D S Kulkarni Developers Ltd

D S Kulkarni Dev Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

D S Kulkarni Developers Ltd

₹ 13.6 -4.91%
20 Mar 2018
dskdl.com BSE: 523890
About

DS Kulkarni Developers is engaged in the business of real estate development in india.(Source : 202203 Annual Report Page No:81)

[ add key points ]
Website BSE
  • Market Cap ₹ 35.0 Cr.
  • Current Price ₹ 13.6
  • High / Low ₹ /
  • Stock P/E 5.27
  • Book Value ₹ 180
  • Dividend Yield 0.00 %
  • ROCE 2.56 %
  • ROE 1.43 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.08 times its book value
  • Company has been maintaining a healthy dividend payout of 29.1%
  • Debtor days have improved from 63.7 to 21.5 days.

Cons

  • Company has a low return on equity of 2.54% over last 3 years.
  • Contingent liabilities of Rs.100 Cr.
  • Company might be capitalizing the interest cost

* 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Operating Profit
OPM %
Interest
Depreciation
Profit before tax
Tax %
EPS in Rs
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016
250 577 337 161 256 207 75 29 100 210
216 523 332 155 233 195 45 -10 66 181
Operating Profit 34 54 5 6 23 13 30 39 34 29
OPM % 13% 9% 1% 4% 9% 6% 40% 133% 34% 14%
10 1 3 8 1 5 5 1 8 3
Interest 3 3 3 8 11 13 10 10 10 9
Depreciation 0 1 2 4 5 6 1 1 3 3
Profit before tax 40 51 3 2 8 -2 24 28 28 19
Tax % 14% 24% 53% 391% 108% 456% 42% 44% 47% 66%
35 39 1 -6 -1 -10 14 16 15 7
EPS in Rs 15.76 17.82 1.92 0.31 2.92 0.17 5.44 6.09 5.76 2.55
Dividend Payout % 13% 13% 52% 327% 34% 586% 18% 16% 22% 49%
Compounded Sales Growth
10 Years: %
5 Years: -4%
3 Years: 41%
TTM: 110%
Compounded Profit Growth
10 Years: %
5 Years: 61%
3 Years: -20%
TTM: -47%
Stock Price CAGR
10 Years: -15%
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: 2%
3 Years: 3%
Last Year: 1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016
Equity Capital 22 26 26 26 26 26 26 26 26 26
Reserves 253 392 398 396 388 381 420 432 437 437
131 333 481 590 665 660 416 509 547 755
190 304 408 281 245 286 457 592 893 1,011
Total Liabilities 596 1,054 1,312 1,293 1,324 1,353 1,318 1,558 1,902 2,229
4 6 61 66 148 175 40 40 39 49
CWIP 0 0 87 108 61 69 0 0 0 0
Investments 0 0 14 14 0 0 1 1 1 1
592 1,048 1,151 1,106 1,115 1,108 1,276 1,517 1,862 2,178
Total Assets 596 1,054 1,312 1,293 1,324 1,353 1,318 1,558 1,902 2,229

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016
-278 -380 5 -42 191 -30 -81 -7 -26 -181
3 -2 -156 -29 -25 -40 204 -0 -0 -11
366 303 142 91 -155 54 -108 17 -4 179
Net Cash Flow 91 -79 -10 20 11 -16 15 9 -31 -13

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016
Debtor Days 6 2 4 62 37 31 63 135 35 21
Inventory Days 9,645
Days Payable 301
Cash Conversion Cycle 6 2 4 62 9,381 31 63 135 35 21
Working Capital Days 441 460 796 1,800 942 1,368 3,055 8,266 2,700 1,680
ROCE % 9% 1% 1% 2% 1% 3% 4% 3% 3%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
46.84% 46.84% 46.84% 46.84% 46.84% 46.84% 46.84% 46.84% 95.00% 95.00% 95.00% 95.00%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00%
53.15% 53.15% 53.15% 53.15% 53.15% 53.16% 53.15% 53.14% 5.00% 5.00% 5.00% 5.00%
No. of Shareholders 22,78322,77022,75522,74422,72622,72722,71522,7058888

* 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

Annual reports

DRHP

Credit ratings