Arihant Foundations & Housing Limited | Small-cap | Real Estate

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 674.4M
Gross Profit 246.1M 36.49%
Operating Income 163.1M 24.18%
Net Income 114.6M 16.99%

Balance Sheet Metrics

Total Assets 5.8B
Total Liabilities 2.7B
Shareholders Equity 3.1B
Debt to Equity 0.87

Cash Flow Metrics

Revenue & Profitability Trend

Arihant Foundations Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i2.1B1.2B642.7M828.0M564.7M
Cost of Goods Sold i1.2B810.0M350.2M615.5M506.3M
Gross Profit i884.4M430.8M292.5M212.4M58.4M
Gross Margin % i42.8%34.7%45.5%25.7%10.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-35.5M38.4M24.5M25.4M
Other Operating Expenses i152.1M68.3M51.4M152.3M48.4M
Total Operating Expenses i152.1M103.8M89.8M176.7M73.8M
Operating Income i638.6M247.2M131.7M-37.4M-62.1M
Operating Margin % i30.9%19.9%20.5%-4.5%-11.0%
Non-Operating Items
Interest Income i--199.3M71.4M48.3M
Interest Expense i209.5M165.7M206.5M110.6M233.1M
Other Non-Operating Income-----
Pre-tax Income i582.5M203.8M128.3M-30.1M-131.5M
Income Tax i155.5M68.7M28.6M17.3M28.4M
Effective Tax Rate % i26.7%33.7%22.3%0.0%0.0%
Net Income i427.0M135.0M99.7M-47.4M-159.9M
Net Margin % i20.7%10.9%15.5%-5.7%-28.3%
Key Metrics
EBITDA i797.1M372.9M338.1M75.1M104.4M
EPS (Basic) i₹46.88₹15.70₹11.60₹-1.16₹-11.69
EPS (Diluted) i₹46.88₹15.70₹11.60₹-1.16₹-11.69
Basic Shares Outstanding i91083628600000860000086000008600000
Diluted Shares Outstanding i91083628600000860000086000008600000

Income Statement Trend

Arihant Foundations Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i202.2M57.2M260.3M49.9M39.4M
Short-term Investments i625.4M47.3M30.3M19.9M134.5M
Accounts Receivable i387.3M439.7M443.6M436.9M422.2M
Inventory i1.8B1.2B1.3B2.0B949.2M
Other Current Assets515.2M4.2M1.0K-2.0K1.2B
Total Current Assets i3.9B2.6B2.8B3.6B3.4B
Non-Current Assets
Property, Plant & Equipment i-01.0K00
Goodwill i231.0M231.0M231.0M231.1M229.1M
Intangible Assets i-5.0K22.0K86.0K465.4K
Long-term Investments-----
Other Non-Current Assets79.7M1.0K1.0K1.0K-100.0K
Total Non-Current Assets i1.9B1.9B2.1B2.5B2.2B
Total Assets i5.8B4.4B4.9B6.1B5.6B
Liabilities
Current Liabilities
Accounts Payable i457.4M494.5M452.2M645.2M416.0M
Short-term Debt i113.0M301.4M384.5M2.3B1.1B
Current Portion of Long-term Debt-----
Other Current Liabilities617.9M476.5M1.0K797.2M855.5M
Total Current Liabilities i1.5B1.4B1.7B4.0B2.7B
Non-Current Liabilities
Long-term Debt i1.2B1.1B1.4B1.1B2.0B
Deferred Tax Liabilities i-----
Other Non-Current Liabilities26.4M29.7M82.1M119.1M160.8M
Total Non-Current Liabilities i1.2B1.2B1.5B1.2B2.2B
Total Liabilities i2.7B2.5B3.1B5.2B4.9B
Equity
Common Stock i99.7M86.0M86.0M86.0M86.0M
Retained Earnings i-1.1B1.0B404.6M242.1M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i3.1B1.9B1.8B870.5M691.5M
Key Metrics
Total Debt i1.3B1.4B1.7B3.4B3.1B
Working Capital i2.4B1.2B1.1B-372.9M650.6M

Balance Sheet Composition

Arihant Foundations Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i582.5M203.8M128.3M-30.1M-131.5M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-1.2B65.2M478.5M-628.5M1.7B
Operating Cash Flow i-534.0M312.2M610.1M-665.3M1.6B
Investing Activities
Capital Expenditures i10.0M-6.8M-3.8M-9.3M-1.8M
Acquisitions i-----
Investment Purchases i--13.2M0-190.0K-120.8M
Investment Sales i127.7M593.0K1.4M187.7M1.3M
Investing Cash Flow i137.6M-18.8M2.3M179.0M-119.5M
Financing Activities
Share Repurchases i-----
Dividends Paid i-8.6M----
Debt Issuance i--309.3M306.6M-
Debt Repayment i--443.6M-1.6B-137.3M-1.4B
Financing Cash Flow i740.9M-443.6M-1.3B169.2M-1.4B
Free Cash Flow i-847.9M296.9M1.5B-369.9M1.5B
Net Change in Cash i344.5M-150.2M-645.9M-317.0M93.1M

Cash Flow Trend

Arihant Foundations Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 27.91
Price to Book 3.84
Price to Sales 6.40

Profitability Ratios

Profit Margin 20.68%
Operating Margin 24.18%
Return on Equity 17.00%
Return on Assets 7.80%

Financial Health

Current Ratio 2.63
Debt to Equity 49.66
Beta 1.16

Per Share Data

EPS (TTM) ₹46.93
Book Value per Share ₹341.31
Revenue per Share ₹226.65

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
arihant13.2B27.913.8417.00%20.68%49.66
DLF 1.9T42.464.4710.26%47.97%9.64
Macrotech Developers 1.2T42.016.1615.70%20.32%35.04
Tarc 48.0B454.744.60-22.16%-144.33%187.30
Hubtown 46.8B35.351.491.88%25.31%32.10
Marathon Nextgen 42.9B15.262.7415.51%37.49%46.60

Financial data is updated regularly. All figures are in the company's reporting currency.