Nifty
:
26052.65
Sensex
:
85186.47
142.60 (0.55%)
513.45 (0.61%)
Nifty
Sensex
:
:
26052.65
85186.47
142.60 (0.55%)
513.45 (0.61%)

Pansari Developers Ltd.

Construction - Real Estate

Rating :
65/99

BSE: Not Listed | NSE: PANSARI

NSE BSE
320.30
18-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  315
  •  320.3
  •  299.9
  •  291.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40599
  •  12875390.45
  •  320.3
  •  142.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 558.82
  • 52.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 657.58
  • N/A
  • 4.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.88%
  • 19.62%
  • 4.38%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.12%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.86
  • 2.06
  • 19.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.91
  • 6.52
  • 22.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.01
  • 14.81
  • 55.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 58.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 29.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
17.74
7.63
132.50%
18.68
12.22
52.86%
4.20
30.22
-86.10%
9.47
6.01
57.57%
Expenses
12.11
5.28
129.36%
11.93
11.47
4.01%
2.70
26.95
-89.98%
7.46
4.71
58.39%
EBITDA
5.63
2.35
139.57%
6.74
0.74
810.81%
1.50
3.27
-54.13%
2.01
1.30
54.62%
EBIDTM
31.76%
30.75%
36.10%
6.09%
35.72%
10.82%
21.23%
21.66%
Other Income
1.17
0.84
39.29%
2.29
2.17
5.53%
0.60
1.09
-44.95%
1.14
1.33
-14.29%
Interest
0.85
1.01
-15.84%
1.47
0.81
81.48%
0.81
1.26
-35.71%
0.97
1.22
-20.49%
Depreciation
0.71
0.99
-28.28%
0.21
0.59
-64.41%
0.98
0.45
117.78%
0.99
0.45
120.00%
PBT
5.24
1.19
340.34%
7.36
1.52
384.21%
0.30
2.66
-88.72%
1.19
0.96
23.96%
Tax
1.10
0.24
358.33%
1.97
0.03
6,466.67%
0.05
0.59
-91.53%
0.28
0.14
100.00%
PAT
4.14
0.94
340.43%
5.39
1.49
261.74%
0.26
2.07
-87.44%
0.91
0.82
10.98%
PATM
23.35%
12.33%
28.86%
12.22%
6.10%
6.85%
9.63%
13.63%
EPS
2.37
0.54
338.89%
3.09
0.86
259.30%
0.15
1.19
-87.39%
0.52
0.47
10.64%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
50.09
39.97
56.49
23.18
60.25
36.10
34.80
10.06
6.26
2.90
6.53
Net Sales Growth
-10.68%
-29.24%
143.70%
-61.53%
66.90%
3.74%
245.92%
60.70%
115.86%
-55.59%
 
Cost Of Goods Sold
-39.58
24.68
45.60
15.98
49.38
25.34
25.65
7.39
2.34
-35.07
-19.61
Gross Profit
89.67
15.30
10.88
7.20
10.87
10.76
9.15
2.67
3.92
37.97
26.14
GP Margin
179.01%
38.28%
19.26%
31.06%
18.04%
29.81%
26.29%
26.54%
62.62%
1309.31%
400.31%
Total Expenditure
34.20
27.37
49.18
18.63
52.53
26.91
27.56
8.27
2.99
1.21
2.44
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.77
0.96
0.86
0.75
0.56
0.94
0.32
0.25
0.15
0.15
% Of Sales
-
1.93%
1.70%
3.71%
1.24%
1.55%
2.70%
3.18%
3.99%
5.17%
2.30%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35.71
20.93
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
1231.38%
320.52%
General & Admin Exp.
-
0.97
1.16
1.43
2.23
0.92
0.96
0.49
0.31
0.18
0.27
% Of Sales
-
2.43%
2.05%
6.17%
3.70%
2.55%
2.76%
4.87%
4.95%
6.21%
4.13%
Selling & Distn. Exp.
-
0.27
0.51
0.31
0.13
0.06
0.00
0.00
0.00
0.00
0.69
% Of Sales
-
0.68%
0.90%
1.34%
0.22%
0.17%
0%
0%
0%
0%
10.57%
Miscellaneous Exp.
-
0.68
0.96
0.03
0.04
0.02
0.01
0.07
0.09
0.25
0.69
% Of Sales
-
1.70%
1.70%
0.13%
0.07%
0.06%
0.03%
0.70%
1.44%
8.62%
0%
EBITDA
15.88
12.60
7.31
4.55
7.72
9.19
7.24
1.79
3.27
1.69
4.09
EBITDA Margin
31.70%
31.52%
12.94%
19.63%
12.81%
25.46%
20.80%
17.79%
52.24%
58.28%
62.63%
Other Income
5.20
4.87
5.19
0.81
0.37
0.60
0.66
3.94
3.35
1.33
1.38
Interest
4.10
4.26
4.39
0.79
1.41
3.65
2.92
2.14
1.91
1.09
1.97
Depreciation
2.89
3.17
1.92
1.86
1.83
1.19
1.19
1.14
0.58
0.32
0.26
PBT
14.09
10.04
6.19
2.72
4.86
4.95
3.78
2.46
4.14
1.61
3.24
Tax
3.40
2.54
0.99
0.71
1.22
1.19
1.02
0.51
0.92
0.38
0.61
Tax Rate
24.13%
25.30%
15.99%
26.10%
25.10%
24.04%
26.98%
20.73%
22.22%
23.60%
18.83%
PAT
10.70
7.50
5.21
2.01
3.64
3.76
2.76
1.95
3.23
1.23
2.64
PAT before Minority Interest
10.70
7.50
5.21
2.01
3.64
3.76
2.76
1.95
3.23
1.23
2.64
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.36%
18.76%
9.22%
8.67%
6.04%
10.42%
7.93%
19.38%
51.60%
42.41%
40.43%
PAT Growth
101.13%
43.95%
159.20%
-44.78%
-3.19%
36.23%
41.54%
-39.63%
162.60%
-53.41%
 
