Puravankara

₹366.9 13.5 | 3.8%

WEBSITE BSE:532891 NSE : PURAVANKARA 10 May, 16:01

Market Cap ₹8701 Cr.

Stock P/E 115.2

P/B 4.3

Current Price ₹366.9

Book Value ₹ 86

Face Value 5

52W High ₹424

Dividend Yield 0%

52W Low ₹ 78.4

Edit Ratio

Puravankara Research see more...

Overview Inc. Year: 1986Industry: Construction - Real Estate

Puravankara Ltd is an primarily India-based real estate development enterprise. The Company is engaged in the improvement and production of luxurious, premium affordable and business residences. It has 2 manufacturers, including Puravankara, which caters to the premium end of the real estate spectrum, and Provident, that is placed within the low-cost premium housing phase. Its tasks include Purva Atmosphere, Purva Promenade, Purva Palm Beach, Purva Zenium, Purva Gainz, Purva Primus, Purva Summit, Purva Clermont, Purva Aspir, Provident Woodfield, Purva Emerald Bay, Purva Somerset House and Purva Grandbay, among others. The Company has projects in Bengaluru, Hyderabad, Chennai, Mumbai, Pune, Goa, Kochi, Coimbatore, Mangalore, Sri Lanka. The Company's subsidiaries comprises Prudential Housing and Infrastructure Development Ltd, Centurions Housing & Constructions Pvt Ltd, Melmont Construction Pvt Ltd and Purva Realities Pvt Ltd, amongst others.

Puravankara Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Puravankara 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	256	221	296	215	239	392	389	323	368	574
Other Income	17	25	25	83	13	18	57	13	13	22
Total Income	273	246	320	297	253	410	446	336	382	596
Total Expenditure	169	161	255	158	194	282	373	260	281	375
Operating Profit	104	85	65	140	59	129	74	76	100	221
Interest	81	80	84	88	76	94	102	98	105	105
Depreciation	4	4	4	4	4	5	4	5	6	7
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	19	2	-23	48	-21	30	-32	-27	-11	109
Provision for Tax	6	-0	-6	13	-5	6	-26	-10	-2	29
Profit After Tax	13	2	-17	35	-17	24	-7	-17	-9	81
Adjustments	-1	-1	-3	-0	-1	-1	34	-1	-2	-3
Profit After Adjustments	12	1	-20	34	-17	23	27	-18	-11	78
Adjusted Earnings Per Share	0.5	0.1	-0.8	1.5	-0.7	1	1.1	-0.8	-0.5	3.3

Puravankara 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	1246	1310	1672	1584	1407	1415	2050	2128	963	955	1236	1654
Other Income	11	17	23	47	61	90	76	59	93	427	171	105
Total Income	1257	1327	1695	1631	1468	1505	2127	2187	1057	1382	1407	1760
Total Expenditure	669	835	1287	1244	998	1107	1610	1678	679	741	1006	1289
Operating Profit	588	492	408	387	470	398	517	509	377	640	401	471
Interest	240	241	233	243	290	251	328	343	357	332	360	410
Depreciation	7	8	15	16	16	15	15	23	20	18	17	22
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	356	243	156	128	171	129	172	140	-2	286	55	39
Provision for Tax	112	83	23	44	42	37	57	52	2	138	-11	-9
Profit After Tax	243	160	133	84	129	91	114	88	-4	148	67	48
Adjustments	0	0	0	-1	0	-0	-1	1	-1	1	-3	28
Profit After Adjustments	243	160	133	83	129	91	114	90	-5	149	64	76
Adjusted Earnings Per Share	11.4	6.7	5.6	3.5	5.4	3.8	4.8	3.8	-0.2	6.3	2.7	3.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	29%	-17%	-3%	-0%
Operating Profit CAGR	-37%	-8%	0%	-4%
PAT CAGR	-55%	-9%	-6%	-12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	368%	67%	38%	17%
ROE Average	3%	4%	4%	6%
ROCE Average	9%	10%	10%	11%

Puravankara 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	1900	2173	2261	2283	2366	2393	1857	1914	1896	2042	1987
Minority's Interest	0	0	0	0	0	0	0	1	-2	7	7
Borrowings	898	703	915	1260	303	138	435	120	543	572	466
Other Non-Current Liabilities	7	249	6	162	-33	236	-5	74	37	146	67
Total Current Liabilities	1266	2123	2310	2174	3610	4285	6410	5971	5937	5956	7600
Total Liabilities	4070	5248	5492	5880	6246	7052	8697	8081	8410	8723	10127
Fixed Assets	86	92	112	88	75	61	67	88	78	71	96
Other Non-Current Assets	1164	1315	1144	998	531	985	1059	1019	945	880	984
Total Current Assets	2820	3841	4237	4793	5640	6007	7571	6973	7388	7716	9047
Total Assets	4070	5248	5492	5880	6246	7052	8697	8081	8410	8723	10127

Puravankara 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	70	228	166	212	283	-80	-41	-7	-30	25	156
Cash Flow from Operating Activities	40	170	330	14	-277	-29	-131	578	244	134	145
Cash Flow from Investing Activities	-52	-39	-79	-16	521	56	5	-23	24	525	95
Cash Flow from Financing Activities	170	-193	-204	73	-432	12	160	-579	-213	-529	-141
Net Cash Inflow / Outflow	158	-62	46	71	-188	39	34	-24	55	131	99
Closing Cash & Cash Equivalent	228	166	212	283	95	-41	-7	-30	25	156	255

