Construction - Real Estate · Founded 1986 · www.surajestate.com · BSE 544054 · NSE SURAJEST · ISIN INE843S01025
No Notes Added Yet
Business
Suraj Estate Developers Ltd. is an Indian real estate development company primarily focused on the Mumbai metropolitan region, specifically South Central Mumbai. The company specializes in developing residential and commercial properties, including complex redevelopment projects. Its core business model involves acquiring land or development rights, planning and designing real estate projects, obtaining necessary regulatory approvals, undertaking construction, marketing, and ultimately selling developed units to customers. The company primarily generates revenue through the sale of residential apartments and, to a lesser extent, commercial spaces, often catering to the "value luxury" and "luxury" segments.
Revenue Mix
The company's primary business segments are:
Residential Development: This constitutes the significant majority of its revenue, focusing on multi-storey apartment buildings and redevelopment projects in Mumbai's mid-income, value luxury, and luxury housing categories.
Commercial Development: A smaller but growing segment that includes the development and sale of office spaces and retail outlets.
Specific revenue contribution percentages are not publicly disclosed in a routine manner, but residential sales are the dominant contributor.
Industry
Industry: The Indian real estate sector is one of the largest contributors to the country's economy, characterized by high growth potential but also significant fragmentation. It is cyclical, influenced by economic growth, interest rates, and consumer sentiment. Mumbai's real estate market is unique due to its high population density, land scarcity, and high property values, leading to a strong focus on redevelopment projects.
Positioning: Suraj Estate Developers is positioned as a niche player with a strong focus on the South Central Mumbai market, particularly in the "value luxury" and "luxury" residential segments. Its expertise in redevelopment projects gives it a distinct advantage in a land-constrained market like Mumbai, competing with both larger national developers and numerous local players.
MOAT
Local Market Expertise & Brand Reputation: With over three decades of operations (since 1986), the company has built a strong brand and reputation within its specific micro-markets in South Central Mumbai. This includes deep knowledge of local demand, regulatory nuances, and stakeholder management for redevelopment.
Redevelopment Niche: Specialized capability in identifying, acquiring, and executing complex redevelopment projects, which involve intricate processes like tenant rehabilitation, society negotiations, and navigating specific regulatory frameworks. This is a high-barrier-to-entry segment in Mumbai.
Established Network: Long-standing relationships with landowners, brokers, contractors, and local authorities within its operating region.
Growth Drivers
Urbanization & Affluence: Continued migration to Mumbai and rising disposable incomes of the city's population drive sustained demand for premium and luxury housing.
Redevelopment Opportunities: Mumbai's aging building stock presents significant, recurring opportunities for redevelopment, a segment where the company possesses proven expertise.
Infrastructure Development: Ongoing and planned infrastructure projects (e.g., metro lines, coastal road) enhance connectivity and contribute to real estate value appreciation in Mumbai.
Organized Sector Shift: Regulatory reforms (like RERA) and increasing preference for established, trustworthy developers are likely to consolidate the market, benefiting organized players.
Favorable Demographics: A large young working population drives demand for home ownership.
Risks
Real Estate Cyclicality: The sector is highly sensitive to economic downturns, changes in interest rates, and consumer sentiment, which can impact sales volumes and pricing.
Regulatory & Approval Risks: Delays in obtaining government approvals and changes in real estate regulations can cause project delays, cost overruns, and impact profitability.
Interest Rate Sensitivity: Fluctuations in interest rates can increase borrowing costs for the company and reduce affordability for homebuyers, potentially dampening demand.
Competition: Intense competition from numerous local and national developers in Mumbai can lead to pricing pressures and challenges in land acquisition.
Project Execution Risks: Delays in construction, cost overruns, and challenges in securing timely project financing can impact cash flows and project delivery.
Land Acquisition & Redevelopment Complexity: Challenges in acquiring suitable land parcels or navigating the complex social and legal aspects of redevelopment projects can impede growth.
