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 ₹ 22,340 Cr.
- Current Price ₹ 2,000
- High / Low ₹ 3,142 / 1,638
- Stock P/E 1,225
- Book Value ₹ 363
- Dividend Yield 0.25 %
- ROCE 8.31 %
- ROE 1.29 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has been maintaining a healthy dividend payout of 52.6%
Cons
- Stock is trading at 5.56 times its book value
- Company has a low return on equity of 3.48% 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|
7,645 | 3,898 | 3,944 | 3,423 | 2,617 | 4,131 | 3,832 | 4,514 | 4,919 | |
6,721 | 3,092 | 2,992 | 2,873 | 2,411 | 3,687 | 3,265 | 3,874 | 4,457 | |
Operating Profit | 924 | 805 | 951 | 550 | 205 | 444 | 567 | 639 | 462 |
OPM % | 12% | 21% | 24% | 16% | 8% | 11% | 15% | 14% | 9% |
62 | 138 | 5,673 | 32 | 62 | 51 | 101 | -188 | -118 | |
Interest | 551 | 212 | 102 | 87 | 71 | 52 | 34 | 36 | 50 |
Depreciation | 313 | 199 | 193 | 229 | 231 | 231 | 196 | 210 | 220 |
Profit before tax | 122 | 532 | 6,330 | 267 | -35 | 212 | 437 | 205 | 74 |
Tax % | 14% | 30% | 4% | -35% | -4% | 24% | 40% | 71% | |
105 | 372 | 6,063 | 360 | -34 | 162 | 265 | 60 | -2 | |
EPS in Rs | 9.40 | 33.27 | 542.81 | 32.70 | -2.73 | 14.91 | 24.34 | 4.52 | -2.36 |
Dividend Payout % | 59% | 20% | 1% | 9% | -37% | 27% | 21% | 111% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 3% |
3 Years: | 20% |
TTM: | 29% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | -62% |
3 Years: | 54% |
TTM: | -91% |
Stock Price CAGR | |
---|---|
10 Years: | 21% |
5 Years: | 48% |
3 Years: | 31% |
1 Year: | 8% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 4% |
3 Years: | 3% |
Last Year: | 1% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|
Equity Capital | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 |
Reserves | 2,370 | 2,636 | 3,182 | 3,368 | 3,393 | 3,607 | 3,775 | 3,867 | 3,938 |
5,700 | 4,369 | 1,020 | 1,400 | 1,049 | 1,336 | 1,059 | 2,502 | 4,754 | |
2,154 | 3,214 | 1,861 | 1,868 | 2,141 | 2,684 | 3,465 | 4,018 | 5,135 | |
Total Liabilities | 10,336 | 10,331 | 6,175 | 6,747 | 6,693 | 7,739 | 8,411 | 10,499 | 13,939 |
7,309 | 7,256 | 4,430 | 4,293 | 4,139 | 4,059 | 3,952 | 3,734 | 3,632 | |
CWIP | 34 | 35 | 275 | 176 | 210 | 211 | 190 | 58 | 80 |
Investments | 258 | 223 | 183 | 107 | 238 | 409 | 228 | 692 | 928 |
2,734 | 2,817 | 1,287 | 2,171 | 2,106 | 3,060 | 4,041 | 6,015 | 9,299 | |
Total Assets | 10,336 | 10,331 | 6,175 | 6,747 | 6,693 | 7,739 | 8,411 | 10,499 | 13,939 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|
940 | 2,209 | 548 | -23 | 566 | -51 | 271 | -315 | |
-247 | -195 | -123 | -241 | -92 | -176 | 138 | -524 | |
-175 | -1,795 | -677 | 392 | -471 | 207 | -553 | 1,272 | |
Net Cash Flow | 518 | 219 | -253 | 128 | 4 | -21 | -144 | 433 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 24 | 39 | 19 | 19 | 22 | 19 | 15 | 13 |
Inventory Days | 232 | 328 | 174 | 362 | 486 | 429 | 716 | 979 |
Days Payable | 129 | 190 | 130 | 133 | 200 | 158 | 173 | 155 |
Cash Conversion Cycle | 126 | 178 | 64 | 248 | 308 | 290 | 558 | 838 |
Working Capital Days | -33 | -45 | -0 | -12 | 55 | 78 | 99 | 155 |
ROCE % | 10% | 112% | 8% | 1% | 5% | 8% | 8% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
15 Apr - Birla Estates achieves record INR 8000 crore bookings, 100% YoY growth in FY25.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
2 Apr - Confirmation certificate from RTA for dematerialisation.
-
Certificate from CEO/CFO
1 Apr - 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
31 Mar - Aditya Birla divests Pulp and Paper for Rs. 3498 Cr.
-
Announcement under Regulation 30 (LODR)-Restructuring
31 Mar - Aditya Birla divests Pulp and Paper unit for Rs. 3498 Cr.
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
Business Profile[1]
Aditya Birla Real Estate Limited (ABREL) is the real estate arm of Aditya Birla Group. ABREL holds a portfolio of land parcels in premium locations. It has a strong pipeline of owned and joint development projects, initially targeting four major cities.