Aditya Birla Real Estate Ltd.

ABRELNSERealtyConstruction - Real EstateSmall Cap

₹1,279.5

▼ 3.04%

loading…

Composite

The company is engaged in businesses across various sectors like Textiles, Pulp & Paper, Cement, Real Estates and others. The company has established world-class manufacturing units across India.

www.adityabirlarealestate.comSector: RealtyIndustry: Construction - Real Estate

Q-DITS fundamental score

12Composite

Growth

Profitability

Valuation

Quality

Solvency

Earnings

Key metrics

MCap

₹14.3K Cr

TTM PE

Industry PE

44.5x

TTM EPS

₹-9.24

Book Value

₹331.33

Face Value

₹10

Div Yield

0.2%

PEG

—

5.8x

ROE

-3.8%

ROCE

-1.7%

EBITDA mgn

5.6%

D/E

1.31

Int. Cover

-2.9x

Curr. Ratio

1.4x

EPS

₹-14.44

Growth — CAGR across horizons

Metric	1Y	3Y	5Y	10Y
Net Sales	-66.6%	-52.6%	-31.1%	—
EBITDA	-1,313.9%	—	—	—
Net Profit	-43.1%	—	—	—

Score snapshot

Piotroski

2/9

Altman Z

0.46

Quality

6.9

Growth

Valuation

Earn. Qual

PEAD

SURGE

-1

Loading price data…

Loading delivery data…

Revenue, profitability & returns

Revenue & Net Profit (₹ Cr)

RevenueNet Profit

Margins (%)

EBITDA%PAT%

Return ratios (%)

ROEROCEROA

Annual financials — last 9 years

Tap a row to expand the full chart

Metric	2017	2018	2019	2020	2021	2022	2023	2024	2025
›RevenueCr	7,645	3,898	3,944	3,423	2,617	4,131	3,832	1,101	1,219
›EBITDACr	1,007	852	1,061	600	285	488	728	291	-56
›EBITDA margin	12%	21.6%	26.1%	17%	10.6%	11.5%	14.9%	26.4%	5.6%
›Net profitCr	124	280	499	378	-15	154	323	128	-149
›PAT margin	1.5%	7.1%	12.3%	10.7%	-0.6%	3.6%	8.1%	11.7%	-12.2%
›EPS₹	₹9.4	₹33.28	₹542.86	₹32.7	₹-2.73	₹14.91	₹24.34	₹4.52	₹-14.44
›Revenue growth	0%	-49%	1.2%	-13.2%	-23.6%	57.9%	-7.2%	-71.3%	10.7%
›PAT growth	0%	125.6%	78.7%	-24.3%	-104%	1,123%	109.3%	-60.2%	-216%
›ROE	5%	10.7%	16.5%	11.2%	-0.4%	4.3%	8.5%	3.3%	-3.8%
›ROCE	8.5%	8.5%	15.2%	8.1%	1.2%	5.4%	10.6%	3.7%	-1.7%
›ROA	1.2%	2.7%	6.1%	5.9%	-0.2%	2.2%	4%	1.4%	-1.1%
›P/E	112.1x	34.4x	1.7x	9x	0x	57.2x	26x	360.8x	0x
›P/B	4.7x	4.7x	3.2x	0.9x	1.5x	2.6x	1.8x	4.6x	5.8x
›D/E	2.3	1.6	0.3	0.4	0.3	0.4	0.3	0.6	1.3
›Current ratio	0.5x	0.6x	0.9x	1x	1.4x	1.1x	1.2x	1.7x	1.4x
›Interest cover	1.3x	3.1x	8.5x	4.3x	0.8x	4.9x	15.5x	7x	-2.9x

Quarterly results

Tap a row to expand the full chart

Metric	2023-12	2024-03	2024-06	2024-09	2024-12	2025-03	2025-06	2025-09	2025-12	2026-03
›RevenueCr	1,070	814	353	266	204	395	146	98	81	83
›Rev growth YoY	-8.4%	-17.1%	-60.5%	-69.1%	-80.9%	-51.5%	-58.8%	-63.3%	-60.3%	-79.1%
›EBITDACr	197	205	46	27	-18	-25	-40	-70	-89	-160
›EBITDA margin	18.4%	25.1%	12.9%	10.1%	-8.8%	-6.3%	-27.4%	-71.6%	-109.7%	-193.8%
›Net profitCr	86	26	25	3	-42	-130	-25	-14	-74	11
›PAT growth YoY	1,436.4%	-11.5%	-69.2%	73.2%	-127.8%	-181.5%	-350.7%	-5,324.2%	-250.2%	13.6%
›EPS₹	₹7.46	₹0.34	₹0.7	₹0.23	₹-3.63	₹-11.73	₹-2.28	₹-1.41	₹-6.52	₹0.97

Balance sheet — last 10 years (₹ Cr)