Management & Ownership
Suraj Estate Developers Ltd. is a promoter-led company, founded by Mr. Rajan Meenathakon P. in 1986. He, along with other members of the promoter group, holds a significant stake in the company and plays a pivotal role in its strategic direction and operational management. The management team possesses extensive experience and deep local market knowledge within the Mumbai real estate sector. Post its IPO in December 2023, the ownership structure includes the promoter group retaining majority control, alongside public shareholders.
Outlook
Suraj Estate Developers benefits from its specialized focus and established presence in the high-value South Central Mumbai real estate market, particularly in the complex but rewarding redevelopment segment. The company is well-positioned to leverage Mumbai's persistent urbanization, ongoing infrastructure development, and the growing demand for quality housing. However, the inherent cyclicality of the real estate sector, coupled with interest rate sensitivity, regulatory complexities, and intense competition, pose significant challenges. The company's ability to consistently secure new high-potential projects, efficiently manage project execution, and navigate Mumbai's intricate regulatory landscape will be critical for achieving sustained growth amidst the sector's inherent volatility.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 100 | 134 | 109 | 170 | 136 | 132 | 145 | 180 | 99 | 145 |
| Other Income | 3 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 |
| Total Income | 103 | 135 | 110 | 172 | 137 | 133 | 145 | 181 | 101 | 146 |
| Total Expenditure | 47 | 70 | 46 | 124 | 106 | 83 | 80 | 126 | 49 | 91 |
| Operating Profit | 56 | 64 | 64 | 48 | 31 | 50 | 66 | 55 | 52 | 55 |
| Interest | 25 | 22 | 19 | 20 | 4 | 21 | 20 | 20 | 32 | 22 |
| Depreciation | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 29 | 40 | 44 | 26 | 26 | 28 | 44 | 34 | 19 | 31 |
| Provision for Tax | 10 | 10 | 12 | 6 | 8 | 7 | 11 | 9 | 8 | 8 |
| Profit After Tax | 19 | 30 | 32 | 20 | 18 | 21 | 33 | 25 | 11 | 23 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 |
| Profit After Adjustments | 19 | 30 | 32 | 20 | 18 | 21 | 33 | 25 | 11 | 23 |
| Adjusted Earnings Per Share | 4.5 | 7 | 7.4 | 4.3 | 4 | 4.6 | 7.2 | 5.4 | 2.3 | 4.9 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 35 | 87 | 240 | 273 | 306 | 412 | 549 | 556 | 569 |
| Other Income | 1 | 2 | 4 | 1 | 2 | 3 | 4 | 5 | 6 |
| Total Income | 36 | 89 | 244 | 274 | 308 | 416 | 553 | 561 | 573 |
| Total Expenditure | -20 | 20 | 153 | 141 | 155 | 179 | 346 | 338 | 346 |
| Operating Profit | 56 | 69 | 91 | 133 | 153 | 236 | 207 | 223 | 228 |
| Interest | 53 | 64 | 79 | 93 | 107 | 139 | 66 | 92 | 94 |
| Depreciation | 1 | 2 | 2 | 4 | 3 | 4 | 5 | 5 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 9 | 36 | 43 | 94 | 136 | 126 | 128 |
| Provision for Tax | 1 | 1 | 3 | 10 | 11 | 26 | 36 | 35 | 36 |
| Profit After Tax | 2 | 2 | 6 | 27 | 32 | 67 | 100 | 90 | 92 |
