Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Parsvnath Developers
Join Channel
Consolidated Standalone

Parsvnath Developers

₹13.8 0.1 | 1%

Market Cap ₹600 Cr.

Stock P/E -0.8

P/B -0.4

Current Price ₹13.8

Book Value ₹ -31.9

Face Value 5

52W High ₹17.3

Dividend Yield 0%

52W Low ₹ 6.8

Edit Ratio

Parsvnath Developers Research see more...

Overview Inc. Year: 1990Industry: Construction - Real Estate

Parsvnath Developers Ltd is a real estate and infrastructure development organization. The Company is engaged inside the development, construction and marketing of real estate initiatives for business and home use. Its tasks include residential, townships, retail, Delhi shops, information technology (IT) parks and special financial zones (SEZs). Its residential projects encompass Parsvnath Majestic Floors, Parsvnath Panchvati, Parsvnath Panorama, Parsvnath Prestige and Parsvnath Pratishtha. Its townships include Parsvnath King Citi, Parsvnath Narayan City and Parsvnath City. Its retail initiatives include Parsvnath Majestic Arcade, Parsvnath Kaushambi Mall, Parsvnath Plaza, Parsvnath Arcadia and Parsvnath Paradise Arcade. Its shops encompass Parsvnath Mall, Parsvnath's Presence and The Parsvnath 27. The Company has an included network of workplaces and infrastructure with operations spread across approximately forty towns and over 15 states.

Read More..

Parsvnath Developers Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Parsvnath Developers Quarterly Results

#(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 40 298 528 54 42 64 280 54 113 208
Other Income 7 3 4 3 2 4 30 2 4 2
Total Income 46 301 533 56 45 68 310 56 118 209
Total Expenditure 35 235 652 68 34 70 375 86 109 155
Operating Profit 11 67 -119 -12 11 -3 -66 -31 8 54
Interest 75 118 120 94 97 96 106 115 69 56
Depreciation 8 17 21 14 14 14 25 14 14 15
Exceptional Income / Expenses 0 0 0 0 0 0 -124 0 0 0
Profit Before Tax -72 -69 -259 -120 -99 -112 -321 -161 -75 -16
Provision for Tax 4 -0 0 0 0 49 98 35 0 0
Profit After Tax -76 -69 -259 -120 -99 -161 -419 -195 -75 -16
Adjustments 1 -0 0 0 -0 0 -2 -0 0 0
Profit After Adjustments -75 -69 -259 -120 -99 -161 -421 -195 -75 -16
Adjusted Earnings Per Share -1.7 -1.6 -6 -2.8 -2.3 -3.7 -9.7 -4.5 -1.7 -0.4

Parsvnath Developers 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 643 561 763 406 279 194 911 1191 358 899 440 655
Other Income 27 19 17 36 28 16 14 77 71 19 38 38
Total Income 670 580 780 441 307 210 925 1268 430 918 479 693
Total Expenditure 383 352 438 317 206 215 963 1135 375 954 548 725
Operating Profit 287 227 342 124 100 -5 -37 133 55 -36 -69 -35
Interest 143 175 180 186 234 324 335 481 433 395 393 346
Depreciation 13 13 5 29 28 30 29 27 37 59 66 68
Exceptional Income / Expenses 0 0 -470 0 0 0 0 0 0 0 -124 -124
Profit Before Tax 132 39 -313 -90 -161 -360 -402 -375 -415 -490 -652 -573
Provision for Tax 59 23 -200 -41 -12 -36 -34 -12 13 4 147 133
Profit After Tax 73 16 -113 -49 -149 -324 -367 -363 -428 -494 -799 -705
Adjustments -1 0 5 12 4 7 4 17 0 2 -1 -2
Profit After Adjustments 71 16 -108 -37 -145 -317 -363 -347 -427 -492 -800 -707
Adjusted Earnings Per Share 1.6 0.4 -2.5 -0.9 -3.3 -7.3 -8.3 -8 -9.8 -11.3 -18.4 -16.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -51% -28% 18% -4%
Operating Profit CAGR 0% NAN% 0% NAN%
PAT CAGR 0% 0% 0% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 97% 16% 25% -7%
ROE Average 0% -36% -36% -18%
ROCE Average -11% -4% -2% -0%

Parsvnath Developers 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 2725 2780 2671 2631 2482 2165 942 607 181 -303 -1103
Minority's Interest 155 114 109 188 170 163 77 3 2 11 88
Borrowings 1595 2148 2351 2504 3256 3192 3097 1974 2134 2096 1954
Other Non-Current Liabilities 43 77 -15 18 -28 -49 -152 224 352 429 1118
Total Current Liabilities 3259 3353 2462 2073 1978 2785 5481 5025 4949 4450 4220
Total Liabilities 7777 8472 7579 7413 7858 8256 9445 7834 7617 6683 6277
Fixed Assets 214 163 516 480 553 524 541 828 859 881 1000
Other Non-Current Assets 1141 1443 1194 2438 2467 2486 2802 1678 1648 1616 1416
Total Current Assets 6202 6866 5869 4495 4837 5246 6103 5328 5110 4186 3862
Total Assets 7777 8472 7579 7413 7858 8256 9445 7834 7617 6683 6277

