TCI Developers Ltd (TCIDEVELOP) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533393 | NSE: TCIDEVELOP | Construction - Real Estate | Small Cap

TCI Developers Share Price

386.20 0.00 0.00%
as on 10-Nov'22 18:01

TCI Developers Ltd (TCIDEVELOP) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533393 | NSE: TCIDEVELOP | Construction - Real Estate | Small Cap

DeciZen - make an informed investing decision on TCI Developers

Based on:

M-Cap below 100cr DeciZen not available

TCI Developers stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
144 Cr.
52-wk low:
385.2
52-wk high:
387

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of TCI Developers: 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.
TCI 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 1.2%3.7%0.9%18%0.6%0.6%-1.2%-0.8%5.9%4.1%-
Value Creation
Index
-0.9-0.7-0.90.3-1.0-1.0-1.1-1.1-0.6-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1.61.91.81.82.32.83.24.28.78.94
Sales YoY Gr.-18.9%-5.8%-1.7%29.1%22.1%15.9%30.9%108.6%1.6%-
Adj EPS 3.5-1.1-3.315.7-2.6-2-3.7-1.98.25.9-2
YoY Gr.--131.8%NANA-116.3%NANANANA-28.3%-
BVPS (₹) 154.8160.6162.2193.3193.2195.3193.5191.4200.6206.6191.4
Adj Net
Profit
1.3-0.4-1.25.8-1-0.7-1.4-0.73.12.2-1
Cash Flow from Ops. -0.5-0.7-2.3-4.9-1.2-0.1-1.2-1.142.1-
Debt/CF from Ops. -8.8-12.8-3.7-0.9-3.9-40.1-3.6-8.71.12.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 21.1%31.5%40.5%1.6%
Adj EPS 5.9%NANA-28.3%
BVPS3.3%1.4%2.2%3%
Share Price 3.1% 4.8% - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2.1-0.7-28.8-1.3-1-1.9-14.22.9-1
Op. Profit
Mgn %
-23.2-47.8-135.2-124.7-73.1-33.8-47-25.541.324.2-53.7
Net Profit
Mgn %
82-21.9-68.8334.2-42.2-26.4-43.3-16.734.924.6-18.2
Debt to
Equity
0.10.10.10.10.10.10.10.10.10.10
Working Cap
Days
2,4161,3311,8143,2782,8581,9311,205811352345419
Cash Conv.
Cycle
64856859856843039234327013613644

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - TCI Developers Ltd.

Standalone Consolidated
TTM EPS (₹) -2 -0.2
TTM Sales (₹ Cr.) 4.2 12.7
BVPS (₹.) 191.4 228.2
Reserves (₹ Cr.) 68 82
P/BV 2.02 1.69
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 385.15 / 387.00
All Time Low / High (₹) 101.00 / 625.00
Market Cap (₹ Cr.) 144
Equity (₹ Cr.) 3.7
Face Value (₹) 10
Industry PE 63.1

Management X-Ray of TCI 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 (%)

Valuation of TCI Developers - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of TCI Developers

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1.591.891.781.752.262.763.204.198.748.88
Operating Expenses 2.302.794.249.223.923.694.715.355.316.73
Manufacturing Costs0.030.050.520.360.050.100.050.200.130.19
Material Costs0000000000
Employee Cost 1.401.822.712.402.822.833.523.633.704.90
Other Costs 0.860.931.026.461.050.761.131.511.481.64
Operating Profit -0.71-0.90-2.46-7.47-1.65-0.93-1.50-1.163.432.15
Operating Profit Margin (%) -44.5%-47.8%-138.0%-427.0%-73.1%-33.8%-47.0%-27.6%39.2%24.2%
Other Income 1.613.623.3720.832.351.871.141.142.022
Interest 0.010.690.650.771.050.740.230.300.490.43
Depreciation 0.110.240.270.250.230.490.530.600.720.83
Exceptional Items 0000000000
Profit Before Tax 0.791.78-0.0212.34-0.59-0.29-1.12-0.924.232.90
Tax -0.28-0.12-0.640.01-0.52-0.32-0.54-0.160.880.45
Profit After Tax 1.071.900.6112.33-0.070.03-0.59-0.763.352.45
PAT Margin (%) 67.1%100.7%34.5%705.3%-3.1%1.2%-18.4%-18.1%38.3%27.6%
Adjusted EPS (₹)2.35.11.733.1-0.20.1-1.6-2.09.06.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 61.9659.8960.5172.8472.7972.8272.1871.3674.8377.05
Share Capital 7.963.733.733.733.733.733.733.733.733.73
Reserves 5456.1656.7869.1169.0669.0968.4567.6371.1073.32
Minority Interest0000000000
Debt4.148.378.414.294.354.300.079.014.444.73
Long Term Debt4.148.378.414.294.354.300.070.110.240.53
Short Term Debt00000008.894.204.20
Trade Payables0.040.020.020.270.3600000
Others Liabilities 1.501.120.610.350.191.475.381.623.955.12
Total Liabilities 67.6369.4069.5477.7577.6878.5977.6381.9983.2186.90

Fixed Assets

Gross Block15.780.610.460.400.641.952.143.713.696.14
Accumulated Depreciation0.500.240.140.110.150.300.480.630.851.26
Net Fixed Assets 15.290.370.320.300.491.651.663.082.834.88
CWIP 10.250.200.573.205.700.010.121.852.310.21
Investments 32.0256.5354.7944.4952.9338.2039.0939.4938.8740.30
Inventories2.792.792.792.792.792.792.792.792.792.79
Trade Receivables0.100.250.010.010.190.420.020.600.350.68
Cash Equivalents 0.208.400.0911.370.040.850.250.691.841.58
Others Assets 6.990.8610.9715.5915.5234.6733.7033.4934.2236.46
Total Assets 67.6369.4069.5477.7577.6878.5977.6381.9983.2186.90

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0.47-0.65-2.26-4.86-1.16-0.11-1.22-1.053.972.12
PBT 0.791.78-0.0212.34-0.59-0.29-1.12-0.924.232.90
Adjustment -1.16-2.68-2.38-14.49-1.05-0.64-0.43-0.15-0.34-0.80
Changes in Working Capital -0.170.260.25-2.480.320.860.44-0.18-0.210.43
Tax Paid 0.07-0.01-0.10-0.220.16-0.03-0.110.210.28-0.41
Cash Flow From Investing Activity 0.979.56-5.4720.25-10.031.050.81-2.972.38-2.24
Capex -0.061.42-0.43-2.90-7.82-2.43-0.74-5.85-1.08-2.26
Net Investments 0-0.291.5218.410.04-0.930.25-0.410.63-1.43
Others 1.048.44-6.554.74-2.254.411.303.292.841.45
Cash Flow From Financing Activity -0.33-0.71-0.58-4.11-0.15-0.13-0.204.46-5.19-0.13
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.07-0.020.07-4.090.12-0.110.036.79-4.700.30
Interest Paid -0.01-0.43-0.40-0.01-0.01-0.02-0.01-0.30-0.30-0.23
Dividend Paid -0.21-0.21-0.210-0.210-0.210-0.20-0.20
Others -0.04-0.04-0.04-0-0.0400-2.03-00
Net Cash Flow 0.178.20-8.3111.29-11.330.81-0.610.441.16-0.26

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1.863.241.0218.61-0.10.04-0.81-1.064.583.23
ROCE (%)1.213.680.9218.030.610.58-1.17-0.795.924.13
Asset Turnover Ratio0.020.030.030.020.030.040.040.050.110.1
PAT to CFO Conversion(x)-0.44-0.34-3.7-0.39N/A-3.67N/AN/A1.190.87
Working Capital Days
Receivable Days2134272164125272021
Inventory Days641539573583450370318243117115
Payable Days0000000000

TCI Developers Ltd Stock News

TCI Developers Ltd FAQs

The current trading price of TCI Developers on 10-Nov-2022 18:01 is ₹386.2.
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 09-Nov-2022 the market cap of TCI Developers stood at ₹144.0.
The latest P/E ratio of TCI Developers as of 09-Nov-2022 is 0.00.
The latest P/B ratio of TCI Developers as of 09-Nov-2022 is 2.02.
The 52-week high of TCI Developers is ₹387.0 and the 52-week low is ₹385.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of TCI Developers is ₹4.19 ( Cr.) .

About TCI Developers Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×