No Record Found
sector: Realty
as on 12/9/2022 3:55:38 PM
₹ 42.15 0.10 0.24No Record Found
Invest wise with Expert advice
Get better recommendations Make better investments.
Get better recommendations Make better investments.
By continuing, I accept the Terms & Conditions and agree to receive communication on Whatsapp
Demat Account
Trading Account
PROMOTER - TOTAL90.87%
Indian: 90.87%
Foreign: 0%
NON-PROMOTER - TOTAL 9.13%
Institutions: 1.15%
Non-Institutions: 7.99%
CUSTODIES - 0.00%
Custodies: 0.00%
Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Revenue | 6.39 | 14.31 | 0.86 | 2.49 |
yoy growth (%) | (55.37) | 1554.99 | (65.25) | -- |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | (0.69) | (0.69) | (0.44) | (0.24) |
As % of sales | 10.82 | 4.84 | 50.73 | 9.56 |
Other costs | (3.11) | (3.46) | (0.35) | (0.83) |
As % of sales | 48.67 | 24.18 | 40.39 | 33.41 |
Operating profit | 2.59 | 10.16 | 0.08 | 1.42 |
OPM | 40.51 | 70.98 | 8.88 | 57.04 |
Depreciation | (0.19) | (0.17) | (0.01) | (0.02) |
Interest expense | (1.91) | (1.81) | (0.02) | (0.02) |
Other income | 1.30 | 2.20 | 0.57 | 0.00 |
Profit before tax | 1.79 | 10.38 | 0.61 | 1.38 |
Taxes | 0.33 | (0.69) | (0.12) | (0.27) |
Tax rate | 18.65 | (6.70) | (19.27) | (19.32) |
Minorities and other | -- | (0.07) | 0.00 | 0.00 |
Adj. profit | 2.12 | 9.62 | 0.50 | 1.12 |
Exceptional items | -- | -- | -- | -- |
Net profit | 2.12 | 9.62 | 0.50 | 1.12 |
yoy growth (%) | (77.93) | 1837.49 | (55.56) | -- |
NPM | 33.23 | 67.20 | 57.40 | 44.90 |
Y/e 31 Mar ( In .Cr) | Mar-2023 | Mar-2022 | Mar-2021 | Mar-2020 |
---|---|---|---|---|
Equity capital | 6.40 | 6.40 | 6.40 | 6.40 |
Preference capital | -- | -- | -- | -- |
Reserves | 120.82 | 114.73 | 111.85 | 109.91 |
Net worth | 127.22 | 121.13 | 118.25 | 116.31 |
Minority interest | 2.65 | 1.92 | 1.16 | 0.98 |
Debt | 18.51 | 21.40 | 6.54 | 18.64 |
Deferred tax liabilities (net) | -- | -- | -- | -- |
Total liabilities | 148.38 | 144.45 | 125.95 | 135.93 |
Fixed assets | 99.08 | 100.87 | 89.77 | 79.55 |
Intangible assets | -- | -- | -- | -- |
Investments | 8.53 | -- | -- | -- |
Deferred tax asset (net) | -- | -- | -- | -- |
Net working capital | 40.20 | 43.36 | 35.25 | 56.21 |
Inventories | -- | -- | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 0.82 | 0.46 | 0.47 | 0.59 |
Debtor days | -- | -- | 26.85 | 15.04 |
Other current assets | 49.26 | 56.58 | 47.96 | 63.69 |
Sundry creditors | (0.20) | (0.20) | (0.20) | (0.48) |
Creditor days | -- | -- | 11.43 | 12.24 |
Other current liabilities | (9.68) | (13.48) | (12.98) | (7.59) |
Cash | 0.58 | 0.23 | 0.94 | 0.17 |
Total assets | 148.39 | 144.46 | 125.96 | 135.93 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Profit before tax | 1.79 | 10.38 | 0.61 | 1.38 |
Depreciation | (0.19) | (0.17) | (0.01) | (0.02) |
Tax paid | 0.33 | (0.69) | (0.12) | (0.27) |
Working capital 27,893 | (4.90) | 3.01 | (3.01) | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (2.96) | 12.53 | (2.53) | -- |
Capital expenditure | (10.40) | (21.19) | 21.19 | -- |
Free cash flow | (13.36) | (8.66) | 18.66 | -- |
Equity raised | 202.72 | 194.06 | 203.18 | -- |
Investments | -- | -- | -- | -- |
Debt financing/disposal | 10.84 | 22.94 | 22.94 | -- |
Dividends paid | -- | -- | -- | -- |
Net in cash | 200.19 | 208.34 | 244.78 | -- |
Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -55.372 | 1,554.994 | -65.245 | |
Op profit growth | -74.531 | 13,127.506 | -94.589 | |
EBIT growth | -69.63 | 1,833.903 | -54.899 | |
