Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Puravankara Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 532891 | NSE: PURVA

NSE BSE
292.90
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  292.80
  •  295.95
  •  287.00
  •  291.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34365
  •  100.37
  •  569.60
  •  214.16

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,172.23
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,212.75
  • 2.89%
  • 2.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.63%
  • 5.37%
  • FII
  • DII
  • Others
  • 17.33%
  • 0.00%
  • 1.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 0.53
  • 31.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.84
  • 0.54
  • 16.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.13
  • -14.29
  • -34.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.45
  • 18.80
  • 92.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 1.97
  • 2.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 13.39
  • 15.67

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
1.78
3.7
7.8
P/E Ratio
210.45
101.24
48.03
Revenue
1092
2586
2997
EBITDA
153
Net Income
42
87
186
ROA
0.5
P/B Ratio
5.27
ROE
2.18
4.7
10
FCFF
482.5
FCFF Yield
4.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
318.17
573.70
-44.54%
495.54
368.33
34.54%
658.33
323.26
103.65%
919.97
388.99
136.50%
Expenses
300.16
374.80
-19.91%
383.55
281.49
36.26%
527.86
259.59
103.34%
806.57
372.81
116.35%
EBITDA
18.01
198.90
-90.95%
111.99
86.84
28.96%
130.47
63.67
104.92%
113.40
16.18
600.87%
EBIDTM
5.66%
34.67%
22.60%
23.58%
19.82%
19.70%
12.33%
4.16%
Other Income
16.03
22.18
-27.73%
24.14
13.24
82.33%
17.22
12.55
37.21%
26.87
57.40
-53.19%
Interest
142.79
105.05
35.93%
140.78
104.55
34.65%
119.06
98.08
21.39%
126.53
102.16
23.85%
Depreciation
8.28
6.73
23.03%
8.00
6.47
23.65%
7.49
5.17
44.87%
9.68
3.81
154.07%
PBT
-116.28
109.30
-
-12.65
-10.94
-
21.14
-27.03
-
4.06
-32.39
-
Tax
-25.62
28.50
-
12.28
-1.68
-
6.74
-9.95
-
9.37
-25.53
-
PAT
-90.66
80.80
-
-24.93
-9.26
-
14.40
-17.08
-
-5.31
-6.86
-
PATM
-28.49%
14.08%
-5.03%
-2.51%
2.19%
-5.28%
-0.58%
-1.76%
EPS
-3.90
3.29
-
-0.71
-0.47
-
0.64
-0.75
-
-0.28
1.12
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,392.01
2,185.26
1,235.77
954.70
963.46
2,128.37
2,050.49
1,414.90
1,407.12
1,584.04
1,672.34
Net Sales Growth
44.60%
76.83%
29.44%
-0.91%
-54.73%
3.80%
44.92%
0.55%
-11.17%
-5.28%
 
Cost Of Goods Sold
-80.04
-74.66
-330.49
-246.37
46.51
909.81
809.21
244.75
133.77
913.85
942.90
Gross Profit
2,472.05
2,259.92
1,566.26
1,201.07
916.95
1,218.56
1,241.28
1,170.15
1,273.35
670.19
729.44
GP Margin
103.35%
103.42%
126.74%
125.81%
95.17%
57.25%
60.54%
82.70%
90.49%
42.31%
43.62%
Total Expenditure
2,018.14
1,722.45
1,006.04
741.19
679.31
1,677.96
1,610.13
1,107.41
997.96
1,244.16
1,286.53
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
-
226.18
171.35
137.68
114.67
139.26
123.93
103.90
100.73
111.03
117.15
% Of Sales
-
10.35%
13.87%
14.42%
11.90%
6.54%
6.04%
7.34%
7.16%
7.01%
7.01%
Manufacturing Exp.
-
1,157.19
823.94
607.32
370.32
407.87
440.24
571.09
592.11
19.83
19.36
% Of Sales
-
52.95%
66.67%
63.61%
38.44%
19.16%
21.47%
40.36%
42.08%
1.25%
1.16%
General & Admin Exp.
-
256.86
207.64
141.84
87.70
125.17
122.68
123.91
108.25
147.57
122.90
% Of Sales
-
11.75%
16.80%
14.86%
9.10%
5.88%
5.98%
8.76%
7.69%
9.32%
7.35%
Selling & Distn. Exp.
-
132.23
108.81
67.44
46.24
77.75
73.93
50.55
41.41
41.61
77.34
% Of Sales
-
6.05%
8.81%
7.06%
4.80%
3.65%
3.61%
3.57%
2.94%
2.63%
4.62%
Miscellaneous Exp.
-
24.65
24.79
33.28
13.87
18.10
40.14
13.21
21.69
10.27
77.34
% Of Sales
-
1.13%
2.01%
3.49%
1.44%
0.85%
1.96%
0.93%
1.54%
0.65%
0.41%
EBITDA
373.87
462.81
229.73
213.51
284.15
450.41
440.36
307.49
409.16
339.88
385.81
EBITDA Margin
15.63%
21.18%
18.59%
22.36%
29.49%
21.16%
21.48%
21.73%
29.08%
21.46%
23.07%
Other Income
84.26
74.84
171.22
426.95
93.11
58.89
76.23
90.04
60.51
46.75
22.60
Interest
529.16
434.21
359.69
331.85
357.06
343.13
328.04
251.34
289.50
242.97
232.77
Depreciation
33.45
28.05
17.13
17.64
20.38
22.79
15.06
14.96
16.47
15.99
14.93
PBT
-103.73
75.39
24.13
290.97
-0.18
143.38
173.49
131.23
163.70
127.67
160.71
Tax
2.77
26.24
-11.08
138.22
1.78
52.00
57.42
37.42
41.90
43.64
23.14
Tax Rate
-2.67%
34.81%
-45.92%
47.50%
-988.89%
36.27%
33.10%
28.51%
25.60%
34.18%
14.40%
PAT
-106.50
42.26
66.48
147.61
-3.97
91.38
116.07
93.81
121.80
84.03
137.60
PAT before Minority Interest
-105.52
42.00
66.52
147.56
-3.94
91.38
116.07
93.81
121.80
84.03
137.57
Minority Interest
0.98
0.26
-0.04
0.05
-0.03
0.00
0.00
0.00
0.00
0.00
0.03
PAT Margin
-4.45%
1.93%
5.38%
15.46%
-0.41%
4.29%
5.66%
6.63%
8.66%
5.30%
8.23%
PAT Growth
-323.74%
-36.43%
-54.96%
-
-
-21.27%
23.73%
-22.98%
44.95%
-38.93%
 
