Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹956 Cr.
Stock P/E
10.6
P/B
1
Current Price
₹200.2
Book Value
₹ 202.4
Face Value
5
52W High
₹318.3
52W Low
₹ 166.2
Dividend Yield
0%

Suraj Estate Develop Overview

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.

Suraj Estate Develop Share Price

Live · BSE / NSE · Inception: 1986
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Suraj Estate Develop Quarterly Results

#(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

Suraj Estate Develop Profit & Loss

#(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

Suraj Estate Develop Balance Sheet

#(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

Suraj Estate Develop Cash Flow

#(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

Suraj Estate Develop Ratios

# 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

Growth Rates

Compounded annual
# 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%

Suraj Estate Develop Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 69.8 %
FII 1.31 %
DII (MF + Insurance) 1.03 %
Public (retail) 27.87 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 74.9574.9574.9569.669.669.669.669.669.869.8
FII 5.662.513.141.942.332.191.71.772.231.31
DII 3.111.421.951.971.991.450.931.031.111.03
Public 16.2821.1219.9626.4926.0826.7727.7827.626.8627.87
Others 0000000000
Total 100100100100100100100100100100

Suraj Estate Develop Peer Comparison

Construction - Real Estate Edit Columns

Suraj Estate Develop Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Suraj Estate Develop Pros & Cons

Pros

  • Company has delivered good profit growth of 71% CAGR over last 5 years

Cons

  • Debtor days have increased from 261.37 to 859.4days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp