Pansari Developers Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: PANSARI | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Pansari Developers

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Pansari Developers stock performance -

mw4me loader
P/E Ratio (SA):
38.57
Market Cap:
162.8 Cr.
52-wk low:
0
52-wk high:
0

Is Pansari Developers Ltd an attractive stock to invest in?

1. Is Pansari Developers Ltd a good quality company?

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

2. Is Pansari Developers Ltd undervalued or overvalued?

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

3. Is Pansari Developers Ltd a good buy now?

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.

10 Year X-Ray of Pansari Developers:

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

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 20.5%12%6.6%1.5%3.7%2.8%3.2%3.1%2.4%1.3%-
Value Creation
Index
0.5-0.1-0.5-0.9-0.7-0.8-0.8-0.8-0.8-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 16.2106.52.96.313.234.826.837.22348
Sales YoY Gr.--38.2%-34.6%-55.6%115.9%111.3%163%-22.9%38.5%-38.1%-
Adj EPS 6.63.920.71.81.11.41.71.91.12.4
YoY Gr.--40%-48.2%-67.2%165.7%-39.3%32.4%20.3%9.9%-41.8%-
BVPS (₹) 27.231.131.729.831.632.834.363.568.469.671.7
Adj Net
Profit
8.452.61.23.11.92.533.31.94
Cash Flow from Ops. 1.90.79.3-40.78.26617.73.6-18.6-
Debt/CF from Ops. 3.712.91.6-1.25.27.813.92.210.2-3.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4%29.7%-12.9%-38.1%
Adj EPS -18%-9.2%-8.4%-41.8%
BVPS11%17.1%26.6%1.7%
Share Price - 26.7% 20.7% 12.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
27.513.56.52.55.83.44.33.52.91.63.4
Op. Profit
Mgn %
48.842.651.220.833.431.518.524.21717.814.5
Net Profit
Mgn %
52.150.54040.249.614.37.211.28.98.48.8
Debt to
Equity
0.20.20.40.90.80.81.40.40.30.5-
Working Cap
Days
1,2292,8185,73916,9058,9844,3911,5711,7381,1312,2191,490
Cash Conv.
Cycle
1,1422,1091,7669,5366,5223,4071,2101,3549051,425436

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 3.40%

Sales growth is good in last 4 quarters at 70.50%

Sales growth has been subdued in last 3 years -12.88%

Net Profit has been subdued in last 3 years -8.37%

Latest Financials - Pansari Developers Ltd.

Standalone Consolidated
TTM EPS (₹) 2.4 2.4
TTM Sales (₹ Cr.) 48.2 48.8
BVPS (₹.) 71.7 71.7
Reserves (₹ Cr.) 108 108
P/BV 1.30 1.30
PE 38.57 38.80
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 163
Equity (₹ Cr.) 17.5
Face Value (₹) 10
Industry PE 81.3

Management X-Ray of Pansari Developers:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Pansari Developers

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales16107361335273723
Operating Expenses 86324928203119
Manufacturing Costs011328000000
Material Costs6-4-11-264827192816
Employee Cost 0000001011
Other Costs 2910011122
Operating Profit 8431246664
Operating Profit Margin (%) 48.8%42.6%51.2%20.8%33.3%31.5%18.5%24.2%16.9%17.8%
Other Income 2211311111
Interest 1110112210
Depreciation 0000111122
Exceptional Items 0000000000
Profit Before Tax 9632424553
Tax 0010111111
Profit After Tax 8531323442
PAT Margin (%) 52.1%50.5%40.4%42.3%51.4%14.7%7.9%14.0%9.8%8.7%
Adjusted EPS (₹)6.63.92.10.71.91.11.62.22.11.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 35404152555760111119121
Share Capital 22217171717171717
Reserves 3338383538404293102104
Minority Interest0000000000
Debt791547424547373750
Long Term Debt00008242312010
Short Term Debt791547342124253740
Trade Payables11324221113
Others Liabilities 34417263818561523878
Total Liabilities 77103129166180190170201196252

Fixed Assets

Gross Block1112151526494950
Accumulated Depreciation0011234579
Net Fixed Assets1111141322444242
CWIP 0000000000
Investments 11111211101310399
Inventories33557299115123103968695
Trade Receivables2237474621
Cash Equivalents 1121111211
Others Assets293340473633294955106
Total Assets 77103129166180190170201196252

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 219-41866184-19
PBT 9632424553
Adjustment 0002554542
Changes in Working Capital -4-26-430-1-29-5-21
Tax Paid -3-30-1-1-1-10-1-1
Cash Flow From Investing Activity -10-1302-4-5-30-4
Capex -10-10-130-11-10-1
Net Investments -10001-23000
Others 00-12014-23-20-3
Cash Flow From Financing Activity 00440-10-2-2-14-522
Net Proceeds from Shares 00010000000
Net Proceeds from Borrowing 00008160-11-1210
Interest Paid 00-1-3-5-4-4-4-30
Dividend Paid 0000000000
Others 00632-13-1321913
Net Cash Flow 111-10001-10
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)27.4813.56.552.656.013.464.714.43.161.67
ROCE (%)21.9613.448.512.084.933.754.784.583.451.8
Asset Turnover Ratio0.240.110.060.020.040.070.190.140.190.1
PAT to CFO Conversion(x)0.250.23-412.67324.51-9.5
Working Capital Days
Receivable Days517314162231714955654022
Inventory Days6521,6143,56906,2253,2871,1891,3588961,436
Payable Days85-628-256-4734010426251339

Pansari Developers Ltd Stock News

Pansari Developers Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Pansari Developers stood at ₹162.8.
The latest P/E ratio of Pansari Developers as of 01-Jan-1970 05:30 is 38.57.
The latest P/B ratio of Pansari Developers as of 01-Jan-1970 05:30 is 1.30.
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 ₹48.20 ( Cr.) .

About Pansari Developers Ltd

The company was incorporated in the year 1996 as Pansari Developers Private Limited, with the vision of providing premium housing at fair prices. The name of the company was changed to Pansari developers Limited in the year 2016. Presently, the company is promoted by Mahesh Kumar Agarwal, who has over 20 years of experience in the real estate sector. The company has grown in size from their rich experience, expert in-sight of the industry and has expanded its operation because of their association with it.

The company’s projects are marketed under the brand name of “Purti” such as Purti flower, Purti planet, Purti nest, Purti perch, Purti jewel, and Delux Mall. The company focus on developing projects on land held in stock in trade and by entering into joint development agreement & partnerships with parties for development of projects. The company intends to exploit the opportunities that are available in the Real Estate Sector and its operations will cover all aspects of real estate development, from the identification and acquisition of land, the planning, execution and marketing of its projects, maintenance and management of its completed developments etc. The company may also enter into project specific joint ventures or partnerships with other companies to enhance its credentials.

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, West Bengal. The company’s residential portfolio currently covers projects catering to customers across all income groups. The company has established a successful track record in the real estate industry in Kolkata, West Bengal by developing versatile projects through its focus on innovative architecture, strong project execution and quality construction.

 

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.