Construction - Real Estate · Founded 1990 · www.parsvnath.com · BSE 532780 · NSE PARSVNATH · ISIN INE561H01026
No Notes Added Yet
Business
Parsvnath Developers Ltd. is an Indian real estate development company. Its core business involves the acquisition of land, planning, development, and sale/leasing of various types of properties. The company develops residential projects (apartments, villas, townships), commercial complexes (offices, retail malls), and integrated townships. It makes money primarily through the sale of developed properties, often through construction-linked payment plans and pre-sales.
Revenue Mix
The company's primary revenue segments are:
Residential Development: Sales of apartments, independent floors, and integrated township plots/units. This typically forms the largest portion of revenue for real estate developers.
Commercial Development: Sales or leasing of office spaces, retail outlets, and shopping malls.
While specific contribution percentages are not always readily available without deep financial analysis, the vast majority of its revenue is derived from property sales across these categories.
Industry
The Indian real estate industry is highly fragmented, characterized by numerous regional and national players. It is also cyclical, influenced by economic growth, interest rates, and regulatory changes. Parsvnath Developers is an established player with a presence across several cities in North India and other regions. It is generally positioned as a mid-tier developer, competing with larger national players (e.g., DLF, Godrej Properties) as well as numerous regional and local developers. Its positioning relies on its project execution capabilities and brand recall built over years, though it has faced challenges in recent times.
MOAT
Parsvnath Developers possesses a limited, but noteworthy, competitive advantage primarily stemming from:
Experience & Brand Recognition: Over two decades of operation have built a level of brand recognition, particularly in regions where it has a strong project history.
Land Bank: Possession of a strategic land bank, acquired over time, can provide a cost advantage and pipeline for future projects.
Execution Capability: Demonstrated ability to execute and deliver projects across various segments, though timelines have sometimes been a challenge.
However, the real estate sector generally has weaker moats compared to industries with network effects or high switching costs. Its moat is not as strong as market leaders who benefit from larger scale, premium branding, and superior access to capital.
Growth Drivers
Urbanization and Population Growth: Continued migration to urban centers fuels demand for housing and commercial spaces.
Rising Disposable Incomes: Increasing affluence among the middle and upper-middle classes drives demand for larger and better-quality homes.
Government Initiatives: Policies supporting affordable housing, smart cities, and infrastructure development create favorable market conditions.
Stable Interest Rates: A benign interest rate environment encourages home buying due by making mortgages more affordable.
Project Launches and Execution: Successful launch and timely delivery of new projects from its existing land bank can drive future revenue.
Risks
Cyclicality of Real Estate: Highly susceptible to economic downturns, interest rate hikes, and oversupply, which can impact sales and pricing.
Regulatory & Approval Delays: Complex and time-consuming approval processes, coupled with changing regulations (e.g., RERA, environmental norms), can lead to project delays and cost overruns.
Financial Risk: High debt levels, dependence on debt for project financing, and challenges in working capital management pose significant financial risks.
Execution Risk: Delays in project completion, quality issues, or cost overruns can damage reputation and erode profitability.
Competition: Intense competition from both organized national developers and smaller regional players can pressure margins and market share.
Land Acquisition Challenges: Difficulty in acquiring clear-title land at reasonable prices.
Management & Ownership
Parsvnath Developers is promoted by the S.C. Jain family, who hold a significant stake in the company. Promoter-led management is common in India's real estate sector. The management's quality is often assessed by its ability to navigate the cyclical real estate market, manage debt, ensure timely project delivery, and adapt to regulatory changes. Ownership structure involves the promoter group as the largest shareholders, with the remainder held by public and institutional investors.
Outlook
Parsvnath Developers operates in a dynamic Indian real estate market with long-term growth potential driven by urbanization and demand. The company benefits from its established brand, past project experience, and land bank.
Bull Case: A recovery in the broader real estate market, coupled with successful deleveraging, strategic project launches, and efficient execution of ongoing projects, could lead to improved sales velocity and profitability. Government support for housing and infrastructure could also provide tailwinds.
Bear Case: The company faces significant challenges related to its debt burden, the highly competitive landscape, and potential project delays. A sustained slowdown in property demand or adverse changes in interest rates and regulations could further strain its financial health and operational performance, making a robust recovery difficult.
