Sunteck Realty

₹414 -0.6 | 0.1%

WEBSITE BSE:512179 NSE : SUNTECK REAL 10 May, 16:01

Market Cap ₹6065 Cr.

Stock P/E -100.4

P/B 2.2

Current Price ₹414

Book Value ₹ 187.1

Face Value 1

52W High ₹511.7

Dividend Yield 0.36%

52W Low ₹ 271.3

Edit Ratio

Sunteck Realty Research see more...

Overview Inc. Year: 1981Industry: Construction - Real Estate

Sunteck Realty Ltd is an India-based agency, that is engaged within the activities of real estate development of residential and commercial projects. It is engaged in property activities with own or leased assets. It makes a speciality of a city centric development portfolio of about 50 million, that is unfold throughout about 21 initiatives. Its flagship tasks consist of Signature Island, Signia Pearl and Signia Isles. Its residential tasks consist of Sunteck ForestWorld, Sunteck MaxxWorld, Sunteck WestWorld, SunteckWorld, Sunteck OneWorld, Signia Waterfront and SunteckCity, amongst others. Its industrial and retail initiatives encompass Sunteck Pinnacle, Sunteck Crest, Sunteck Centre, Sunteck Grandeur and Sunteck Kanaka, among others. Its projects are below 5 manufacturers, along with Signature: Uber luxurious houses, Signia: Ultra luxurious residences, Sunteck City: Premium luxury residences, Sunteck World: Aspirational luxurious residences and Sunteck: Commercial & Retail trends.

Sunteck Realty Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sunteck Realty 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	137	128	155	144	81	89	49	71	25	42
Other Income	6	7	5	5	7	8	8	18	11	19
Total Income	143	135	160	149	88	97	57	88	36	61
Total Expenditure	100	97	149	98	71	71	58	78	39	57
Operating Profit	43	38	11	50	17	26	-1	10	-3	4
Interest	18	20	22	20	18	20	29	17	16	17
Depreciation	2	2	2	2	2	2	3	2	2	2
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	23	17	-13	28	-3	4	-32	-9	-21	-16
Provision for Tax	6	4	-3	6	-1	4	-6	-3	-6	-6
Profit After Tax	17	12	-10	22	-2	0	-26	-6	-15	-10
Adjustments	-2	-1	5	3	4	2	-2	-1	1	1
Profit After Adjustments	15	11	-4	25	2	2	-28	-7	-14	-10
Adjusted Earnings Per Share	1.1	0.8	-0.3	1.8	0.2	0.1	-2	-0.5	-1	-0.7

Sunteck Realty 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	30	926	303	243	952	888	857	560	614	513	362	187
Other Income	20	13	14	18	8	9	34	20	17	21	28	56
Total Income	50	938	317	261	960	897	891	580	631	534	391	242
Total Expenditure	25	647	169	105	550	461	479	392	477	418	298	232
Operating Profit	25	291	148	157	410	437	413	189	154	116	93	10
Interest	11	17	18	132	100	98	41	81	85	78	86	79
Depreciation	1	1	2	2	2	2	2	4	5	7	9	9
Exceptional Income / Expenses	-2	0	0	0	0	0	0	0	-6	0	0	0
Profit Before Tax	11	273	128	21	303	332	370	103	58	33	4	-78
Provision for Tax	6	90	47	-6	87	108	128	28	16	7	3	-21
Profit After Tax	5	183	81	27	216	224	241	75	42	25	1	-57
Adjustments	-1	-32	-13	-4	-12	-10	-14	-1	0	0	0	-1
Profit After Adjustments	4	151	68	23	204	214	228	74	42	25	1	-59
Adjusted Earnings Per Share	0.3	12.6	5.7	1.9	17	15.3	16.2	5.3	3	1.8	0.1	-4.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-29%	-14%	-16%	28%
Operating Profit CAGR	-20%	-21%	-27%	14%
PAT CAGR	-96%	-76%	-66%	-15%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	33%	16%	-1%	11%
ROE Average	0%	1%	3%	8%
ROCE Average	3%	3%	5%	9%

Sunteck Realty 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	490	637	1470	1598	1795	2630	2834	2749	2772	2790	2788
Minority's Interest	0	32	63	58	71	77	91	0	0	0	0
Borrowings	0	0	0	35	30	51	125	474	552	440	421
Other Non-Current Liabilities	32	38	158	-20	-21	43	200	215	222	211	215
Total Current Liabilities	2213	2258	2683	2478	1781	1239	969	960	722	2263	4036
Total Liabilities	2736	2965	4374	4149	3655	4041	4219	4398	4268	5705	7459
Fixed Assets	74	74	73	48	46	45	47	37	33	47	52
Other Non-Current Assets	149	146	200	303	340	310	565	598	598	695	813
Total Current Assets	2512	2746	4101	3798	3270	3686	3607	3763	3636	4963	6594
Total Assets	2736	2965	4374	4149	3655	4041	4219	4398	4268	5705	7459

Sunteck Realty 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	24	34	12	102	66	60	49	91	6	10	44
Cash Flow from Operating Activities	124	-104	-85	-128	243	-169	-8	-78	251	-30	262
Cash Flow from Investing Activities	43	17	-158	-77	88	18	72	-18	50	18	-16
Cash Flow from Financing Activities	-157	66	335	168	-337	140	-22	88	-297	46	-261
Net Cash Inflow / Outflow	10	-21	91	-37	-6	-10	42	-8	4	34	-16
Closing Cash & Cash Equivalent	34	12	103	66	60	49	91	83	10	44	28