EPS
6.15
4.31
2.99
1.16
2.09
2.16
1.59
1.12
1.86
0.71
1.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
134.24
126.65
121.42
119.35
110.86
59.90
57.15
55.20
51.98
40.57
Share Capital
17.45
17.45
17.45
17.45
17.45
17.45
17.45
17.45
17.45
2.14
Total Reserves
116.79
109.20
103.98
101.91
93.41
42.46
39.70
37.76
34.54
38.43
Non-Current Liabilities
9.49
10.12
9.13
9.98
25.87
32.95
36.09
18.02
19.08
35.90
Secured Loans
0.00
0.00
0.00
0.00
11.86
23.17
23.53
7.91
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.13
0.10
0.10
0.14
0.13
0.00
0.00
0.00
0.00
0.00
Current Liabilities
265.21
186.45
155.09
89.50
105.39
116.11
130.45
136.70
121.97
59.29
Trade Payables
2.46
4.12
2.65
1.29
1.69
2.55
3.74
3.63
5.14
2.83
Other Current Liabilities
159.93
95.17
67.40
30.60
53.29
64.00
81.58
68.73
49.63
31.29
Short Term Borrowings
100.95
86.11
81.49
54.18
48.05
47.93
44.37
55.36
59.09
17.49
Short Term Provisions
1.86
1.05
3.55
3.44
2.36
1.64
0.77
8.98
8.11
7.67
Total Liabilities
408.94
323.22
285.64
218.83
242.12
208.96
223.69
209.92
193.03
135.76
Net Block
59.34
60.46
41.62
42.25
44.03
22.06
12.73
13.58
0.71
0.55
Gross Block
72.65
70.78
50.18
49.17
49.21
26.04
15.51
15.32
1.91
1.42
Accumulated Depreciation
13.30
10.31
8.56
6.91
5.18
3.98
2.79
1.75
1.19
0.87
Non Current Assets
109.07
113.77
93.75
88.49
84.84
38.84
34.20
31.44
29.59
23.22
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.44
Non Current Investment
8.64
8.59
8.75
8.93
3.31
10.27
12.71
10.21
11.37
11.47
Long Term Loans & Adv.
8.56
12.19
10.51
4.81
5.00
6.51
8.76
7.65
17.51
10.34
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.42
Current Assets
299.86
209.44
191.89
130.35
157.28
170.13
189.49
178.48
163.44
112.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
162.58
108.36
119.53
103.40
133.09
133.01
149.32
136.70
115.99
80.92
Sundry Debtors
7.04
14.28
3.61
2.26
5.85
3.75
6.83
3.98
7.65
3.88
Cash & Bank
2.19
2.62
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85
Other Current Assets
128.05
0.41
3.41
3.25
16.07
32.07
31.80
36.39
38.81
25.88
Short Term Loans & Adv.
126.82
83.77
64.55
20.34
11.25
19.30
18.87
31.71
33.34
24.05
Net Current Assets
34.65
22.99
36.80
40.85
51.89
54.02
59.04
41.78
41.48
53.25
Total Assets
408.93
323.21
285.64
218.84
242.12
208.97
223.69
209.92
193.03
135.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-16.37
11.18
-21.61
9.97
20.33
4.92
4.27
8.67
-29.41
-15.04
PBT
10.04
6.19
2.72
4.86
4.92
3.78
2.46
4.14
1.61
3.24
Adjustment
3.70
3.23
1.92
4.94
4.34
3.50
5.91
1.53
0.09
-0.17
Changes in Working Capital
-27.62
2.75
-24.55
1.26
11.73
-1.60
-3.30
3.71
-30.19
-17.93
Cash after chg. in Working capital
-13.88
12.18
-19.92
11.06
20.98
5.68
5.07
9.38
-28.49
-14.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.49
-1.00
-1.69
-1.10
-0.65
-0.76
-0.80
-0.72
-0.92
-0.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
5.35
-9.58
-5.22
0.13
-4.27
-5.43
-3.56
-10.53
-22.13
8.80
Net Fixed Assets
0.33
-20.50
-1.04
0.04
-23.16
-10.53
-0.18
-13.41
-0.05
Net Investments
-0.10
0.04
0.14
-5.41
6.94
2.45
-2.50
1.15
0.11
Others
5.12
10.88
-4.32
5.50
11.95
2.65
-0.88
1.73
-22.19
Cash from Financing Activity
10.58
0.23
26.52
-11.26
-15.08
0.27
-0.59
2.27
50.69
6.90
Net Cash Inflow / Outflow
-0.43
1.83
-0.31
-1.17
0.98
-0.23
0.12
0.41
-0.85
0.67
Opening Cash & Equivalents
2.62
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85
1.19
Closing Cash & Equivalent
2.19
2.62
0.80
1.11
2.28
1.30
1.53
1.42
1.00
1.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
76.94
72.59
69.60
68.41
63.54
34.34
32.76
31.64
29.80
31.66
ROA
2.05%
1.71%
0.80%
1.58%
1.67%
1.27%
0.90%
1.60%
0.75%
2.20%
ROE
5.75%
4.20%
1.67%
3.16%
4.40%
4.71%
3.47%
6.02%
2.65%
6.55%
ROCE
6.39%
5.09%
1.86%
3.62%
5.61%
5.15%
3.74%
5.26%
3.19%
9.66%
Fixed Asset Turnover
0.56
0.93
0.47
1.22
0.96
1.67
0.65
0.73
1.74
6.32
Receivable days
97.31
57.78
46.14
24.54
48.50
55.49
196.12
338.81
726.57
166.46
Inventory Days
1237.01
736.28
1755.01
716.37
1345.31
1480.72
5189.38
7361.38
0.00
3807.03
Payable days
48.66
27.07
44.93
11.01
30.55
48.93
47.21
26.22
-3378.14
4135.33
Cash Conversion Cycle
1285.66
766.99
1756.22
729.91
1363.26
1487.28
5338.29
7673.97
4104.71
-161.84
Total Debt/Equity
0.75
0.68
0.67
0.45
0.56
1.23
1.22
1.16
1.14
0.43
Interest Cover
3.36
2.41
4.43
4.46
2.36
2.29
2.15
3.17
2.47
2.65

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Pansari Developers - Quarterly Results
    12th Aug 2025, 12:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.