Puravankara 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)	11.41	6.75	5.6	3.49	5.44	3.84	4.8	3.78	-0.23	6.27	2.69
CEPS(Rs)	11.74	7.1	6.22	4.22	6.13	4.48	5.46	4.69	0.69	6.97	3.53
DPS(Rs)	3.5	1.92	1.55	0.78	2.25	1.6	1	0	0	5	0
Book NAV/Share(Rs)	89	91.64	95.33	96.28	99.77	100.91	78.29	80.7	79.94	86.1	83.77
Core EBITDA Margin(%)	46.3	36.3	23.07	21.46	29.08	21.73	21.48	21.16	29.49	22.36	18.59
EBIT Margin(%)	47.85	36.94	23.24	23.4	32.71	26.87	24.38	22.72	36.84	64.69	33.59
Pre Tax Margin(%)	28.56	18.53	9.32	8.06	12.14	9.1	8.38	6.59	-0.22	29.93	4.49
PAT Margin (%)	19.54	12.21	7.93	5.3	9.16	6.46	5.58	4.15	-0.41	15.46	5.38
Cash Profit Margin (%)	20.1	12.86	8.83	6.31	10.33	7.52	6.31	5.22	1.71	17.3	6.77
ROA(%)	6.53	3.43	2.47	1.48	2.13	1.37	1.45	1.05	-0.05	1.72	0.71
ROE(%)	13.57	7.86	5.99	3.7	5.54	3.84	5.38	4.69	-0.21	7.49	3.3
ROCE(%)	17.74	12.81	9.81	8.71	10.36	8.26	10.5	10.36	7.63	13.18	8.68
Receivable days	73.14	90.98	85.56	89.22	93.83	85.39	46.78	47.18	114.88	104.94	114.32
Inventory Days	563.89	671.08	602.09	724.1	1040.04	1191.58	1019.37	1101.16	2365.39	2529.25	2132.9
Payable days	122.03	123.58	96.22	123.67	833.06	551.17	204.89	201.62	4294.22	-734.38	-511.18
PER(x)	7.93	10.12	11.08	13.43	12.35	36.12	15.39	9.26	0	17	24.2
Price/Book(x)	1.02	0.74	0.65	0.49	0.67	1.38	0.94	0.43	0.88	1.24	0.78
Dividend Yield(%)	3.87	2.81	2.5	1.66	3.35	1.15	1.36	0	0	4.69	0
EV/Net Sales(x)	2.8	2.4	1.82	1.89	2.53	3.91	2.19	1.59	4.49	5.07	3.33
EV/Core EBITDA(x)	5.92	6.38	7.44	7.74	7.59	13.93	8.7	6.66	11.47	7.55	10.26
Net Sales Growth(%)	53.03	5.16	27.64	-5.28	-11.17	0.55	44.92	3.8	-54.73	-0.91	29.44
EBIT Growth(%)	49.32	-18.81	-19.72	-4.62	24.19	-17.41	31.47	-3.27	-26.59	74.03	-32.79
PAT Growth(%)	79.35	-34.28	-17.05	-36.68	53.4	-29.09	25.11	-22.74	-104.46	3845.18	-54.92
EPS Growth(%)	79.35	-40.86	-17.03	-37.58	55.58	-29.28	24.78	-21.2	-106	2861.48	-57.03
Debt/Equity(x)	0.94	0.78	0.79	0.95	0.87	0.99	1.56	1.4	1.49	1.28	1.47
Current Ratio(x)	2.23	1.81	1.83	2.2	1.56	1.4	1.18	1.17	1.24	1.3	1.19
Quick Ratio(x)	0.55	0.54	0.61	0.61	0.3	0.31	0.13	0.15	0.16	0.15	0.19
Interest Cover(x)	2.48	2.01	1.67	1.53	1.59	1.51	1.52	1.41	0.99	1.86	1.15
Total Debt/Mcap(x)	0.93	1.05	1.22	1.95	1.3	0.72	1.65	3.22	1.69	1.03	1.89

Puravankara Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	75	75	75	75	75	75	75	75	75	75
FII	16.31	16.38	16.35	16.34	16.35	16.36	16.32	16.35	16.49	16.65
DII	2.03	1.99	1.9	1.58	0.83	0.7	0.39	0.41	0.4	0.43
Public	6.66	6.64	6.75	7.08	7.82	7.94	8.29	8.24	8.11	7.92
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	17.79	17.79	17.79	17.79	17.79	17.79	17.79	17.79	17.79	17.79
FII	3.87	3.88	3.88	3.88	3.88	3.88	3.87	3.88	3.91	3.95
DII	0.48	0.47	0.45	0.37	0.2	0.17	0.09	0.1	0.09	0.1
Public	1.58	1.57	1.6	1.68	1.85	1.88	1.97	1.95	1.92	1.88
Others	0	0	0	0	0	0	0	0	0	0
Total	23.71	23.71	23.71	23.71	23.71	23.71	23.72	23.71	23.71	23.71

Pros

Company has reduced debt.

Cons

Company has a low return on equity of 4% over the last 3 years.
Debtor days have increased from -734.38 to -511.18days.
Stock is trading at 4.3 times its book value.
The company has delivered a poor profit growth of -5% over past five years.

* 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.

Puravankara 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

Puravankara

Add Watchlist

Puravankara Research see more...

Overview Inc. Year: 1986Industry: Construction - Real Estate

Puravankara Share Price

Alert Data

Quarterly Price

Peer Comparison

Puravankara Quarterly Results

Puravankara Profit & Loss

Growth Rates

Puravankara Balance Sheet

Puravankara Cash Flow

Puravankara Ratios

Puravankara Shareholding Pattern

Puravankara News

IPO

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

Please Login!

Error!