Ashiana Housing Ltd
Ashiana Housing is principal business activity of the company is Real Estate Development.
- Market Cap ₹ 3,487 Cr.
- Current Price ₹ 347
- High / Low ₹ 469 / 268
- Stock P/E 114
- Book Value ₹ 75.4
- Dividend Yield 0.43 %
- ROCE 10.8 %
- ROE 9.96 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 34.8% CAGR over last 5 years
Cons
- Stock is trading at 4.60 times its book value
- Company has a low return on equity of 4.46% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.18.3 Cr.
* 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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
119 | 77 | 120 | 506 | 356 | 289 | 302 | 262 | 202 | 172 | 353 | 878 | 586 | |
88 | 61 | 84 | 365 | 264 | 234 | 263 | 270 | 197 | 178 | 322 | 782 | 547 | |
Operating Profit | 31 | 15 | 37 | 141 | 92 | 55 | 39 | -8 | 5 | -6 | 31 | 96 | 39 |
OPM % | 26% | 20% | 31% | 28% | 26% | 19% | 13% | -3% | 2% | -3% | 9% | 11% | 7% |
12 | 11 | 20 | 14 | 14 | 12 | 10 | -6 | 16 | 6 | 12 | 19 | 18 | |
Interest | 3 | 2 | 2 | 3 | 7 | 11 | 15 | 13 | 9 | 5 | 3 | 2 | 3 |
Depreciation | 3 | 3 | 8 | 8 | 8 | 7 | 8 | 9 | 9 | 8 | 8 | 9 | 11 |
Profit before tax | 37 | 21 | 47 | 145 | 92 | 48 | 26 | -36 | 3 | -12 | 32 | 104 | 43 |
Tax % | 14% | -1% | 4% | 25% | 27% | 20% | 33% | -23% | -18% | -51% | 16% | 23% | |
32 | 21 | 46 | 108 | 67 | 39 | 18 | -28 | 4 | -6 | 27 | 80 | 31 | |
EPS in Rs | 3.45 | 2.30 | 4.46 | 10.55 | 6.55 | 3.79 | 1.73 | -2.75 | 0.35 | -0.58 | 2.64 | 7.98 | 3.06 |
Dividend Payout % | 13% | 22% | 11% | 5% | 4% | 7% | 14% | -11% | 113% | -155% | 19% | 19% |
Compounded Sales Growth | |
---|---|
10 Years: | 28% |
5 Years: | 24% |
3 Years: | 63% |
TTM: | -9% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 35% |
3 Years: | 180% |
TTM: | -44% |
Stock Price CAGR | |
---|---|
10 Years: | 5% |
5 Years: | 27% |
3 Years: | 26% |
1 Year: | 25% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 2% |
3 Years: | 4% |
Last Year: | 10% |
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 | 19 | 19 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves | 248 | 264 | 500 | 630 | 703 | 746 | 765 | 734 | 735 | 721 | 743 | 751 | 738 |
14 | 12 | 36 | 68 | 89 | 134 | 160 | 124 | 65 | 172 | 184 | 148 | 274 | |
96 | 290 | 545 | 441 | 367 | 276 | 190 | 237 | 452 | 878 | 1,173 | 1,386 | 1,858 | |
Total Liabilities | 376 | 585 | 1,102 | 1,159 | 1,179 | 1,176 | 1,135 | 1,115 | 1,273 | 1,792 | 2,120 | 2,305 | 2,889 |
45 | 55 | 62 | 63 | 86 | 120 | 121 | 129 | 96 | 91 | 73 | 101 | 113 | |
CWIP | 0 | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 |
Investments | 67 | 49 | 291 | 180 | 165 | 140 | 109 | 50 | 65 | 115 | 80 | 79 | 69 |
264 | 480 | 745 | 916 | 928 | 916 | 906 | 936 | 1,112 | 1,585 | 1,964 | 2,125 | 2,707 | |
Total Assets | 376 | 585 | 1,102 | 1,159 | 1,179 | 1,176 | 1,135 | 1,115 | 1,273 | 1,792 | 2,120 | 2,305 | 2,889 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-74 | -28 | -21 | -102 | -49 | -58 | -14 | 34 | 118 | -86 | 1 | 201 | |
102 | 35 | -201 | 139 | -7 | 19 | 28 | 57 | 13 | -25 | 30 | -4 | |
-15 | -9 | 221 | 20 | 1 | 24 | 4 | -60 | -73 | 82 | -13 | -128 | |
Net Cash Flow | 13 | -2 | -1 | 57 | -55 | -15 | 17 | 31 | 58 | -29 | 18 | 69 |
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 | 21 | 16 | 17 | 14 | 15 | 18 | 13 | 25 | 24 | 24 | 22 | 12 |
Inventory Days | 4,735 | 9,551 | 3,260 | 4,460 | 2,736 | |||||||
Days Payable | 148 | 237 | 59 | 144 | 87 | |||||||
Cash Conversion Cycle | 21 | 16 | 17 | 4,600 | 15 | 9,332 | 3,213 | 4,340 | 24 | 24 | 22 | 2,661 |
Working Capital Days | 390 | 714 | 499 | 285 | 523 | 749 | 775 | 809 | 914 | 1,237 | 648 | 225 |
ROCE % | 14% | 7% | 10% | 23% | 12% | 7% | 4% | -1% | 1% | -0% | 4% | 11% |
Documents
Announcements
-
Closure of Trading Window
27 Dec - Trading window closure for insider trading compliance.
-
Intimation Of Extra Ordinary General Meeting Of The Company To Be Held On Wednesday , 15Th January 2025 At 11:30 A.M
24 Dec - Notice of Extra-ordinary General Meeting on January 15, 2025.
- Intimation For Postponement Of Extra-Ordinary General Meeting (EGM) 13 Dec
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
10 Dec - Search conducted by GST Intelligence at Ashiana's premises.
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
6 Dec - Issue of duplicate share certificates due to loss.
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
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
Aug 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
Jun 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT
-
Jun 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Sep 2022Transcript PPT
-
Aug 2022TranscriptNotesPPT
-
Jun 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jul 2021Transcript PPT
-
Mar 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jul 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Apr 2020TranscriptPPT
-
Feb 2020TranscriptPPT
-
Feb 2020TranscriptPPT
-
Feb 2020Transcript PPT
-
Nov 2019TranscriptNotesPPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
Jul 2019Transcript PPT
-
May 2019TranscriptNotesPPT
-
Feb 2019Transcript PPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2018Transcript PPT
-
Aug 2018Transcript PPT
-
May 2018TranscriptNotesPPT
-
Feb 2018Transcript PPT
-
Nov 2017TranscriptNotesPPT
-
Nov 2017Transcript PPT
-
Aug 2017Transcript PPT
-
Jun 2017TranscriptNotesPPT
-
Feb 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Jun 2016TranscriptPPT
-
Feb 2016TranscriptPPT
-
Nov 2015TranscriptPPT
-
Aug 2015Transcript PPT
Focus on Quick Delivery
Ashiana's core business model is to buy land and turn it into a residential building and sell it. Inventories should be liquidated in a 5-7 year timeframe. Management targets projects with gross margins over 30%. [1]