NSE: DBREALTY - D B Realty Limited

Rentabilidad a seis meses: -20.52%
Rendimiento de dividendos: 0.00%
Sector: Real Estate

Informes D B Realty Limited

Capitalización

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM promedio de 5 años CAGR 5
Капитализация, млрд ₹
21.4 19.87 14.5 12.76 4.32 2.45 8.47 29.47 57.73 25.67 20.49 67.95
Выручка, млрд ₹
2.18 1.37 1.18 3.62 1.66 0.2285 2.17 6.98 2.86 2.86 2.78 11.49
Чистая прибыль, млрд ₹
-0.249 -0.6197 -3.14 -2.78 -4.13 -1.7 0.2693 -0.9038 13.19 13.19 1.35 -226.14
EV, млрд ₹
27.15 25.93 29.87 25.27 24.28 33.33 57.98 44.75 103.83 103.83 52.83 33.73
EBIT, млрд ₹
0.2017 -3.15 -1.43 -5.43 -3.25 -1.35 -1.89 -14.49 14.61 14.61 -1.2740 -235.07
EBITDA, млрд ₹
0.3669 0.0396 0.7599 -1.41 -0.9931 -0.5227 -0.2763 -0.4086 14.87 14.87 2.53 -271.82
Баланс стоимость, млрд ₹
34.37 27.72 24.44 22.26 15.93 13.36 18.89 21.37 50.15 50.15 23.94 25.78
FCF, млрд ₹
-0.6073 3.58 -0.3862 -1.95 2.18 0.1718 -2.67 0.9547 1.84 1.84 0.4953 -3.33
Операционный денежный поток, млрд ₹
-0.507 5.31 -0.3833 -1.95 2.27 0.952 -2.67 0.9634 2.37 2.37 0.7771 0.87
Операционная прибыль, млрд ₹
0.1067 -0.6783 -1.24 -0.5851 -0.6046 -0.5872 0.4628 -6.88 1.73 1.73 -1.1758 -223.40
Операционные расходы, млрд ₹
0.9467 0.7219 1.51 0.9386 1.37 0.9859 0.3532 1.53 0.3238 0.3238 0.9126 -25.06
CAPEX, млрд ₹
0.1003 1.73 0.0029 0.0049 0.0852 0.7802 0.0087 0.0087 0.5221 0.5221 0.2810 43.70


Balance

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM promedio de 5 años CAGR 5
Наличность, млрд ₹
0.281 0.1166 0.2128 0.0363 0.0757 0.1515 1.07 0.3956 7.81 7.81 1.90 152.76
Short Term Investments ₹
0.0012 0.2363 0.957 0.9721 1.17 1.2 0.4752 1.82 0.0499 0.0499 0.9430 -46.79
Long term investments ₹
16.2 16.28 15.48 15.49 16.35 16.44 16.01 0.20
Total Receivables ₹
11.67 13.92 13.45 23.2 11.1 27 33 7.2 1.76 1.76 16.01 -30.81
Total Current Assets ₹
43.86 39.55 42.19 45.5 46.44 53.89 68.14 56.67 44.8 44.8 53.99 -0.72
Чистые активы, млрд ₹
0.5794 0.5931 0.9358 0.3894 0.3303 0.3192 0.0459 0.0804 0.0514 0.0514 0.1654 -31.07
Активы, млрд ₹
73.66 65.09 66.33 69.68 67.43 73.45 87.6 84.48 91.63 91.63 80.92 6.33
Short Term Debt ₹
3.28 4.82 5.5 7.74 9.08 10.38 12.65 -11.62 5.11 5.11 5.12 -10.86
Long Term Debt ₹
8.42 11.1 11.83 13.25 12.83 14.63 19.93 12.62 15.14 15.14 15.03 3.37
Задолженность, млрд ₹
39.22 38.31 42.96 48.92 53.2 61.29 69.97 63.78 40.77 40.77 57.80 -5.18
Чистый долг, млрд ₹
13.77 15.83 16.66 20.95 21.83 24.86 30.93 26.27 12.44 12.44 23.27 -10.64
Долг, млрд ₹
11.71 15.93 17.33 20.99 21.91 25.01 32.58 26.66 20.25 20.25 25.28 -1.56
Interest income ₹
0.2941 0.4033 0.3288 0.9795 1.6 2.54 3.34 3.37 0.2621 2.22 -30.36
Расходы на обслуживание долга ₹
0.485 0.6106 2.92 2.63 3.06 3.34 3 0.5441 0.8327 0.8327 2.16 -22.92
Чист. проц. доходы, млрд ₹
-0.1037 -0.853 -1.36 -2.23 -3.34 -2.86 -0.5441 2.11 0.2621 -1.3728 -198.90
Goodwill ₹
2.78 2.98 1.93 3.12 3.1 3.1 1.78 1.47 0.6697 0.6697 1.54 -26.40
Амортизация, млрд ₹
0.1653 3.19 2.19 4.02 2.26 0.8282 1.61 14.09 0.2607 0.2607 3.81 -35.08
Себестоимость, млрд ₹
1.13 1.32 1.23 3.27 0.8554 -0.1719 1.27 12.63 1.26 1.26 3.17 8.05
Товарно материальные запасы ₹
28.2 23.24 27.33 21.63 22.16 23.81 33.48 25.82 29.58 29.58 26.97 5.95


