Aditya Birla Real Estate Ltd
Century Textiles and Industries Ltd has transformed from a single-unit textile entity in 1987 into a commercial powerhouse with interests in diverse industries. Currently, the business house is a trendsetter in cotton textiles and also has a remarkable presence in the Pulp and Paper and Real Estate sectors. [1]
- Market Cap ₹ 22,088 Cr.
- Current Price ₹ 1,978
- High / Low ₹ 3,142 / 1,638
- Stock P/E 100
- Book Value ₹ 402
- Dividend Yield 0.25 %
- ROCE 12.6 %
- ROE 3.53 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 24.6%
Cons
- Stock is trading at 4.89 times its book value
- The company has delivered a poor sales growth of -0.33% over past five years.
- Company has a low return on equity of 5.25% over last 3 years.
* 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
Part of Nifty Smallcap 100 Nifty 500 BSE 500 BSE 250 SmallCap Index Nifty 500 Multicap 50:25:25
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5,949 | 6,675 | 7,559 | 7,967 | 7,645 | 3,898 | 3,944 | 3,424 | 2,611 | 4,129 | 3,831 | 3,879 | 3,731 | |
5,369 | 5,947 | 6,906 | 7,291 | 6,721 | 3,092 | 2,980 | 2,790 | 2,324 | 3,592 | 3,145 | 3,128 | 3,227 | |
Operating Profit | 580 | 728 | 654 | 676 | 924 | 805 | 964 | 634 | 287 | 537 | 686 | 751 | 504 |
OPM % | 10% | 11% | 9% | 8% | 12% | 21% | 24% | 19% | 11% | 13% | 18% | 19% | 14% |
24 | 18 | 46 | 52 | 62 | 138 | 5,673 | 43 | 61 | 75 | 136 | -115 | -14 | |
Interest | 320 | 363 | 485 | 588 | 551 | 212 | 102 | 93 | 89 | 75 | 70 | 96 | 124 |
Depreciation | 356 | 355 | 249 | 283 | 313 | 199 | 193 | 228 | 229 | 228 | 192 | 201 | 212 |
Profit before tax | -71 | 28 | -34 | -143 | 122 | 532 | 6,342 | 357 | 30 | 309 | 561 | 339 | 155 |
Tax % | -52% | 90% | -146% | -33% | 14% | 30% | 4% | -26% | -5% | 33% | 34% | 55% | |
-34 | 3 | 15 | -95 | 105 | 372 | 6,076 | 450 | 32 | 207 | 368 | 151 | 55 | |
EPS in Rs | -37.09 | 2.92 | 1.53 | -8.50 | 9.40 | 33.27 | 543.92 | 40.32 | 2.82 | 18.56 | 32.97 | 13.53 | 4.89 |
Dividend Payout % | -148% | 1,881% | 360% | -65% | 59% | 20% | 1% | 7% | 35% | 22% | 15% | 37% |
Compounded Sales Growth | |
---|---|
10 Years: | -5% |
5 Years: | 0% |
3 Years: | 14% |
TTM: | -1% |
Compounded Profit Growth | |
---|---|
10 Years: | 50% |
5 Years: | -52% |
3 Years: | 69% |
TTM: | -39% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 47% |
3 Years: | 32% |
1 Year: | 18% |
Return on Equity | |
---|---|
10 Years: | 24% |
5 Years: | 6% |
3 Years: | 5% |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 93 | 93 | 102 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 |
Reserves | 1,712 | 1,654 | 1,963 | 2,252 | 2,370 | 2,636 | 3,195 | 3,465 | 3,552 | 3,807 | 4,073 | 4,266 | 4,373 |
4,850 | 5,678 | 6,139 | 5,793 | 5,700 | 4,369 | 1,020 | 1,359 | 1,004 | 1,215 | 925 | 1,364 | 3,594 | |
1,607 | 1,866 | 1,874 | 2,036 | 2,154 | 3,214 | 1,853 | 1,607 | 1,725 | 2,032 | 2,359 | 2,753 | 3,329 | |
Total Liabilities | 8,262 | 9,292 | 10,076 | 10,193 | 10,336 | 10,331 | 6,179 | 6,543 | 6,393 | 7,166 | 7,469 | 8,495 | 11,407 |
