Nifty
:
23526.50
Sensex
:
77620.21
-162.45 (-0.69%)
-528.28 (-0.68%)
Nifty
Sensex
:
:
23526.50
77620.21
-162.45 (-0.69%)
-528.28 (-0.68%)

Thakkers Developers Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 526654 | NSE: Not Listed

NSE BSE
190.90
09-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  194.90
  •  194.90
  •  183.00
  •  188.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43
  •  0.08
  •  274.90
  •  147.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 171.81
  • 162.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 200.35
  • N/A
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.31%
  • 21.22%
  • 7.32%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.24
  • 8.06
  • -17.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -30.69
  • -31.44
  • -54.04

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 5.47
  • 6.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 0.92
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.98
  • 22.49
  • 29.11

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
14.26
8.97
58.97%
4.09
10.26
-60.14%
6.38
19.11
-66.61%
5.19
15.26
-65.99%
Expenses
11.59
8.32
39.30%
4.33
9.17
-52.78%
8.02
11.15
-28.07%
4.68
14.18
-67.00%
EBITDA
2.68
0.65
312.31%
-0.24
1.09
-
-1.64
7.96
-
0.51
1.09
-53.21%
EBIDTM
18.77%
7.22%
-5.86%
10.66%
-25.69%
41.64%
9.77%
7.13%
Other Income
1.07
0.20
435.00%
0.83
0.17
388.24%
0.58
0.92
-36.96%
0.37
0.24
54.17%
Interest
0.43
0.22
95.45%
0.49
0.25
96.00%
0.57
0.25
128.00%
0.34
0.08
325.00%
Depreciation
0.44
0.58
-24.14%
0.43
0.53
-18.87%
0.60
0.56
7.14%
0.61
0.43
41.86%
PBT
2.88
0.05
5,660.00%
-0.33
0.49
-
-2.23
8.07
-
-0.07
0.82
-
Tax
0.00
0.00
0
0.00
0.00
0
0.03
3.46
-99.13%
-0.84
0.01
-
PAT
2.88
0.05
5,660.00%
-0.33
0.49
-
-2.26
4.61
-
0.77
0.81
-4.94%
PATM
20.16%
0.57%
-8.09%
4.75%
-35.39%
24.11%
14.89%
5.30%
EPS
3.20
0.06
5,233.33%
-0.37
0.54
-
-2.51
5.12
-
0.86
0.90
-4.44%

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
29.92
30.81
57.76
55.48
27.60
20.91
18.81
20.54
40.56
28.79
52.80
Net Sales Growth
-44.18%
-46.66%
4.11%
101.01%
31.99%
11.16%
-8.42%
-49.36%
40.88%
-45.47%
 