| Adjustments | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 2 | 1 | 6 | 26 | 32 | 68 | 100 | 90 | 92 |
| Adjusted Earnings Per Share | 0.5 | 0.5 | 1.9 | 8.3 | 10.1 | 15.7 | 21.6 | 19.5 | 19.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 1% | 22% | 18% | 0% |
| Operating Profit CAGR | 8% | 13% | 20% | 0% |
| PAT CAGR | -10% | 41% | 72% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -29% | NA% | NA% | NA% |
| ROE Average | 10% | 16% | 37% | 28% |
| ROCE Average | 15% | 20% | 21% | 18% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 22 | 23 | 29 | 39 | 71 | 516 | 903 | 993 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 302 | 407 | 464 | 397 | 346 | 240 | 343 | 532 |
| Other Non-Current Liabilities | 4 | 5 | 5 | 5 | 2 | 5 | 10 | 8 |
| Total Current Liabilities | 268 | 274 | 293 | 422 | 581 | 522 | 488 | 421 |
| Total Liabilities | 596 | 709 | 791 | 863 | 1001 | 1284 | 1743 | 1954 |
| Fixed Assets | 6 | 22 | 21 | 18 | 16 | 38 | 37 | 66 |
| Other Non-Current Assets | 7 | 4 | 4 | 5 | 32 | 11 | 9 | 13 |
| Total Current Assets | 584 | 683 | 766 | 841 | 953 | 1235 | 1697 | 1875 |
| Total Assets | 596 | 709 | 791 | 863 | 1001 | 1284 | 1743 | 1954 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 4 | 2 | 2 | 6 | 12 | 1 | 11 |
| Cash Flow from Operating Activities | -53 | -32 | -15 | 70 | 190 | 9 | -306 | -54 |
| Cash Flow from Investing Activities | -4 | -15 | -7 | -21 | -27 | -90 | 79 | -15 |
| Cash Flow from Financing Activities | 59 | 45 | 27 | -45 | -157 | 70 | 238 | 94 |
| Net Cash Inflow / Outflow | 2 | -2 | 5 | 4 | 6 | -11 | 10 | 26 |
| Closing Cash & Cash Equivalent | 4 | 2 | 8 | 6 | 12 | 1 | 11 | 37 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.49 | 0.46 | 1.94 | 8.31 | 10.13 | 15.75 | 21.65 | 19.51 |
| CEPS(Rs) | 0.7 | 1.04 | 2.73 | 9.51 | 10.91 | 16.6 | 22.72 | 20.52 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Book NAV/Share(Rs) | 6.83 | 7.25 | 9.18 | 12.33 | 22.49 | 120.43 | 184.3 | 203.82 |
| Core EBITDA Margin(%) | 157.15 | 76.56 | 36.1 | 48.3 | 49.39 | 56.51 | 36.91 | 39.17 |
| EBIT Margin(%) | 158.99 | 76.83 | 36.77 | 47.39 | 49.25 | 56.47 | 36.74 | 39.26 |
| Pre Tax Margin(%) | 6.27 | 2.68 | 3.77 | 13.26 | 14.13 | 22.77 | 24.78 | 22.62 |
| PAT Margin (%) | 4.69 | 1.74 | 2.62 | 9.72 | 10.49 | 16.37 | 18.24 | 16.25 |
| Cash Profit Margin (%) | 6.4 | 3.8 | 3.61 | 11.07 | 11.33 | 17.26 | 19.14 | 17.09 |
| ROA(%) | 0.27 | 0.23 | 0.84 | 3.2 | 3.44 | 5.91 | 6.62 | 4.88 |
| ROE(%) | 7.48 | 6.78 | 24.06 | 77.6 | 58.01 | 22.97 | 14.63 | 10.06 |
| ROCE(%) | 14 | 14.63 | 15.35 | 19.78 | 22.44 | 28.98 | 17.54 | 14.58 |
| Receivable days | 309.81 | 150.33 | 93.47 | 116.37 | 101.75 | 81.42 | 54.24 | 56.96 |
| Inventory Days | 4769.12 | 2090.72 | 843.54 | 793.83 | 760.01 | 616.03 | 546.15 | 607.17 |
| Payable days | -69.37 | -78.85 | 83.72 | -158.89 | -681.33 | -295.38 | 261.37 | 859.4 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 16.57 | 13.98 | 8.86 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 2.17 | 1.64 | 0.85 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0.38 | 0 | 0 |