4,232 | 4,377 | 5,865 | 7,364 | 7,309 | 7,256 | 4,430 | 4,287 | 4,131 | 4,050 | 3,898 | 3,667 | 3,603 | |
CWIP | 1,711 | 2,229 | 784 | 70 | 34 | 35 | 274 | 174 | 210 | 210 | 223 | 93 | 75 |
Investments | 74 | 97 | 495 | 177 | 258 | 223 | 265 | 274 | 405 | 610 | 430 | 927 | 1,178 |
2,244 | 2,589 | 2,932 | 2,582 | 2,734 | 2,817 | 1,209 | 1,807 | 1,647 | 2,296 | 2,917 | 3,809 | 6,551 | |
Total Assets | 8,262 | 9,292 | 10,076 | 10,193 | 10,336 | 10,331 | 6,179 | 6,543 | 6,393 | 7,166 | 7,469 | 8,495 | 11,407 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
494 | 591 | 380 | 1,020 | 940 | 2,209 | 624 | 401 | 652 | 146 | 484 | 589 | |
-873 | -758 | -509 | -357 | -247 | -195 | -208 | -487 | -181 | -226 | -33 | -598 | |
384 | 185 | 147 | -1,242 | -175 | -1,795 | -677 | 227 | -511 | 92 | -579 | 309 | |
Net Cash Flow | 5 | 18 | 18 | -579 | 518 | 219 | -261 | 141 | -40 | 12 | -128 | 301 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 25 | 29 | 32 | 24 | 24 | 39 | 19 | 19 | 23 | 20 | 15 | 13 |
Inventory Days | 243 | 217 | 219 | 208 | 232 | 235 | 157 | 239 | 272 | 254 | 393 | 457 |
Days Payable | 73 | 84 | 69 | 100 | 129 | 136 | 128 | 119 | 183 | 150 | 155 | 141 |
Cash Conversion Cycle | 196 | 162 | 181 | 133 | 126 | 139 | 47 | 139 | 112 | 123 | 253 | 330 |
Working Capital Days | 36 | 1 | 5 | -35 | -33 | -45 | -6 | -29 | 62 | 36 | 49 | 50 |
ROCE % | 4% | 6% | 6% | 5% | 8% | 10% | 112% | 10% | 3% | 8% | 11% | 13% |
Documents
Announcements
-
Certificate from CEO/CFO
20h - Certification of Commercial Paper issuance for Q1 2025.
-
Board Meeting Outcome for Outcome Of The Board Meeting Of The Company- Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015
1d - Aditya Birla divests Pulp and Paper for Rs. 3498 Cr.
-
Announcement under Regulation 30 (LODR)-Restructuring
1d - Aditya Birla divests Pulp and Paper unit for Rs. 3498 Cr.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
27 Mar - Investor meet scheduled with Bajaj Allianz on April 2, 2025.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
26 Mar - Birla Estates achieves INR 3000 Cr sales with Birla Arika launch.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
Jan 2025Transcript PPT
-
Oct 2024Transcript PPT
-
Jul 2024Transcript PPT
-
May 2024Transcript PPT
-
May 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Mar 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT
-
Feb 2024TranscriptNotesPPT
-
Jan 2024TranscriptNotesPPT
-
Oct 2023Transcript PPT
-
Jul 2023Transcript PPT
-
May 2023Transcript PPT
-
Apr 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jul 2022TranscriptNotesPPT
-
May 2022Transcript PPT
-
Mar 2022TranscriptNotesPPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jun 2021Transcript PPT
-
May 2021TranscriptNotesPPT
-
Mar 2021Transcript PPT
-
Feb 2021TranscriptPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Oct 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Jun 2018TranscriptNotesPPT
Revenue Breakup Q2FY24[1]
Paper & Pulp : 73%
Textiles : 22%
Real Estate Business : 4%
Others : 1%