Cost Of Goods Sold
17.13
18.53
25.84
14.64
11.83
6.56
5.13
8.03
7.25
6.35
14.65
Gross Profit
12.79
12.28
31.92
40.85
15.77
14.35
13.69
12.51
33.31
22.45
38.16
GP Margin
42.75%
39.86%
55.26%
73.63%
57.14%
68.63%
72.78%
60.91%
82.13%
77.98%
72.27%
Total Expenditure
28.62
30.11
37.17
21.36
17.21
16.29
15.06
17.83
16.58
17.54
25.43
Power & Fuel Cost
-
0.09
0.13
0.10
0.10
0.08
0.08
0.08
0.08
0.06
0.05
% Of Sales
-
0.29%
0.23%
0.18%
0.36%
0.38%
0.43%
0.39%
0.20%
0.21%
0.09%
Employee Cost
-
6.44
5.41
1.47
1.85
4.80
4.82
5.66
4.41
4.39
3.74
% Of Sales
-
20.90%
9.37%
2.65%
6.70%
22.96%
25.62%
27.56%
10.87%
15.25%
7.08%
Manufacturing Exp.
-
0.04
0.04
0.08
0.06
0.06
0.04
0.13
0.30
0.29
0.17
% Of Sales
-
0.13%
0.07%
0.14%
0.22%
0.29%
0.21%
0.63%
0.74%
1.01%
0.32%
General & Admin Exp.
-
2.62
3.46
2.37
1.83
2.95
3.43
2.39
3.23
3.81
3.21
% Of Sales
-
8.50%
5.99%
4.27%
6.63%
14.11%
18.23%
11.64%
7.96%
13.23%
6.08%
Selling & Distn. Exp.
-
0.78
1.12
1.14
0.49
1.16
1.01
1.19
0.87
2.17
3.12
% Of Sales
-
2.53%
1.94%
2.05%
1.78%
5.55%
5.37%
5.79%
2.14%
7.54%
5.91%
Miscellaneous Exp.
-
1.60
1.17
1.56
1.05
0.68
0.55
0.34
0.44
0.47
3.12
% Of Sales
-
5.19%
2.03%
2.81%
3.80%
3.25%
2.92%
1.66%
1.08%
1.63%
0.95%
EBITDA
1.31
0.70
20.59
34.12
10.39
4.62
3.75
2.71
23.98
11.25
27.37
EBITDA Margin
4.38%
2.27%
35.65%
61.50%
37.64%
22.09%
19.94%
13.19%
59.12%
39.08%
51.84%
Other Income
2.85
1.31
1.35
2.46
4.28
6.63
0.95
4.16
0.13
0.32
0.19
Interest
1.83
1.46
0.59
0.16
0.55
1.72
2.40
2.91
4.84
6.75
11.22
Depreciation
2.08
2.31
1.66
0.97
0.73
1.16
1.55
1.76
1.16
1.21
1.53
PBT
0.25
-1.76
19.69
35.44
13.38
8.37
0.75
2.20
18.11
3.61
14.82
Tax
-0.81
-0.81
3.54
1.49
1.95
0.96
-0.37
1.82
4.45
1.29
5.46
Tax Rate
-324.00%
46.02%
17.98%
4.20%
14.57%
11.47%
-49.33%
83.87%
24.57%
36.44%
36.84%
PAT
1.06
-0.95
16.15
33.95
11.43
7.41
1.12
0.35
13.66
2.25
9.35
PAT before Minority Interest
1.06
-0.95
16.15
33.95
11.43
7.41
1.12
0.35
13.66
2.25
9.35
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
3.54%
-3.08%
27.96%
61.19%
41.41%
35.44%
5.95%
1.70%
33.68%
7.82%
17.71%
PAT Growth
-82.21%
-
-52.43%
197.03%
54.25%
561.61%
220.00%
-97.44%
507.11%
-75.94%
 
EPS
1.18
-1.06
17.94
37.72
12.70
8.23
1.24
0.39
15.18
2.50
10.39

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
144.49
145.19
129.24
95.47
84.13
76.72
75.60
75.25
61.56
59.31
Share Capital
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.04
9.04
Total Reserves
135.49
136.19
120.24
86.47
75.13
67.72
66.60
66.25
52.52
50.27
Non-Current Liabilities
58.90
61.11
69.75
49.62
72.65
89.89
94.81
107.31
116.65
77.76
Secured Loans
5.26
5.19
0.44
0.28
4.42
6.57
12.61
16.62
32.08
35.22
Unsecured Loans
10.74
9.62
13.35
1.05
19.44
14.88
9.15
0.03
0.00
0.00
Long Term Provisions
0.32
0.48
0.41
0.21
0.55
0.51
0.60
0.55
0.71
0.69
Current Liabilities
30.17
24.24
23.10
32.93
22.83
21.58
27.92
34.38
49.79
89.29
Trade Payables
1.04
1.16
0.58
2.94
0.94
0.96
4.37
4.60
10.67
11.63
Other Current Liabilities
10.39
7.53
12.19
21.61
15.56
7.17
12.36
19.23
15.99
45.88
Short Term Borrowings
14.12
6.59
1.41
1.31
1.33
8.21
5.12
6.85
6.56
11.57
Short Term Provisions
4.62
8.96
8.93
7.07
5.01
5.24
6.07
3.71
16.56
20.21
Total Liabilities
233.56
230.54
222.09
178.02
179.61
188.19
198.33
216.94
228.00
226.36
Net Block
6.76
7.12
5.73
3.28
4.48
5.56
6.68
5.80
4.42
5.08
Gross Block
17.50
16.49
13.53
12.54
15.48
15.46
15.02
12.47
10.00
9.47
Accumulated Depreciation
10.74
9.37
7.80
9.26
10.99
9.90
8.35
6.67
5.57
4.39
Non Current Assets
73.60
92.42
91.61
47.08
67.40
75.85
83.62
94.69
107.00
106.79
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.58
2.55
2.89
3.02
12.98
14.20
14.22
14.94
3.61
4.15
Long Term Loans & Adv.
56.77
74.88
75.12
31.38
49.94
56.09
62.73
73.96
98.96
97.56
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
159.95
138.11
130.49
130.94
112.21
112.34
114.70
122.25
121.00
119.57
Current Investments
27.52
6.11
13.12
0.98
3.84
3.26
2.44
4.94
0.00
0.00
Inventories
104.31
112.04
121.74
104.28
95.71
96.88
99.37
100.02
89.87
85.87
Sundry Debtors
1.78
8.84
4.44
4.34
0.42
1.40
8.28
3.24
3.55
6.33
Cash & Bank
2.92
3.62
2.58
4.36
2.00
6.84
1.98
3.73
8.03
3.34
Other Current Assets
23.43
1.15
0.89
2.75
10.23
3.95
2.63
10.33
19.55
24.04
Short Term Loans & Adv.
9.53
6.36
-12.28
14.23
8.39
2.09
1.52
8.85
3.47
8.87
Net Current Assets
129.78
113.87
107.39
98.01
89.37
90.76
86.79
87.87
71.21
30.28
Total Assets
233.55
230.53
222.10
178.02
179.61
188.19
198.32
216.94
228.00
226.36