| EV/Net Sales(x) | 10.71 | 5.73 | 2.44 | 2.31 | 1.9 | 3.48 | 3.31 | 2.51 |
| EV/Core EBITDA(x) | 6.66 | 7.26 | 6.46 | 4.74 | 3.79 | 6.07 | 8.79 | 6.25 |
| Net Sales Growth(%) | 0 | 151.35 | 176.08 | 13.64 | 12.11 | 34.82 | 33.21 | 1.23 |
| EBIT Growth(%) | 0 | 21.46 | 32.14 | 46.45 | 16.49 | 54.59 | -13.32 | 8.16 |
| PAT Growth(%) | 0 | -6.59 | 313.98 | 322.31 | 20.98 | 110.49 | 48.39 | -9.83 |
| EPS Growth(%) | 0 | -7.83 | 325.52 | 328.06 | 21.93 | 55.48 | 37.45 | -9.87 |
| Debt/Equity(x) | 17.1 | 21.61 | 20.6 | 16.29 | 8.31 | 0.82 | 0.54 | 0.68 |
| Current Ratio(x) | 2.17 | 2.49 | 2.61 | 1.99 | 1.64 | 2.36 | 3.48 | 4.45 |
| Quick Ratio(x) | 0.49 | 0.51 | 0.7 | 0.52 | 0.52 | 0.96 | 1.64 | 2.22 |
| Interest Cover(x) | 1.04 | 1.04 | 1.11 | 1.39 | 1.4 | 1.68 | 3.07 | 2.36 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.37 | 0.32 | 0.78 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.95 | 74.95 | 74.95 | 69.6 | 69.6 | 69.6 | 69.6 | 69.6 | 69.8 | 69.8 |
| FII | 5.66 | 2.51 | 3.14 | 1.94 | 2.33 | 2.19 | 1.7 | 1.77 | 2.23 | 1.31 |
| DII | 3.11 | 1.42 | 1.95 | 1.97 | 1.99 | 1.45 | 0.93 | 1.03 | 1.11 | 1.03 |
| Public | 16.28 | 21.12 | 19.96 | 26.49 | 26.08 | 26.77 | 27.78 | 27.6 | 26.86 | 27.87 |
| 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 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.33 | 3.33 |
| FII | 0.25 | 0.11 | 0.14 | 0.09 | 0.11 | 0.1 | 0.08 | 0.08 | 0.11 | 0.06 |
| DII | 0.14 | 0.06 | 0.09 | 0.09 | 0.1 | 0.07 | 0.04 | 0.05 | 0.05 | 0.05 |
| Public | 0.72 | 0.94 | 0.89 | 1.27 | 1.25 | 1.28 | 1.33 | 1.32 | 1.28 | 1.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.44 | 4.44 | 4.44 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +1% | +22% | +18% | — |
| Operating Profit CAGR | +8% | +13% | +20% | — |
| PAT CAGR | -10% | +41% | +72% | — |
| Share Price CAGR | -29% | — | — | — |
| ROE Average | +10% | +16% | +37% | +28% |
| ROCE Average | +15% | +20% | +21% | +18% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.95 | 74.95 | 74.95 | 69.6 | 69.6 | 69.6 | 69.6 | 69.6 | 69.8 | 69.8 |
| FII | 5.66 | 2.51 | 3.14 | 1.94 | 2.33 | 2.19 | 1.7 | 1.77 | 2.23 | 1.31 |
| DII | 3.11 | 1.42 | 1.95 | 1.97 | 1.99 | 1.45 | 0.93 | 1.03 | 1.11 | 1.03 |
| Public | 16.28 | 21.12 | 19.96 | 26.49 | 26.08 | 26.77 | 27.78 | 27.6 | 26.86 | 27.87 |
| 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 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.32 | 3.33 | 3.33 |
| FII | 0.25 | 0.11 | 0.14 | 0.09 | 0.11 | 0.1 | 0.08 | 0.08 | 0.11 | 0.06 |
| DII | 0.14 | 0.06 | 0.09 | 0.09 | 0.1 | 0.07 | 0.04 | 0.05 | 0.05 | 0.05 |
| Public | 0.72 | 0.94 | 0.89 | 1.27 | 1.25 | 1.28 | 1.33 | 1.32 | 1.28 | 1.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.44 | 4.44 | 4.44 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 | 4.78 |
* 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.