Construction - Real Estate · Founded 1996 · www.pansaridevelopers.com · NSE · ISIN INE697V01011
No Notes Added Yet
Business
Pansari Developers Ltd. is an Indian real estate development company primarily engaged in the business of constructing and selling residential and commercial properties. The company focuses on developing integrated townships, residential apartments, and commercial spaces. Its core business model revolves around acquiring land, obtaining necessary approvals, planning and designing projects, undertaking construction activities, and then marketing and selling the developed properties to customers. Revenue is generated primarily from the sale of these developed real estate units.
Revenue Mix
The company's revenue is predominantly derived from its real estate development activities, specifically the sale of residential and commercial properties. While specific segment revenue breakdowns are not widely published with detailed percentages for smaller developers, the main revenue stream is directly linked to project completions and sales realizations from its property portfolio.
Industry
The Indian real estate sector is highly competitive and fragmented, characterized by numerous regional and national players. Pansari Developers operates within this landscape, primarily as a regional developer, often focusing on specific geographies within India. Its positioning is generally in the mid-market segment, catering to the demand for residential and commercial spaces. Compared to large national developers, Pansari Developers typically has a smaller scale of operations and project portfolio, often competing with other regional builders on project location, pricing, and specific amenities.
MOAT
Pansari Developers, like many mid-sized real estate firms, generally operates without a strong, durable competitive moat in the traditional sense. Potential advantages might include:
Local Market Expertise: Deep understanding of specific micro-markets where they operate, including land acquisition, regulatory environment, and customer preferences.
Project Execution Capability: A track record of timely project delivery and quality construction, which can build trust and repeat business.
Cost Efficiency: Ability to manage construction costs and land acquisition effectively to offer competitive pricing.
However, these are often replicable and do not represent a significant barrier to entry for competitors. Brand recognition is typically limited to their operational geographies.
Growth Drivers
Urbanization and Population Growth: Continued migration to urban centers drives demand for housing and commercial spaces.
Rising Disposable Incomes: Increasing affluence among the middle and upper-middle classes supports demand for better quality and larger homes.
Government Initiatives: Policies promoting affordable housing, infrastructure development, and ease of doing business can stimulate the sector.
Favorable Interest Rate Environment: Lower home loan interest rates make property purchases more accessible and attractive.
Project Pipeline: Successful launch and execution of new residential and commercial projects in high-demand areas.
Risks
Cyclicality of Real Estate: The sector is highly sensitive to economic cycles, interest rates, and consumer sentiment, leading to volatile demand.
Regulatory Risks: Changes in government policies, environmental regulations, RERA (Real Estate Regulatory Authority) norms, and land acquisition laws can impact project timelines and costs.
Funding and Liquidity Risks: Reliance on debt funding makes the company vulnerable to interest rate fluctuations and availability of credit. Project financing can be challenging.
Land Acquisition Challenges: Difficulty and cost associated with acquiring clear land titles can delay projects and escalate costs.
Intense Competition: High competition from numerous developers, including larger national players, can impact pricing power and sales volumes.
Project Execution Risks: Delays in construction, cost overruns, and quality issues can harm reputation and profitability.
Management & Ownership
Pansari Developers Ltd. is promoted and managed by the Pansari family. The promoters typically hold a significant stake in the company, which is common for many Indian enterprises. Management quality is generally assessed by their track record of project execution, financial prudence, and ability to navigate the complex real estate market. The ownership structure reflects a typical promoter-led Indian company, with a portion of shares held by the public and institutional investors.
Outlook
The outlook for Pansari Developers is tied to its ability to consistently deliver projects on time and within budget, especially in a competitive real estate market. The potential for growth exists from India's underlying demand for housing and commercial spaces driven by urbanization and economic development. However, the company faces inherent risks such as the cyclical nature of the real estate industry, intense competition, and regulatory uncertainties. Its performance will largely depend on judicious land acquisition, effective project management, and access to timely funding, alongside a favorable macro-economic environment and stable interest rate regime.
