Pansari Developers Ltd
Incorporated in 1996, Pansari Developers Ltd is in the business of construction and real estate development of residential and commercial projects[1]
- Market Cap ₹ 245 Cr.
- Current Price ₹ 140
- High / Low ₹ 152 / 70.2
- Stock P/E 47.0
- Book Value ₹ 72.6
- Dividend Yield 0.00 %
- ROCE 5.51 %
- ROE 4.20 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
- Company has a low return on equity of 2.99% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.5.19 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: Construction Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
29.55 | 16.17 | 9.99 | 6.53 | 2.90 | 6.01 | 13.23 | 34.80 | 26.82 | 36.14 | 22.34 | 53.40 | |
15.81 | 8.29 | 5.73 | 4.37 | 2.30 | 3.93 | 9.06 | 28.36 | 20.32 | 29.84 | 18.25 | 46.43 | |
Operating Profit | 13.74 | 7.88 | 4.26 | 2.16 | 0.60 | 2.08 | 4.17 | 6.44 | 6.50 | 6.30 | 4.09 | 6.97 |
OPM % | 46.50% | 48.73% | 42.64% | 33.08% | 20.69% | 34.61% | 31.52% | 18.51% | 24.24% | 17.43% | 18.31% | 13.05% |
1.12 | 1.90 | 2.18 | 1.37 | 1.32 | 3.34 | 0.75 | 0.64 | 1.41 | 0.81 | 0.80 | 5.19 | |
Interest | 1.73 | 0.83 | 0.62 | 0.03 | 0.00 | 0.71 | 1.33 | 2.12 | 2.21 | 0.63 | 0.37 | 4.13 |
Depreciation | 0.07 | 0.13 | 0.30 | 0.26 | 0.32 | 0.57 | 1.13 | 1.19 | 1.19 | 1.82 | 1.86 | 1.92 |
Profit before tax | 13.06 | 8.82 | 5.52 | 3.24 | 1.60 | 4.14 | 2.46 | 3.77 | 4.51 | 4.66 | 2.66 | 6.11 |
Tax % | 1.00% | 4.54% | 8.51% | 18.52% | 23.75% | 21.98% | 20.73% | 27.06% | 16.85% | 21.67% | 24.44% | 14.73% |
12.93 | 8.42 | 5.04 | 2.64 | 1.23 | 3.22 | 1.95 | 2.75 | 3.76 | 3.64 | 2.01 | 5.21 | |
EPS in Rs | 60.54 | 39.42 | 23.60 | 12.36 | 0.71 | 1.85 | 1.12 | 1.58 | 2.16 | 2.09 | 1.15 | 2.99 |
Dividend Payout % | 0.00% | 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: | 13% |
5 Years: | 32% |
3 Years: | 26% |
TTM: | 139% |
Compounded Profit Growth | |
---|---|
10 Years: | -5% |
5 Years: | 22% |
3 Years: | 14% |
TTM: | 170% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 44% |
3 Years: | 37% |
1 Year: | 60% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | 3% |
3 Years: | 3% |
Last Year: | 4% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 2.14 | 2.14 | 2.14 | 2.14 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 | 17.45 |
Reserves | 24.29 | 32.71 | 37.75 | 38.43 | 34.54 | 37.76 | 39.70 | 42.46 | 93.41 | 101.90 | 103.97 | 109.20 |
19.45 | 7.19 | 9.34 | 14.98 | 47.01 | 42.67 | 46.76 | 49.61 | 39.39 | 36.92 | 59.62 | 63.95 | |
9.67 | 34.69 | 53.91 | 66.88 | 67.33 | 73.96 | 85.50 | 58.96 | 54.48 | 41.52 | 72.35 | 67.27 | |
Total Liabilities | 55.55 | 76.73 | 103.14 | 122.43 | 166.33 | 171.84 | 189.41 | 168.48 | 204.73 | 197.79 | 253.39 | 257.87 |
0.36 | 0.93 | 0.65 | 0.53 | 11.63 | 23.38 | 25.01 | 31.80 | 76.52 | 74.74 | 74.49 | 92.93 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 10.39 | 11.00 | 11.19 | 11.53 | 0.49 | 0.46 | 0.46 | 0.57 | 3.38 | 8.79 | 8.65 | 8.61 |
44.80 | 64.80 | 91.30 | 109.93 | 154.21 | 148.00 | 163.94 | 136.11 | 124.83 | 114.26 | 170.25 | 156.33 | |
Total Assets | 55.55 | 76.73 | 103.14 | 122.43 | 166.33 | 171.84 | 189.41 | 168.48 | 204.73 | 197.79 | 253.39 | 257.87 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4.02 | 1.94 | 0.72 | 9.29 | -40.71 | 8.19 | 6.03 | 5.96 | 17.70 | 3.61 | -18.55 | 9.32 | |
-0.92 | -1.31 | -0.21 | -13.19 | 0.43 | 2.05 | -4.40 | -4.60 | -2.62 | 0.33 | -3.93 | -9.19 | |
-3.46 | 0.00 | 0.00 | 4.42 | 39.54 | -9.82 | -1.62 | -1.76 | -14.11 | -5.11 | 22.33 | 0.19 | |
Net Cash Flow | -0.36 | 0.63 | 0.51 | 0.52 | -0.74 | 0.42 | 0.00 | -0.40 | 0.97 | -1.17 | -0.15 | 0.32 |
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 | 32.36 | 42.89 | 76.00 | 165.45 | 870.97 | 241.71 | 188.43 | 39.23 | 79.61 | 22.83 | 8.99 | 31.72 |
Inventory Days | 2,139.83 | 1,857.99 | 3,098.36 | 3,093.02 | ||||||||
Days Payable | 165.20 | 22.19 | 31.65 | 137.93 | ||||||||
Cash Conversion Cycle | 2,006.99 | 42.89 | 76.00 | 165.45 | 870.97 | 241.71 | 188.43 | 39.23 | 1,915.42 | 3,089.54 | 8.99 | 2,986.80 |
Working Capital Days | 378.96 | 982.59 | 1,915.25 | 3,176.56 | 10,544.72 | 4,522.72 | 2,157.45 | 806.57 | 1,088.20 | 804.94 | 1,608.68 | 610.38 |
ROCE % | 36.25% | 21.95% | 13.45% | 6.20% | 2.07% | 4.76% | 3.68% | 5.17% | 4.97% | 3.43% | 1.74% | 5.51% |
Documents
Announcements
-
Reply to Clarification Sought
5 October 2021 - PANSARI: The Exchange had sought clarification from Pansari Developers Limited with respect to announcement dated 01-Oct-2021, regarding Appointment of Ms SHREYA AGARWAL as Non- Executive …
-
Clarification
4 October 2021 - PANSARI: The Exchange has sought clarification from Pansari Developers Limited with respect to announcement dated 01-Oct-2021, regarding Appointment of Ms SHREYA AGARWAL as Non- Executive …
-
Appointment
1 October 2021 - Pansari Developers Limited has informed regarding Appointment of Ms SHREYA AGARWAL as Non- Executive Director of the company w.e.f. October 01, 2021.
-
Shareholders meeting
30 September 2021 - Pansari Developers Limited has informed regarding Proceedings of Annual General Meeting held on September 30, 2021
-
Book Closure
6 September 2021 - Register of Members & Share Transfer Books of the Company will remain closed from 23-Sep-2021 to 30-Sep-2021 for the purpose of Meeting.
Business Overview:[1]
PDL is an integrated construction and real estate development company focused primarily on constructing and developing residential and commercial projects in and around Kolkata. Company's residential portfolio covers projects catering to customers across all income groups