Market Cap ₹155 Cr.
Stock P/E 37.0
P/B 1.2
Current Price ₹89
Book Value ₹ 71.7
Face Value 10
52W High ₹152
Dividend Yield 0%
52W Low ₹ 70.2
Pansari Developers Ltd, previously Pansari Developers Pvt Ltd, is a construction and real estate development business enterprise. The Company is focused usually on construction and improvement of residential and commercial tasks, in and round Kolkata, West Bengal, India. The Company's residential portfolio covers tasks catering to customers throughout a number of earnings businesses. The Company's Projects are advertised beneath the logo name of Purti, together with Purti flower, Purti planet, Purti nest, Purti perch, Purti jewel, and Delux Mall. The Company specializes in developing projects on land held in inventory in exchange and via moving into joint improvement agreement and partnerships with parties for improvement of tasks. The Company has a portfolio of residential apartments in variety of one bed room hall kitchen, two bedroom hall kitchen and 3 bedroom hall kitchen. The Company has completed the construction of Phase I and Phase II towers of Purti flower Projects.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 17 | 21 | 18 | 5 | 5 | 9 | 5 | 8 | 6 | 30 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Total Income | 17 | 21 | 18 | 5 | 5 | 9 | 5 | 9 | 7 | 31 |
| Total Expenditure | 15 | 18 | 16 | 4 | 4 | 7 | 3 | 6 | 5 | 27 |
| Operating Profit | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 3 | 3 | 4 |
| Interest | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 |
| Provision for Tax | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Profit After Tax | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 |
| Adjusted Earnings Per Share | 1 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 1.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 10 | 7 | 3 | 6 | 10 | 35 | 36 | 60 | 23 | 49 |
| Other Income | 2 | 1 | 1 | 3 | 4 | 1 | 1 | 0 | 1 | 4 |
| Total Income | 12 | 8 | 4 | 10 | 14 | 35 | 37 | 61 | 24 | 52 |
| Total Expenditure | 6 | 2 | 1 | 3 | 8 | 28 | 27 | 53 | 19 | 41 |
| Operating Profit | 6 | 5 | 3 | 7 | 6 | 8 | 10 | 8 | 5 | 12 |
| Interest | 1 | 2 | 1 | 2 | 2 | 3 | 4 | 1 | 1 | 4 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 3 | 2 | 4 | 2 | 4 | 5 | 5 | 3 | 6 |
| Provision for Tax | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit After Tax | 5 | 3 | 1 | 3 | 2 | 3 | 4 | 4 | 2 | 4 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 3 | 1 | 3 | 2 | 3 | 4 | 4 | 2 | 4 |
| Adjusted Earnings Per Share | 0 | 0 | 0.7 | 1.8 | 1.1 | 1.6 | 2.2 | 2.1 | 1.2 | 2.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -62% | -13% | 31% | 0% |
| Operating Profit CAGR | -38% | -15% | -7% | 0% |
| PAT CAGR | -50% | -13% | -8% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -0% | 20% | 29% | NA% |
| ROE Average | 2% | 3% | 3% | 5% |
| ROCE Average | 2% | 4% | 4% | 6% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 40 | 41 | 52 | 55 | 57 | 60 | 111 | 119 | 121 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 8 | 24 | 23 | 12 | 0 | 10 |
| Other Non-Current Liabilities | 23 | 36 | 19 | 10 | 13 | 10 | 14 | 10 | 9 |
| Total Current Liabilities | 40 | 59 | 122 | 137 | 130 | 116 | 105 | 90 | 142 |
| Total Liabilities | 104 | 136 | 193 | 210 | 224 | 209 | 242 | 219 | 283 |
| Fixed Assets | 1 | 1 | 1 | 14 | 13 | 22 | 44 | 42 | 42 |
| Other Non-Current Assets | 18 | 23 | 29 | 18 | 21 | 17 | 41 | 46 | 52 |