Net profit growth | -77.929 | 1,837.492 | -55.564 | |
Profitability ratios (%) | ||||
OPM | 40.506 | 70.977 | 8.88 | 57.038 |
EBIT margin | 57.959 | 85.168 | 72.885 | 56.166 |
Net profit margin | 33.233 | 67.199 | 57.401 | 44.895 |
RoCE | 2.828 | 10.104 | 0.6 | |
RoNW | 0.453 | 2.222 | 0.124 | |
RoA | 0.405 | 1.993 | 0.118 | |
Per share ratios (₹) | ||||
EPS | 0.66 | 3.03 | 0.15 | 0.35 |
Dividend per share | 0 | 0 | 0 | 0 |
Cash EPS | 0.605 | 2.953 | 0.15 | 0.342 |
Book value per share | 2.828 | 10.104 | 0.6 | |
Valuation ratios | ||||
P/E | 43.258 | 6.452 | 116.667 | |
P/CEPS | 47.186 | 6.621 | 116.37 | |
P/B | 0.772 | 0.538 | 0.559 | |
EV/EBIDTA | 24.924 | 6.553 | 93.225 | |
Payout (%) | ||||
Dividend payout | 0 | 0 | 0 | 0 |
Tax payout | 18.648 | -6.696 | -19.27 | -19.322 |
Liquidity ratios | ||||
Debtor days | 30.281 | 8.414 | 21.1 | |
Inventory days | 0 | 0 | 0 | |
Creditor days | -32.652 | -21.085 | 0 | |
Leverage ratios | ||||
Interest coverage | -1.935 | -6.747 | -30.194 | -80.427 |
Net debt / equity | 0.047 | 0.159 | 0.042 | 0.043 |
Net debt / op. profit | 2.164 | 1.818 | 54.81 | 3.015 |
Cost breakup (₹) | ||||
Material costs | 0 | 0 | 0 | 0 |
Employee costs | -10.819 | -4.84 | -50.729 | -9.557 |
Other costs | -48.675 | -24.183 | -40.391 | -33.405 |
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Company Name | LTP (₹) | P/E (%) | Mkt.Cap (₹Cr.) | NP Qtr (₹Cr.) | Div.Yield (%) | Sales Qtr (₹.Cr) | Book Value (₹) |
---|---|---|---|---|---|---|---|
DLF Ltd | 856.85 | 114.40 | 2,12,097.08 | 463.66 | 0.47 | 797.49 | 113.75 |
Godrej Properties Ltd | 2,779.60 | 136.93 | 77,284.41 | 216.89 | 0.00 | 659.90 | 378.08 |
Prestige Estates Projects Ltd | 1,469.10 | 262.34 | 58,890.59 | 11.10 | 0.10 | 578.70 | 168.56 |
Oberoi Realty Ltd | 1,468.75 | 85.64 | 53,404.08 | 149.76 | 0.27 | 366.57 | 215.50 |
Phoenix Mills Ltd | 2,977.00 | 186.18 | 53,199.52 | 50.22 | 0.17 | 119.84 | 276.96 |
Bhagyanagar Properties Ltd was incorporated on 25th April, 2006 as a public limited company under the Companies Act, 1956 with the Registrar of Companies, Hyderabad. The Company is engaged into the business of real estate development. During the year 2016-17, a Scheme of arrangement was entered by the Company with M/s. Bhagyanagar India Limited, which was sanctioned by the Honble High Court of Andhra Pradesh & Telangana on 21 November 2016 and became effective on 23 January 2017. Pursuant to which the Real Estate Undertaking of Bhagyanagar India Limited merged with the Company.During the year 2020-21, the Company acquired 100% of equity shares of M/s. AP Golden Apparels Private Limited on 08 August 2020 and consequent to which M/s. AP Golden Apparels Private Limited became a wholly owned subsidiary of the Company. Further, the Company divested the entire equity shares held in M/s. AP Golden Apparels Private Limited, a wholly-owned subsidiary Company to Mr. NarenderSurana. Accordingly, M/s. AP Golden Apparels Private Limited ceased to be a Subsidiary Company with effect from 16 March 2021. The Company is fortunate to have most of its land situated at prime IT centers of the city where e-commerce companies thrive most of its business for better support and competitive edge. Moreover, there is a constant rise in the demands for large ware houses and storage units in the areas where the company is having huge properties to give on rent. The Company has commissioned a pilot... Read More
Reports by
Reports by
No Record Found
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.