Prime Urban Development India Ltd

₹ 9.50 4.40%

25 Jul 10:28 a.m.

About

Incorporated in 1936, Prime Urban Development India Ltd is in the business of Realty and textile^[1]

Key Points

Services Offered:^[1]
a) Real Estate:
Company builds luxury high-end residential communities, commercial spaces like malls, shopping and office complex, independent villa. It has completed 2 Reality Projects of Residential sector in Tamilnadu. 2 more projects are under progress under SPVs with residential cum commercial complex projects at Coimbtore (Prima Crest) and the land Development project at Kotagiri
b) Textiles:^[2]
Company exports Cotton Yarn to Korea, Italy, Spain, Portugal, Japan, Malaysia, China, Taiwan, Bangladesh, Turkey, etc. It also entered in to Design, manufacturing and marketing of Fashion apparels and its Garment division has set its manufacturing facilities in Tirpur from where it exports to Italy, USA and UK our major customer included top Brand like Armani, Sara Lee, Super Rifle among others

Website BSE

Market Cap ₹ 25.3 Cr.
Current Price ₹ 9.50
High / Low ₹ 14.0 / 7.00
Stock P/E
Book Value ₹ -1.41
Dividend Yield 0.00 %
ROCE -19.4 %
ROE %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -41.2% over past five years.
Contingent liabilities of Rs.7.43 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	15.37	5.26	2.10	2.61	1.49	5.61	2.18	2.68	1.93	1.89	1.91	5.41	1.41
	17.34	5.61	2.70	2.73	1.97	5.30	2.44	2.81	2.39	2.33	2.12	5.84	1.75
Operating Profit	-1.97	-0.35	-0.60	-0.12	-0.48	0.31	-0.26	-0.13	-0.46	-0.44	-0.21	-0.43	-0.34
OPM %	-12.82%	-6.65%	-28.57%	-4.60%	-32.21%	5.53%	-11.93%	-4.85%	-23.83%	-23.28%	-10.99%	-7.95%	-24.11%
	0.41	0.06	0.09	0.14	0.12	0.14	0.15	0.15	0.29	0.12	0.10	0.11	0.10
Interest	0.22	0.26	0.26	0.32	0.30	0.25	0.21	0.30	0.22	0.22	0.23	0.19	0.17
Depreciation	0.05	0.08	0.06	0.07	0.07	0.05	0.05	0.05	0.09	0.05	0.05	0.05	0.08
Profit before tax	-1.83	-0.63	-0.83	-0.37	-0.73	0.15	-0.37	-0.33	-0.48	-0.59	-0.39	-0.56	-0.49
Tax %	-0.55%	0.00%	0.00%	0.00%	-2.74%	0.00%	0.00%	-178.79%	4.17%	0.00%	0.00%	0.00%	0.00%
	-1.83	-0.63	-0.82	-0.37	-0.71	0.14	-0.38	0.26	-0.50	-0.59	-0.39	-0.57	-0.49
EPS in Rs	-0.69	-0.24	-0.31	-0.14	-0.27	0.05	-0.14	0.10	-0.19	-0.22	-0.15	-0.21	-0.18
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	25.70	73.08	58.18	72.19	56.88	97.73	151.90	52.37	20.59	11.46	12.40	10.63
	25.59	69.61	51.70	46.78	43.86	89.11	151.34	56.06	22.92	13.01	12.94	12.05
Operating Profit	0.11	3.47	6.48	25.41	13.02	8.62	0.56	-3.69	-2.33	-1.55	-0.54	-1.42
OPM %	0.43%	4.75%	11.14%	35.20%	22.89%	8.82%	0.37%	-7.05%	-11.32%	-13.53%	-4.35%	-13.36%
	0.09	-0.25	0.34	-4.61	1.22	-11.44	1.43	1.08	2.72	0.41	0.72	0.43
Interest	1.75	3.31	4.09	2.29	1.36	11.00	4.35	3.49	1.77	1.13	0.98	0.81
Depreciation	0.21	0.22	0.24	0.29	0.36	0.36	0.39	0.41	0.33	0.28	0.25	0.24
Profit before tax	-1.76	-0.31	2.49	18.22	12.52	-14.18	-2.75	-6.51	-1.71	-2.55	-1.05	-2.04
Tax %	0.00%	125.81%	20.48%	20.47%	22.52%	8.04%	10.18%	-0.46%	0.58%	-0.78%	-54.29%	0.00%
	-1.75	-0.70	1.98	14.49	9.70	-15.32	-3.03	-6.48	-1.71	-2.53	-0.48	-2.04
EPS in Rs	-0.77	-0.31	0.74	5.44	3.64	-5.75	-1.14	-2.43	-0.64	-0.95	-0.18	-0.77
Dividend Payout %	0.00%	0.00%	0.00%	7.36%	0.22%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-18%
5 Years:	-41%
3 Years:	-20%
TTM:	-14%