| Total Current Assets | 85 | 113 | 163 | 178 | 189 | 170 | 157 | 130 | 189 |
| Total Assets | 104 | 136 | 193 | 210 | 224 | 209 | 242 | 219 | 283 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 1 |
| Cash Flow from Operating Activities | 1 | -15 | -29 | 9 | 4 | 5 | 20 | 10 | -24 |
| Cash Flow from Investing Activities | -0 | 9 | -22 | -11 | -4 | -5 | -4 | 0 | -3 |
| Cash Flow from Financing Activities | -1 | 7 | 51 | 2 | -1 | 0 | -15 | -11 | 27 |
| Net Cash Inflow / Outflow | 1 | 1 | -1 | 0 | 0 | -0 | 1 | -1 | -0 |
| Closing Cash & Cash Equivalent | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 1 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0 | 0.7 | 1.85 | 1.12 | 1.58 | 2.15 | 2.09 | 1.15 |
| CEPS(Rs) | 4.17 | 2.26 | 0.89 | 2.18 | 1.77 | 2.26 | 2.84 | 3.13 | 2.22 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 29.8 | 31.64 | 32.76 | 34.34 | 63.54 | 68.41 | 69.6 |
| Core EBITDA Margin(%) | 42.54 | 62.7 | 58.22 | 52.33 | 17.78 | 20.8 | 25.47 | 12.81 | 19.65 |
| EBIT Margin(%) | 61.4 | 79.81 | 93.19 | 96.68 | 45.66 | 19.26 | 23.82 | 10.4 | 15.13 |
| Pre Tax Margin(%) | 55.2 | 49.69 | 55.52 | 66.16 | 24.41 | 10.86 | 13.71 | 8.07 | 11.72 |
| PAT Margin (%) | 50.48 | 40.37 | 42.29 | 51.49 | 19.36 | 7.92 | 10.41 | 6.04 | 8.67 |
| Cash Profit Margin (%) | 53.5 | 44.4 | 53.36 | 60.69 | 30.67 | 11.35 | 13.7 | 9.07 | 16.69 |
| ROA(%) | 4.86 | 2.2 | 0.75 | 1.6 | 0.9 | 1.27 | 1.67 | 1.58 | 0.8 |
| ROE(%) | 12.64 | 6.55 | 2.65 | 6.02 | 3.47 | 4.71 | 4.4 | 3.16 | 1.67 |
| ROCE(%) | 12.31 | 9.66 | 3.19 | 5.26 | 3.74 | 5.15 | 5.61 | 3.62 | 1.86 |
| Receivable days | 75.86 | 166.46 | 726.57 | 338.81 | 196.12 | 55.49 | 48.5 | 24.54 | 22.07 |
| Inventory Days | 2021.07 | 3807.03 | 0 | 7361.38 | 5189.38 | 1480.72 | 1345.31 | 716.37 | 1755.01 |
| Payable days | -1158.96 | -149.69 | -41.5 | 684.32 | 181.89 | 44.74 | 30.55 | 11.01 | 44.93 |
| PER(x) | 0 | 0 | 28.54 | 0 | 26.97 | 0 | 24.15 | 62.76 | 69.98 |
| Price/Book(x) | 0 | 0 | 0.67 | 0 | 0.92 | 0 | 0.82 | 1.91 | 1.16 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.08 | 2.72 | 32.12 | 12.76 | 12 | 2.58 | 4.17 | 4.67 | 9.55 |
| EV/Core EBITDA(x) | 1.67 | 3.25 | 30.81 | 12.05 | 21.05 | 11.37 | 15.37 | 34.8 | 41.26 |
| Net Sales Growth(%) | 0 | -34.61 | -55.63 | 116.21 | 60.57 | 245.94 | 3.74 | 66.9 | -61.52 |
| EBIT Growth(%) | 0 | -15.01 | -48.19 | 124.31 | -24.16 | 45.91 | 28.33 | -27.12 | -44.03 |
| PAT Growth(%) | 0 | -47.71 | -53.51 | 163.22 | -39.63 | 41.49 | 36.34 | -3.06 | -44.79 |
| EPS Growth(%) | 0 | 0 | 0 | 163.22 | -39.63 | 41.5 | 36.34 | -3.07 | -44.79 |
| Debt/Equity(x) | 0.25 | 0.43 | 1.14 | 1.16 | 1.22 | 1.23 | 0.56 | 0.45 | 0.67 |
| Current Ratio(x) | 2.11 | 1.9 | 1.34 | 1.31 | 1.45 | 1.47 | 1.49 | 1.46 | 1.33 |
| Quick Ratio(x) | 0.74 | 0.53 | 0.39 | 0.31 | 0.31 | 0.32 | 0.23 | 0.3 | 0.49 |
| Interest Cover(x) | 9.9 | 2.65 | 2.47 | 3.17 | 2.15 | 2.29 | 2.36 | 4.46 | 4.43 |
| Total Debt/Mcap(x) | 0 | 0 | 1.69 | 0 | 1.33 | 0 | 0.68 | 0.24 | 0.58 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.88 | 73.88 | 73.88 | 73.88 | 73.88 | 73.88 | 73.88 | 73.88 | 73.88 | 73.88 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.12 | 26.12 | 26.12 | 26.12 | 26.12 | 26.12 | 26.12 | 26.12 | 26.12 | 26.12 |
| 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 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 |
Pros
Cons
* 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.
| 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 |
|---|
You May Also Know About