Sunteck Realty 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)	0.34	12.59	5.68	1.92	17.01	15.26	16.21	5.27	2.99	1.79	0.1
CEPS(Rs)	0.5	15.36	6.95	2.46	18.21	16.08	17.34	5.6	3.36	2.31	0.76
DPS(Rs)	0.09	0.5	0.5	1	1.5	1.5	1.5	1.5	1.5	1.5	1.5
Book NAV/Share(Rs)	33.38	45.67	122.59	133.16	149.5	187.36	201.72	195.61	197.28	198.61	198.41
Core EBITDA Margin(%)	18.06	30.09	44.23	56.96	42.24	48.14	44.14	30.05	22.33	18.58	17.71
EBIT Margin(%)	72.07	31.31	48.21	62.7	42.33	48.34	47.93	32.92	23.29	21.47	24.94
Pre Tax Margin(%)	35.51	29.47	42.39	8.63	31.86	37.36	43.13	18.39	9.5	6.34	1.24
PAT Margin (%)	15.02	19.75	26.87	11.23	22.7	25.22	28.14	13.38	6.83	4.89	0.39
Cash Profit Margin (%)	19.68	19.9	27.53	12.14	22.94	25.41	28.4	14.04	7.68	6.31	2.93
ROA(%)	0.17	6.41	2.22	0.64	5.54	5.82	5.84	1.74	0.97	0.5	0.02
ROE(%)	1.14	38.55	8.07	1.78	12.75	10.13	8.83	2.69	1.52	0.9	0.05
ROCE(%)	2.04	26.02	7.74	5.68	14.47	14.46	12.32	5.16	4.01	3.13	2.56
Receivable days	570.62	33.31	193.52	276.54	61.52	92.99	140.84	241.4	209.11	214.89	211.45
Inventory Days	0	781.32	3221.22	4940.85	1136.8	1118.58	1123.55	1752.83	1592.48	2367.65	4917.9
Payable days	0	210.76	679.99	-269.62	121.06	130.03	119.59	658.81	241.9	2356.91	-1951.72
PER(x)	601.45	10.75	21.96	58.86	11.2	27.75	28.41	39.87	93.36	243.86	2823.53
Price/Book(x)	6.04	2.96	1.02	0.85	1.27	2.26	2.28	1.07	1.41	2.19	1.43
Dividend Yield(%)	0.04	0.37	0.4	0.89	0.79	0.35	0.33	0.71	0.54	0.34	0.53
EV/Net Sales(x)	95.54	2.37	8.12	10.25	3.33	7.21	8.11	6.62	7.34	13.27	12.43
EV/Core EBITDA(x)	113.58	7.53	16.61	15.94	7.72	14.66	16.85	19.64	29.27	58.56	48.66
Net Sales Growth(%)	77.68	2963.56	-67.28	-19.64	291.26	-6.71	-3.55	-34.67	9.71	-16.45	-29.36
EBIT Growth(%)	34.99	1230.91	-49.62	4.52	164.13	6.53	-4.37	-55.13	-22.39	-22.97	-17.96
PAT Growth(%)	-0.06	3926.95	-55.47	-66.43	691.06	3.63	7.65	-68.95	-43.98	-40.18	-94.38
EPS Growth(%)	29.45	3653.01	-54.85	-66.3	788	-10.24	6.23	-67.47	-43.36	-40.21	-94.39
Debt/Equity(x)	1.27	1.08	0.73	0.77	0.53	0.22	0.22	0.34	0.25	0.28	0.25
Current Ratio(x)	1.14	1.22	1.53	1.53	1.84	2.97	3.72	3.92	5.04	2.19	1.63
Quick Ratio(x)	0.2	0.38	0.24	0.27	0.26	0.84	1.01	1.06	1.42	0.41	0.22
Interest Cover(x)	1.97	17.04	8.29	1.16	4.04	4.4	10	2.27	1.69	1.42	1.05
Total Debt/Mcap(x)	0.2	0.35	0.68	0.87	0.39	0.09	0.09	0.3	0.17	0.12	0.17

Sunteck Realty Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	67.13	67.13	67.13	67.13	67.12	67.22	67.22	67.22	63.25	63.24
FII	20.13	20.66	19.38	18.94	18.96	19.52	17.47	16.67	20.28	18.34
DII	4.82	4.75	5.4	6.27	6.45	6.1	5.98	6.98	7.25	9.11
Public	7.91	7.46	8.1	7.66	7.47	7.15	9.33	9.13	9.23	9.31
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	9.83	9.83	9.83	9.83	9.83	9.85	9.85	9.85	9.26	9.26
FII	2.95	3.03	2.84	2.77	2.78	2.86	2.56	2.44	2.97	2.69
DII	0.71	0.7	0.79	0.92	0.95	0.89	0.88	1.02	1.06	1.33
Public	1.16	1.09	1.19	1.12	1.09	1.05	1.37	1.34	1.35	1.36
Others	0	0	0	0	0	0	0	0	0	0
Total	14.64	14.64	14.64	14.64	14.65	14.65	14.65	14.65	14.65	14.65

Pros

Debtor days have improved from 2356.91 to -1951.72days.
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 1% over the last 3 years.
The company has delivered a poor profit growth of -66% 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.

Sunteck Realty 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

Sunteck Realty

Add Watchlist

Sunteck Realty Research see more...

Overview Inc. Year: 1981Industry: Construction - Real Estate

Sunteck Realty Share Price

Alert Data

Quarterly Price

Peer Comparison

Sunteck Realty Quarterly Results

Sunteck Realty Profit & Loss

Growth Rates

Sunteck Realty Balance Sheet

Sunteck Realty Cash Flow

Sunteck Realty Ratios

Sunteck Realty Shareholding Pattern

Sunteck Realty News

IPO

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

Please Login!

Error!