 | 11.11 | 7.94 | 7.08 | 8.42 | 9.31 | 10.13 | 15.54 | 11.54 | |
| Others Liabilities ⓘ | 39.06 | 57.62 | 82.94 | 108.37 | 87.90 | 101.45 | 104.17 | 104.77 | 97.77 | |
| Total Liabilities ⓘ | 50.25 | 75.60 | 97.91 | 127.13 | 110.66 | 148.10 | 158.03 | 162.29 | 146.20 | |
Fixed Assets | ||||||||||
| Gross Block | 0.72 | 1.73 | 2.38 | 2.57 | 2.75 | 3.19 | 3.20 | 3.01 | 3.18 | |
| Accumulated Depreciation | 0.08 | 0.29 | 0.52 | 1.02 | 1.35 | 1.67 | 2.03 | 2.03 | 2.40 | |
| Net Fixed Assetsⓘ | 0.64 | 1.44 | 1.87 | 1.56 | 1.40 | 1.52 | 1.17 | 0.98 | 0.78 | |
| CWIP ⓘ | 0 | 0 | 1.04 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 0.87 | |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Inventories | 5.72 | 19.33 | 52.09 | 71.79 | 82.97 | 106.16 | 111.22 | 105.64 | 101.65 | |
| Trade Receivables | 14.39 | 12.52 | 12.83 | 12.78 | 17.79 | 3.14 | 5.79 | 6.22 | 6.53 | |
| Cash Equivalents | 0.36 | 1.07 | 0.41 | 2.24 | 0.99 | 0.35 | 0.31 | 0.46 | 0.46 | |
| Others Assetsⓘ | 29.13 | 41.23 | 29.67 | 37.69 | 6.45 | 35.86 | 38.47 | 47.92 | 35.92 | |
| Total Assets ⓘ | 50.25 | 75.60 | 97.91 | 127.13 | 110.66 | 148.10 | 158.03 | 162.29 | 146.20 | |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 |
|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -35.99 | -18.09 | -0.44 | 1.26 | -1.34 | -19.69 | -0.04 | 13.02 | 0 |
| PBT ⓘ | 1.03 | 0.11 | 0.25 | -0.16 | 3.45 | 1.50 | 1.60 | 0.03 | 0 |
| Adjustment ⓘ | 0.10 | 0.30 | 0.24 | 0.50 | 0.33 | 0.32 | 0.37 | 0.19 | 0 |
| Changes in Working Capital ⓘ | -36.82 | -18.09 | -0.87 | 0.97 | -4.47 | -21.36 | -1.81 | 12.8 | 0 |
| Tax Paid ⓘ | -0.29 | -0.40 | -0.06 | -0.05 | -0.65 | -0.15 | -0.20 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | -0.48 | -1.01 | -1.74 | -0.22 | -0.17 | -0.44 | 0.01 | 0 | 0 |
| Capex | -0.48 | -1.01 | -1.70 | -0.22 | -0.17 | -0.44 | 0.01 | 0 | 0 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 36.73 | 19.80 | 1.05 | 0.79 | 0.26 | 19.49 | 0 | -12.88 | 0 |
| Net Proceeds from Shares ⓘ | 0.60 | 0 | 0 | 1.39 | 0 | 19.16 | 0 | -12.88 | 0 |
| Net Proceeds from Borrowing ⓘ | 5.21 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | -0.02 | -0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 30.93 | 20.14 | 1.05 | -0.60 | 0.26 | 0.34 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 0.26 | 0.71 | -1.13 | 1.83 | -1.25 | -0.64 | -0.03 | 0.15 | 0 |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 37.68 | 4.12 | 7.25 | -7.86 | 60.15 | 8.29 | 5.25 | 0.13 | -0.35 | |
| ROCE (%) | 14.91 | 2.81 | 4.29 | -0.86 | 26.89 | 7.44 | 6.29 | 1.75 | 3.41 | |
| Asset Turnover Ratio | 0.27 | 0.03 | 0.01 | 0.01 | 0.33 | 0.05 | 0.02 | 0.03 | 0.12 | |
| PAT to CFO Conversion(x) | -52.16 | -226.13 | -3.14 | N/A | -0.48 | -14.59 | -0.03 | 434 | N/A | Working Capital Days |
| Receivable Days | 384 | 3,106 | 8,778 | 8,165 | 142 | 624 | 512 | 404 | 129 | |
| Inventory Days | 153 | 2,892 | 0 | 0 | 717 | 5,636 | 0 | 7,295 | 2,104 | |
| Payable Days | -440 | -205 | -227 | -232 | 142 | -356 | -1,985 | -5,023 | 341 | |
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.
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
