Financials Arvind SmartSpaces Limited Bombay S.E.

Equities

ARVSMART

INE034S01021

Real Estate Development & Operations

Market Closed - Bombay S.E. Other stock markets 06:00:49 2024-05-16 EDT			5-day change	1st Jan Change
689.2 ^INR	-1.99%		+3.11%	+60.77%

05-07	Transcript : Arvind SmartSpaces Limited, Q4 2024 Earnings Call, May 07, 2024
05-07	Arvind Smartspaces' Consolidated Profit Jumps in Fiscal Q4	MT

Valuation

Fiscal Period: March	2019	2020	2022	2023	2024	2025	2026
Capitalization ¹	4,612	2,402	8,698	12,801	31,109	-	-
Enterprise Value (EV) ¹	4,612	2,402	8,698	12,801	31,619	31,109	31,109
P/E ratio	-	-	32.5 x	50.2 x	76.8 x	41.2 x	26.3 x
Yield	-	-	-	-	-	-	-
Capitalization / Revenue	1.76 x	0.8 x	-	5 x	9.27 x	6.11 x	4.46 x
EV / Revenue	1.76 x	0.8 x	-	5 x	9.27 x	6.11 x	4.46 x
EV / EBITDA	-	2.64 x	-	26.2 x	28.4 x	24.2 x	16.5 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	-	0.83 x	-	2.74 x	5.83 x	5.26 x	4.41 x
Nbr of stocks (in thousands)	35,234	35,554	42,462	45,312	45,312	-	-
Reference price ²	130.9	67.55	204.8	282.5	705.2	705.2	705.2
Announcement Date	19-05-02	20-06-25	22-05-20	23-05-19	24-05-06	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2022	2023	2024	2025	2026
Net sales ¹	2,621	2,995	-	2,559	3,412	5,095	6,972
EBITDA ¹	-	910	-	489.3	1,115	1,285	1,881
EBIT ¹	-	-	-	462.2	1,070	1,241	1,830
Operating Margin	-	-	-	18.06%	31.35%	24.36%	26.25%
Earnings before Tax (EBT) ¹	-	-	-	395.8	757.1	1,241	1,869
Net income ¹	-	-	250.6	256.1	415.7	726	1,138
Net margin	-	-	-	10.01%	12.18%	14.25%	16.32%
EPS ²	-	-	6.300	5.630	9.090	17.10	26.80
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-
Announcement Date	19-05-02	20-06-25	22-05-20	23-05-19	24-05-06	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2024 Q1	2024 Q3	2024 Q4
Net sales ¹	668.4	790	1,030
EBITDA ¹	263.2	-	-
EBIT	-	-	-
Operating Margin	-	-	-
Earnings before Tax (EBT)	-	-	-
Net income	-	80	80
Net margin	-	10.13%	7.77%
EPS	-	-	-
Dividend per Share	-	-	-
Announcement Date	23-08-02	-	-

¹INR in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-
Net Cash position ¹	-	-	-	-	380	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	14.5%	-	5.66%	8.95%	10.9%	15.8%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-
Book Value Per Share ²	-	81.20	-	103.0	121.0	134.0	160.0
Cash Flow per Share	-	-	-	-22.20	-	-	-
Capex ¹	-	-	-	105	120	130	130
Capex / Sales	-	-	-	4.11%	3.03%	2.55%	1.86%
Announcement Date	19-05-02	20-06-25	22-05-20	23-05-19	24-05-06	-	-

¹INR in Million²INR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Arvind SmartSpaces Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

705.2 INR

Average target price

1,041 INR

Spread / Average Target

+47.63%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Residential Real Estate Development

	1st Jan change	Capi.
VONOVIA SE	+4.20%	26.51B
CHINA VANKE CO., LTD.	-26.10%	11.73B
AKELIUS RESIDENTIAL PROPERTY AB	+7.84%	10.88B
DEUTSCHE WOHNEN SE	-21.80%	7.98B
LEG IMMOBILIEN SE	+9.40%	6.95B
VINHOMES	-6.83%	6.89B
VINGROUP	+3.92%	6.77B
IIDA GROUP HOLDINGS CO., LTD.	-2.82%	3.8B
OPEN HOUSE GROUP CO., LTD.	+9.95%	3.61B

Residential Real Estate Development