WEBSITE BSE:533393 NSE: TCI DEVELP Inc. Year: 2008 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
Here is a structured overview of TCI Developers Ltd.:
TCI Developers Ltd.
1. Business Overview
TCI Developers Ltd. operates in the Construction - Real Estate sector in India. The company's core business involves real estate development, encompassing the acquisition of land, planning, designing, constructing, and selling properties. This typically includes residential projects (apartments, villas), commercial properties (office spaces, retail outlets), and sometimes mixed-use developments. The company generates revenue and profits by selling these developed properties to end-users or investors.
2. Key Segments / Revenue Mix
Without specific financial data, typical key segments for a real estate developer like TCI Developers Ltd. would include:
Residential Properties: Sale of apartments, villas, and plotted developments.
Commercial Properties: Sale or leasing of office spaces, retail complexes, and other business premises.
The specific revenue mix is not publicly available from the provided information, but most real estate developers often have a dominant segment based on their strategic focus and market demand.
3. Industry & Positioning
The Indian real estate industry is large, cyclical, and highly sensitive to economic conditions, government policies, interest rates, and consumer sentiment. It is characterized by a mix of organized national players and numerous regional developers. As part of the established TCI Group (known for its logistics and transportation businesses), TCI Developers Ltd. likely benefits from the group's legacy, brand recognition, and operational experience. Its positioning is as an organized player within the Indian real estate market, aiming to capitalize on urbanization trends and housing demand.
4. Competitive Advantage (Moat)
TCI Developers Ltd. may derive some competitive advantages from:
Group Backing: Being part of the TCI Group provides an established brand name, financial stability, and potentially a broader network, which can aid in land acquisition, project financing, and customer trust.
Execution Capability: Over time, successful project delivery can build a reputation for quality and timely completion, which is crucial in real estate.
Land Bank: Strategic acquisition and holding of prime land parcels in desirable locations can be a significant advantage, providing future development opportunities.
However, the real estate sector is highly competitive, and without more specific details, strong, durable competitive advantages (like proprietary technology or network effects) beyond operational excellence and brand reputation within its niche are not explicitly evident.
5. Growth Drivers
Key factors that can drive TCI Developers Ltd.'s growth over the next 3-5 years include:
Urbanization & Demographic Trends: Continued migration to urban centers and a growing middle class drive demand for housing and commercial spaces.
Government Initiatives: Policies promoting affordable housing, infrastructure development, and ease of doing business (e.g., RERA implementation stabilizing the sector) can boost demand and project execution.
Economic Growth & Disposable Incomes: A growing economy and rising incomes increase purchasing power, leading to higher real estate demand.
Favorable Interest Rate Environment: Lower home loan interest rates make properties more affordable and stimulate sales.
New Project Launches: Successful identification of market demand and timely launch of new residential or commercial projects.
6. Risks
TCI Developers Ltd. faces several key business risks:
Real Estate Cyclicality: The industry is inherently cyclical, prone to boom and bust phases influenced by economic downturns or oversupply.
Interest Rate Fluctuations: Rising interest rates can increase borrowing costs for the company and make home loans more expensive for buyers, impacting sales.
Regulatory & Environmental Risks: Changes in government policies (e.g., land acquisition laws, environmental clearances, RERA norms) can cause project delays, cost overruns, or impact feasibility.
Land Acquisition Challenges: Difficulty in acquiring suitable land parcels at reasonable prices, including litigation or clearances.
Project Delays & Cost Overruns: Construction delays due to labor issues, material shortages, or regulatory hurdles can lead to increased costs and impact profitability.
Funding & Liquidity Risk: Real estate development is capital-intensive, requiring significant funding. Access to timely and affordable financing is crucial.
7. Management & Ownership
TCI Developers Ltd. is part of the TCI Group, which has a long-standing presence in India. Typically, companies within such groups are promoter-driven, meaning the founding family or group maintains significant control and strategic direction. The company's management likely comprises professionals with experience in real estate development, operating under the broader group's governance structure. The ownership structure would typically involve a substantial promoter holding, with the remaining shares held by institutional investors and the public.
8. Outlook
TCI Developers Ltd.'s outlook is influenced by the dynamic Indian real estate market. The bull case rests on strong underlying demand driven by urbanization, rising incomes, and supportive government policies. If the company can successfully execute projects, manage its land bank efficiently, and leverage its group affiliation, it could see stable growth. However, the bear case highlights significant industry-specific risks, including the cyclical nature of real estate, interest rate sensitivity, intense competition, and regulatory complexities. Potential project delays, cost overruns, and challenges in maintaining liquidity could impact performance. A balanced view suggests that while there is structural growth potential in Indian real estate, TCI Developers Ltd. will need robust project management, prudent financial planning, and adept navigation of the regulatory landscape to achieve sustained profitability in a highly competitive and often volatile sector.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹144 Cr.
