SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Pansari Developers Ltd (PANSARI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: PANSARI Construction - Real Estate | Small Cap | Pansari Developers Share Price

BSE Share Price
Not Listed

Pansari Developers Ltd (PANSARI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: PANSARI Construction - Real Estate | Small Cap | Pansari Developers Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹513 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹11.2
TTM Sales
₹96.1 Cr.
Book Value per Share
₹88.2
P/E Ratio
26.16
Lower than its 5-year historical median
Industry PE
45.6
Price to Book (P/B)
3.33
Higher than its 5-year historical median
Price to Sales (P/S)
5.34
Lower than its 5-year historical median
EV/EBITDA
19.08
Lower than its 5-year historical median
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
5.75%
Outperforms industry median
Return on Capital Employed (ROCE)
7.01%
Outperforms industry median
Return on Assets (ROA)
2.69%
Operating Profit Margin
34.2%
Net Profit Margin
20.57%
Gross Profit Margin
36%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-31.74%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
78.03%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
43.95%
Asset Quality
Promoter Holding
73.88%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹136 Cr.
Equity
₹17.5 Cr.
Face Value
₹10
All Time Low / High
- / -

Pansari Developers stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Pansari Developers Ltd a good quality company?
Pansari Developers Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Pansari Developers Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Pansari Developers Ltd vs industry peers?
Pansari Developers Ltd revenue CAGR is 0.94%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Pansari Developers Ltd?
Promoters hold 73.88% of the Pansari Developers Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Pansari Developers Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 38.14% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Pansari Developers Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 8.5%2.1%4.9%3.8%4.8%4.6%3.5%1.8%5.5%7%-
Value Creation
Index
-0.4-0.9-0.7-0.7-0.7-0.7-0.8-0.9-0.6-0.5-

Growth Parameters

Sales 6.52.96.313.234.826.837.22353.436.596
Sales YoY Gr.--55.6%115.9%111.3%163%-22.9%38.5%-38.1%132.2%-31.7%-
Adj EPS 20.71.81.11.41.71.91.12.94.311.2
YoY Gr.--67.2%165.7%-39.3%32.4%20.3%9.9%-41.8%165.5%46.9%-
BVPS (₹) 31.729.831.632.834.363.568.469.672.676.988.2
Adj Net
Profit
2.61.23.11.92.533.31.95.17.520
Cash Flow from Ops. 9.3-40.78.26617.73.6-16.29.3-12.6-
Debt/CF from Ops. 1.6-1.25.27.813.92.210.2-3.76.9-5.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 21.1%0.9%-0.6%-31.7%
Adj EPS 8.6%24.6%31.4%46.9%
BVPS10.4%17.5%4%6%
Share Price - 39.8% 50.8% 28.8%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
6.52.55.83.44.33.52.91.64.15.713.6
Op. Profit
Mgn %
51.220.833.431.518.524.21717.813.134.213.3
Net Profit
Mgn %
4040.249.614.37.211.28.98.49.520.520.4
Debt to
Equity
0.40.90.80.81.40.40.30.50.50.50
Working Cap
Days
5,73916,9058,9844,3911,5711,7381,1312,2341,1021,788457
Cash Conv.
Cycle
1,7669,5366,5223,4071,2101,3549051,452577828141

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales73613352737235336
Operating Expenses + 3249282031194624
Manufacturing Costs132800000000
Material Costs-11-2648271928164321
Employee Cost 0000101111
Other Costs 1001112232
Operating Profit 31246664712
Operating Profit Margin (%) 51.2%20.8%33.3%31.5%18.5%24.2%16.9%17.8%13.1%34.2%
Other Income + 1131111155
Exceptional Items 0000000000
Interest 1011221044
Depreciation 0011112223
Profit Before Tax 32424553610
Tax 1011111112
Profit After Tax 3132344258
PAT Margin (%) 40.4%42.3%51.4%14.7%7.9%14.0%9.8%8.7%9.8%20.6%
Adjusted EPS (₹)2.10.71.91.11.62.22.11.23.04.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Pansari Developers - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 4152555760111119121127134
Share Capital 2171717171717171717
Reserves 383538404293102104109117
Debt +15474245473737606472
Long Term Debt0082423120000
Short Term Debt15473421242537606472
Minority Interest0000000000
Trade Payables2422111242
Others Liabilities 72638185615238716095
Total Liabilities 129166180190170201196254255304

Fixed Assets

Net Fixed Assets +111413224442426057
Gross Block121515264949507170
Accumulated Depreciation112345791013
CWIP 0000000000
Investments 121110131039999
Inventories72991151231039686957798
Trade Receivables3747462410
Cash Equivalents 2111121110
Others Assets 40473633294955105107139
Total Assets 129166180190170201196254255304

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 9-41866184-169-13
PBT 32424553610
Adjustment 0255454234
Changes in Working Capital 6-430-1-29-5-191-24
Tax Paid -0-1-1-1-1-0-1-1-1-2
Cash Flow From Investing Activity + -1302-4-5-30-6-98
Capex -1-0-13-0-11-1-0-1-110
Net Investments -001-230000-0
Others -12014-23-20-528
Cash Flow From Financing Activity 440-10-2-2-14-52204
Net Proceeds from Shares + 01000000000
Net Proceeds from Borrowing 00816-0-11-12000
Interest Paid -1-3-5-4-4-4-3-0-4-4
Dividend Paid 0000000000
Others 632-13-132192348
Net Cash Flow 1-100-01-1-00-1

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)6.552.656.013.464.714.43.161.674.25.75
ROCE (%)8.512.084.933.754.784.583.451.85.517.01
Asset Turnover Ratio0.060.020.040.070.190.140.190.10.210.13
PAT to CFO Conversion(x)3-412.67324.51-81.8-1.63
Working Capital Days
Receivable Days140.70622.30317.50149.1055.4065.2039.8046.5014.704.60
Inventory Days3,569.5006,224.603,2871,189.201,358.10896.401,436.40586.20874.70
Payable Days-255.50-46.70339.60103.5026.5025.5013.3036.4025.5048.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Pansari Developers Ltd FAQs

The current trading price of Pansari Developers on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Pansari Developers stood at ₹513.2 Cr

The latest P/E ratio of Pansari Developers as of 31-Dec-1969 is 26.16.

The latest P/B ratio of Pansari Developers as of 31-Dec-1969 is 3.33.

The 52-week high of Pansari Developers is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Pansari Developers is ₹96.09 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Pansari Developers Ltd is a below average quality company.

The key valuation ratios of Pansari Developers Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Pansari Developers Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Pansari Developers Ltd

Pansari Developers is an integrated construction and real estate development company. The company remains focused on delivering value through its 'Purti' branded developments, ensuring quality construction, timely delivery, and customer-centric solutions. With a robust pipeline of residential and commercial projects in Kolkata and the surrounding areas, the company is well-positioned to capitalize on emerging growth opportunities in the eastern real estate corridor. The company focuses on developing projects on land held as stock-in-trade and through joint development agreements and partnerships with landowners. Its residential portfolio includes projects catering to customers across all income groups.

The company was incorporated in 1996 as Pansari Developers Private Limited, with the vision of providing premium housing at affordable prices. In 2016, the company was converted into a public limited company and its name was changed to Pansari Developers Limited.

Business area of the company

Pansari Developers is an integrated construction and real estate development company, focused primarily on construction and development of residential and commercial projects, in and around Kolkata.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: