Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Thakkers Developers Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 526654 | NSE: Not Listed

NSE BSE
187.5
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  195
  •  202.8
  •  187.25
  •  195.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  561
  •  106206
  •  274.90
  •  127.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 168.75
  • 166.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 197.29
  • N/A
  • 1.22

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
  • 2.96
  • 25.15
  • 27.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.28
  • 40.58
  • 14.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.32
  • 70.53
  • 12.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.44
  • 5.35
  • 6.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 0.92
  • 1.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.19
  • 20.66
  • 27.17

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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Net Sales
29.92
57.76
55.48
27.60
20.91
18.81
20.54
40.56
28.79
52.80
56.67
Net Sales Growth
-44.18%
4.11%
101.01%
31.99%
11.16%
-8.42%
-49.36%
40.88%
-45.47%
-6.83%
 
Cost Of Goods Sold
17.13
25.84
14.64
11.83
6.56
5.13
8.03
7.25
6.35
14.65
30.86
Gross Profit
12.79
31.92
40.85
15.77
14.35
13.69
12.51
33.31
22.45
38.16
25.81
GP Margin
42.75%
55.26%
73.63%
57.14%
68.63%
72.78%
60.91%
82.13%
77.98%
72.27%
45.54%
Total Expenditure
28.62
37.17
21.36
17.21
16.29
15.06
17.83
16.58
17.54
25.43
37.23
Power & Fuel Cost
-
0.13
0.10
0.10
0.08
0.08
0.08
0.08
0.06
0.05
0.03
% Of Sales
-
0.23%
0.18%
0.36%
0.38%
0.43%
0.39%
0.20%
0.21%
0.09%
0.05%
Employee Cost
-
4.91
1.47
1.85
4.80
4.82
5.66
4.41
4.39
3.74
2.61
% Of Sales
-
8.50%
2.65%
6.70%
22.96%
25.62%
27.56%
10.87%
15.25%
7.08%
4.61%
Manufacturing Exp.
-
0.04
0.08
0.06
0.06
0.04
0.13
0.30
0.29
0.17
0.00
% Of Sales
-
0.07%
0.14%
0.22%
0.29%
0.21%
0.63%
0.74%
1.01%
0.32%
0%
General & Admin Exp.
-
3.96
2.37
1.83
2.95
3.43
2.39
3.23
3.81
3.21
1.88
% Of Sales
-
6.86%
4.27%
6.63%
14.11%
18.23%
11.64%
7.96%
13.23%
6.08%
3.32%
Selling & Distn. Exp.
-
1.12
1.14
0.49
1.16
1.01
1.19
0.87
2.17
3.12
1.00
% Of Sales
-
1.94%
2.05%
1.78%
5.55%
5.37%
5.79%
2.14%
7.54%
5.91%
1.76%
Miscellaneous Exp.
-
1.17
1.56
1.05
0.68
0.55
0.34
0.44
0.47
0.50
1.00
% Of Sales
-
2.03%
2.81%
3.80%
3.25%
2.92%
1.66%
1.08%
1.63%
0.95%
1.48%
EBITDA
1.31
20.59
34.12
10.39
4.62
3.75
2.71
23.98
11.25
27.37
19.44
EBITDA Margin
4.38%
35.65%
61.50%
37.64%
22.09%
19.94%
13.19%
59.12%
39.08%
51.84%
34.30%
Other Income
2.85
1.35
2.46
4.28
6.63
0.95
4.16
0.13
0.32
0.19
2.29
Interest
1.83
0.59
0.16
0.55
1.72
2.40
2.91
4.84
6.75
11.22
2.63
Depreciation
2.08
1.66
0.97
0.73
1.16
1.55
1.76
1.16
1.21
1.53
0.25
PBT
0.25
19.69
35.44
13.38
8.37
0.75
2.20
18.11
3.61
14.82
18.86
Tax
-0.81
3.54
1.49
1.95
0.96
-0.37
1.82
4.45
1.29
5.46
6.81
Tax Rate
-324.00%
17.98%
4.20%
14.57%
11.47%
-49.33%
83.87%
24.57%
36.44%
36.84%
36.11%
PAT
1.06
16.15
33.95
11.43
7.41
1.12
0.35
13.66
2.25
9.35
12.05
PAT before Minority Interest
1.06
16.15
33.95
11.43
7.41
1.12
0.35
13.66
2.25
9.35
12.05
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%
27.96%
61.19%
41.41%
35.44%
5.95%
1.70%
33.68%
7.82%
17.71%
21.26%
PAT Growth
-82.21%
-52.43%
197.03%
54.25%
561.61%
220.00%
-97.44%
507.11%
-75.94%
-22.41%
 
