Alchemist Realty Ltd
Alchemist Realty is engaged in the business of real estate segment.
- Market Cap ₹ 21.6 Cr.
- Current Price ₹ 2.92
- High / Low ₹ /
- Stock P/E
- Book Value ₹ 0.65
- Dividend Yield 0.00 %
- ROCE -0.05 %
- ROE -3.69 %
- Face Value ₹ 2.00
Pros
Cons
- Stock is trading at 4.48 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -46.7% over last 3 years.
- Company might be capitalizing the interest cost
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Realty Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
101.56 | 104.96 | 120.91 | 137.21 | 138.17 | 175.36 | 34.77 | 0.00 | 0.45 | -0.01 | -0.04 | 0.00 | 0.00 | |
99.71 | 102.80 | 117.93 | 135.34 | 135.69 | 174.92 | 41.76 | 10.70 | 4.73 | 3.33 | 18.35 | 4.02 | 3.06 | |
Operating Profit | 1.85 | 2.16 | 2.98 | 1.87 | 2.48 | 0.44 | -6.99 | -10.70 | -4.28 | -3.34 | -18.39 | -4.02 | -3.06 |
OPM % | 1.82% | 2.06% | 2.46% | 1.36% | 1.79% | 0.25% | -20.10% | -951.11% | |||||
0.07 | 0.00 | 0.02 | 0.54 | 0.04 | 2.54 | 8.84 | 10.02 | -3.42 | 0.47 | 2.37 | 3.88 | 0.54 | |
Interest | 0.02 | 0.03 | 0.02 | 0.01 | 0.13 | 0.28 | 0.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
Depreciation | 0.12 | 0.12 | 0.18 | 0.19 | 0.27 | 0.23 | 0.42 | 0.17 | 0.06 | 0.04 | 0.03 | 0.02 | 0.00 |
Profit before tax | 1.78 | 2.01 | 2.80 | 2.21 | 2.12 | 2.47 | 1.20 | -0.85 | -7.76 | -2.91 | -16.05 | -0.17 | -2.52 |
Tax % | 42.13% | 29.85% | 35.36% | 36.65% | 36.79% | 34.41% | 39.17% | 10.59% | -0.26% | -0.69% | -0.25% | -17.65% | |
1.03 | 1.41 | 1.81 | 1.40 | 1.34 | 1.62 | 0.73 | -0.75 | -7.78 | -2.93 | -16.08 | -0.19 | -2.54 | |
EPS in Rs | 0.14 | 0.19 | 0.24 | 0.19 | 0.18 | 0.22 | 0.10 | -0.10 | -1.05 | -0.40 | -2.17 | -0.03 | -0.34 |
Dividend Payout % | 71.94% | 52.55% | 40.94% | 52.93% | 55.30% | 45.74% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -100% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 25% |
TTM: | -196% |
Stock Price CAGR | |
---|---|
10 Years: | -6% |
5 Years: | 20% |
3 Years: | -4% |
1 Year: | % |
Return on Equity | |
---|---|
10 Years: | -8% |
5 Years: | -27% |
3 Years: | -47% |
Last Year: | -4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 |
Reserves | 18.48 | 13.96 | 14.91 | 15.45 | 15.92 | 16.67 | 18.23 | 17.47 | 9.34 | 6.45 | -9.61 | -9.72 | -9.99 |
105.23 | 0.20 | 232.43 | 223.86 | 133.44 | 261.33 | 286.57 | 298.07 | 304.78 | 309.88 | 312.13 | 309.94 | 306.76 | |
9.12 | 216.67 | 3.78 | 3.87 | 5.76 | 110.48 | 9.21 | 5.26 | 5.61 | 6.14 | 11.98 | 12.36 | 12.41 | |
Total Liabilities | 147.65 | 245.65 | 265.94 | 258.00 | 169.94 | 403.30 | 328.83 | 335.62 | 334.55 | 337.29 | 329.32 | 327.40 | 324.00 |
7.62 | 0.61 | 1.92 | 1.96 | 1.92 | 1.70 | 1.21 | 0.51 | 0.45 | 0.41 | 0.38 | 0.06 | 0.06 | |
CWIP | 6.97 | 8.71 | 9.54 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 2.48 | 2.28 | 2.48 | 2.49 | 2.49 | 3.48 | 3.48 | 3.48 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
130.58 | 234.05 | 252.00 | 253.55 | 165.53 | 398.12 | 324.14 | 331.63 | 330.61 | 333.39 | 325.45 | 323.85 | 320.45 | |
Total Assets | 147.65 | 245.65 | 265.94 | 258.00 | 169.94 | 403.30 | 328.83 | 335.62 | 334.55 | 337.29 | 329.32 | 327.40 | 324.00 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-33.18 | 104.79 | 2.56 | -0.94 | 0.09 | -11.04 | -0.15 | -12.18 | -6.73 | -5.09 | -4.63 | -1.84 | |
-6.71 | 0.36 | -2.45 | 9.82 | 0.00 | 1.32 | 0.00 | 0.54 | 0.00 | 0.00 | 2.37 | 4.05 | |
38.36 | -105.06 | -0.08 | -8.59 | -0.09 | 127.60 | 0.03 | 11.51 | 6.71 | 5.10 | 2.24 | -2.20 | |
Net Cash Flow | -1.53 | 0.09 | 0.03 | 0.29 | 0.00 | 117.88 | -0.12 | -0.14 | -0.02 | 0.01 | -0.02 | 0.01 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 16.39 | 22.78 | 20.41 | 20.35 | 27.10 | 227.23 | 1,567.39 | 122,956.33 | -5,549,825.00 | -1,251,493.75 | ||
Inventory Days | -4,374,160.00 | -1,112,155.00 | ||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 16.39 | 22.78 | 20.41 | 20.35 | 27.10 | 227.23 | 1,567.39 | 122,956.33 | -9,923,985.00 | -2,363,648.75 | ||
Working Capital Days | 431.96 | 55.81 | 176.18 | 242.31 | 288.34 | 234.47 | 2,688.53 | 214,198.22 | 9,709,365.00 | 2,299,773.75 | ||
ROCE % | 1.51% | 2.44% | 1.94% | 0.86% | 1.08% | 1.20% | 0.47% | -0.11% | -2.35% | -0.88% | -4.95% | -0.05% |
Documents
Announcements
- Closure of Trading Window 5 Jan 2021
- Disclosure Of Related Party Transactions Pursuant To Regulation 23(9) Of The SEBI (Listing And Obligations And Disclosure Requirements) Regulations, 2015 For The Half Year Ended On September 30, 2020. 25 Nov 2020
- Financial Results 30-09-2020 12 Nov 2020
- Results 30-09-2020 12 Nov 2020
- Board Meeting Intimation for Advance Intimation Of Board Meeting To Be Held On Thursday, 12Th November, 2020 3 Nov 2020