Nifty
:
24213.30
Sensex
:
79476.63
217.95 (0.91%)
694.39 (0.88%)
Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Pansari Developers Ltd.

Construction - Real Estate

Rating :
N/A

BSE: Not Listed | NSE: PANSARI

NSE BSE
105.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  102.99
  •  106.79
  •  101.02
  •  104.84
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5838
  •  6.09
  •  165.52
  •  75.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 288.78
  • 51.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 372.27
  • N/A
  • 2.16

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
  • 3.59
  • 18.17
  • -13.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.36
  • 20.51
  • -13.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.35
  • 0.61
  • -18.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 55.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 29.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
7.63
8.04
-5.10%
12.22
4.55
168.57%
30.22
8.58
252.21%
6.01
5.44
10.48%
Expenses
5.28
6.04
-12.58%
11.47
3.37
240.36%
26.95
7.43
262.72%
4.71
4.22
11.61%
EBITDA
2.35
2.00
17.50%
0.74
1.19
-37.82%
3.27
1.15
184.35%
1.30
1.22
6.56%
EBIDTM
30.75%
24.83%
6.09%
26.07%
10.82%
13.43%
21.66%
22.49%
Other Income
0.84
0.60
40.00%
2.17
0.54
301.85%
1.09
0.16
581.25%
1.33
0.03
4,333.33%
Interest
1.01
1.11
-9.01%
0.81
0.55
47.27%
1.26
0.06
2,000.00%
1.22
0.09
1,255.56%
Depreciation
0.99
0.44
125.00%
0.59
0.50
18.00%
0.45
0.48
-6.25%
0.45
0.46
-2.17%
PBT
1.19
1.05
13.33%
1.52
0.68
123.53%
2.66
0.78
241.03%
0.96
0.70
37.14%
Tax
0.24
0.22
9.09%
0.03
0.20
-85.00%
0.59
0.18
227.78%
0.14
0.25
-44.00%
PAT
0.94
0.83
13.25%
1.49
0.48
210.42%
2.07
0.61
239.34%
0.82
0.45
82.22%
PATM
12.33%
10.29%
12.21%
10.58%
6.85%
7.05%
13.62%
8.36%
EPS
0.54
0.47
14.89%
0.86
0.28
207.14%
1.19
0.35
240.00%
0.47
0.26
80.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
56.08
23.18
60.25
36.10
34.80
10.06
6.26
2.90
6.53
9.99
Net Sales Growth
110.75%
-61.53%
66.90%
3.74%
245.92%
60.70%
115.86%
-55.59%
-34.63%
 
Cost Of Goods Sold
-6.23
15.98
49.38
25.34
25.65
7.39
2.34
-35.07
-19.61
-4.17
Gross Profit
62.31
7.20
10.87
10.76
9.15
2.67
3.92
37.97
26.14
14.16
GP Margin
111.11%
31.06%
18.04%
29.81%
26.29%
26.54%
62.62%
1309.31%
400.31%
141.74%
Total Expenditure
48.41
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
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.86
0.75
0.56
0.94
0.32
0.25
0.15
0.15
0.10
% Of Sales
-
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
35.71
20.93
1.03
% Of Sales
-
0%
0%
0%
0%
0%
0%
1231.38%
320.52%
10.31%
General & Admin Exp.
-
1.43
2.23
0.92
0.96
0.49
0.31
0.18
0.27
8.78
% Of Sales
-
6.17%
3.70%
2.55%
2.76%
4.87%
4.95%
6.21%
4.13%
87.89%
Selling & Distn. Exp.
-
0.31
0.13
0.06
0.00
0.00
0.00
0.00
0.69
0.00
% Of Sales
-
1.34%
0.22%
0.17%
0%
0%
0%
0%
10.57%
0%
Miscellaneous Exp.
-
0.03
0.04
0.02
0.01
0.07
0.09
0.25
0.00
0.00
% Of Sales
-
0.13%
0.07%
0.06%
0.03%
0.70%
1.44%
8.62%
0%
0%
EBITDA
7.66
4.55
7.72
9.19
7.24
1.79
3.27
1.69
4.09
4.25
EBITDA Margin
13.66%
19.63%
12.81%
25.46%
20.80%
17.79%
52.24%
58.28%
62.63%
42.54%
Other Income
5.43
0.81
0.37
0.60
0.66
3.94
3.35
1.33
1.38
2.18
Interest
4.30
0.79
1.41
3.65
2.92
2.14
1.91
1.09
1.97
0.62
Depreciation
2.48
1.86
1.83
1.19
1.19
1.14
0.58
0.32
0.26
0.30
PBT
6.33
2.72
4.86
4.95
3.78
2.46
4.14
1.61
3.24
5.51
Tax
1.00
0.71
1.22
1.19
1.02
0.51
0.92
0.38
0.61
0.47
Tax Rate
15.80%
26.10%
25.10%
24.04%
26.98%
20.73%
22.22%
23.60%
18.83%
8.53%
PAT
5.32
2.01
3.64
3.76
2.76
1.95
3.23
1.23
2.64
5.04
PAT before Minority Interest
5.32
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
PAT Margin
9.49%
8.67%
6.04%
10.42%
7.93%
19.38%
51.60%
42.41%
40.43%
50.45%
PAT Growth
124.47%
-44.78%
-3.19%
36.23%
41.54%
-39.63%
162.60%
-53.41%
-47.62%
 
