Construction - Real Estate · Founded 1991 · www.koltepatil.com · BSE 532924 · NSE KOLTEPATIL · ISIN INE094I01018
No Notes Added Yet
Business
Kolte-Patil Developers Ltd. is a leading real estate development company in India, primarily engaged in the development of residential properties. Its core business model involves acquiring land (through outright purchase, joint development, or joint venture agreements), planning and designing real estate projects, obtaining necessary approvals, constructing the properties, and then marketing and selling them to end-users (homebuyers) and investors. The company also undertakes commercial, retail, and integrated township projects. It generates revenue primarily from the sale of developed real estate units.
Revenue Mix
The company's primary segment is residential development, which accounts for the vast majority of its revenue. It develops properties across various price points, from mid-income to premium and luxury segments. Kolte-Patil also has a presence in commercial and retail development, though these contribute a smaller proportion to its overall revenue. Geographically, its operations are concentrated in Pune, with a growing presence in Mumbai and Bengaluru.
Industry
The Indian real estate industry is large, fragmented, and cyclical, characterized by numerous regional and national players. It is highly sensitive to economic growth, interest rates, and regulatory changes (e.g., RERA). Kolte-Patil Developers is positioned as one of the established and reputable players, particularly in the Pune market where it holds a significant market share and brand recall. In Mumbai and Bengaluru, it competes with larger national and other regional developers. Its focus on quality construction, timely delivery, and ethical practices helps differentiate it in a competitive landscape often plagued by delays and trust issues.
MOAT
Kolte-Patte Developers possesses several competitive advantages:
Brand Reputation & Trust: A long operational history (since 1991) and a track record of project execution and delivery have built strong brand equity, particularly in Pune, fostering customer trust.
Established Land Bank & Acquisition Capability: Experience in identifying and acquiring prime land parcels, often through joint development agreements, provides a consistent pipeline for future projects.
Execution Capability: Demonstrated ability to manage complex projects from conception to completion, including design, construction, and sales.
Regional Dominance: A strong leadership position and deep understanding of the Pune market provides an edge in land sourcing, local regulations, and market demand.
Growth Drivers
Urbanization & Housing Demand: Continued migration to urban centers and a growing middle class drive demand for housing, especially in Tier 1 and Tier 2 cities where Kolte-Patil operates.
Favorable Demographics: A young population with rising disposable incomes and aspirations for homeownership fuels long-term demand.
Government Initiatives: Policies promoting affordable housing, infrastructure development, and ease of doing business (e.g., RERA bringing transparency) support the sector.
Consolidation in Real Estate: The stringent RERA regime and demonetization have favored organized, well-capitalized developers like Kolte-Patil, leading to market share gains from smaller, unorganized players.
Expansion into New Geographies: Strategic expansion into high-growth markets like Mumbai and Bengaluru offers diversification and new revenue streams.
Risks
Cyclicality of Real Estate: The industry is highly susceptible to economic downturns, impacting property sales and prices.
Interest Rate Sensitivity: Higher interest rates can reduce home affordability and increase borrowing costs for developers, negatively affecting demand and profitability.
Regulatory & Environmental Risks: Changes in government policies, taxation (e.g., GST), environmental clearances, and building codes can cause project delays and cost overruns.
Land Acquisition Challenges: Delays or difficulties in acquiring land parcels can impede project pipeline and growth.
Competition: Intense competition from numerous established and new developers can put pressure on pricing and profit margins.
Funding & Liquidity: Access to timely and cost-effective financing is crucial; tight credit markets can impact project execution.
Management & Ownership
Kolte-Patil Developers Ltd. is a promoter-driven company, founded by the Kolte and Patil families. Mr. Aniruddha Satish Kolte serves as the Joint Managing Director, and Mr. Rajesh Patil is the Chairman & Managing Director. The promoters continue to hold a significant stake, aligning their interests with the company's long-term growth. The management team includes experienced professionals in real estate development, finance, and operations. The company is publicly listed on Indian stock exchanges, with institutional and public shareholders alongside the promoter group.
