SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Suraj Estate Developers Ltd (SURAJEST)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544054 NSE: SURAJEST Construction - Real Estate | Small Cap | Suraj Estate Develop Share Price

₹189.55 1.95 (1.04%)

As on 05-Jun'26 09:27

Suraj Estate Developers Ltd (SURAJEST)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544054 NSE: SURAJEST Construction - Real Estate | Small Cap | Suraj Estate Develop Share Price

₹189.55 1.95 (1.04%)

As on 05-Jun'26 09:27

Key Metrics
Valuation Multiples
Market Cap
₹896 Cr.
Current Price
₹189.6
52-Week Low / High
₹169 / 398
TTM EPS
₹16.1
TTM Sales
₹404 Cr.
Book Value per Share
₹205.9
P/E Ratio
11.66
Lower than its 5-year historical median
Industry PE
42.8
Price to Book (P/B)
0.91
Lower than its 5-year historical median
Price to Sales (P/S)
2.22
In line with its 5-year historical median
EV/EBITDA
7.35
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
13.98%
Outperforms industry median
Return on Capital Employed (ROCE)
17.26%
Outperforms industry median
Return on Assets (ROA)
6.91%
Operating Profit Margin
28.4%
Net Profit Margin
19.04%
Gross Profit Margin
26.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
36.67%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-9.24%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
35.19%
Asset Quality
Promoter Holding
69.80%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹960 Cr.
Equity
₹23.9 Cr.
Face Value
₹5
All Time Low / High
₹168.80 / 842.00

Suraj Estate Developers stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Fair

Price Trend

Weak
Q.1 Is Suraj Estate Developers Ltd a good quality company?
Suraj Estate Developers Ltd is a average quality company, based on a somewhat consistent 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 Suraj Estate Developers Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Suraj Estate Developers Ltd vs industry peers?
Suraj Estate Developers Ltd revenue CAGR is 54.25%, 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 Suraj Estate Developers Ltd?
Promoters hold 69.80% of the Suraj Estate Developers Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Suraj Estate Developers Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of -28.56% based on the current price.

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.
Suraj Estate Developers Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0%0%0%1.6%14.2%18.2%21.8%30.2%25.4%17.3%-
Value Creation
Index
NANANA-0.90.00.30.61.20.80.2-

Growth Parameters

Sales 00018.258164204246371507404
Sales YoY Gr.-NANANA219.8%183%24.5%20.3%50.7%36.7%-
Adj EPS 0000.30.31.84.511.416.120.216.1
YoY Gr.-NANANA0%534.5%142.9%155.5%41.2%25.6%-
BVPS (₹) 0004.54.86.410.922.3118.1179.4205.9
Adj Net
Profit
000116.114.93871.596.777
Cash Flow from Ops. 000-83.3-3842.752.9101-155-275-
Debt/CF from Ops. 000-3.2-9.38.47.34-2.3-1.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA54.3%35.3%36.7%
Adj EPS NA133.8%65.4%25.6%
BVPSNA106.1%154.4%51.9%
Share Price - - - -50.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0006.56.132.851.768.723.913.58.4
Op. Profit
Mgn %
00021.17941.643.255.742.728.430.2
Net Profit
Mgn %
0005.41.63.77.315.419.319.119
Debt to
Equity
00017.62216.810.75.50.70.40.4
Working Cap
Days
00002,6521,029869903841904710
Cash Conv.
Cycle
00002,383943808622445322477

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1858164204246371507
Operating Expenses + 141296116109213363
Manufacturing Costs035387893108134
Material Costs4-5134-23-3125125
Employee Cost 46756817
Other Costs 6221857407288
Operating Profit 4466888137158143
Operating Profit Margin (%) 21.1%79.0%41.6%43.2%55.7%42.6%28.3%
Other Income + 112111646
Exceptional Items 0000000
Interest 3455967857354
Depreciation 0122225
Profit Before Tax 119205199131
Tax 0026132734
Profit After Tax 11615387197
PAT Margin (%) 5.4%1.6%3.7%7.3%15.4%19.3%19.0%
Adjusted EPS (₹)0.30.31.84.511.416.120.2
Dividend Payout Ratio (%)0%0%0%0%0%6.20%0%

Valuation of Suraj Estate Develop - 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'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 1516213674524857
Share Capital 77717172224
Reserves 89152058502833
Debt +261336305284325265348
Long Term Debt199273284242286215269
Short Term Debt61632142394979
Minority Interest0000000
Trade Payables189915233239
Others Liabilities 100123154228341354377
Total Liabilities 3944844905637631,1751,620

Fixed Assets

Net Fixed Assets +157542727
Gross Block381214144044
Accumulated Depreciation3459111318
CWIP 0000000
Investments 381230313753
Inventories310386357395438451432
Trade Receivables27306770638648
Cash Equivalents 11610162310832
Others Assets 424838472044661,028
Total Assets 3944844905637631,1751,620

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -83-384353101-155-275
PBT 119205199131
Adjustment 3456068846113
Changes in Working Capital -87-83-26-32-32-299-407
Tax Paid -0-1-1-4-2-15-12
Cash Flow From Investing Activity + 0-74-18-27-9238
Capex -0-5-2-1-2-20-3
Net Investments 00000-10
Others 0-26-17-25-7041
Cash Flow From Financing Activity 8943-47-34-65240243
Net Proceeds from Shares + 00000400244
Net Proceeds from Borrowing 988548723-6654
Interest Paid -3-45-57-62-84-73-55
Dividend Paid 000000-4
Others -62-3821-4-225
Net Cash Flow 6-2-019-77

Financial Ratio

PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)6.456.1332.8251.7168.7223.8713.98
ROCE (%)1.5914.1918.1821.7930.225.3517.26
Asset Turnover Ratio0.050.130.340.390.370.380.36
PAT to CFO Conversion(x)-83-387.173.532.66-2.18-2.84
Working Capital Days
Receivable Days541.60179.90107.60121.6098.7073.6048.20
Inventory Days6,235.102,187.90824.70671.10617.80437.40318.10
Payable Days1,515.80-97.2097.60-189.30-229401.50103.50

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

Suraj Estate Developers Ltd FAQs

The current trading price of Suraj Estate Develop on 05-Jun-2026 09:27 is ₹189.6.

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 04-Jun-2026 the market cap of Suraj Estate Develop stood at ₹896.2 Cr

The latest P/E ratio of Suraj Estate Develop as of 04-Jun-2026 is 11.66.

The latest P/B ratio of Suraj Estate Develop as of 04-Jun-2026 is 0.91.

The 52-week high of Suraj Estate Develop is ₹398.0 and the 52-week low is ₹168.8.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Suraj Estate Develop is ₹404 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Suraj Estate Developers Ltd is a average quality company.

The key valuation ratios of Suraj Estate 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 Weak which suggest that the price of Suraj Estate Developers Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Suraj Estate Developers Ltd

The company was originally incorporated as ‘Suraj Estate Developers Private Limited’, a private limited company under the Companies Act, 1956 at Mumbai, Maharashtra, pursuant to a certificate of incorporation dated September 10, 1986 issued by the Registrar of Companies, Maharashtra at Mumbai (RoC). Subsequently, the company was converted into a public limited company, pursuant to a special resolution of the shareholders of the company dated October 30, 2021 and the name of the company was changed to ‘Suraj Estate Developers Limited’ and a fresh certificate of incorporation dated December 9, 2021 was issued by the RoC.

The company has been involved in the real estate business since 1986 and develop real estate across the residential and commercial sectors in South Central Mumbai region. It has a residential portfolio located in the markets of Mahim, Dadar, Prabhadevi and Parel, which are sub-markets of the South-Central Mumbai micro market where it has established its presence. It is focused primarily on value luxury, luxury segments and commercial segment. It is now venturing into residential real estate development in Bandra sub-market.  Since most of the land parcels in the South Central Mumbai market are in the nature of redevelopment projects, its core competence lies in tenant settlement which is a key element for unlocking value on such land parcels. It identifies cessed/ non-cessed properties with existing tenants, and tie up with the landlords of such tenanted properties by entering into a development agreement or on outright purchase basis through conveyance deed. 

The company does not provide any construction services on its own and is 100% dependent on third party contractors for the construction services of its Projects. The company’s customer centric business model focuses on addressing customer requirements in various locations, ticket sizes and configurations. Its ability to deliver differentiated product offerings through its deep understanding of the real estate market coupled with design and execution capabilities, strong brand presence and extensive marketing initiatives has helped it to successfully grow its business. The company has established a strong brand and a successful track record in the real estate industry through its emphasis on contemporary architecture, strong project execution capabilities and quality construction. Its strong presence in the South Central Mumbai region has generated significant brand recall in sub markets in this region and substantial sales referrals from existing customers. Its brand name, longstanding operations and extensive experience in South Central Mumbai region provides it with significant opportunities in this fast-growing redevelopment sub-markets in the region. 

Business area of the company

The company builds and develops real estate, with a focus on best-in-class collaborations and client assurance. Its focus area of operation is the South-Central region in Mumbai mainly consisting of Mahim, Matunga, Dadar, Prabhadevi and Parel, as its expertise lies is in the redevelopment of tenanted properties under Regulation 33(7) of the Development Control and Promotion Regulations (DCPR) in the Mumbai region. 