EPS
3.06
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
2.14
2.24
Total Reserves
103.98
101.91
93.41
42.46
39.70
37.76
34.54
38.43
37.75
Non-Current Liabilities
19.13
9.98
25.87
32.95
36.09
18.02
19.08
35.90
23.40
Secured Loans
10.00
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
Long Term Provisions
0.10
0.14
0.13
0.00
0.00
0.00
0.00
0.00
0.01
Current Liabilities
142.03
89.50
105.39
116.11
130.45
136.70
121.97
59.29
40.26
Trade Payables
2.65
1.29
1.69
2.55
3.74
3.63
5.14
2.83
13.26
Other Current Liabilities
73.79
30.60
53.29
64.00
81.58
68.73
49.63
31.29
14.18
Short Term Borrowings
62.05
54.18
48.05
47.93
44.37
55.36
59.09
17.49
9.81
Short Term Provisions
3.55
3.44
2.36
1.64
0.77
8.98
8.11
7.67
3.00
Total Liabilities
282.58
218.83
242.12
208.96
223.69
209.92
193.03
135.76
103.64
Net Block
41.62
42.25
44.03
22.06
12.73
13.58
0.71
0.55
0.65
Gross Block
50.21
49.17
49.21
26.04
15.51
15.32
1.91
1.42
0.65
Accumulated Depreciation
8.59
6.91
5.18
3.98
2.79
1.75
1.19
0.87
0.00
Non Current Assets
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
0.44
0.00
Non Current Investment
8.75
8.93
3.31
10.27
12.71
10.21
11.37
11.47
11.19
Long Term Loans & Adv.
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
0.42
0.00
Current Assets
188.84
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
Inventories
119.53
103.40
133.09
133.01
149.32
136.70
115.99
80.92
55.29
Sundry Debtors
0.55
2.26
5.85
3.75
6.83
3.98
7.65
3.88
2.08
Cash & Bank
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85
1.19
Other Current Assets
67.96
3.25
4.82
12.77
31.80
36.39
38.81
25.88
26.53
Short Term Loans & Adv.
63.13
20.34
11.25
19.30
18.87
31.71
33.34
24.05
25.18
Net Current Assets
46.80
40.85
51.89
54.02
59.04
41.78
41.48
53.25
44.84
Total Assets
282.59
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-24.02
9.97
20.33
4.92
4.27
8.67
-29.41
-15.04
PBT
2.72
4.86
4.92
3.78
2.46
4.14
1.61
3.24
Adjustment
1.92
4.94
4.34
3.50
5.91
1.53
0.09
-0.17
Changes in Working Capital
-26.96
1.26
11.73
-1.60
-3.30
3.71
-30.19
-17.93
Cash after chg. in Working capital
-22.32
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2.82
0.13
-4.27
-5.43
-3.56
-10.53
-22.13
8.80
Net Fixed Assets
-1.04
0.04
-23.16
-10.53
-0.18
-13.41
-0.05
Net Investments
0.14
-5.41
6.94
2.45
-2.50
1.15
0.11
Others
-1.92
5.50
11.95
2.65
-0.88
1.73
-22.19
Cash from Financing Activity
26.52
-11.26
-15.08
0.27
-0.59
2.27
50.69
6.90
Net Cash Inflow / Outflow
-0.31
-1.17
0.98
-0.23
0.12
0.41
-0.85
0.67
Opening Cash & Equivalents
1.11
2.28
1.30
1.53
1.42
1.00
1.85
1.19
Closing Cash & Equivalent
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
69.60
68.41
63.54
34.34
32.76
31.64
29.80
31.66
31.12
ROA
0.80%
1.58%
1.67%
1.27%
0.90%
1.60%
0.75%
2.20%
4.86%
ROE
1.67%
3.16%
4.40%
4.71%
3.47%
6.02%
2.65%
6.55%
12.64%
ROCE
1.86%
3.62%
5.61%
5.15%
3.74%
5.26%
3.19%
9.66%
12.31%
Fixed Asset Turnover
0.47
1.22
0.96
1.67
0.65
0.73
1.74
6.32
15.41
Receivable days
22.07
24.54
48.50
55.49
196.12
338.81
726.57
166.46
75.86
Inventory Days
1755.01
716.37
1345.31
1480.72
5189.38
7361.38
0.00
3807.03
2021.07
Payable days
44.93
11.01
30.55
48.93
47.21
26.22
-3378.14
4135.33
-202.73
Cash Conversion Cycle
1732.14
729.91
1363.26
1487.28
5338.29
7673.97
4104.71
-161.84
2299.66
Total Debt/Equity
0.67
0.45
0.56
1.23
1.22
1.16
1.14
0.43
0.25
Interest Cover
4.43
4.46
2.36
2.29
2.15
3.17
2.47
2.65
9.90

Annual Reports:

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

News Update:


  • Pansari Developers - Quarterly Results
    12th Aug 2024, 12:00 AM

    Read More

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.