Menu
Nifty
Sensex
:
:
23085.95
76330.01
-345.55 (-1.47%)
-1048.90 (-1.36%)

Construction - Real Estate

Rating :
N/A

BSE: 544054 | NSE: SURAJEST

529.95
13-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  554.00
  •  571.50
  •  525.10
  •  557.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73547
  •  402.34
  •  847.00
  •  255.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,534.38
  • 25.91
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,930.20
  • 0.19%
  • 3.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.95%
  • 5.01%
  • 12.97%
  • FII
  • DII
  • Others
  • 3.14%
  • 1.49%
  • 2.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 36.79

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
19.66
P/E Ratio
33.02
Revenue
371
EBITDA
158
Net Income
71
ROA
P/Bk Ratio
5.5
ROE
FCFF
-143.73
FCFF Yield
-4.54

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
109.09
103.46
5.44%
133.67
102.41
30.52%
100.36
0.00
0
105.98
0.00
0
Expenses
45.64
40.32
13.19%
70.38
55.68
26.40%
46.88
0.00
0
36.40
0.00
0
EBITDA
63.45
63.14
0.49%
63.29
46.73
35.44%
53.48
0.00
0
69.58
0.00
0
EBIDTM
58.16%
61.02%
47.35%
45.63%
53.29%
0.00%
65.66%
0.00%
Other Income
0.55
0.24
129.17%
0.95
0.40
137.50%
2.68
0.00
0
0.16
0.00
0
Interest
19.08
39.68
-51.92%
22.14
27.19
-18.57%
24.98
0.00
0
47.05
0.00
0
Depreciation
1.20
0.82
46.34%
1.70
0.57
198.25%
1.65
0.00
0
0.61
0.00
0
PBT
43.72
22.88
91.08%
40.40
19.37
108.57%
29.52
0.00
0
22.09
0.00
0
Tax
11.88
5.96
99.33%
10.27
4.84
112.19%
10.06
0.00
0
5.52
0.00
0
PAT
31.83
16.92
88.12%
30.13
14.53
107.36%
19.46
0.00
0
16.57
0.00
0
PATM
29.18%
16.36%
22.54%
14.19%
19.40%
0.00%
15.64%
0.00%
EPS
7.43
5.34
39.14%
7.03
4.63
51.84%
4.49
0.00
0
3.87
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
370.80
246.01
204.43
164.25
Net Sales Growth
50.73%
20.34%
24.46%
 
Cost Of Goods Sold
25.10
-30.50
-23.44
33.54
Gross Profit
345.69
276.51
227.87
130.71
GP Margin
93.23%
112.40%
111.47%
79.58%
Total Expenditure
212.77
108.94
116.06
95.97
Power & Fuel Cost
0.00
0.12
0.09
0.11
% Of Sales
0%
0.05%
0.04%
0.07%
Employee Cost
7.91
6.47
5.07
6.83
% Of Sales
2.13%
2.63%
2.48%
4.16%
Manufacturing Exp.
107.97
92.84
77.77
37.85
% Of Sales
29.12%
37.74%
38.04%
23.04%
General & Admin Exp.
56.89
37.57
54.93
16.36
% Of Sales
15.34%
15.27%
26.87%
9.96%
Selling & Distn. Exp.
9.35
1.85
1.15
0.56
% Of Sales
2.52%
0.75%
0.56%
0.34%
Miscellaneous Exp.
5.54
0.60
0.49
0.71
% Of Sales
1.49%
0.24%
0.24%
0.43%
EBITDA
158.03
137.07
88.37
68.28
EBITDA Margin
42.62%
55.72%
43.23%
41.57%
Other Income
16.06
1.11
1.16
2.03
Interest
73.24
85.23
66.86
59.34
Depreciation
2.28
1.86
2.22
2.38
PBT
98.56
51.09
20.45
8.59
Tax
27.18
13.13
5.58
2.47
Tax Rate
27.58%
25.70%
27.29%
28.75%
PAT
71.38
37.96
14.88
6.12
PAT before Minority Interest
71.38
37.96
14.88
6.12
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
19.25%
15.43%
7.28%
3.73%
PAT Growth
88.04%
155.11%
143.14%
 