Key awards, recognitions and accreditations

  • 2020: The company received the award as ‘Developer of the Year – Residential’ at CNN News 18 Real Estate & Business Excellence Awards for Mumbai City on February 2, 2020.
  • 2022: The company received the award as ‘Developer of the Year - Residential’ at Business Tycoon Award by Business Standard on March 14, 2022. 
  • 2022: The company received the award as ‘Brand of the Year’ at CNBC-Awaaz Real Estate & Business Excellence Awards on March 15, 2022.
  • 2022: The company received the award as ‘Iconic Developer of the Year’ by Mid-Day at the Mid-Day International Real Estate & Infrastructure Icons 2022 held at Dubai, United Arab Emirates on June 18, 2022.
  • 2022: The company received the award as ‘Promising Residential Developer of the Year FY 2022-23’ by Ace Alpha Awards on October 28, 2022.

Major events and milestones

  • 1986: The company was incorporated as a private limited company.
  • 1990: The company successfully completed its maiden project ‘Suraj Venture A’ a residential project located at Mahim (West), Mumbai.
  • 1992: The company successfully delivered a residential building known as ‘Vinayak Darshan’ located at Dadar (West), Mumbai, which was exclusively sold to a nationalized public sector bank.
  • 1996: The company successfully delivered a residential building known as ‘Suraj Heights III’ located at Goregaon (East), Mumbai, which was exclusively sold to one of the leading private sector bank as staff quarters.
  • 2000: The company successfully delivered ‘ICICI Apartments’ a residential project located at Kirti College Lane, Dadar (West), Mumbai, which was exclusively sold to one of the leading private sector bank as quarters for senior officers.
  • 2000: The company successfully delivered ‘NEAT House’ a residential project located at Dadar (West), Mumbai, which was exclusively sold to a stock exchange as quarters for senior officers.
  • 2005: The company delivered 14 apartments in ‘Gloriosa Apartment’ a residential project located at Dadar (West), Mumbai, to Clearing Corporation of India Limited as quarters for their senior officers.
  • 2007: The company successfully delivered ‘ICICI Apartments’ a residential project locate at Shankar Ghanekar Road, Prabhadevi, Mumbai, which was exclusively sold to one of the leading private sector bank as quarters for senior officials.
  • 2010: The company successfully delivered ‘Saraswat Bank Bhavan’ a built to suit commercial building consisting of ground +7 upper floors located at Prabhadevi, Mumbai as corporate office for Saraswat Co-operative Bank Limited.
  • 2012: The company successfully delivered ‘CCIL Bhavan’ a built to suit commercial building consisting of ground + 6 upper floors located at Dadar (West), Mumbai as corporate office for Clearing Corporation of India Limited. 
  • 2016: Accord Estates Private Limited, the company’s Material Subsidiary, entered into a Joint Development Agreement with Runwal Realty Private Limited for the development of a residential project known as ‘Nirvana’ located at Parel (East). 
  • 2017: The company with its launch of its flagship project known as ‘Palette’ located at Dadar (West), Mumbai and entered into the luxury residential segment of the real estate market of South Central Mumbai.
  • 2017: The company launched the sea facing luxury project ‘Ocean Star’ at Dadar (West), Mumbai located less than 100 meters from sea.
  • 2018: The company successfully raised Rs 200 crore term loan facility from Piramal Capital & Housing Finance Limited for its luxury projects Palette, Tranquil Bay and Mangirish.
  • 2019: The company through the launch of ‘Louisandra’ a residential value luxury project located at Dadar (West), Mumbai, forayed into the value luxury segment comprising of 1 BHK and compact 2 BHK in the South Central Mumbai.
  • 2019: The company launched ‘Ave Marie Apartments’ a residential value luxury project located at Dadar (West), Mumbai.
  • 2021: The company acquired vacant land parcel at Tulsi Pipe Road from Tata Motors Limited.
  • 2021: The company received investment from ICICI Ventures Funds Management Company by way of subscription to Non-Convertible Debentures for part financing project cost of newly launched value luxury project ‘Suraj Eterna’.
  • 2021: The company launched ‘Vitalis’ a residential value luxury project located at L.J Road, Mahim (West), Mumbai.
  • 2021: The company launched ‘Suraj Eterna’ a residential value luxury project located at Off. L.J. Road, Mahim (West), Mumbai.
  • 2022: The company has recently launched “Suraj Parkview 2” a residential value luxury project located at Final Plot No 702-704, TPS IV of Mahim Division, Anant Patil Marg, Dadar (West), Mumbai.
  • 2022: The company has received investment from ICICI Ventures Funds Management Company by way of subscription to Non-Convertible Debentures for part financing project cost of newly launched value luxury project ‘Suraj Parkview 2’.
  • 2022: The company has successfully raised Rs 1,400 million term loan facility from Tata Capital Housing Finance Limited for its value luxury project Vitalis towards refinancing of existing debt and for construction finance for the project.
  • 2023: The company received financing of Rs 46.50 crore from Axis Finance Limited.
  • 2023: The company entered in to Memorandum of Understanding (MOU) Agreement with Clearing Corporation of India (CCIL) for Sale of Additional Commercial Floors on a built to suit model in its ongoing project CCIL Bhavan (Phase 2 - Additional 2.5 Floors).


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

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:

×