Outlook
Kolte-Patil Developers benefits from its strong brand and established market position in Pune, coupled with strategic expansion into Mumbai and Bengaluru. The favorable long-term demand drivers for Indian real estate, driven by urbanization and a young demographic, present a positive growth trajectory. Regulatory reforms like RERA are expected to further consolidate the market in favor of reputable players, which could lead to market share gains for Kolte-Patil. However, the company remains exposed to the inherent cyclicality of the real estate sector, interest rate fluctuations, and potential delays in project approvals or execution. Its ability to maintain a strong balance sheet, acquire land judiciously, and adapt to changing market conditions will be crucial for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 526 | 341 | 308 | 350 | 719 | 82 | 139 | 265 | 249 | 920 |
| Other Income | 1 | 10 | 13 | 20 | 5 | 14 | 23 | 16 | 14 | 17 |
| Total Income | 528 | 350 | 321 | 369 | 723 | 97 | 162 | 282 | 262 | 937 |
| Total Expenditure | 544 | 313 | 292 | 324 | 612 | 108 | 176 | 257 | 255 | 730 |
| Operating Profit | -17 | 37 | 29 | 45 | 111 | -12 | -14 | 25 | 8 | 207 |
| Interest | 21 | 19 | 11 | 6 | 6 | 7 | 3 | 11 | 6 | 2 |
| Depreciation | 4 | 4 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -41 | 14 | 16 | 36 | 100 | -22 | -22 | 10 | -2 | 200 |
| Provision for Tax | -18 | 10 | 7 | 10 | 35 | -5 | -3 | 6 | 12 | 53 |
| Profit After Tax | -23 | 4 | 9 | 26 | 65 | -17 | -19 | 4 | -15 | 147 |
| Adjustments | -4 | 2 | 1 | -1 | -0 | 0 | 8 | 0 | -1 | -1 |
| Profit After Adjustments | -27 | 6 | 10 | 25 | 65 | -17 | -10 | 5 | -16 | 146 |
| Adjusted Earnings Per Share | -3.6 | 0.8 | 1.3 | 3.3 | 8.6 | -1.9 | -1.2 | 0.5 | -1.8 | 16.5 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 754 | 964 | 1403 | 866 | 1130 | 692 | 1117 | 1488 | 1371 | 1717 | 735 | 1573 |
| Other Income | 17 | 10 | 14 | 11 | 47 | 17 | 19 | 33 | 23 | 46 | 68 | 70 |
| Total Income | 770 | 974 | 1417 | 877 | 1176 | 708 | 1137 | 1521 | 1395 | 1764 | 803 | 1643 |
| Total Expenditure | 555 | 726 | 1100 | 619 | 896 | 629 | 931 | 1299 | 1344 | 1542 | 796 | 1418 |
| Operating Profit | 215 | 248 | 317 | 258 | 281 | 79 | 205 | 222 | 51 | 222 | 6 | 226 |
| Interest | 84 | 86 | 99 | 92 | 80 | 70 | 50 | 41 | 98 | 42 | 27 | 22 |
| Depreciation | 15 | 15 | 15 | 15 | 17 | 12 | 10 | 12 | 14 | 14 | 16 | 17 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 116 | 147 | 203 | 151 | 184 | -3 | 138 | 168 | -71 | 171 | -28 | 186 |
| Provision for Tax | 53 | 62 | 49 | 52 | 84 | 1 | 51 | 55 | -3 | 62 | 10 | 68 |
| Profit After Tax | 62 | 85 | 154 | 99 | 100 | -4 | 86 | 113 | -67 | 109 | -38 | 117 |
| Adjustments | -3 | 2 | -32 | -24 | -27 | -2 | -7 | -9 | -2 | -3 | -1 | 6 |
| Profit After Adjustments | 59 | 87 | 121 | 75 | 72 | -6 | 79 | 104 | -69 | 107 | -39 | 125 |
| Adjusted Earnings Per Share | 7.8 | 11.5 | 16 | 9.9 | 9.6 | -0.7 | 10.4 | 13.7 | -9.1 | 14 | -4.4 | 14 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -57% | -21% | 1% | -0% |
| Operating Profit CAGR | -97% | -70% | -40% | -30% |
| PAT CAGR | -135% | NAN% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -3% | -3% | 5% | 13% |
| ROE Average | -4% | 1% | 5% | 7% |
