SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Patel Realty (India) Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Construction - Real Estate | Small Cap | Patel Realty (India) Share Price

BSE Share Price
Not Listed

Patel Realty (India) Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Construction - Real Estate | Small Cap | Patel Realty (India) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹34.1 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
47.8
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
-6.89%
Return on Capital Employed (ROCE)
5.99%
Return on Assets (ROA)
-1.49%
Operating Profit Margin
44.8%
Net Profit Margin
-30.65%
Gross Profit Margin
57.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-66.6%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-251.97%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹46 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Patel Realty (India) . (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.

Value Creation

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 1%2.8%7.4%10.9%14.8%13.4%11.6%6%-

Growth Parameters

Sales 3.94.410715017219510234.134
Sales YoY Gr.-12.2%2,328.8%39.8%15%13.1%-47.7%-66.6%-
Adj EPS 00.10.51.51.30.8-0.4-1.30
YoY Gr.-500%700%216.7%-17.8%-33.6%-151.8%NA-
BVPS (₹) 10101112.513.91515.714.60
Adj Net
Profit
0.10.64.815.212.58.3-4.4-13.50
Cash Flow from Ops. -11.5-12.6-206118168-64.24.1-66.9-
Debt/CF from Ops. -0-2.4-1.21.10.8-2.553.3-3.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA-20.5%-41.7%-66.6%
Adj EPS NA-222.8%-202.3%NA
BVPSNA5.9%1.7%-6.6%
Share Price - - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
0.10.64.712.99.55.2-2.4-7.40
Op. Profit
Mgn %
11.258.17.818.411.72.2-2.544.8NAN
Net Profit
Mgn %
213.74.510.17.34.3-4.3-39.50
Debt to
Equity
00.32.31.110.91.21.4-
Working Cap
Days
03,6497278819681,1402,4277,1960
Cash Conv.
Cycle
03,796220448872334647-7310

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales3.934.41107.11149.75172.23194.80101.9634.05
Operating Expenses + 3.491.8598.72122.17152.01190.59104.5418.79
Manufacturing Costs5.3636.08112.530.250.09169.2229.7810.60
Material Costs-6.10-42.33-29.47-139.07-68.87-6.4040.41-6.18
Employee Cost 2.173.326.978.8010.6811.5010.817.35
Other Costs 2.054.788.69252.19210.1116.2723.557.02
Operating Profit 0.442.568.4027.5720.224.21-2.5915.26
Operating Profit Margin (%) 11.2%58.1%7.8%18.4%11.7%2.2%-2.5%44.8%
Other Income + 0.600.6412.726.4819.4237.1431.2738.49
Exceptional Items 00000015.33-28.26
Interest 0.852.164.5410.6615.6924.8733.1634.13
Depreciation 0.050.143.120.390.400.420.470.44
Profit Before Tax 0.150.9013.4623.0123.5416.0610.38-9.07
Tax 0.070.304.407.779.755.203.501.36
Profit After Tax 0.080.609.0515.2413.7910.866.87-10.44
PAT Margin (%) 2.0%13.7%8.5%10.2%8.0%5.6%6.7%-30.7%
Adjusted EPS (₹)0.00.10.91.51.41.10.7-1.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Valuation of Patel Realty (India) - 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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund + 96.1896.78109.83125.07138.87179.72186.60176.16
Share Capital 9696100100100130130130
Reserves 0.180.789.8325.0738.8749.7256.6046.16
Debt +0.5030.05250.1110.53132.80161.03220.90252.46
Long Term Debt0.5030.05250.1100000
Short Term Debt00010.53132.80161.03220.90252.46
Minority Interest00000000
Trade Payables0.9915.747.9224.3776.92134.50114.0260.62
Others Liabilities 0.8230.62101.95248.46351.93230.55193.53196.71
Total Liabilities 98.48173.20469.81408.43700.51705.81715.04685.95

Fixed Assets

Net Fixed Assets +0.1916.691.481.862.021.841.531.10
Gross Block0.2516.881.952.713.283.513.683.69
Accumulated Depreciation0.060.200.470.861.261.672.152.59
CWIP 14.380000000
Investments 66.9868.0875.0724.28111.7728.2228.2224.67
Inventories8.3350.6780.14191.32255.04312.99269.79284.51
Trade Receivables3.451.9523.3125.1917.933.6824.0927.50
Cash Equivalents 1.2214.7839.7812.5642.873.261.801
Others Assets 3.9221.03250.04153.23270.88355.83389.61347.18
Total Assets 98.48173.20469.81408.43700.51705.81715.04685.95

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity + -11.45-12.63-206.44117.55168.40-64.164.14-66.91
PBT 0.150.9013.4623.0123.5416.0610.38-9.07
Adjustment 0.210.301.586.36-0.621.5131.4823.70
Changes in Working Capital -11.4-13.44-218.3595.16153.62-72.47-33.32-79.87
Tax Paid -0.41-0.39-3.12-6.97-8.14-9.27-4.40-1.67
Cash Flow From Investing Activity + -73.37-3.3511.77-28.63-153.4615.35-36.5068.51
Capex -6.47-2.2518.16-0.77-0.57-0.24-0.17-0.01
Net Investments -66.90-1.10-6.990-79.9785.0309.04
Others 000.60-27.86-72.92-69.45-36.3359.48
Cash Flow From Financing Activity 85.7729.55219.67-116.1515.379.2130.90-2.40
Net Proceeds from Shares + 9504030-3000
Net Proceeds from Borrowing 00245.9800000
Interest Paid 00-3.640-13.19-19.03-28.96-33.96
Dividend Paid 00000000
Others -9.2329.55-26.67-116.15-1.4558.2459.8631.56
Net Cash Flow 0.9513.5725-27.2230.31-39.61-1.46-0.80

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)0.080.638.7812.9810.457.534.49-6.89
ROCE (%)1.042.767.410.8814.7813.3711.645.99
Asset Turnover Ratio0.040.030.330.340.310.280.140.05
PAT to CFO Conversion(x)-143.13-21.05-22.817.7112.21-5.910.6N/A
Working Capital Days
Receivable Days320.90223.504359.1045.7020.3049.70276.50
Inventory Days774.502,439.90222.90330.80473532.201,043.202,970.70
Payable Days-59-72.10-146.60-42.40-268.40-6,030.201,122.50-5,158.30

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Patel Realty (India) Ltd. (Amalgamated) FAQs

The current trading price of Patel Realty (India) 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 Patel Realty (India) stood at ₹0.00 Cr

The latest P/E ratio of Patel Realty (India) as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Patel Realty (India) as of 31-Dec-1969 is 0.00.

The 52-week high of Patel Realty (India) is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Patel Realty (India) is ₹34.05 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Patel Realty (India) Ltd. (Amalgamated)

No data to display
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: