Navkar Urbanstructur

₹14.7 0 | 0%

WEBSITE BSE:531494 NSE : NAVKAR 18 May, 12:50

Market Cap ₹330 Cr.

Stock P/E 157.6

P/B 2.7

Current Price ₹14.7

Book Value ₹ 5.4

Face Value 2

52W High ₹14.7

Dividend Yield 0.14%

52W Low ₹ 3.7

Edit Ratio

Navkar Urbanstructur Research see more...

Overview Inc. Year: 1992Industry: Construction - Real Estate

Navkar Urbanstructure Ltd is a dynamic and forward-thinking real estate development company dedicated to transforming urban landscapes. With a commitment to innovation and quality, Navkar Urbanstructure has established itself as a prominent player in the real estate industry. The company specializes in creating residential and commercial spaces that blend modern design with sustainability, focusing on enhancing the overall quality of life for communities. Navkar Urbanstructure's projects are known for their attention to detail, architectural brilliance, and eco-friendly initiatives. Driven by a customer-centric approach, Navkar Urbanstructure Ltd strives to exceed expectations, delivering projects that meet the diverse needs of its clients. With a proven track record of successful developments, the company continues to contribute to the growth and development of urban environments, setting new standards in the real estate sector.

Navkar Urbanstructur Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Navkar Urbanstructur Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	1	2	6	5	1	2	3	7	6	6
Other Income	0	0	0	1	0	0	0	0	0	0
Total Income	1	2	6	6	1	2	3	7	6	6
Total Expenditure	0	0	5	7	1	2	3	6	6	5
Operating Profit	1	2	1	-0	0	0	0	1	1	1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	-0	0	0	0	0
Profit Before Tax	0	1	0	-1	0	0	0	0	1	1
Provision for Tax	0	0	0	-0	0	0	0	0	0	0
Profit After Tax	0	1	0	-1	0	0	0	0	1	1
Adjustments	0	0	0	-0	0	0	0	0	0	0
Profit After Adjustments	0	1	0	-1	0	0	0	0	1	1
Adjusted Earnings Per Share	0	0.1	0	-0.1	0	0	0	0	0	0

Navkar Urbanstructur Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	42	58	83	65	42	58	155	44	7	14	12	22
Other Income	0	1	0	0	0	0	1	1	1	1	1	0
Total Income	42	59	83	65	42	59	156	46	8	15	13	22
Total Expenditure	33	49	71	57	39	55	145	43	6	12	11	20
Operating Profit	9	10	12	8	3	3	10	3	3	3	2	3
Interest	3	4	4	3	2	2	2	2	2	2	0	0
Depreciation	2	2	2	2	1	1	1	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	5	5	7	3	0	0	8	1	1	1	1	2
Provision for Tax	2	2	2	1	-0	-0	2	1	0	0	0	0
Profit After Tax	3	4	4	2	0	1	6	0	1	1	1	2
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	3	4	4	2	0	1	6	0	1	1	1	2
Adjusted Earnings Per Share	0.5	0.4	0.5	0.3	0	0.1	0.6	0	0.1	0.1	0.1	0

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-14%	-35%	-27%	-12%
Operating Profit CAGR	-33%	-13%	-8%	-14%
PAT CAGR	0%	0%	0%	-10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	111%	79%	27%	30%
ROE Average	2%	2%	3%	6%
ROCE Average	1%	3%	4%	9%

Navkar Urbanstructur Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	22	29	32	33	33	72	77	78	78	149	157
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	9	8	5	1	1	1	2	12	14	0	0
Other Non-Current Liabilities	11	12	4	2	3	2	2	2	2	2	2
Total Current Liabilities	44	28	29	31	53	69	113	55	30	35	44
Total Liabilities	86	77	69	67	91	144	194	147	124	186	203
Fixed Assets	33	37	31	26	23	55	56	54	55	55	55
Other Non-Current Assets	1	1	2	3	3	2	2	2	2	3	3
Total Current Assets	52	39	36	38	65	88	136	90	67	128	145
Total Assets	86	77	69	67	91	144	194	147	124	186	203

Navkar Urbanstructur Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	3	3	2	2	2	1	13	3	8	3
Cash Flow from Operating Activities	8	4	3	7	1	1	14	-12	5	-57	-6
Cash Flow from Investing Activities	-4	-5	3	-0	2	1	-2	-0	10	-2	0
Cash Flow from Financing Activities	-3	1	-7	-7	-2	-3	-1	2	-10	55	5
Net Cash Inflow / Outflow	1	-0	-1	0	1	-1	12	-10	5	-4	-0
Closing Cash & Cash Equivalent	3	3	2	2	2	1	13	3	8	3	3