Compounded Profit Growth
10 Years:	%
5 Years:	5%
3 Years:	-7%
TTM:	-325%

Stock Price CAGR
10 Years:	2%
5 Years:	15%
3 Years:	1%
1 Year:	-18%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	4.55	4.55	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33	5.33
Reserves	154.81	154.11	146.10	43.04	26.57	8.40	5.45	-2.29	-4.06	-6.58	-7.04	-9.10
	22.20	32.88	30.62	17.40	19.52	39.66	32.34	22.74	12.80	13.30	10.55	7.64
	19.92	20.36	20.36	19.02	18.46	16.64	16.05	16.88	22.32	19.54	15.95	16.26
Total Liabilities	201.48	211.90	202.41	84.79	69.88	70.03	59.17	42.66	36.39	31.59	24.79	20.13
	158.08	158.10	146.94	31.96	9.42	7.53	7.63	6.69	5.15	4.57	4.28	4.01
CWIP	0.00	0.00	0.00	0.00	0.46	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.07	0.70	0.12	0.06	2.08	7.70	0.05	0.05	0.88	0.05	0.76	0.05
	43.33	53.10	55.35	52.77	57.92	54.80	51.49	35.92	30.36	26.97	19.75	16.07
Total Assets	201.48	211.90	202.41	84.79	69.88	70.03	59.17	42.66	36.39	31.59	24.79	20.13

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	0.96	6.08	0.60	4.35	6.34	-3.54	1.86	11.20	11.28	-1.45	3.90	1.98
	-0.69	-0.73	0.33	-1.32	-5.33	-3.29	7.59	1.30	0.63	1.45	-0.11	1.16
	-1.34	-2.37	-2.87	-1.70	-2.64	8.34	-10.84	-12.81	-11.57	-0.62	-3.73	-3.39
Net Cash Flow	-1.07	2.98	-1.94	1.33	-1.63	1.50	-1.39	-0.31	0.35	-0.62	0.06	-0.25

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	86.07	17.08	50.50	15.42	45.95	34.10	49.86	4.04	56.37	23.57	12.95	14.08
Inventory Days	408.75	188.75	260.25	293.18	338.88	153.70	51.50	183.63	387.55	844.87	1,078.75	466.60
Days Payable	61.22	18.82	21.25	22.56	38.35	8.79	3.85	6.17	108.37	294.31	22.50	3.76
Cash Conversion Cycle	433.60	187.02	289.50	286.05	346.47	179.00	97.52	181.50	335.55	574.13	1,069.20	476.91
Working Capital Days	459.16	188.54	251.70	198.05	309.88	128.36	80.76	121.41	110.97	207.98	67.70	-36.05
ROCE %	0.04%	1.97%	3.53%	21.04%	23.77%	21.79%	3.75%	-8.88%	0.30%	-10.87%	-0.67%	-19.35%

Shareholding Pattern

Numbers in percentages

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	72.08%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	28.95%	28.95%	28.95%	28.95%	28.96%	28.95%	28.95%	28.95%	28.95%	28.96%	28.95%	27.89%
No. of Shareholders	4,716	4,824	4,777	4,778	4,729	4,711	4,701	4,721	4,754	3,597	3,710	3,770

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	71.03%	72.08%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	28.95%	28.95%	28.95%	28.95%	28.95%	28.95%	28.95%	28.95%	27.89%
No. of Shareholders	4,908	5,113	4,899	4,806	4,720	4,777	4,701	3,710	3,770

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Feb 2018

Transcript

Notes
PPT
Nov 2017

Transcript

Notes
PPT
Sep 2017

Transcript

Notes
PPT
Feb 2017

Transcript

Notes
PPT
Nov 2016

Transcript

Notes
PPT
Jun 2016

Transcript

Notes
PPT