EPS
-4.49
1.78
2.80
6.23
-0.17
3.85
4.90
3.96
5.14
3.54
5.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,883.14
1,986.77
2,042.06
1,895.97
1,913.85
1,856.75
2,393.17
2,366.24
2,283.33
2,260.73
Share Capital
118.58
118.58
118.58
118.58
118.58
118.58
118.58
118.58
118.58
118.58
Total Reserves
1,761.44
1,868.19
1,923.48
1,777.39
1,795.27
1,738.17
2,274.59
2,247.66
2,164.75
2,142.15
Non-Current Liabilities
353.02
271.73
718.13
579.99
194.16
430.27
373.88
270.46
1,422.02
921.25
Secured Loans
347.56
426.90
571.95
542.87
119.84
435.39
137.99
288.47
1,244.04
899.40
Unsecured Loans
231.96
39.48
0.00
0.00
0.00
0.00
0.00
14.68
15.77
15.81
Long Term Provisions
8.41
11.78
257.84
236.21
263.94
275.18
271.44
11.08
198.76
9.67
Current Liabilities
9,216.41
7,570.19
5,955.81
5,936.54
5,971.42
6,409.50
4,284.96
3,609.51
2,174.17
2,309.81
Trade Payables
563.75
491.13
434.56
556.83
537.55
467.60
440.90
298.27
312.35
306.90
Other Current Liabilities
7,118.36
6,018.91
4,680.40
4,491.19
4,496.46
5,239.07
3,094.91
2,528.18
995.65
1,038.88
Short Term Borrowings
1,485.56
1,041.80
825.65
876.69
932.00
693.22
677.84
694.49
669.48
581.75
Short Term Provisions
48.74
18.35
15.20
11.83
5.41
9.61
71.31
88.57
196.69
382.28
Total Liabilities
11,458.94
9,835.32
8,722.59
8,410.12
8,080.63
8,696.52
7,052.01
6,246.21
5,879.52
5,491.79
Net Block
152.17
96.09
70.65
78.01
88.24
66.77
60.82
74.76
88.36
111.67
Gross Block
273.35
198.89
163.63
177.12
174.50
112.24
99.64
100.84
99.29
178.00
Accumulated Depreciation
121.18
102.80
92.98
99.11
86.26
45.47
38.82
26.08
10.93
66.33
Non Current Assets
1,121.15
817.89
950.84
1,022.56
1,107.55
1,125.35
1,045.48
606.25
1,086.64
1,255.20
Capital Work in Progress
2.28
0.83
3.47
0.00
9.22
42.40
36.08
0.05
0.00
12.20
Non Current Investment
35.52
104.03
82.04
137.99
166.19
191.81
195.19
155.63
525.03
826.67
Long Term Loans & Adv.
700.48
531.07
703.24
713.20
786.41
768.81
719.87
339.05
452.34
292.52
Other Non Current Assets
220.11
75.08
65.74
59.99
57.49
55.56
33.52
36.76
20.91
12.14
Current Assets
10,337.79
9,017.43
7,716.19
7,387.56
6,973.08
7,571.17
6,006.53
5,639.96
4,792.88
4,236.59
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
8,465.00
7,622.99
6,819.59
6,411.53
6,075.93
6,766.10
4,687.06
4,551.11
3,467.86
2,817.07
Sundry Debtors
494.33
532.08
242.05
306.91
299.59
250.64
274.95
387.10
336.32
438.12
Cash & Bank
931.13
357.35
300.18
164.18
106.90
149.44
132.47
94.73
291.43
223.33
Other Current Assets
447.33
184.86
184.98
118.79
490.66
404.99
912.05
607.02
697.27
758.07
Short Term Loans & Adv.
370.03
320.15
169.39
386.15
327.80
296.37
334.97
269.70
387.45
582.78
Net Current Assets
1,121.38
1,447.24
1,760.38
1,451.02
1,001.66
1,161.67
1,721.57
2,030.45
2,618.71
1,926.78
Total Assets
11,458.94
9,835.32
8,667.03
8,410.12
8,080.63
8,696.52
7,052.01
6,246.21
5,879.52
5,491.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
896.39
145.19
133.65