Navkar Urbanstructur Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.46	0.4	0.49	0.26	0.04	0.05	0.56	0.04	0.05	0.09	0.06
CEPS(Rs)	0.69	0.58	0.72	0.48	0.14	0.13	0.65	0.05	0.07	0.11	0.07
DPS(Rs)	0	0	0.2	0.1	0.02	0.02	0.02	0	0	0.02	0.02
Book NAV/Share(Rs)	3.29	3.37	3.61	3.75	3.8	7.26	7.77	7.79	4.21	4.28	5.34
Core EBITDA Margin(%)	20.91	16.54	14.23	11.91	6.95	4.73	6.16	3.35	24.26	11	7.59
EBIT Margin(%)	17.48	14.93	12.03	9.3	5.75	4.11	6.11	6.18	35.84	19.03	12.87
Pre Tax Margin(%)	11.27	8.58	7.82	5.31	0.41	0.78	5.08	2.14	8.98	7.08	11.84
PAT Margin (%)	7.02	5.96	5.06	3.49	0.91	0.92	3.59	0.88	6.87	6.71	10.79
Cash Profit Margin (%)	10.64	8.63	7.55	6.43	2.91	2.29	4.16	1.16	8.86	7.67	12.98
ROA(%)	4.49	4.3	5.79	3.34	0.48	0.46	3.28	0.23	0.38	0.59	0.66
ROE(%)	15.72	13.79	13.92	7.07	1.15	1.02	7.44	0.5	0.86	2.17	1.58
ROCE(%)	18.01	18.3	19.35	12.05	4.97	3.69	11.2	3.1	3.65	3.08	1.32
Receivable days	65.75	57.45	48.01	96.79	281.35	325.62	147.68	403.58	1282.74	438.78	567.49
Inventory Days	27.24	43.3	44.62	46.99	67.91	67.65	27.71	128.77	1188.97	794.9	892.22
Payable days	57.54	17.95	23.96	31.29	243.92	358.45	186.75	593.82	2775.65	990.7	1257.29
PER(x)	3.15	3.91	6.55	13.15	74.16	84.7	7.33	48.44	35.67	132.25	117.8
Price/Book(x)	0.44	0.47	0.88	0.91	0.85	0.63	0.53	0.24	0.43	2.85	1.26
Dividend Yield(%)	0	0	6.29	2.92	0.62	0.44	0.49	0	0	0.16	0.3
EV/Net Sales(x)	0.68	0.59	0.55	0.68	0.97	0.91	0.24	0.64	3.29	8.68	12.49
EV/Core EBITDA(x)	3.17	3.32	3.78	5.55	12.5	16.66	3.64	9.92	8.7	43.44	82.97
Net Sales Growth(%)	2.65	39.52	41.72	-21.9	-35.33	38.87	166.64	-71.29	-83.29	83.52	-12.6
EBIT Growth(%)	21.69	17.93	14.38	-39.9	-60.22	-0.71	295.87	-70.94	-3.17	-2.52	-40.92
PAT Growth(%)	11.3	17.23	20.69	-46.44	-83.31	41.28	938.56	-92.98	30.85	79.35	40.43
EPS Growth(%)	1.01	-12.08	20.69	-46.44	-83.3	24	938.57	-92.99	30.8	79.53	-37.79
Debt/Equity(x)	1.01	0.79	0.63	0.5	0.45	0.13	0.13	0.16	0.33	0.01	0
Current Ratio(x)	1.17	1.41	1.24	1.22	1.21	1.27	1.2	1.64	2.26	3.65	3.27
Quick Ratio(x)	1.04	1.11	0.82	1.07	1	1.12	1.09	1.31	1.25	2.81	2.62
Interest Cover(x)	2.81	2.35	2.86	2.33	1.08	1.24	5.93	1.53	1.33	1.59	12.51
Total Debt/Mcap(x)	2.3	2.26	0.72	0.54	0.53	0.2	0.24	0.66	0.76	0	0

Navkar Urbanstructur Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	35.06	35.06	35.06	35	35	35	35	35	35	35
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	64.94	64.94	64.94	65	65	65	65	65	65	65
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.7	0.7	3.49	7.85	7.85	7.85	7.85	7.85	7.85	7.85
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	1.29	1.29	6.46	14.59	14.59	14.59	14.59	14.59	14.59	14.59
Others	0	0	0	0	0	0	0	0	0	0
Total	1.99	1.99	9.94	22.44	22.44	22.44	22.44	22.44	22.44	22.44

Pros

Company is almost debt free.

Cons

Promoter holding is low: 35%.
Company has a low return on equity of 2% over the last 3 years.
Debtor days have increased from 990.7 to 1257.29days.

* 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.

Navkar Urbanstructur News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Navkar Urbanstructur

Add Watchlist

Navkar Urbanstructur Research see more...

Overview Inc. Year: 1992Industry: Construction - Real Estate

Navkar Urbanstructur Share Price

Alert Data

Quarterly Price

Peer Comparison

Navkar Urbanstructur Quarterly Results

Navkar Urbanstructur Profit & Loss

Growth Rates

Navkar Urbanstructur Balance Sheet

Navkar Urbanstructur Cash Flow

Navkar Urbanstructur Ratios

Navkar Urbanstructur Shareholding Pattern

Navkar Urbanstructur News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!