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
Mar 15
Cash From Operating Activity
14.20
-9.52
-2.65
20.31
1.11
29.53
-3.20
26.52
21.24
38.98
PBT
-1.76
19.69
35.44
13.30
8.37
0.75
2.20
18.11
3.54
14.82
Adjustment
3.17
1.31
-1.41
-3.52
2.78
3.86
4.23
6.00
7.81
12.73
Changes in Working Capital
11.98
-27.05
-33.24
12.79
-9.00
24.85
-7.80
5.49
12.45
15.78
Cash after chg. in Working capital
13.39
-6.05
0.80
22.57
2.15
29.46
-1.37
29.60
23.80
43.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.81
-3.47
-3.45
-2.26
-1.03
0.07
-1.82
-3.08
-2.56
-4.35
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-22.25
4.71
-11.53
5.15
0.02
-1.45
1.46
-5.36
0.12
-0.70
Net Fixed Assets
-0.98
-2.96
-0.41
2.95
-0.02
-0.44
-2.55
-2.47
-0.53
-8.52
Net Investments
-12.79
7.35
-12.15
11.35
0.24
-0.83
3.62
-14.80
0.54
-0.47
Others
-8.48
0.32
1.03
-9.15
-0.20
-0.18
0.39
11.91
0.11
8.29
Cash from Financing Activity
7.34
5.86
12.40
-23.10
-6.19
-23.52
0.51
-20.52
-16.66
-37.16
Net Cash Inflow / Outflow
-0.70
1.04
-1.78
2.37
-5.05
4.56
-1.24
0.63
4.69
1.11
Opening Cash & Equivalents
3.62
2.58
4.36
2.00
7.05
2.49
3.73
8.03
3.34
2.22
Closing Cash & Equivalent
2.92
3.62
2.58
4.36
2.00
7.05
2.49
8.66
8.03
3.34

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.)
160.54
161.32
143.61
106.08
93.47
85.24
84.00
83.61
68.10
65.61
ROA
-0.41%
7.13%
16.97%
6.39%
4.03%
0.58%
0.17%
6.14%
0.99%
5.05%
ROE
-0.65%
11.77%
30.21%
12.73%
9.21%
1.47%
0.46%
19.97%
3.73%
21.42%
ROCE
-0.18%
13.00%
29.35%
13.30%
9.16%
2.93%
4.79%
21.63%
9.32%
31.21%
Fixed Asset Turnover
1.81
3.85
4.26
1.97
1.35
1.23
1.49
3.61
2.96
8.32
Receivable days
62.88
41.96
28.87
31.46
15.87
93.82
102.38
30.58
62.62
42.18
Inventory Days
1281.60
738.70
743.49
1322.41
1681.23
1903.66
1771.92
854.35
1113.96
475.54
Payable days
21.67
12.29
43.89
59.82
52.77
74.42
109.37
299.96
269.03
188.26
Cash Conversion Cycle
1322.81
768.37
728.47
1294.05
1644.33
1923.07
1764.93
584.97
907.55
329.47
Total Debt/Equity
0.22
0.15
0.12
0.03
0.32
0.42
0.41
0.40
0.73
0.93
Interest Cover
-0.21
34.54
221.00
25.21
5.87
1.31
1.75
4.74
1.52
2.32

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

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.