| ROCE Average | -0% | 4% | 8% | 11% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 782 | 876 | 984 | 840 | 905 | 894 | 959 | 867 | 753 | 830 | 1207 |
| Minority's Interest | 304 | 254 | 208 | 6 | 15 | 0 | 8 | 9 | 2 | 7 | -2 |
| Borrowings | 644 | 290 | 437 | 486 | 423 | 420 | 249 | 349 | 220 | 4 | 2 |
| Other Non-Current Liabilities | 20 | 11 | 16 | -141 | -39 | -104 | -81 | -54 | -50 | -109 | -180 |
| Total Current Liabilities | 1020 | 1429 | 995 | 2260 | 2286 | 2511 | 2663 | 2689 | 3833 | 4415 | 6312 |
| Total Liabilities | 2771 | 2860 | 2639 | 3452 | 3589 | 3722 | 3798 | 3861 | 4757 | 5148 | 7339 |
| Fixed Assets | 135 | 127 | 97 | 85 | 275 | 267 | 268 | 91 | 119 | 151 | 169 |
| Other Non-Current Assets | 171 | 297 | 284 | 282 | 308 | 292 | 225 | 310 | 368 | 449 | 285 |
| Total Current Assets | 2466 | 2436 | 2258 | 3085 | 3006 | 3163 | 3305 | 3459 | 4270 | 4548 | 6885 |
| Total Assets | 2771 | 2860 | 2639 | 3452 | 3589 | 3722 | 3798 | 3861 | 4757 | 5148 | 7339 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 37 | 55 | 65 | 78 | 42 | 80 | 112 | 146 | 226 | 300 | 180 |
| Cash Flow from Operating Activities | 36 | 143 | 230 | 67 | 335 | 324 | 355 | 198 | -111 | 282 | 217 |
| Cash Flow from Investing Activities | -137 | 38 | 38 | 16 | -69 | -155 | -115 | -59 | -134 | -241 | -474 |
| Cash Flow from Financing Activities | 119 | -171 | -254 | -119 | -227 | -137 | -206 | -59 | 319 | -160 | 278 |
| Net Cash Inflow / Outflow | 18 | 10 | 13 | -36 | 39 | 32 | 34 | 79 | 74 | -119 | 21 |
| Closing Cash & Cash Equivalent | 55 | 65 | 78 | 42 | 80 | 112 | 146 | 226 | 300 | 180 | 202 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 7.77 | 11.51 | 16.03 | 9.95 | 9.55 | -0.73 | 10.45 | 13.69 | -9.13 | 14.02 | -4.36 |
| CEPS(Rs) | 10.22 | 13.16 | 22.29 | 15.08 | 15.42 | 1.07 | 12.74 | 16.45 | -7.01 | 16.26 | -2.49 |
| DPS(Rs) | 1.5 | 1.6 | 2 | 2.4 | 0 | 0 | 2 | 4 | 4 | 0 | 0 |
| Book NAV/Share(Rs) | 103.23 | 115.6 | 129.76 | 110.58 | 118.88 | 117.51 | 126.22 | 114.13 | 99.06 | 109.05 | 136.09 |
| Core EBITDA Margin(%) | 26.32 | 24.7 | 21.56 | 28.4 | 20.63 | 8.98 | 16.62 | 12.71 | 2.02 | 10.24 | -8.32 |
| EBIT Margin(%) | 26.5 | 24.21 | 21.5 | 27.95 | 23.25 | 9.66 | 16.77 | 14.02 | 1.97 | 12.4 | -0.18 |
| Pre Tax Margin(%) | 15.36 | 15.29 | 14.46 | 17.38 | 16.22 | -0.45 | 12.3 | 11.29 | -5.17 | 9.96 | -3.8 |
| PAT Margin (%) | 8.26 | 8.81 | 10.95 | 11.42 | 8.8 | -0.55 | 7.71 | 7.62 | -4.92 | 6.36 | -5.18 |
| Cash Profit Margin (%) | 10.27 | 10.35 | 12.04 | 13.14 | 10.32 | 1.17 | 8.64 | 8.4 | -3.89 | 7.2 | -3.01 |
| ROA(%) | 2.58 | 3.01 | 5.59 | 3.26 | 2.83 | -0.11 | 2.3 | 2.96 | -1.57 | 2.21 | -0.61 |
| ROE(%) | 7.67 | 10.24 | 16.52 | 10.91 | 11.46 | -0.43 | 9.33 | 12.42 | -8.33 | 13.83 | -3.74 |
| ROCE(%) | 14.3 | 14.53 | 18.21 | 14.65 | 16.05 | 4.21 | 12.36 | 14.45 | 1.67 | 11.3 | -0.06 |
| Receivable days | 59.97 | 61.15 | 46.7 | 60.96 | 27.29 | 24.83 | 9.58 | 6.51 | 11.04 | 12.52 | 31.17 |
| Inventory Days | 848.92 | 776.28 | 507.03 | 978.06 | 900.05 | 1476.71 | 928.47 | 702.57 | 846.53 | 752.11 | 2206.01 |
| Payable days | 118.59 | 107.72 | 110.77 | 202.17 | 134.67 | 212.38 | 136.65 | 110.73 | 160.58 | 157.19 | 418.75 |
| PER(x) | 13.33 | 15.78 | 18.49 | 25.23 | 12.35 | 0 | 27.02 | 18.16 | 0 | 23.09 | 0 |