Promoción

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM promedio de 5 años CAGR 5
EPS -11.41 -17.85 -6.86 1.05 -2.94 28.69 28.69 0.4180 -209.96
Цена акции ао 57.9 28.3 10.95 14.25 44.4 93.65 185.6 173.02 143.71 143.71 128.08 26.48
Число акций ао, млн 306.98 306.98 306.98 306.98 306.98 306.98 256.47 306.98 459.9 459.9 327.46 8.42
FCF/акцию -18.54 -1.98 -1.26 -6.36 7.12 0.5596 -10.4 3.11 4.01 4.01 0.8799 -10.85


Eficiencia

NIIF
Informes Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
ROE, % -0.7243 -2.24 -12.84 -12.48 -25.92 -12.71 1.67 -4.49 36.89 36.89 9.09 -0.9120 -207.31
ROA, % -0.338 -0.9521 -4.73 -3.99 -6.13 -2.31 0.3344 -1.05 14.98 14.98 3.94 1.16 -219.57
ROS, % -45.34 -266.89 -76.81 -248.62 -742.81 12.39 -12.94 460.77 460.77 460.77 22.83 35.64 -190.89
ROCE, % -11.77 -6.11 -26.16 -22.82 -11.11 -4.93 -41.82 20.5 28.73 28.73 12.70 -1.7260 -220.93
Ebit margin, % -195.53 -591.2 -86.93 -207.59 510.24 510.24 510.24 26.95 -197.10
Рентаб EBITDA, % 2.9 64.64 -39.05 -59.78 -228.77 -12.72 -5.85 519.34 519.34 519.34 23.69 158.27 -217.82
Чистая рентаб, % -11.42 -45.34 -266.89 -76.81 -248.62 -742.81 12.39 -12.94 460.77 460.77 22.83 -106.2420 -213.13
Operation Margin, % -49.63 -105.52 -16.19 -36.4 -256.96 21.3 -98.58 60.53 60.53 60.53 29.75 -42.6360 -174.89
Доходность FCF, % 8.48 9.97 -28.65 -4.19 -3.03 -45.24 89.22 2.03 -9.05 1.65 7.72 -151.57


Impares

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
P/E
3498.33 -58.24 -4.07 -1.56 -0.5929 -4.99 100.44 -63.88 6.93 6.93 81.25 7.58 -263.51
P/BV
0.5824 0.4219 0.522 0.194 0.1537 0.6339 1.53 0.8929 1.8 1.8 4.98 1.00 63.58
P/S
7.54 6.65 10.85 1.19 1.47 37.06 12.45 2.65 31.91 31.91 14.79 17.11 85.06
P/FCF
-23.88 -33.04 -2.21 1.12 49.29 -11.05 60.48 13.91 13.91 13.91 22.04 25.31 -22.35
E/P
-0.0172 -0.2459 -0.643 -1.69 -0.2004 0.0091 -0.0157 0.514 0.514 0.514 0.03 0.1642 -220.73
EV/EBIT
-7.16 -23.03 -30.7 -3.09 7.11 7.11 7.11 -8.5200 -179.05
EV/EBITDA
76.77 70.66 39.31 -17.9 -24.45 -63.76 -209.83 -109.51 6.98 6.98 -34.10 -80.1140 -177.82
EV/S
11.89 25.41 6.99 14.62 145.86 26.68 6.41 36.26 36.26 36.26 16.08 50.29 -24.30
EV/FCF
-42.69 -77.35 -12.94 11.11 194.02 -21.75 46.87 56.28 56.28 56.28 48.40 66.34 -21.93
Debt/EBITDA
401.95 22.8 -14.87 -22.06 -47.85 -117.93 -65.25 1.36 1.36 1.36 -6.68 -45.6620 -149.06
Netdebt/Ebitda
399.41 21.92 -14.84 -21.99 -47.56 -111.95 -64.28 0.8368 0.8368 0.8368 -5.98 -44.4233 -144.57
Debt/Ratio
0.2447 0.2612 0.3012 0.3249 0.3405 0.372 0.3156 0.221 0.221 0.221 0.20 0.2940 -8.28
Debt/Equity
0.5746 0.7088 0.943 1.38 1.87 1.73 1.25 0.4038 393.71 393.71 8.51 79.79 191.52
Debt/Net Income
-25.7 -5.52 -7.56 -5.3 -14.74 121.01 -29.5 1.53 1.53 1.53 10.25 15.97 -163.57
PEG
-0.2194 -0.2194 -0.2194 0.00
Бета
8.43 2.58 2.93 2.93 3.02 4.65 -29.69
Индекс Альтмана
0.3034 0.2342 0.0131 -0.0574 0.0867 0.4239 0.6621 0.5206 0.5357 0.5357 2.25 0.4458 43.94


Dividendos

NIIF
Informes Anual
LTM Promedio de la industria promedio de 5 años CAGR 5
Дивиденд
0
Див доход, ао, %
0 0.32
Дивиденды / прибыль, %
0 16.42


Paga tu suscripción

Más funciones y datos para el análisis de empresas y carteras están disponibles mediante suscripción

Suscribir

Descansar

NIIF
Informes Anual
2023 2024 CAGR 5
Персонал, чел
196 207 2.77