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 113 | 208 | 87 | 88 | 47 | 58 | 61 | 63 | 54 | 61 |
| Other Income | 4 | 2 | 24 | 2 | 1 | 2 | 44 | 1 | 1 | 7 |
| Total Income | 118 | 209 | 111 | 90 | 48 | 60 | 105 | 65 | 55 | 68 |
| Total Expenditure | 109 | 155 | 190 | 75 | 57 | 51 | 82 | 58 | 78 | 65 |
| Operating Profit | 8 | 54 | -79 | 15 | -9 | 9 | 23 | 7 | -23 | 3 |
| Interest | 69 | 56 | 223 | 101 | 106 | 89 | 149 | 119 | 117 | 129 |
| Depreciation | 14 | 15 | 14 | 13 | 13 | 13 | 12 | 11 | 11 | 23 |
| Exceptional Income / Expenses | 0 | 0 | 61 | 0 | 0 | 62 | 59 | 71 | 0 | 0 |
| Profit Before Tax | -75 | -16 | -255 | -99 | -128 | -31 | -80 | -53 | -152 | -149 |
| Provision for Tax | 0 | 0 | 52 | 2 | 0 | 0 | 7 | 6 | 2 | 0 |
| Profit After Tax | -75 | -16 | -307 | -101 | -128 | -31 | -87 | -59 | -154 | -149 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Profit After Adjustments | -75 | -16 | -307 | -101 | -128 | -31 | -85 | -59 | -154 | -149 |
| Adjusted Earnings Per Share | -1.7 | -0.4 | -7.1 | -2.3 | -2.9 | -0.7 | -2 | -1.4 | -3.5 | -3.4 |
| #(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 | 763 | 406 | 279 | 194 | 911 | 1191 | 358 | 899 | 440 | 462 | 254 | 239 |
| Other Income | 17 | 36 | 28 | 16 | 14 | 77 | 71 | 19 | 38 | 32 | 50 | 53 |
| Total Income | 780 | 441 | 307 | 210 | 925 | 1268 | 430 | 918 | 479 | 494 | 303 | 293 |
| Total Expenditure | 438 | 317 | 206 | 215 | 963 | 1135 | 375 | 954 | 548 | 541 | 266 | 283 |
| Operating Profit | 342 | 124 | 100 | -5 | -37 | 133 | 55 | -36 | -69 | -48 | 37 | 10 |
| Interest | 180 | 186 | 234 | 324 | 335 | 481 | 433 | 395 | 393 | 464 | 444 | 514 |
| Depreciation | 5 | 29 | 28 | 30 | 29 | 27 | 37 | 59 | 66 | 57 | 52 | 57 |
| Exceptional Income / Expenses | -470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -124 | 61 | 121 | 130 |
| Profit Before Tax | -313 | -90 | -161 | -360 | -402 | -375 | -415 | -490 | -652 | -507 | -338 | -434 |
| Provision for Tax | -200 | -41 | -12 | -36 | -34 | -12 | 13 | 4 | 147 | 87 | 9 | 15 |
| Profit After Tax | -113 | -49 | -149 | -324 | -367 | -363 | -428 | -494 | -799 | -594 | -347 | -449 |
| Adjustments | 5 | 12 | 4 | 7 | 4 | 17 | 0 | 2 | -1 | 1 | 2 | 1 |
| Profit After Adjustments | -108 | -37 | -145 | -317 | -363 | -347 | -427 | -492 | -800 | -593 | -345 | -447 |
| Adjusted Earnings Per Share | -2.5 | -0.9 | -3.3 | -7.3 | -8.3 | -8 | -9.8 | -11.3 | -18.4 | -13.6 | -7.9 | -10.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -45% | -34% | -27% | -10% |
| Operating Profit CAGR | 0% | 0% | -23% | -20% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -84% | -39% | -30% | -16% |
| ROE Average | 0% | 0% | -22% | -19% |
| ROCE Average | 10% | -1% | -1% | -0% |
| #(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 | 2671 | 2631 | 2482 | 2165 | 942 | 607 | 181 | -303 | -1103 | -1696 | -2041 |
| Minority's Interest | 109 | 188 | 170 | 163 | 77 | 3 | 2 | 11 | 88 | 93 | 118 |
| Borrowings | 2351 | 2504 | 3256 | 3192 | 3097 | 1974 | 2134 | 2096 | 1954 | 1641 | 1713 |