Tap a row to expand the full chart

Metric	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
›Shareholders' equityCr	2,482	2,748	3,294	3,479	3,504	3,719	3,887	3,979	3,840	3,701
›ReservesCr	2,370	2,636	3,182	3,368	3,393	3,607	3,775	3,856	3,706	3,589
›Total borrowingsCr	0	0	0	0	0	0	0	0	0	0
›InvestmentsCr	738	682	359	410	335	554	338	885	1,209	0
›Total assetsCr	5,808	6,058	4,830	4,911	5,250	4,897	5,032	6,997	8,580	20,233
›Current assetsCr	2,254	2,359	1,109	1,803	1,996	2,989	3,926	5,970	11,043	17,651
›Current liabilitiesCr	4,447	4,056	1,251	1,836	1,443	2,842	3,379	3,502	7,903	12,285
›Trade payablesCr	706	682	519	493	621	858	786	732	827	661
›Gross blockCr	10,395	10,197	6,499	6,574	6,649	6,771	6,829	6,801	1,960	621

Cash flow statement (₹ Cr)

Tap a row to expand the full chart

Metric	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
›Operating CF (CFO)Cr	940	2,209	548	-23	566	-51	271	-315	-1,293	747
›Investing CF (CFI)Cr	-247	-195	-123	-241	-92	-176	138	-524	-438	-588
›Financing CF (CFF)Cr	-175	-1,795	-677	392	-471	207	-553	1,272	2,218	299
›Net cash changeCr	518	219	-253	128	4	-21	-144	433	487	458
›Closing cashCr	-41	178	-87	40	44	24	-120	312	799	1,257

Cash flow components

CFO · CFI · CFF (₹ Cr)

CFOCFICFF

Q-DITS scorecard

Composite score

Quality (25%)6.9

Growth (25%)0

Valuation (20%)0

Piotroski (15%)22

Earnings Quality (10%)50

Momentum (5%)—

Weighted blend, rescaled to the components available for this stock.

Piotroski F-Score

2/9

✗ROA positiveROA -1.11%

✓CFO positiveCFO ₹747.23 Cr

✗ROA improving1.36% → -1.11%

✓CFO > PAT (low accruals)CFO 747.23 vs PAT -148.74

✗Leverage decreasedD/E 0.63 → 1.31

✗Liquidity improvedCR 1.7 → 1.4

✗No share dilutionEPS 4.52 → -14.44

✗Margin improvedEBITDA mgn 26.43% → 5.58%

✗Asset turnover upAsset TO 0.12 → 0.09

Altman Z-Scoredistress

0.46

0.265

0.177

-0.007

0.183

0.06

>2.9 safe · 1.23–2.9 grey · <1.23 distress

Quality

6.9/100

ROE

-3.8%

ROCE

-1.7%

Margin

-12.2%

Debt

1.3

Int. cover

-2.9x

Growth

0/100

Revenue 3Y

-52.6%

Profit 3Y

-43.1%

EPS

-419.2%

Valuation

0/100

5.8x

EV/EBITDA

-374.2x

vs universe median: PE 25.6x · PB 2.81x · EV 13.41x

Earnings quality

50/100

CFO₹747 Cr

PAT₹-149 Cr

Accrual ratio-0.044

CFO/PAT-5.02x

PEAD · SURGE

0 / -1

Revenue SUE-1.19

EPS SUE0.57

Latest quarter2026-03

Rev growth YoY-79.1%

Shareholding pattern

Promoter50.2%

FII/FPI9%

DII16.4%

Public49.8%

Tap a row to expand the full chart

Metric	2024-03	2024-06	2024-09	2024-12	2025-03	2025-06	2025-09	2025-12	2026-03
›Promoter	50.2%	50.2%	50.2%	50.2%	50.2%	50.2%	50.2%	50.2%	50.2%
›FII / FPI	7.5%	8.5%	9.4%	9.5%	9.3%	9.1%	9.1%	9%	9%
›DII	16.5%	15.7%	15.9%	15.3%	15.9%	16.8%	16.4%	16.9%	16.4%
›Public / Retail	49.8%	49.8%	49.8%	49.8%	49.8%	49.8%	49.8%	49.8%	49.8%
›Promoter pledge	0%	0%	0%	0%	0%	0%	0%	0%	0%

Documents & filings

Loading documents…

Peer comparison

Company	MCap (Cr)	Revenue	PAT	PE	PB	ROE%	ROCE%	D/E
DLF Ltd.	1,54,534	8,194	2,622	35x	3.4x	6.6	5.9	0.09
Lodha Developers Ltd.	91,789	16,676	3,422	26.8x	4x	15.2	15.9	0.36
The Phoenix Mills Ltd.	67,261	4,423	1,557	55x	6.1x	13.1	13.7	0.45
Prestige Estates Projects Ltd.	64,504	12,685	1,323	54x	4x	4.6	8.6	0.69
Oberoi Realty Ltd.	61,242	6,009	2,491	24.4x	3.4x	14.9	17.7	0.16
Godrej Properties Ltd.	54,052	5,131	1,877	29.2x	2.8x	10.2	7.6	0.71
Anant Raj Ltd.	18,708	2,512	554	33.7x	3.2x	10.8	11.3	0.11