244.19
578.17
-130.90
-28.85
-277.32
14.03
329.75
PBT
68.24
55.44
285.78
0.31
143.38
173.49
131.23
170.80
84.03
154.95
Adjustment
415.49
221.69
-57.97
301.98
330.16
254.72
162.81
177.21
261.46
231.45
Changes in Working Capital
480.95
-74.77
-44.45
-95.30
118.25
-531.09
-277.76
-571.71
-295.15
3.10
Cash after chg. in Working capital
964.68
202.36
183.36
206.99
591.79
-102.88
16.28
-223.70
50.34
389.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.29
-57.17
-49.71
37.20
-13.62
-28.02
-45.13
-53.62
-36.31
-59.75
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
12.92
94.79
525.45
23.88
-22.52
4.67
55.75
520.82
-15.85
-79.05
Net Fixed Assets
-7.87
8.47
1.56
5.87
-6.46
-0.26
-34.06
-0.49
87.38
-21.56
Net Investments
-72.70
-232.54
24.40
26.62
10.55
-0.38
-34.52
389.52
145.27
-550.12
Others
93.49
318.86
499.49
-8.61
-26.61
5.31
124.33
131.79
-248.50
492.63
Cash from Financing Activity
-312.60
-140.89
-528.57
-213.01
-579.24
160.29
11.95
-431.83
73.00
-204.44
Net Cash Inflow / Outflow
596.71
99.09
130.53
55.06
-23.59
34.06
38.85
-188.33
71.18
46.26
Opening Cash & Equivalents
254.87
155.78
25.25
-29.81
-6.60
-40.66
-79.51
282.94
211.76
165.50
Closing Cash & Equivalent
851.58
254.87
155.78
25.25
-30.19
-6.60
-40.66
94.61
282.94
211.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
79.27
83.77
86.10
79.94
80.70
78.29
100.91
99.77
96.28
95.33
ROA
0.39%
0.72%
1.72%
-0.05%
1.09%
1.47%
1.41%
2.01%
1.48%
2.56%
ROE
2.17%
3.30%
7.49%
-0.21%
4.85%
5.46%
3.94%
5.24%
3.70%
6.21%
ROCE
9.97%
8.68%
13.18%
7.63%
10.42%
10.53%
8.31%
10.20%
8.71%
9.93%
Fixed Asset Turnover
9.25
6.82
5.60
5.48
14.85
19.36
14.12
14.06
11.43
10.42
Receivable days
85.72
114.32
104.94
114.88
47.18
46.78
85.39
93.83
89.22
85.56
Inventory Days
1343.57
2132.90
2529.25
2365.39
1101.16
1019.37
1191.58
1040.04
724.10
602.09
Payable days
-2578.56
-511.18
-734.38
4294.22
190.15
-904.88
112.06
104.01
98.75
74.07
Cash Conversion Cycle
4007.86
2758.40
3368.57
-1813.95
958.19
1971.03
1164.91
1029.86
714.57
613.57
Total Debt/Equity
1.75
1.47
1.28
1.49
1.40
1.56
0.99
0.87
0.95
0.79
Interest Cover
1.16
1.15
1.86
0.99
1.42
1.53
1.52
1.57
1.53
1.69

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Puravankara’s arm receives LOI from M/s. Ranka Properties
    5th Apr 2025, 17:33 PM

    The value of contract is Rs 118.63 crore

    Read More
  • Puravankara acquires additional 39.54% stake in Sobha Puravankara Aviation
    19th Feb 2025, 09:36 AM

    The shareholding of Puravankara in SPAL has increased from the present 49.95% to 89.49%

    Read More
  • Puravankara - Quarterly Results
    14th Feb 2025, 16:26 PM

    Read More
  • Puravankara launches new residential project ‘Purva Atmosphere’
    30th Jan 2025, 12:28 PM

    Purva Atmosphere features two 30-story towers offering 240 units of 2 BHKs and 180 units of spacious 3 BHK apartments

    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.