| Other Non-Current Liabilities | -15 | 18 | -28 | -49 | -152 | 224 | 352 | 429 | 1118 | 1267 | 1229 |
| Total Current Liabilities | 2462 | 2073 | 1978 | 2785 | 5481 | 5025 | 4949 | 4450 | 4227 | 4632 | 4375 |
| Total Liabilities | 7579 | 7413 | 7858 | 8256 | 9445 | 7834 | 7617 | 6683 | 6285 | 5937 | 5394 |
| Fixed Assets | 516 | 480 | 553 | 524 | 541 | 828 | 859 | 881 | 1000 | 875 | 814 |
| Other Non-Current Assets | 1194 | 2438 | 2467 | 2486 | 2802 | 1678 | 1648 | 1616 | 1416 | 1143 | 1186 |
| Total Current Assets | 5869 | 4495 | 4837 | 5246 | 6103 | 5328 | 5110 | 4186 | 3869 | 3919 | 3394 |
| Total Assets | 7579 | 7413 | 7858 | 8256 | 9445 | 7834 | 7617 | 6683 | 6285 | 5937 | 5394 |
| #(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 | 89 | 186 | 37 | 14 | 8 | 34 | 10 | 43 | 25 | 15 | 32 |
| Cash Flow from Operating Activities | 562 | -32 | -332 | 85 | 1310 | 1563 | 259 | 550 | 374 | 260 | 38 |
| Cash Flow from Investing Activities | -7 | -48 | -152 | -90 | -470 | -11 | -47 | 39 | -59 | -30 | -78 |
| Cash Flow from Financing Activities | -463 | -69 | 460 | 0 | -815 | -1576 | -179 | -608 | -325 | -214 | 39 |
| Net Cash Inflow / Outflow | 93 | -149 | -23 | -6 | 26 | -25 | 33 | -18 | -10 | 16 | -1 |
| Closing Cash & Cash Equivalent | 182 | 37 | 14 | 8 | 34 | 10 | 43 | 25 | 15 | 32 | 31 |
| # | 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) | -2.47 | -0.85 | -3.32 | -7.29 | -8.35 | -7.96 | -9.82 | -11.31 | -18.39 | -13.63 | -7.94 |
| CEPS(Rs) | -2.47 | -0.48 | -2.78 | -6.75 | -7.78 | -7.73 | -8.98 | -10 | -16.85 | -12.34 | -6.78 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 61.38 | 60.45 | 57.04 | 49.75 | 21.66 | 13.96 | 4.15 | -6.96 | -25.34 | -38.98 | -46.91 |
| Core EBITDA Margin(%) | 42.58 | 21.89 | 26.08 | -11.13 | -5.69 | 4.71 | -4.58 | -6.07 | -24.41 | -17.17 | -4.8 |
| EBIT Margin(%) | -17.45 | 23.59 | 25.97 | -18.27 | -7.28 | 8.89 | 5.02 | -10.53 | -58.95 | -9.44 | 41.64 |
| Pre Tax Margin(%) | -41.05 | -22.17 | -57.78 | -185.64 | -44.09 | -31.49 | -115.76 | -54.48 | -148.13 | -109.81 | -133.28 |
| PAT Margin (%) | -14.78 | -12.16 | -53.39 | -167.28 | -40.33 | -30.49 | -119.46 | -54.94 | -181.51 | -128.6 | -136.77 |
| Cash Profit Margin (%) | -14.07 | -5.12 | -43.37 | -151.66 | -37.15 | -28.22 | -109.11 | -48.39 | -166.49 | -116.21 | -116.19 |
| ROA(%) | -1.4 | -0.66 | -1.95 | -4.02 | -4.15 | -4.2 | -5.54 | -6.91 | -12.33 | -9.72 | -6.13 |
| ROE(%) | -4.13 | -1.86 | -5.82 | -13.94 | -23.65 | -46.88 | -108.57 | 0 | 0 | 0 | 0 |
| ROCE(%) | -2.28 | 1.66 | 1.19 | -0.55 | -1.13 | 2.38 | 0.5 | -2.97 | -10.86 | -2.9 | 10.45 |
| Receivable days | 315.38 | 593.98 | 843.7 | 1192.75 | 185.61 | 87.39 | 311.16 | 125.72 | 227.04 | 184.61 | 281.51 |
| Inventory Days | 1470.75 | 2538.6 | 4124.88 | 6610.93 | 1799.85 | 1516.14 | 4550.81 | 1621.75 | 2908.24 | 2538.46 | 4255.58 |
| Payable days | 1040.69 | 1927.66 | 7141.99 | 7223.84 | 360.52 | 325.67 | 1559.82 | 370.54 | 817.42 | 901.76 | 1240.32 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.3 | 0.31 | 0.22 | 0.3 | 0.28 | 0.09 | 2.05 | -2.17 | -0.25 | -0.38 | -0.47 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.73 | 9.28 | 15.71 | 25.76 | 4.82 | 2.63 | 9.88 | 4.22 | 7.15 | 7.5 | 15.13 |
| EV/Core EBITDA(x) | 10.54 | 30.29 | 43.64 | -969.05 | -117.27 | 23.59 | 64.25 | -106.17 | -45.57 | -72.72 | 102.81 |
| Net Sales Growth(%) | 35.97 | -46.76 | -31.3 | -30.56 | 370.43 | 30.78 | -69.94 | 150.99 | -51.02 | 4.92 | -45.04 |
| EBIT Growth(%) | -162.11 | 171.97 | -24.37 | -148.84 | -87.5 | 259.58 | -83.02 | -626.36 | -174.35 | 83.2 | 342.41 |
| PAT Growth(%) | -795.21 | 56.18 | -201.53 | -117.58 | -13.41 | 1.13 | -17.79 | -15.42 | -61.83 | 25.66 | 41.55 |
| EPS Growth(%) | -763.45 | 65.49 | -289.02 | -119.33 | -14.59 | 4.62 | -23.33 | -15.18 | -62.54 | 25.86 | 41.78 |
| Debt/Equity(x) | 1.16 | 1.19 | 1.58 | 2.03 | 4.47 | 5.17 | 18.09 | -10.62 | -2.69 | -1.68 | -1.43 |
| Current Ratio(x) | 2.38 | 2.17 | 2.45 | 1.88 | 1.11 | 1.06 | 1.03 | 0.94 | 0.92 | 0.85 | 0.78 |
| Quick Ratio(x) | 1.3 | 0.73 | 0.77 | 0.56 | 0.15 | 0.14 | 0.16 | 0.12 | 0.12 | 0.18 | 0.12 |
| Interest Cover(x) | -0.74 | 0.52 | 0.31 | -0.11 | -0.2 | 0.22 | 0.04 | -0.24 | -0.66 | -0.09 | 0.24 |
| Total Debt/Mcap(x) | 3.81 | 3.84 | 7.28 | 6.74 | 15.83 | 55.55 | 8.83 | 4.9 | 10.86 | 4.35 | 3.06 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.3 | 66.07 | 50.09 | 50.09 | 50.09 | 50.09 | 50.09 | 49.86 | 46.68 | 46.68 |
| FII | 0.17 | 0.18 | 4.21 | 4.51 | 4.78 | 1.42 | 1.47 | 1.23 | 1.22 | 0.11 |
| DII | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 33.52 | 33.75 | 45.69 | 45.39 | 45.13 | 48.48 | 48.44 | 48.9 | 52.1 | 53.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 28.85 | 28.75 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.7 | 20.32 | 20.32 |
| FII | 0.08 | 0.08 | 1.83 | 1.96 | 2.08 | 0.62 | 0.64 | 0.54 | 0.53 | 0.05 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 14.59 | 14.69 | 19.89 | 19.75 | 19.64 | 21.1 | 21.08 | 21.28 | 22.67 | 23.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -45% | -34% | -27% | -10% |
| Operating Profit CAGR | — | — | -23% | -20% |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -84% | -39% | -30% | -16% |
| ROE Average | 0% | 0% | -22% | -19% |
| ROCE Average | +10% | -1% | -1% | 0% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.3 | 66.07 | 50.09 | 50.09 | 50.09 | 50.09 | 50.09 | 49.86 | 46.68 | 46.68 |
| FII | 0.17 | 0.18 | 4.21 | 4.51 | 4.78 | 1.42 | 1.47 | 1.23 | 1.22 | 0.11 |
| DII | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 33.52 | 33.75 | 45.69 | 45.39 | 45.13 | 48.48 | 48.44 | 48.9 | 52.1 | 53.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 28.85 | 28.75 | 21.8 | 21.8 | 21.8 | 21.8 | 21.8 | 21.7 | 20.32 | 20.32 |
| FII | 0.08 | 0.08 | 1.83 | 1.96 | 2.08 | 0.62 | 0.64 | 0.54 | 0.53 | 0.05 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 14.59 | 14.69 | 19.89 | 19.75 | 19.64 | 21.1 | 21.08 | 21.28 | 22.67 | 23.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 | 43.52 |
* 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.