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 30 | 12 | 8 | 9 | 21 | 19 | 18 | 37 | 14 | 15 |
| Other Income | 1 | 2 | 1 | 1 | 3 | 2 | 1 | 2 | 13 | 2 |
| Total Income | 31 | 14 | 8 | 11 | 24 | 21 | 19 | 39 | 27 | 17 |
| Total Expenditure | 27 | 11 | 5 | 7 | 15 | 12 | 12 | 32 | 14 | 11 |
| Operating Profit | 4 | 3 | 3 | 3 | 8 | 9 | 7 | 7 | 13 | 6 |
| Interest | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 2 | 1 |
| Depreciation | 0 | 1 | 1 | 1 | 3 | 0 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 2 | 1 | 1 | 3 | 7 | 5 | 6 | 10 | 5 |
| Provision for Tax | 1 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 2 | 1 |
| Profit After Tax | 2 | 1 | 1 | 1 | 2 | 5 | 4 | 4 | 8 | 4 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 2 | 1 | 1 | 1 | 2 | 5 | 4 | 4 | 8 | 4 |
| Adjusted Earnings Per Share | 1.2 | 0.9 | 0.5 | 0.5 | 1.2 | 3.1 | 2.4 | 2.4 | 4.7 | 2.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 10 | 7 | 3 | 6 | 10 | 35 | 36 | 60 | 23 | 56 | 40 | 84 |
| Other Income | 2 | 1 | 1 | 3 | 4 | 1 | 1 | 0 | 1 | 5 | 5 | 18 |
| Total Income | 12 | 8 | 4 | 10 | 14 | 35 | 37 | 61 | 24 | 62 | 45 | 102 |
| Total Expenditure | 6 | 2 | 1 | 3 | 8 | 28 | 27 | 53 | 19 | 49 | 27 | 69 |
| Operating Profit | 6 | 5 | 3 | 7 | 6 | 8 | 10 | 8 | 5 | 13 | 17 | 33 |
| Interest | 1 | 2 | 1 | 2 | 2 | 3 | 4 | 1 | 1 | 4 | 4 | 5 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 3 | 2 | 4 | 2 | 4 | 5 | 5 | 3 | 6 | 10 | 26 |
| Provision for Tax | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 5 |
| Profit After Tax | 5 | 3 | 1 | 3 | 2 | 3 | 4 | 4 | 2 | 5 | 8 | 20 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 3 | 1 | 3 | 2 | 3 | 4 | 4 | 2 | 5 | 8 | 20 |
| Adjusted Earnings Per Share | 0 | 0 | 0.7 | 1.8 | 1.1 | 1.6 | 2.2 | 2.1 | 1.2 | 3 | 4.3 | 11.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -29% | -13% | 3% | 15% |
| Operating Profit CAGR | 31% | 29% | 16% | 11% |
| PAT CAGR | 60% | 26% | 22% | 5% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 1% | 46% | 35% | 27% |
| ROE Average | 6% | 4% | 4% | 5% |
| ROCE Average | 6% | 4% | 5% | 6% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 40 | 41 | 52 | 55 | 57 | 60 | 111 | 119 | 121 | 127 | 134 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 8 | 24 | 23 | 12 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 23 | 36 | 19 | 10 | 13 | 10 | 14 | 10 | 9 | 10 | 9 |
| Total Current Liabilities | 40 | 59 | 122 | 137 | 130 | 116 | 105 | 90 | 155 | 186 | 265 |
| Total Liabilities | 104 | 136 | 193 | 210 | 224 | 209 | 242 | 219 | 286 | 323 | 409 |
| Fixed Assets | 1 | 1 | 1 | 14 | 13 | 22 | 44 | 42 | 42 | 60 | 59 |
| Other Non-Current Assets | 18 | 23 | 29 | 18 | 21 | 17 | 41 | 46 | 52 | 53 | 50 |
| Total Current Assets | 85 | 113 | 163 | 178 | 189 | 170 | 157 | 130 | 192 | 209 | 300 |
| Total Assets | 104 | 136 | 193 | 210 | 224 | 209 | 242 | 219 | 286 | 323 | 409 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 3 |
| Cash Flow from Operating Activities | 1 | -15 | -29 | 9 | 4 | 5 | 20 | 10 | -22 | 11 | -16 |
| Cash Flow from Investing Activities | -0 | 9 | -22 | -11 | -4 | -5 | -4 | 0 | -5 | -10 | 5 |
| Cash Flow from Financing Activities | -1 | 7 | 51 | 2 | -1 | 0 | -15 | -11 | 27 | 0 | 11 |
