Thakkers Developers Ltd

Thakkers Develp. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Thakkers Developers Ltd

₹ 201 3.59%
24 Dec - close price
thakkersdevelopers.com BSE: 526654
About

Incorporated in 1987, Thakkers Developers Ltd is in the business of Real Estate & Construction activities[1]

Key Points

Business Overview:[1]
TDL is a part of Thakkers Group. It is a construction and real estate enterprise in Nashik constructing residential, commercial, plots, retail, agricultural segment, etc.

Website BSE
  • Market Cap ₹ 181 Cr.
  • Current Price ₹ 201
  • High / Low ₹ 275 / 131
  • Stock P/E
  • Book Value ₹ 152
  • Dividend Yield 0.00 %
  • ROCE -1.38 %
  • ROE -1.84 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 2.21% over past five years.
  • Company has a low return on equity of 12.8% over last 3 years.
  • Earnings include an other income of Rs.2.85 Cr.
  • Working capital days have increased from 1,176 days to 2,315 days

* 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: Construction Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
27.92 6.78 16.86 9.05 14.08 15.26 16.93 10.26 1.27 3.17 1.78 2.52 3.45
3.13 5.32 10.41 4.45 7.33 13.83 9.21 8.85 2.47 3.31 3.17 2.93 3.03
Operating Profit 24.79 1.46 6.45 4.60 6.75 1.43 7.72 1.41 -1.20 -0.14 -1.39 -0.41 0.42
OPM % 88.79% 21.53% 38.26% 50.83% 47.94% 9.37% 45.60% 13.74% -94.49% -4.42% -78.09% -16.27% 12.17%
0.08 0.06 1.95 0.10 0.09 0.24 0.92 0.17 0.20 0.37 0.58 0.83 1.07
Interest 0.00 0.01 0.07 0.00 0.00 0.04 0.23 0.24 0.22 0.34 0.56 0.48 0.43
Depreciation 0.11 0.24 0.34 0.30 0.31 0.40 0.52 0.50 0.55 0.58 0.58 0.42 0.42
Profit before tax 24.76 1.27 7.99 4.40 6.53 1.23 7.89 0.84 -1.77 -0.69 -1.95 -0.48 0.64
Tax % 0.00% 31.50% 8.14% 1.59% 0.00% 1.63% 38.28% 0.00% 0.00% -121.74% -9.74% 0.00% 0.00%
24.76 0.87 7.34 4.33 6.53 1.21 4.86 0.84 -1.77 0.15 -1.76 -0.47 0.64
EPS in Rs 27.51 0.97 8.16 4.81 7.26 1.34 5.40 0.93 -1.97 0.17 -1.96 -0.52 0.71
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
44.05 46.21 46.53 29.96 40.23 19.89 14.78 12.33 25.73 53.27 55.33 16.49 10.92
30.72 25.51 22.69 18.82 16.32 17.64 11.23 11.96 16.24 20.27 34.81 17.79 12.44
Operating Profit 13.33 20.70 23.84 11.14 23.91 2.25 3.55 0.37 9.49 33.00 20.52 -1.30 -1.52
OPM % 30.26% 44.80% 51.24% 37.18% 59.43% 11.31% 24.02% 3.00% 36.88% 61.95% 37.09% -7.88% -13.92%
1.63 0.14 0.19 0.24 0.13 4.11 0.94 6.62 4.27 2.45 1.35 1.31 2.85
Interest 2.99 8.26 11.19 6.63 4.76 2.89 2.37 1.69 0.54 0.11 0.30 1.37 1.81
Depreciation 0.87 1.06 1.53 1.21 1.16 1.76 1.55 1.16 0.73 0.79 1.53 2.22 2.00
Profit before tax 11.10 11.52 11.31 3.54 18.12 1.71 0.57 4.14 12.49 34.55 20.04 -3.58 -2.48
Tax % 34.23% 34.03% 37.22% 35.88% 24.56% 97.66% -71.93% 0.00% 11.85% 3.18% 15.52% -28.77%
7.30 7.61 7.10 2.28 13.67 0.03 0.98 4.14 11.00 33.44 16.93 -2.54 -1.44
EPS in Rs 8.11 8.46 7.89 2.53 15.19 0.03 1.09 4.60 12.22 37.16 18.81 -2.82 -1.60
Dividend Payout % 17.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -10%
5 Years: 2%
3 Years: -14%
TTM: -75%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -128%
Stock Price CAGR
10 Years: 3%
5 Years: 28%
3 Years: 18%
1 Year: 50%
Return on Equity
10 Years: 10%
5 Years: 12%
3 Years: 13%
Last Year: -2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00 9.00
Reserves 33.27 40.88 47.98 50.26 64.00 64.03 65.02 69.16 80.07 113.33 130.06 127.77 127.94
27.84 80.91 54.92 44.91 30.39 30.50 32.08 27.31 2.63 10.29 17.53 26.23 25.90
103.92 73.85 101.15 110.00 104.25 85.50 72.96 62.82 79.58 70.75 46.66 40.13 47.91
Total Liabilities 174.03 204.64 213.05 214.17 207.64 189.03 179.06 168.29 171.28 203.37 203.25 203.13 210.75
5.41 6.00 5.06 4.40 14.22 15.91 14.79 13.00 11.00 11.86 13.38 13.12 12.38
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 1.23 1.45 1.75 1.21 7.56 3.13 3.96 4.45 1.62 13.78 6.42 19.21 2.54
167.39 197.19 206.24 208.56 185.86 169.99 160.31 150.84 158.66 177.73 183.45 170.80 195.83
Total Assets 174.03 204.64 213.05 214.17 207.64 189.03 179.06 168.29 171.28 203.37 203.25 203.13 210.75

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-1.15 -41.96 39.08 21.32 24.29 -3.32 5.43 1.05 19.90 2.09 -9.73 6.46
-4.20 -1.73 -0.72 0.11 -3.85 -3.10 -1.47 0.02 5.34 -11.45 4.73 -13.99
1.54 42.72 -37.20 -16.73 -19.85 0.26 0.59 -6.14 -23.10 7.54 6.06 7.04
Net Cash Flow -3.81 -0.97 1.15 4.71 0.59 -6.16 4.54 -5.07 2.14 -1.81 1.06 -0.49

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 58.09 43.76 42.83 43.25 29.40 144.42 32.60 2.96 54.62 23.91 53.43 0.66
Inventory Days 1,822.98 5,385.89
Days Payable 25.57 72.71
Cash Conversion Cycle 58.09 43.76 42.83 43.25 29.40 144.42 32.60 2.96 54.62 23.91 1,850.84 5,313.84
Working Capital Days 290.76 473.45 238.47 725.25 685.27 1,531.57 2,087.02 2,335.05 1,295.73 572.75 640.02 2,315.06
ROCE % 20.33% 19.77% 18.54% 9.48% 22.05% 4.48% 2.80% 5.51% 13.22% 30.90% 14.07% -1.38%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
71.31% 71.31% 71.31% 71.31% 71.31% 71.31% 71.31% 71.31% 71.31% 71.31% 71.31% 71.31%
28.69% 28.69% 28.69% 28.68% 28.69% 28.68% 28.69% 28.69% 28.69% 28.69% 28.70% 28.69%
No. of Shareholders 1,1281,3591,3091,2271,2741,3111,3131,3371,3271,4651,3871,318

Documents

Announcements

Annual reports