You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Profit & Loss    
Arvind Smartspaces Ltd.
 
BSE Code 539301
ISIN Demat INE034S01021
Book Value 120.90
NSE Code ARVSMART
Dividend Yield(%) 0.49
Market Cap(Million) 30527.83
P/E(X) 78.91
EPS(Rs.) 8.53
Face Value(Rs.) 10  
Type
(Rs. in Million)
Particulars Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019
INCOME :          
Operating Income2559.20  2568.40  1492.60  2994.90  2620.90  
     Revenue from property development2457.60  2443.40  1426.70  2979.80  2601.40  
     Sale of Development Rights        12.80  
     Development Charges          
     Income From Investment in Properties          
     Other Operational Income101.60  125.10  65.90  15.10  6.60  
Less: Excise Duty          
Operating Income (Net)2559.20  2568.40  1492.60  2994.90  2620.90  
EXPENDITURE :          
Increase/Decrease in Stock-1896.30  -713.20  -415.90  -371.70  57.80  
Cost of Construction and Development2094.60  880.00  501.00  899.50  348.00  
     Opening Raw Materials48.80  26.50  38.20  46.60  35.50  
     Cost of Land & Construction Materials181.40  245.30  82.20  188.50  201.50  
     Closing Stock60.00  48.80  26.50  38.20  46.60  
     Cost of Constructed property Sold          
     Development Rights1924.50  657.00  407.00  702.60  157.60  
     Other Construction Expenses3848.90  1314.00  814.10  1405.20  315.30  
Power & Fuel Cost22.00  13.40  10.50  8.80  9.20  
     Electricity & Power22.00  13.40  10.50  8.80  9.20  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost368.20  272.40  205.70  217.50  213.60  
     Salaries, Wages & Bonus329.60  254.50  192.20  202.40  196.20  
     Contributions to EPF & Pension Funds13.80  10.00  8.40  8.70  7.20  
     Workmen and Staff Welfare Expenses8.70  4.40  2.30  3.70  6.80  
     Other Employees Cost16.20  3.40  2.80  2.70  3.40  
Operating Expenses1062.60  1089.20  468.80  915.60  893.50  
     Sub-contracted / Out sourced services          
     Processing Charges1058.60  1086.50  466.10  910.40  891.40  
     Repairs and Maintenance4.00  2.80  2.70  5.30  2.00  
     Packing Material Consumed          
     Other Manufacturing expenses0.00  0.00  0.00  0.00  0.00  
General and Administration Expenses197.00  390.30  209.80  298.60  290.20  
     Rent , Rates & Taxes29.90  88.70  30.00  87.30  37.00  
     Insurance7.40  5.70  4.60  4.30  4.50  
     Printing and stationery11.10  8.00  5.40  1.50  1.30  
     Professional and legal fees128.00  102.90  90.40  115.10  63.70  
     Other Administration20.60  185.00  79.50  90.40  183.80  
Selling and Distribution Expenses118.60  89.70  75.40  76.00  98.10  
     Advertisement & Sales Promotion74.20  56.90  24.50  67.40  85.70  
     Sales Commissions & Incentives          
     Freight and Forwarding          
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses44.30  32.80  50.80  8.60  12.40  
Miscellaneous Expenses103.10  55.60  31.10  62.60  30.60  
     Bad debts /advances written off      5.00    
     Provision for doubtful debts          
     Losson disposal of fixed assets(net)1.80  1.80  1.00  0.60  0.70  
     Losson foreign exchange fluctuations          
     Losson sale of non-trade current investments          
     Other Miscellaneous Expenses101.30  53.80  30.20  57.10  29.90  
Less: Expenses Capitalised          
Total Expenditure2069.80  2077.40  1086.40  2107.10  1941.10  
Operating Profit (Excl OI)489.30  491.00  406.10  887.80  679.80  
Other Income73.30  75.80  18.90  22.10  22.60  
     Interest Received53.80  59.40  17.70  11.10  11.10  
     Dividend Received          
     Profit on sale of Fixed Assets          
     Profits on sale of Investments          
     Provision Written Back          
     Foreign Exchange Gains          
     Others19.50  16.40  1.20  11.10  11.60  
Operating Profit562.70  566.80  425.00  910.00  702.40  
Interest139.90  168.30  268.70  243.40  212.60  
     InterestonDebenture / Bonds          
     Interest on Term Loan0.00  73.50  186.20  171.40  65.60  
     Intereston Fixed deposits      1.20  1.70  
     Bank Charges etc16.00  26.70  7.10  1.30  2.90  
     Other Interest123.90  68.10  75.40  69.50  142.40  
PBDT422.70  398.50  156.30  666.60  489.80  
Depreciation27.10  15.10  11.30  11.10  11.50  
Profit Before Taxation & Exceptional Items395.60  383.40  145.00  655.50  478.30  
Exceptional Income / Expenses          
Profit Before Tax395.80  376.20  145.00  655.50  478.30  
Provision for Tax117.50  128.50  54.70  242.50  166.10  
     Current Income Tax180.30  260.70  62.80  40.40  95.20  
     Deferred Tax-52.40  -133.00  -8.10  202.10  70.90  
     Other taxes-10.40  0.80  0.00  0.00  0.00  
Profit After Tax278.30  247.70  90.30  413.00  312.10  
Extra items0.00  0.00  0.00  0.00  0.00  
Minority Interest-22.20  2.90  -2.80  -18.30  -5.10  
Share of Associate    0.00  -1.60  -0.40  
Other Consolidated Items          
Consolidated Net Profit256.10  250.60  87.50  393.10  306.70  
Adjustments to PAT          
Profit Balance B/F1126.50  875.90  788.40  459.40  932.20  
Appropriations1382.60  1126.50  875.90  852.50  1238.90  
     General Reserve          
     Proposed Equity Dividend          
     Corporate dividend tax          
     Other Appropriation1382.60  1126.50  875.90  852.50  1238.90  
Equity Dividend %33.00        15.00  
Earnings Per Share6.00  6.00  2.00  11.00  9.00  
Adjusted EPS6.00  6.00  2.00  11.00  9.00