Stock P/E 31.4
P/B 1.6
Current Price ₹386.2
Book Value ₹ 238
Face Value 10
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Total Expenditure | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 |
| Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 1 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 1 | 0 | 1 | 0 | 1 | 0 | 0 | -0 | 0 | 1 |
| Adjustments | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 |
| Profit After Adjustments | 1 | 0 | 1 | 0 | 1 | 0 | 0 | -0 | 0 | 1 |
| Adjusted Earnings Per Share | 1.6 | 1 | 1.9 | 0.7 | 1.8 | 0.3 | 1.1 | -0.1 | 0.8 | 1.7 |
| #(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 | 8 | 9 | 10 | 11 | 9 | 10 | 11 | 11 | 13 | 18 | 19 | 12 |
| Other Income | 2 | 0 | 2 | 2 | 19 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Total Income | 10 | 9 | 12 | 12 | 28 | 10 | 11 | 11 | 13 | 19 | 20 | 12 |
| Total Expenditure | 2 | 3 | 3 | 5 | 11 | 6 | 6 | 7 | 10 | 9 | 11 | 8 |
| Operating Profit | 8 | 7 | 9 | 7 | 17 | 5 | 5 | 4 | 3 | 10 | 9 | 5 |
| Interest | 3 | 2 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Depreciation | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 3 | 4 | 4 | 15 | 3 | 3 | 2 | 1 | 7 | 7 | 2 |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 0 |
| Profit After Tax | 3 | 2 | 4 | 3 | 14 | 2 | 2 | 1 | 0 | 5 | 5 | 1 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 3 | 2 | 3 | 3 | 14 | 2 | 2 | 1 | -0 | 5 | 4 | 1 |
| Adjusted Earnings Per Share | 7.8 | 6 | 9.3 | 7.9 | 37.7 | 4.9 | 4.9 | 2.9 | -0.2 | 12.8 | 12 | 3.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 20% | 14% | 9% |
| Operating Profit CAGR | -10% | 31% | 12% | 1% |
| PAT CAGR | 0% | 71% | 20% | 5% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | 8% | 4% | 1% |
| ROE Average | 5% | 4% | 3% | 5% |
| ROCE Average | 7% | 5% | 5% | 6% |
| #(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 | 62 | 64 | 64 | 67 | 81 | 83 | 84 | 85 | 85 | 90 | 94 |
| Minority's Interest | 12 | 12 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
| Borrowings | 22 | 18 | 32 | 15 | 10 | 10 | 10 | 6 | 4 | 2 | 2 |
| Other Non-Current Liabilities | 6 | 9 | 1 | 0 | 1 | 0 | 10 | 10 | 11 | 13 | 14 |
| Total Current Liabilities | 6 | 7 | 17 | 21 | 19 | 12 | 4 | 8 | 12 | 9 | 10 |
| Total Liabilities | 108 | 109 | 116 | 105 | 113 | 108 | 111 | 112 | 114 | 116 | 123 |
| Fixed Assets | 90 | 90 | 3 | 3 | 2 | 2 | 3 | 3 | 4 | 4 | 5 |
| Other Non-Current Assets | 10 | 11 | 97 | 96 | 90 | 96 | 98 | 97 | 101 | 101 | 102 |
| Total Current Assets | 7 | 8 | 15 | 6 | 21 | 9 | 10 | 11 | 9 | 11 | 15 |
| Total Assets | 108 | 109 | 116 | 105 | 113 | 108 | 111 | 112 | 114 | 116 | 123 |
| #(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 | 1 | 3 | 2 | 11 | 0 | 13 | 3 | 4 | 5 | 2 | 4 |
| Cash Flow from Operating Activities | 8 | 7 | 8 | 4 | 1 | 3 | 6 | 3 | 3 | 9 | 8 |
| Cash Flow from Investing Activities | -2 | -2 | 2 | 1 | 19 | -5 | -4 | -2 | -7 | -0 | -4 |
| Cash Flow from Financing Activities | -4 | -6 | -1 | -16 | -7 | -7 | -0 | -0 | 1 | -6 | -0 |
| Net Cash Inflow / Outflow | 2 | -1 | 9 | -10 | 13 | -10 | 1 | 1 | -3 | 2 | 4 |
| Closing Cash & Cash Equivalent | 3 | 2 | 11 | 0 | 13 | 3 | 4 | 5 | 2 | 4 | 8 |
| # | 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) | 7.85 | 6.03 | 9.33 | 7.93 | 37.68 | 4.95 | 4.92 | 2.87 | -0.18 | 12.82 | 12.01 |