| Price/Book(x) | 1 | 1.57 | 2.28 | 2.27 | 0.99 | 1.92 | 2.24 | 2.18 | 4.66 | 2.97 | 2.18 |
| Dividend Yield(%) | 1.45 | 0.88 | 0.68 | 0.96 | 0 | 0 | 0.71 | 1.61 | 0.87 | 0 | 0 |
| EV/Net Sales(x) | 1.98 | 2.13 | 2.01 | 3.06 | 1.35 | 3.21 | 2.14 | 1.4 | 3.05 | 1.82 | 4.43 |
| EV/Core EBITDA(x) | 6.94 | 8.29 | 8.89 | 10.25 | 5.44 | 28.03 | 11.65 | 9.37 | 82.05 | 14.08 | 508.29 |
| Net Sales Growth(%) | 8.2 | 27.87 | 45.54 | -38.27 | 30.45 | -38.76 | 61.55 | 33.2 | -7.86 | 25.22 | -57.2 |
| EBIT Growth(%) | -3.04 | 16.83 | 29.21 | -19.34 | 8.27 | -74.5 | 179.88 | 11.1 | -87.07 | 689.48 | -100.61 |
| PAT Growth(%) | -38.87 | 36.33 | 80.93 | -35.27 | 0.29 | -103.85 | 2351.04 | 31.25 | -159.48 | 262.02 | -134.83 |
| EPS Growth(%) | -9.83 | 48.01 | 39.29 | -37.94 | -3.98 | -107.61 | 1538.62 | 31.04 | -166.64 | 253.66 | -131.1 |
| Debt/Equity(x) | 1.01 | 0.87 | 0.7 | 0.96 | 0.81 | 0.74 | 0.54 | 0.62 | 1.43 | 1.34 | 0.95 |
| Current Ratio(x) | 2.42 | 1.71 | 2.27 | 1.36 | 1.32 | 1.26 | 1.24 | 1.29 | 1.11 | 1.03 | 1.09 |
| Quick Ratio(x) | 0.42 | 0.26 | 0.42 | 0.11 | 0.11 | 0.12 | 0.18 | 0.21 | 0.21 | 0.21 | 0.26 |
| Interest Cover(x) | 2.38 | 2.71 | 3.06 | 2.64 | 3.31 | 0.96 | 3.76 | 5.13 | 0.28 | 5.08 | -0.05 |
| Total Debt/Mcap(x) | 1.01 | 0.55 | 0.31 | 0.42 | 0.82 | 0.39 | 0.24 | 0.29 | 0.31 | 0.45 | 0.43 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.45 | 69.45 | 69.45 | 69.45 | 69.45 | 69.45 | 73.81 | 73.81 | 73.81 | 73.81 |
| FII | 4.77 | 4.51 | 3.13 | 3.05 | 4.15 | 8.12 | 8.78 | 8.77 | 9.96 | 10.61 |
| DII | 6.02 | 4.96 | 5.19 | 5.96 | 5.59 | 4.49 | 3.7 | 3.75 | 3.39 | 3.3 |
| Public | 19.76 | 21.09 | 22.24 | 21.54 | 20.81 | 17.93 | 13.71 | 13.66 | 12.83 | 12.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 6.55 | 6.55 | 6.55 | 6.55 |
| FII | 0.36 | 0.34 | 0.24 | 0.23 | 0.32 | 0.62 | 0.78 | 0.78 | 0.88 | 0.94 |
| DII | 0.46 | 0.38 | 0.39 | 0.45 | 0.43 | 0.34 | 0.33 | 0.33 | 0.3 | 0.29 |
| Public | 1.5 | 1.6 | 1.69 | 1.64 | 1.58 | 1.36 | 1.22 | 1.21 | 1.14 | 1.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 8.87 | 8.87 | 8.87 | 8.87 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -57% | -21% | +1% | 0% |
| Operating Profit CAGR | -97% | -70% | -40% | -30% |
| PAT CAGR | -135% | 0% | — | 0% |
| Share Price CAGR | -3% | -3% | +5% | +13% |
| ROE Average | -4% | +1% | +5% | +7% |
| ROCE Average | 0% | +4% | +8% | +11% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.45 | 69.45 | 69.45 | 69.45 | 69.45 | 69.45 | 73.81 | 73.81 | 73.81 | 73.81 |
| FII | 4.77 | 4.51 | 3.13 | 3.05 | 4.15 | 8.12 | 8.78 | 8.77 | 9.96 | 10.61 |
| DII | 6.02 | 4.96 | 5.19 | 5.96 | 5.59 | 4.49 | 3.7 | 3.75 | 3.39 | 3.3 |
| Public | 19.76 | 21.09 | 22.24 | 21.54 | 20.81 | 17.93 | 13.71 | 13.66 | 12.83 | 12.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 | 6.55 | 6.55 | 6.55 | 6.55 |
| FII | 0.36 | 0.34 | 0.24 | 0.23 | 0.32 | 0.62 | 0.78 | 0.78 | 0.88 | 0.94 |
| DII | 0.46 | 0.38 | 0.39 | 0.45 | 0.43 | 0.34 | 0.33 | 0.33 | 0.3 | 0.29 |
| Public | 1.5 | 1.6 | 1.69 | 1.64 | 1.58 | 1.36 | 1.22 | 1.21 | 1.14 | 1.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 8.87 | 8.87 | 8.87 | 8.87 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.