Parsvnath Developers 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 59 41 89 186 37 14 8 34 10 43 25
Cash Flow from Operating Activities 93 -264 562 -32 -332 85 1310 1563 259 550 374
Cash Flow from Investing Activities -125 -112 -7 -48 -152 -90 -470 -11 -47 39 -59
Cash Flow from Financing Activities 14 425 -463 -69 460 0 -815 -1576 -179 -608 -325
Net Cash Inflow / Outflow -18 48 93 -149 -23 -6 26 -25 33 -18 -10
Closing Cash & Cash Equivalent 41 89 182 37 14 8 34 10 43 25 15

Parsvnath Developers 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) 1.64 0.37 -2.47 -0.85 -3.32 -7.29 -8.35 -7.96 -9.82 -11.31 -18.39
CEPS(Rs) 1.96 0.67 -2.46 -0.48 -2.78 -6.75 -7.78 -7.73 -8.98 -10 -16.85
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 57.55 63.87 61.38 60.45 57.04 49.75 21.66 13.96 4.15 -6.96 -25.34
Core EBITDA Margin(%) 40.46 37.16 42.58 21.89 26.08 -11.13 -5.69 4.71 -4.58 -6.07 -24.41
EBIT Margin(%) 42.68 38.21 -17.45 23.59 25.97 -18.27 -7.28 8.89 5.02 -10.53 -58.95
Pre Tax Margin(%) 20.49 6.96 -41.05 -22.17 -57.78 -185.64 -44.09 -31.49 -115.76 -54.48 -148.13
PAT Margin (%) 11.29 2.89 -14.78 -12.16 -53.39 -167.28 -40.33 -30.49 -119.46 -54.94 -181.51
Cash Profit Margin (%) 13.26 5.22 -14.07 -5.12 -43.37 -151.66 -37.15 -28.22 -109.11 -48.39 -166.49
ROA(%) 0.97 0.2 -1.4 -0.66 -1.95 -4.02 -4.15 -4.2 -5.54 -6.91 -12.33
ROE(%) 2.8 0.61 -4.13 -1.86 -5.82 -13.94 -23.65 -46.88 -108.57 0 0
ROCE(%) 5.52 3.91 -2.28 1.66 1.19 -0.55 -1.13 2.38 0.5 -2.97 -10.86
Receivable days 396.14 446.31 315.38 593.98 843.7 1192.75 185.61 87.39 311.16 125.72 227.04
Inventory Days 1824.97 2233.52 1470.75 2538.6 4124.88 6610.93 1799.85 1516.14 4550.81 1621.75 2908.24
Payable days 2870.44 2555.96 1040.69 1927.66 7141.99 7223.84 360.52 325.67 1559.82 370.54 813.17
PER(x) 24.22 65.57 0 0 0 0 0 0 0 0 0
Price/Book(x) 0.69 0.38 0.3 0.31 0.22 0.3 0.28 0.09 2.05 -2.17 -0.25
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 6.37 7.03 4.73 9.28 15.71 25.76 4.82 2.63 9.88 4.22 7.15
EV/Core EBITDA(x) 14.26 17.34 10.54 30.29 43.64 -969.05 -117.27 23.59 64.25 -106.17 -45.57
Net Sales Growth(%) -29.01 -12.73 35.97 -46.76 -31.3 -30.56 370.43 30.78 -69.94 150.99 -51.02
EBIT Growth(%) -43.15 -21.88 -162.11 171.97 -24.37 -148.84 -87.5 259.58 -83.02 -626.36 -174.35
PAT Growth(%) 5.51 -77.66 -795.21 56.18 -201.53 -117.58 -13.41 1.13 -17.79 -15.42 -61.83
EPS Growth(%) 27.03 -77.22 -763.45 65.49 -289.02 -119.33 -14.59 4.62 -23.33 -15.18 -62.54
Debt/Equity(x) 1.01 1.13 1.16 1.19 1.58 2.03 4.47 5.17 18.09 -10.62 -2.69
Current Ratio(x) 1.9 2.05 2.38 2.17 2.45 1.88 1.11 1.06 1.03 0.94 0.92
Quick Ratio(x) 0.86 1.01 1.3 0.73 0.77 0.56 0.15 0.14 0.16 0.12 0.12
Interest Cover(x) 1.92 1.22 -0.74 0.52 0.31 -0.11 -0.2 0.22 0.04 -0.24 -0.66
Total Debt/Mcap(x) 1.47 2.95 3.81 3.84 7.28 6.74 15.83 55.55 8.83 4.9 10.86

Parsvnath Developers Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 69.14 69.14 68.56 66.27 66.27 66.27 66.3 66.3 66.3 66.3
FII 0.46 0.46 0.36 0.16 0.16 0.16 0.16 0.17 0.16 0.16
DII 0.09 0.09 0.09 0.09 0.01 0.01 0.01 0.01 0.01 0.01
Public 30.31 30.31 30.99 33.49 33.57 33.57 33.54 33.53 33.53 33.53
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at -0.4 times its book value
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -36% over the last 3 years.
  • Debtor days have increased from 370.54 to 813.17days.

* 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.

Parsvnath Developers News

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!