| CEPS(Rs) | 12.46 | 10.52 | 13.61 | 12.02 | 41.74 | 9.32 | 10.02 | 8.08 | 5.15 | 18.53 | 17.55 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 154.38 | 159.75 | 169.76 | 177.69 | 215.83 | 220.88 | 225.79 | 228.51 | 228.19 | 241.32 | 252.71 |
| Core EBITDA Margin(%) | 75.94 | 72.97 | 66.6 | 50.94 | -19.51 | 43.35 | 46.44 | 36.83 | 21.41 | 48.68 | 42.99 |
| EBIT Margin(%) | 79.47 | 58.51 | 70.94 | 50.99 | 173.5 | 32.5 | 30.72 | 21.7 | 8.83 | 43.12 | 36.88 |
| Pre Tax Margin(%) | 47.18 | 34.75 | 42.39 | 34.2 | 168.52 | 27.77 | 28.67 | 18.02 | 5.69 | 39.96 | 34.64 |
| PAT Margin (%) | 37.96 | 26.76 | 34.02 | 27.69 | 155.4 | 20.01 | 18.91 | 11.22 | 0.66 | 27.41 | 23.98 |
| Cash Profit Margin (%) | 55.35 | 42.4 | 49.28 | 41.86 | 171.93 | 34.88 | 35.43 | 27.36 | 15.16 | 38.2 | 34.18 |
| ROA(%) | 3.03 | 2.28 | 3.12 | 2.69 | 12.92 | 1.81 | 1.82 | 1.11 | 0.07 | 4.31 | 3.84 |
| ROE(%) | 5.68 | 4.23 | 5.7 | 4.58 | 19.17 | 2.45 | 2.39 | 1.46 | 0.1 | 5.66 | 4.98 |
| ROCE(%) | 7.71 | 6.27 | 7.84 | 5.71 | 16.74 | 3.41 | 3.47 | 2.52 | 1.17 | 8.12 | 7.2 |
| Receivable days | 2.13 | 18.71 | 20.89 | 5.75 | 0.91 | 18.97 | 24.72 | 7.22 | 8.8 | 9.53 | 9.79 |
| Inventory Days | 121.41 | 110.14 | 98.96 | 95.15 | 112.54 | 102.2 | 96.63 | 92.54 | 80.45 | 56.32 | 53.22 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 36.96 | 53.2 | 39.6 | 55.99 | 8.96 | 53.56 | 60.63 | 107.54 | 0 | 0 | 0 |
| Price/Book(x) | 1.88 | 2.01 | 2.18 | 2.5 | 1.56 | 1.2 | 1.32 | 1.35 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 16.05 | 15.52 | 16.02 | 17.67 | 14.33 | 10.63 | 11.12 | 10.92 | 1.02 | 0.3 | 0.11 |
| EV/Core EBITDA(x) | 16.57 | 20.93 | 18.58 | 27.12 | 7.54 | 22.45 | 23.54 | 28.85 | 4.36 | 0.56 | 0.23 |
| Net Sales Growth(%) | 166.92 | 10.23 | 11.3 | 4.01 | -15.46 | 10.11 | 5.77 | 4.42 | 15.03 | 42.85 | 5.81 |
| EBIT Growth(%) | 853.26 | -18.84 | 34.94 | -25.25 | 187.67 | -79.38 | -0.02 | -26.23 | -53.19 | 597.57 | -9.5 |
| PAT Growth(%) | 442.52 | -22.28 | 41.49 | -15.34 | 374.44 | -85.82 | -0.08 | -38.04 | -93.22 | 5824.37 | -7.44 |
| EPS Growth(%) | 419.46 | -23.09 | 54.68 | -15.03 | 375.16 | -86.87 | -0.65 | -41.68 | -106.24 | 7267.34 | -6.29 |
| Debt/Equity(x) | 0.41 | 0.34 | 0.59 | 0.36 | 0.21 | 0.12 | 0.12 | 0.12 | 0.13 | 0.06 | 0.07 |
| Current Ratio(x) | 1.15 | 1.14 | 0.91 | 0.27 | 1.07 | 0.74 | 2.55 | 1.44 | 0.73 | 1.32 | 1.58 |
| Quick Ratio(x) | 0.72 | 0.73 | 0.75 | 0.14 | 0.93 | 0.52 | 1.84 | 1.09 | 0.49 | 0.99 | 1.3 |
| Interest Cover(x) | 2.46 | 2.46 | 2.48 | 3.04 | 34.86 | 6.87 | 15.04 | 5.89 | 2.81 | 13.62 | 16.47 |
| Total Debt/Mcap(x) | 0.23 | 0.18 | 0.27 | 0.14 | 0.14 | 0.1 | 0.09 | 0.09 | 0 | 0 | 0 |
| # | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.82 | 74.82 | 74.82 | 70.13 | 70.13 | 74.22 | 74.22 | 74.22 | 74.22 | 91.57 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.17 | 25.18 | 25.18 | 29.87 | 29.87 | 25.77 | 25.77 | 25.77 | 25.77 | 8.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.28 | 0.28 | 0.28 | 0.26 | 0.26 | 0.28 | 0.28 | 0.28 | 0.28 | 0.34 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.09 | 0.09 | 0.09 | 0.11 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
* The pros and cons are machine generated.
You May Also Know About
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.