Nifty
:
23753.45
Sensex
:
78540.17
165.95 (0.70%)
498.58 (0.64%)
Nifty
Sensex
:
:
23753.45
78540.17
165.95 (0.70%)
498.58 (0.64%)

Pansari Developers Ltd.

Construction - Real Estate

Rating :
N/A

BSE: Not Listed | NSE: PANSARI

NSE BSE
199.75
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  190.61
  •  199.90
  •  182.18
  •  191.77
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  812
  •  1.54
  •  217.80
  •  77.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 348.50
  • 64.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 404.98
  • N/A
  • 2.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.88%
  • 20.14%
  • 4.08%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.90%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.92
  • 10.17
  • -2.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 0.19
  • -1.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 13.55
  • 12.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 55.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 29.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
9.47
6.01
57.57%
7.63
8.04
-5.10%
12.22
4.55
168.57%
30.22
8.58
252.21%
Expenses
7.46
4.71
58.39%
5.28
6.04
-12.58%
11.47
3.37
240.36%
26.95
7.43
262.72%
EBITDA
2.01
1.30
54.62%
2.35
2.00
17.50%
0.74
1.19
-37.82%
3.27
1.15
184.35%
EBIDTM
21.23%
21.66%
30.75%
24.83%
6.09%
26.07%
10.82%
13.43%
Other Income
1.14
1.33
-14.29%
0.84
0.60
40.00%
2.17
0.54
301.85%
1.09
0.16
581.25%
Interest
0.97
1.22
-20.49%
1.01
1.11
-9.01%
0.81
0.55
47.27%
1.26
0.06
2,000.00%
Depreciation
0.99
0.45
120.00%
0.99
0.44
125.00%
0.59
0.50
18.00%
0.45
0.48
-6.25%
PBT
1.19
0.96
23.96%
1.19
1.05
13.33%
1.52
0.68
123.53%
2.66
0.78
241.03%
Tax
0.28
0.14
100.00%
0.24
0.22
9.09%
0.03
0.20
-85.00%
0.59
0.18
227.78%
PAT
0.91
0.82
10.98%
0.94
0.83
13.25%
1.49
0.48
210.42%
2.07
0.61
239.34%
PATM
9.63%
13.63%
12.33%
10.29%
12.21%
10.58%
6.85%
7.05%
EPS
0.52
0.47
10.64%
0.54
0.47
14.89%
0.86
0.28
207.14%
1.19
0.35
240.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
59.54
56.49
23.18
60.25
36.10
34.80
10.06
6.26
2.90
6.53
9.99
Net Sales Growth
119.06%
143.70%
-61.53%
66.90%
3.74%
245.92%
60.70%
115.86%
-55.59%
-34.63%
 
