Market cap
₹35 Cr
Revenue (TTM)
₹4 Cr
P/E Ratio
22.5
P/B Ratio
1.7
Div. Yield
1.3 %
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
35 | 21,800 | 20,982 | 13,588 | 8,816 |
Revenue (₹ Cr) |
4 | 2,551 | 5,532 | 5,617 | 200 |
Net Profit (₹ Cr) |
1.58 | 575.14 | 783.78 | 231.13 | 12.11 |
Net Margin (%) |
39.26 | 21.89 | 13.62 | 3.98 | 4.08 |
RoE (%) |
8.64 | 11.36 | 10.15 | 4.94 | 0.49 |
Price to Earnings |
22.48 | 37.68 | 30.19 | 58.92 | 762.44 |
Price-To-Book |
1.73 | 3.68 | 2.96 | 2.85 | 3.65 |
Income Statement (₹ Cr)
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3.54 | 2,059.97 | 5,074.21 | 4,038.69 | 160.49 |
|
Total Income
|
3.54 | 2,100.28 | 5,313.54 | 4,162.76 | 249.67 |
|
Total Expenditure
|
0.39 | 1,568.30 | 3,660.00 | 3,744.37 | 116.09 |
|
EBITDA
|
3.16 | 491.67 | 1,414.21 | 294.33 | 44.40 |
|
Depreciation
|
-- | 30.46 | 288.78 | 89.83 | 34.10 |
|
EBIT
|
3.16 | 461.21 | 1,125.43 | 204.50 | 10.30 |
|
Interest
|
1.59 | 10.99 | 495.49 | 195.57 | 61.87 |
|
Other Income
|
-- | 40.31 | 239.33 | 124.07 | 89.19 |
|
Exceptional Items
|
-- | -- | -- | -- | -44.45 |
|
Profit before Tax
|
1.57 | 490.53 | 869.27 | 133.00 | 37.62 |
|
Provision for Tax
|
0.41 | 68.99 | 188.80 | 38.32 | 11.19 |
|
Profit after Tax
|
1.16 | 421.54 | 680.47 | 94.69 | 26.43 |
Liabilities (₹ Cr)
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
16.28 | 4,160.79 | 5,638.45 | 4,560.51 | 2,278.47 |
|
Minority Interest
|
-- | 27.89 | 276.89 | -- | 382.47 |
|
Non-Current Liabilities
|
5.14 | 555.58 | 4,307.24 | 696.58 | 2,389.77 |
|
Current Liabilities
|
15.53 | 490.26 | 11,408.48 | 11,709.22 | 2,107.16 |
|
Total Liabilities
|
38.31 | 5,234.53 | 22,075.80 | 17,204.61 | 7,229.48 |
Assets (₹ Cr)
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
0.94 | 2,572.48 | 7,830.11 | 2,300.53 | 2,939.72 |
|
Current Assets
|
36.01 | 2,662.05 | 13,800.95 | 14,665.77 | 4,218.15 |
|
Total Assets
|
38.31 | 5,234.53 | 22,075.80 | 17,204.61 | 7,229.48 |
|
Total Debt*
|
15.19 | 466.67 | 5,274.46 | 1,130.88 | 1,580.07 |
|
Net Current Assets
|
20.48 | 2,171.78 | 2,392.47 | 2,956.55 | 2,110.99 |
|
Contingent Liabilities
|
1.30 | 101.14 | 202.27 | 465.69 | 50.71 |
Cashflow (₹ Cr)
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.59 | 253.34 | 995.31 | 199.92 | 225.01 |
|
Cash Flow from Investing Activities
|
3.56 | -146.96 | -589.90 | -1,179.94 | -1,993.08 |
|
Cash from Financing Activities
|
-2.94 | -81.37 | 859.66 | 992.84 | 1,766.36 |
|
Net Cash Inflow / Outflow
|
0.03 | 25.01 | 1,265.07 | 12.83 | -1.72 |
Ratios
Profitability Ratios
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
ROCE (%)
|
10.60 | 11.26 | 13.82 | 6.49 | 3.33 |
|
ROE (%)
|
8.40 | 10.78 | 14.94 | 2.68 | 1.55 |
|
ROA (%)
|
3.29 | 8.35 | 3.48 | 0.62 | 0.52 |
|
EBIT Margin (%)
|
89.10 | 25.82 | 32.59 | 10.36 | 83.24 |
|
Net Margin (%)
|
32.70 | 20.07 | 12.81 | 2.27 | 10.59 |
|
Cash Profit Margin (%)
|
32.70 | 21.94 | 19.10 | 4.57 | 37.71 |
Growth Ratios
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
11.73 | 38.88 | 3.63 | 30.41 | 72.67 |
|
EBIT Growth (%)
|
8.57 | 43.29 | 21.42 | 5.13 | 196.20 |
|
Net Profit Growth (%)
|
2.51 | 59.35 | 69.68 | 92.79 | 147.95 |
|
EPS Growth (%)
|
-3.49 | 59.49 | 43.74 | 75.65 | 188.46 |
|
Book Value Growth (%)
|
26.51 | 13.79 | 60.63 | 81.40 | 91.69 |
Valuation Ratios
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Price / Earnings
|
34.93 | 39.65 | 26.11 | 138.26 | 153.60 |
|
Price / Book Value
|
2.64 | 4.06 | 4.25 | 2.87 | 2.80 |
|
Dividend Yield (%)
|
0.00 | 0.15 | 0.26 | 0.25 | 0.00 |
|
EV/EBITDA
|
17.68 | 31.96 | 15.66 | 29.67 | 50.64 |
|
Market Cap (₹ Cr)
|
40.69 | 16,883.34 | 23,875.17 | 13,091.02 | 6,268.53 |
Solvency Ratios
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.99 | 0.11 | 0.94 | 0.25 | 0.71 |
|
Short term debt to equity ratio
|
0.93 | 0.01 | 0.04 | 0.05 | -- |
|
Current Ratio
|
2.32 | 5.43 | 1.21 | 1.25 | 2.00 |
|
Quick Ratio
|
2.14 | 3.08 | 0.43 | 0.29 | 0.92 |
|
Interest Coverage
|
1.99 | 45.64 | 2.75 | 1.68 | 1.61 |
Operating Efficiency Ratios
| Citadel Realty | Anant Raj | Brigade Enterprises | Sobha | Max Estates | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
-- | 6.11 | 12.40 | 4.61 | 9.04 |
|
Asset Turnover
|
0.10 | 0.41 | 0.26 | 0.26 | 0.03 |
|
Receivable days
|
0.00 | 19.97 | 40.59 | 15.86 | 25.61 |
|
Inventory Days
|
278.44 | 227.43 | 597.70 | 932.17 | 3,204.38 |
|
Payable days
|
-- | 4.84 | 360.25 | 126.91 | 0.00 |
|
Cash Conversion Cycle
|
-- | 242.56 | 278.04 | 821.12 | 3,229.98 |