EPS
16.08
8.55
3.35
1.38

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
523.81
74.25
36.23
21.30
Share Capital
22.18
16.63
16.63
6.65
Total Reserves
501.63
57.62
19.61
14.65
Non-Current Liabilities
226.37
290.60
247.22
288.53
Secured Loans
215.30
286.03
230.00
265.25
Unsecured Loans
0.00
0.00
12.43
18.73
Long Term Provisions
0.78
0.63
0.61
0.74
Current Liabilities
424.68
398.41
279.74
179.79
Trade Payables
32.06
23.16
15.11
9.21
Other Current Liabilities
329.08
322.60
219.75
148.70
Short Term Borrowings
49.26
38.66
41.89
20.86
Short Term Provisions
14.28
13.98
3.00
1.03
Total Liabilities
1,174.86
763.26
563.19
489.62
Net Block
26.87
3.80
4.91
6.98
Gross Block
39.79
14.44
13.69
11.52
Accumulated Depreciation
12.92
10.63
8.78
4.54
Non Current Assets
315.82
51.20
34.16
19.02
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
25.60
24.82
24.82
9.35
Long Term Loans & Adv.
258.10
0.84
0.76
0.76
Other Non Current Assets
5.25
21.75
3.67
1.94
Current Assets
859.03
712.05
529.04
470.60
Current Investments
11.62
6.51
5.10
2.41
Inventories
451.03
437.66
395.20
356.53
Sundry Debtors
86.03
63.41
69.69
66.55
Cash & Bank
107.96
23.07
16.14
9.53
Other Current Assets
202.40
21.82
13.53
4.73
Short Term Loans & Adv.
192.06
159.60
29.38
30.86
Net Current Assets
434.35
313.64
249.29
290.81
Total Assets
1,174.85
763.25
563.20
489.62

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-156.36
100.58
52.91
42.70
PBT
98.56
51.09
20.45
8.59
Adjustment
74.29
83.77
67.51
60.48
Changes in Working Capital
-312.96
-32.19
-31.54
-25.65
Cash after chg. in Working capital
-140.11
102.67
56.42
43.41
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-16.25
-2.09
-3.51
-0.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-90.21
-26.58
-17.95
4.01
Net Fixed Assets
-25.35
-0.75
-2.17
Net Investments
-5.89
-1.41
-18.16
Others
-58.97
-24.42
2.38
Cash from Financing Activity
239.63
-65.22
-33.68
-47.16
Net Cash Inflow / Outflow
-6.94
8.78
1.28
-0.45
Opening Cash & Equivalents
9.48
0.70
-0.57
1.79
Closing Cash & Equivalent
2.54
9.48
0.70
1.34

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
118.08
22.33
10.90
6.41
ROA
7.37%
5.72%
2.83%
1.26%
ROE
23.87%
68.72%
51.71%
32.82%
ROCE
25.35%
30.20%
21.79%
18.18%
Fixed Asset Turnover
13.68
17.49
16.22
16.48
Receivable days
73.55
98.74
121.62
107.58
Inventory Days
437.40
617.84
671.08
824.73
Payable days
401.47
-228.96
-189.29
97.61
Cash Conversion Cycle
109.48
945.53
981.99
834.71
Total Debt/Equity
0.67
5.47
10.66
16.80
Interest Cover
2.35
1.60
1.31
1.14

Annual Reports:

News Update:


  • Suraj Estate Developers expands portfolio with vacant land acquisition in Mahim
    5th Dec 2024, 11:20 AM

    The entire consideration along with stamp duty and registration charges has been fully paid

    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.