Cost Of Goods Sold
-11.48
45.60
15.98
49.38
25.34
25.65
7.39
2.34
-35.07
-19.61
-4.17
Gross Profit
71.02
10.88
7.20
10.87
10.76
9.15
2.67
3.92
37.97
26.14
14.16
GP Margin
119.28%
19.26%
31.06%
18.04%
29.81%
26.29%
26.54%
62.62%
1309.31%
400.31%
141.74%
Total Expenditure
51.16
49.18
18.63
52.53
26.91
27.56
8.27
2.99
1.21
2.44
5.74
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.96
0.86
0.75
0.56
0.94
0.32
0.25
0.15
0.15
0.10
% Of Sales
-
1.70%
3.71%
1.24%
1.55%
2.70%
3.18%
3.99%
5.17%
2.30%
1.00%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35.71
20.93
1.03
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
1231.38%
320.52%
10.31%
General & Admin Exp.
-
2.07
1.43
2.23
0.92
0.96
0.49
0.31
0.18
0.27
8.78
% Of Sales
-
3.66%
6.17%
3.70%
2.55%
2.76%
4.87%
4.95%
6.21%
4.13%
87.89%
Selling & Distn. Exp.
-
0.51
0.31
0.13
0.06
0.00
0.00
0.00
0.00
0.69
0.00
% Of Sales
-
0.90%
1.34%
0.22%
0.17%
0%
0%
0%
0%
10.57%
0%
Miscellaneous Exp.
-
0.04
0.03
0.04
0.02
0.01
0.07
0.09
0.25
0.00
0.00
% Of Sales
-
0.07%
0.13%
0.07%
0.06%
0.03%
0.70%
1.44%
8.62%
0%
0%
EBITDA
8.37
7.31
4.55
7.72
9.19
7.24
1.79
3.27
1.69
4.09
4.25
EBITDA Margin
14.06%
12.94%
19.63%
12.81%
25.46%
20.80%
17.79%
52.24%
58.28%
62.63%
42.54%
Other Income
5.24
5.19
0.81
0.37
0.60
0.66
3.94
3.35
1.33
1.38
2.18
Interest
4.05
4.39
0.79
1.41
3.65
2.92
2.14
1.91
1.09
1.97
0.62
Depreciation
3.02
1.92
1.86
1.83
1.19
1.19
1.14
0.58
0.32
0.26
0.30
PBT
6.56
6.19
2.72
4.86
4.95
3.78
2.46
4.14
1.61
3.24
5.51
Tax
1.14
0.99
0.71
1.22
1.19
1.02
0.51
0.92
0.38
0.61
0.47
Tax Rate
17.38%
15.99%
26.10%
25.10%
24.04%
26.98%
20.73%
22.22%
23.60%
18.83%
8.53%
PAT
5.41
5.21
2.01
3.64
3.76
2.76
1.95
3.23
1.23
2.64
5.04
PAT before Minority Interest
5.41
5.21
2.01
3.64
3.76
2.76
1.95
3.23
1.23
2.64
5.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.09%
9.22%
8.67%
6.04%
10.42%
7.93%
19.38%
51.60%
42.41%
40.43%
50.45%
PAT Growth
97.45%
159.20%
-44.78%
-3.19%
36.23%
41.54%
-39.63%
162.60%
-53.41%
-47.62%
 
EPS
3.11
2.99
1.16
2.09
2.16
1.59
1.12
1.86
0.71
1.52
2.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
126.65
121.42
119.35
110.86
59.90
57.15
55.20
51.98
40.57
39.98
Share Capital
17.45
17.45
17.45
17.45
17.45
17.45
17.45
17.45
2.14
2.24
Total Reserves
109.20
103.98
101.91
93.41
42.46
39.70
37.76
34.54
38.43
37.75
Non-Current Liabilities
10.12
9.13
9.98
25.87
32.95
36.09
18.02
19.08
35.90
23.40
Secured Loans
0.00
0.00
0.00
11.86
23.17
23.53
7.91
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.10
0.10
0.14
0.13
0.00
0.00
0.00
0.00
0.00
0.01
Current Liabilities
186.45
155.09
89.50
105.39
116.11
130.45
136.70
121.97
59.29
40.26
Trade Payables
4.12
2.65
1.29
1.69
2.55
3.74
3.63
5.14
2.83
13.26
Other Current Liabilities
95.17
67.40
30.60
53.29
64.00
81.58
68.73
49.63
31.29
14.18
Short Term Borrowings
86.11
81.49
54.18
48.05
47.93
44.37
55.36
59.09
17.49
9.81
Short Term Provisions
1.05
3.55
3.44
2.36
1.64
0.77
8.98
8.11
7.67
3.00
Total Liabilities
323.22
285.64
218.83
242.12
208.96
223.69
209.92
193.03
135.76
103.64
Net Block
60.46
41.62
42.25
44.03
22.06
12.73
13.58
0.71
0.55
0.65
Gross Block
70.73
50.18
49.17
49.21
26.04
15.51
15.32
1.91
1.42
0.65
Accumulated Depreciation
10.26
8.56
6.91
5.18
3.98
2.79
1.75
1.19
0.87
0.00
Non Current Assets
113.77
93.75
88.49
84.84
38.84
34.20
31.44
29.59
23.22
18.55
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.44
0.00
Non Current Investment
8.59
8.75
8.93
3.31
10.27
12.71
10.21
11.37
11.47
11.19
Long Term Loans & Adv.
12.19
10.51
4.81
5.00
6.51
8.76
7.65
17.51
10.34
6.71
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.42
0.00
Current Assets
209.44
191.89
130.35
157.28
170.13
189.49
178.48
163.44
112.53
85.10
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
108.36
119.53
103.40
133.09
133.01
149.32
136.70
115.99
80.92
55.29
Sundry Debtors
14.28
3.61
2.26
5.85
3.75
6.83
3.98
7.65
3.88
2.08
Cash & Bank
2.62
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85
1.19
Other Current Assets
84.18
3.41
3.25
4.82
32.07
31.80
36.39
38.81
25.88
26.53
Short Term Loans & Adv.
83.77
64.55
20.34
11.25
19.30
18.87
31.71
33.34
24.05
25.18
Net Current Assets
22.99
36.80
40.85
51.89
54.02
59.04
41.78
41.48
53.25
44.84
Total Assets
323.21
285.64
218.84
242.12
208.97
223.69
209.92
193.03
135.75
103.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
11.18
-21.61
9.97
20.33
4.92
4.27
8.67
-29.41
-15.04
PBT
6.19
2.72
4.86
4.92
3.78
2.46
4.14
1.61
3.24
Adjustment
3.23
1.92
4.94
4.34
3.50
5.91
1.53
0.09
-0.17
Changes in Working Capital
2.75
-24.55
1.26
11.73
-1.60
-3.30
3.71
-30.19
-17.93
Cash after chg. in Working capital
12.18
-19.92
11.06
20.98
5.68
5.07
9.38
-28.49
-14.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.00
-1.69
-1.10
-0.65
-0.76
-0.80
-0.72
-0.92
-0.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-9.58
-5.22
0.13
-4.27
-5.43
-3.56
-10.53
-22.13
8.80
Net Fixed Assets
-20.50
-1.04
0.04
-23.16
-10.53
-0.18
-13.41
-0.05
Net Investments
0.04
0.14
-5.41
6.94
2.45
-2.50
1.15
0.11
Others
10.88
-4.32
5.50
11.95
2.65
-0.88
1.73
-22.19
Cash from Financing Activity
0.23
26.52
-11.26
-15.08
0.27
-0.59
2.27
50.69
6.90
Net Cash Inflow / Outflow
1.83
-0.31
-1.17
0.98
-0.23
0.12
0.41
-0.85
0.67
Opening Cash & Equivalents
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85
1.19
Closing Cash & Equivalent
2.62
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
72.59
69.60
68.41
63.54
34.34
32.76
31.64
29.80
31.66
31.12
ROA
1.71%
0.80%
1.58%
1.67%
1.27%
0.90%
1.60%
0.75%
2.20%
4.86%
ROE
4.20%
1.67%
3.16%
4.40%
4.71%
3.47%
6.02%
2.65%
6.55%
12.64%
ROCE
5.09%
1.86%
3.62%
5.61%
5.15%
3.74%
5.26%
3.19%
9.66%
12.31%
Fixed Asset Turnover
0.93
0.47
1.22
0.96
1.67
0.65
0.73
1.74
6.32
15.41
Receivable days
57.78
46.14
24.54
48.50
55.49
196.12
338.81
726.57
166.46
75.86
Inventory Days
736.28
1755.01
716.37
1345.31
1480.72
5189.38
7361.38
0.00
3807.03
2021.07
Payable days
27.07
44.93
11.01
30.55
48.93
47.21
26.22
-3378.14
4135.33
-202.73
Cash Conversion Cycle
766.99
1756.22
729.91
1363.26
1487.28
5338.29
7673.97
4104.71
-161.84
2299.66
Total Debt/Equity
0.68
0.67
0.45
0.56
1.23
1.22
1.16
1.14
0.43
0.25
Interest Cover
2.41
4.43
4.46
2.36
2.29
2.15
3.17
2.47
2.65
9.90

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.