| Net Cash Inflow / Outflow | 1 | 1 | -1 | 0 | 0 | -0 | 1 | -1 | -0 | 2 | -0 |
| Closing Cash & Cash Equivalent | 1 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 3 | 2 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0 | 0.7 | 1.85 | 1.12 | 1.58 | 2.15 | 2.09 | 1.15 | 2.98 | 4.3 |
| CEPS(Rs) | 4.17 | 2.26 | 0.89 | 2.18 | 1.77 | 2.26 | 2.84 | 3.13 | 2.22 | 4.09 | 6.12 |
| DPS(Rs) | 0 | 0 | 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 | 72.59 | 76.94 |
| Core EBITDA Margin(%) | 42.54 | 62.7 | 58.22 | 52.33 | 17.78 | 20.8 | 25.47 | 12.81 | 19.65 | 12.94 | 31.54 |
| EBIT Margin(%) | 61.4 | 79.81 | 93.19 | 96.68 | 45.66 | 19.26 | 23.82 | 10.4 | 15.13 | 18.73 | 35.78 |
| Pre Tax Margin(%) | 55.2 | 49.69 | 55.52 | 66.16 | 24.41 | 10.86 | 13.71 | 8.07 | 11.72 | 10.96 | 25.12 |
| PAT Margin (%) | 50.48 | 40.37 | 42.29 | 51.49 | 19.36 | 7.92 | 10.41 | 6.04 | 8.67 | 9.22 | 18.76 |
| Cash Profit Margin (%) | 53.5 | 44.4 | 53.36 | 60.69 | 30.67 | 11.35 | 13.7 | 9.07 | 16.69 | 12.62 | 26.71 |
| ROA(%) | 4.86 | 2.2 | 0.75 | 1.6 | 0.9 | 1.27 | 1.67 | 1.58 | 0.8 | 1.71 | 2.05 |
| ROE(%) | 12.64 | 6.55 | 2.65 | 6.02 | 3.47 | 4.71 | 4.4 | 3.16 | 1.67 | 4.2 | 5.75 |
| ROCE(%) | 12.31 | 9.66 | 3.19 | 5.26 | 3.74 | 5.15 | 5.61 | 3.62 | 1.86 | 5.09 | 6.39 |
| Receivable days | 75.86 | 166.46 | 726.57 | 338.81 | 196.12 | 55.49 | 48.5 | 24.54 | 46.14 | 57.78 | 97.31 |
| Inventory Days | 2021.07 | 3807.03 | 0 | 7361.38 | 5189.38 | 1480.72 | 1345.31 | 716.37 | 1755.01 | 736.28 | 1237.01 |
| Payable days | -1158.96 | -149.69 | -41.5 | 684.32 | 181.89 | 44.74 | 30.55 | 11.01 | 44.93 | 27.07 | 48.66 |
| PER(x) | 0 | 0 | 28.54 | 0 | 26.97 | 0 | 24.15 | 62.76 | 69.98 | 26.74 | 37.25 |
| Price/Book(x) | 0 | 0 | 0.67 | 0 | 0.92 | 0 | 0.82 | 1.91 | 1.16 | 1.1 | 2.08 |
| Dividend Yield(%) | 0 | 0 | 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 | 3.94 | 9.46 |
| EV/Core EBITDA(x) | 1.67 | 3.25 | 30.81 | 12.05 | 21.05 | 11.37 | 15.37 | 34.8 | 41.26 | 17.81 | 21.64 |
| Net Sales Growth(%) | 0 | -34.61 | -55.63 | 116.21 | 60.57 | 245.94 | 3.74 | 66.9 | -61.52 | 143.67 | -29.24 |
| EBIT Growth(%) | 0 | -15.01 | -48.19 | 124.31 | -24.16 | 45.91 | 28.33 | -27.12 | -44.03 | 201.65 | 35.15 |
| PAT Growth(%) | 0 | -47.71 | -53.51 | 163.22 | -39.63 | 41.49 | 36.34 | -3.06 | -44.79 | 158.99 | 44.04 |
| EPS Growth(%) | 0 | 0 | 0 | 163.22 | -39.63 | 41.5 | 36.34 | -3.07 | -44.79 | 158.98 | 44.04 |
| Debt/Equity(x) | 0.25 | 0.43 | 1.14 | 1.16 | 1.22 | 1.23 | 0.56 | 0.45 | 0.67 | 0.68 | 0.75 |
| Current Ratio(x) | 2.11 | 1.9 | 1.34 | 1.31 | 1.45 | 1.47 | 1.49 | 1.46 | 1.24 | 1.12 | 1.13 |
| Quick Ratio(x) | 0.74 | 0.53 | 0.39 | 0.31 | 0.31 | 0.32 | 0.23 | 0.3 | 0.47 | 0.54 | 0.52 |
| Interest Cover(x) | 9.9 | 2.65 | 2.47 | 3.17 | 2.15 | 2.29 | 2.36 | 4.46 | 4.43 | 2.41 | 3.36 |
| Total Debt/Mcap(x) | 0 | 0 | 1.69 | 0 | 1.33 | 0 | 0.68 | 0.24 | 0.58 | 0.62 | 0.36 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -29% | -13% | +3% | +15% |
| Operating Profit CAGR | +31% | +29% | +16% | +11% |
| PAT CAGR | +60% | +26% | +22% | +5% |
| Share Price CAGR | +1% | +46% | +35% | +27% |
| ROE Average | +6% | +4% | +4% | +5% |
| ROCE Average | +6% | +4% | +5% | +6% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
* 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.