EPS
1.18
17.94
37.72
12.70
8.23
1.24
0.39
15.18
2.50
10.39
13.39

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
Mar 11
Shareholder's Funds
145.19
129.24
95.47
84.13
76.72
75.60
75.25
61.56
59.31
28.03
Share Capital
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.04
9.04
9.00
Total Reserves
136.19
120.24
86.47
75.13
67.72
66.60
66.25
52.52
50.27
19.03
Non-Current Liabilities
61.11
69.75
49.62
72.65
89.89
94.81
107.31
116.65
77.76
24.36
Secured Loans
5.19
0.44
0.28
4.42
6.57
12.61
16.62
32.08
35.22
0.00
Unsecured Loans
9.62
13.35
1.05
19.44
14.88
9.15
0.03
0.00
0.00
24.52
Long Term Provisions
0.48
0.41
0.21
0.55
0.51
0.60
0.55
0.71
0.69
0.00
Current Liabilities
24.24
23.10
32.93
22.83
21.58
27.92
34.38
49.79
89.29
89.82
Trade Payables
1.16
0.58
2.94
0.94
0.96
4.37
4.60
10.67
11.63
10.88
Other Current Liabilities
7.53
12.19
21.61
15.56
7.17
12.36
19.23
15.99
45.88
69.32
Short Term Borrowings
6.59
1.41
1.31
1.33
8.21
5.12
6.85
6.56
11.57
0.00
Short Term Provisions
8.96
8.93
7.07
5.01
5.24
6.07
3.71
16.56
20.21
9.62
Total Liabilities
230.54
222.09
178.02
179.61
188.19
198.33
216.94
228.00
226.36
144.23
Net Block
7.12
5.73
3.28
4.48
5.56
6.68
5.80
4.42
5.08
2.49
Gross Block
16.49
13.53
12.54
15.48
15.46
15.02
12.47
10.00
9.47
3.23
Accumulated Depreciation
9.37
7.80
9.26
10.99
9.90
8.35
6.67
5.57
4.39
0.74
Non Current Assets
92.42
91.61
47.08
67.40
75.85
83.62
94.69
107.00
106.79
3.03
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
2.55
2.89
3.02
12.98
14.20
14.22
14.94
3.61
4.15
0.54
Long Term Loans & Adv.
74.88
75.12
31.38
49.94
56.09
62.73
73.96
98.96
97.56
0.00
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
138.12
130.49
130.94
112.21
112.34
114.70
122.25
121.00
119.57
141.21
Current Investments
6.11
13.12
0.98
3.84
3.26
2.44
4.94
0.00
0.00
0.00
Inventories
112.04
121.74
104.28
95.71
96.88
99.37
100.02
89.87
85.87
51.72
Sundry Debtors
8.84
4.44
4.34
0.42
1.40
8.28
3.24
3.55
6.33
5.88
Cash & Bank
3.62
2.58
4.36
2.00
6.84
1.98
3.73
8.03
3.34
5.04
Other Current Assets
7.51
0.89
2.75
1.84
3.95
2.63
10.33
19.55
24.04
78.56
Short Term Loans & Adv.
6.36
-12.28
14.23
8.39
2.09
1.52
8.85
3.47
8.87
78.10
Net Current Assets
113.87
107.39
98.01
89.37
90.76
86.79
87.87
71.21
30.28
51.39
Total Assets
230.54
222.10
178.02
179.61
188.19
198.32
216.94
228.00
226.36
144.24

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
Mar 15
Mar 11
Cash From Operating Activity
-9.52
-2.65
20.31
1.11
29.53
-3.20
26.52
21.24
38.98
-0.17
PBT
19.69
35.44
13.30
8.37
0.75
2.20
18.11
3.54
14.82
18.63
Adjustment
1.31
-1.41
-3.52
2.78
3.86
4.23
6.00
7.81
12.73
3.11
Changes in Working Capital
-27.05
-33.24
12.79
-9.00
24.85
-7.80
5.49
12.45
15.78
-20.31
Cash after chg. in Working capital
-6.05
0.80
22.57
2.15
29.46
-1.37
29.60
23.80
43.33
1.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.47
-3.45
-2.26
-1.03
0.07
-1.82
-3.08
-2.56
-4.35
-1.55
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
4.71
-11.53
5.15
0.02
-1.45
1.46
-5.36
0.12
-0.70
-1.77
Net Fixed Assets
-2.96
-0.41
2.95
-0.02
-0.44
-2.55
-2.47
-0.53
-8.52
-0.08
Net Investments
7.35
-12.15
11.35
0.24
-0.83
3.62
-14.80
0.54
-0.47
0.20
Others
0.32
1.03
-9.15
-0.20
-0.18
0.39
11.91
0.11
8.29
-1.89
Cash from Financing Activity
5.86
12.40
-23.10
-6.19
-23.52
0.51
-20.52
-16.66
-37.16
3.59
Net Cash Inflow / Outflow
1.04
-1.78
2.37
-5.05
4.56
-1.24
0.63
4.69
1.11
1.65
Opening Cash & Equivalents
2.58
4.36
2.00
7.05
2.49
3.73
8.03
3.34
2.22
3.40
Closing Cash & Equivalent
3.62
2.58
4.36
2.00
7.05
2.49
8.66
8.03
3.34
5.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 11
Book Value (Rs.)
161.32
143.61
106.08
93.47
85.24
84.00
83.61
68.10
65.61
31.15
ROA
7.13%
16.97%
6.39%
4.03%
0.58%
0.17%
6.14%
0.99%
5.05%
9.48%
ROE
11.77%
30.21%
12.73%
9.21%
1.47%
0.46%
19.97%
3.73%
21.42%
52.57%
ROCE
13.00%
29.35%
13.30%
9.16%
2.93%
4.79%
21.63%
9.32%
31.21%
48.44%
Fixed Asset Turnover
3.85
4.26
1.97
1.35
1.23
1.49
3.61
2.96
8.32
26.21
Receivable days
41.96
28.87
31.46
15.87
93.82
102.38
30.58
62.62
42.18
29.17
Inventory Days
738.70
743.49
1322.41
1681.23
1903.66
1771.92
854.35
1113.96
475.54
307.63
Payable days
12.29
43.89
59.82
52.77
74.42
109.37
299.96
269.03
188.26
106.13
Cash Conversion Cycle
768.37
728.47
1294.05
1644.33
1923.07
1764.93
584.97
907.55
329.47
230.67
Total Debt/Equity
0.15
0.12
0.03
0.32
0.42
0.41
0.40
0.73
0.93
0.87
Interest Cover
34.54
221.00
25.21
5.87
1.31
1.75
4.74
1.52
2.32
8.17

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

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.