Nifty
:
17026.45
Sensex
:
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)
Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Puravankara Ltd.

Construction - Real Estate

Rating :
62/99

BSE: 532891 | NSE: PURVA

NSE BSE
136.50
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  143.00
  •  143.55
  •  135.75
  •  144.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  319854
  •  441.36
  •  166.50
  •  63.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,237.09
  • 17.12
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,894.48
  • N/A
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.33%
  • 4.77%
  • FII
  • DII
  • Others
  • 16.37%
  • 1.94%
  • 1.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.67
  • -7.35
  • -22.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.10
  • -7.06
  • -8.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.35
  • 14.35
  • 10.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 0.91
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.03
  • 9.68
  • 9.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
255.53
211.82
20.64%
180.99
182.35
-0.75%
310.13
369.52
-16.07%
256.41
516.99
-50.40%
Expenses
168.08
139.51
20.48%
155.38
123.49
25.82%
225.77
288.81
-21.83%
188.20
412.37
-54.36%
EBITDA
87.45
72.31
20.94%
25.61
58.86
-56.49%
84.36
80.71
4.52%
68.21
104.62
-34.80%
EBIDTM
34.22%
34.14%
14.15%
32.28%
27.20%
21.84%
26.60%
20.24%
Other Income
16.62
8.25
101.45%
360.62
8.18
4,308.56%
29.26
20.27
44.35%
47.41
11.12
326.35%
Interest
81.06
87.86
-7.74%
87.20
83.92
3.91%
96.71
86.79
11.43%
88.38
83.55
5.78%
Depreciation
4.47
5.29
-15.50%
4.82
5.19
-7.13%
4.75
6.47
-26.58%
5.15
5.58
-7.71%
PBT
18.54
-12.59
-
294.21
-22.07
-
12.16
7.72
57.51%
22.09
26.61
-16.99%
Tax
5.63
-3.66
-
139.17
-5.92
-
3.48
6.94
-49.86%
7.88
9.56
-17.57%
PAT
12.91
-8.93
-
155.04
-16.15
-
8.68
0.78
1,012.82%
14.21
17.05
-16.66%
PATM
5.05%
-4.22%
85.66%
-8.86%
2.80%
0.21%
5.54%
3.30%
EPS
0.51
-0.41
-
6.50
-0.71
-
0.37
0.01
3,600.00%
0.56
0.68
-17.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,003.06
960.71
2,128.37
2,050.49
1,414.90
1,407.12
1,584.04
1,672.34
1,310.20
1,245.89
814.14
Net Sales Growth
-21.68%
-54.86%
3.80%
44.92%
0.55%
-11.17%
-5.28%
27.64%
5.16%
53.03%
 
Cost Of Goods Sold
-311.44
46.64
909.81
809.21
244.75
133.77
913.85
942.90
524.80
453.66
283.88
Gross Profit
1,314.50
914.07
1,218.56
1,241.28
1,170.15
1,273.35
670.19
729.44
785.40
792.23
530.26
GP Margin
131.05%
95.15%
57.25%
60.54%
82.70%
90.49%
42.31%
43.62%
59.95%
63.59%
65.13%
Total Expenditure
737.43
676.97
1,677.96
1,610.13
1,107.41
997.96
1,244.16
1,286.53
834.54
669.04
425.22
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
-
112.71
139.26
123.93
103.90
100.73
111.03
117.15
92.32
73.76
52.67
% Of Sales
-
11.73%
6.54%
6.04%
7.34%
7.16%
7.01%
7.01%
7.05%
5.92%
6.47%
Manufacturing Exp.
-
370.32
407.87
440.24
571.09
592.11
19.83
19.36
13.95
11.27
0.00
% Of Sales
-
38.55%
19.16%
21.47%
40.36%
42.08%
1.25%
1.16%
1.06%
0.90%
0%
General & Admin Exp.
-
87.70
125.17
122.68
123.91
108.25
147.57
122.90
104.09
67.30
45.99
% Of Sales
-
9.13%
5.88%
5.98%
8.76%
7.69%
9.32%
7.35%
7.94%
5.40%
5.65%
Selling & Distn. Exp.
-
46.24
77.75
73.93
50.55
41.41
41.61
77.34
88.27
56.99
40.84
% Of Sales
-
4.81%
3.65%
3.61%
3.57%
2.94%
2.63%
4.62%
6.74%
4.57%
5.02%
Miscellaneous Exp.
-
13.36
18.10
40.14
13.21
21.69
10.27
6.88
11.11
6.06
40.84
% Of Sales
-
1.39%
0.85%
1.96%
0.93%
1.54%
0.65%
0.41%
0.85%
0.49%
0.23%
EBITDA
265.63
283.74
450.41
440.36
307.49
409.16
339.88
385.81
475.66
576.85
388.92
EBITDA Margin
26.48%
29.53%
21.16%
21.48%
21.73%
29.08%
21.46%
23.07%
36.30%
46.30%
47.77%
Other Income
453.91
93.10
58.89
76.23
90.04
60.51
46.75
22.60
16.73
11.14
11.46
Interest
353.35
356.87
343.13
328.04
251.34
289.50
242.97
232.77
241.22
240.34
200.99
Depreciation
19.19
20.38
22.79
15.06
14.96
16.47
15.99
14.93
8.48
7.03
5.43
PBT
347.00
-0.41
143.38
173.49
131.23
163.70
127.67
160.71
242.69
340.62
193.96
Tax
156.16
1.78
52.00
57.42
37.42
41.90
43.64
23.14
82.85
112.40
62.55
Tax Rate
45.00%
-434.15%
36.27%
33.10%
28.51%
25.60%
34.18%
14.40%
34.14%
33.00%
32.25%
PAT
190.84
-2.19
91.38
116.07
93.81
121.80
84.03
137.60
159.84
228.22
131.41
PAT before Minority Interest
190.84
-2.19
91.38
116.07
93.81
121.80
84.03
137.57
159.84
228.22
131.41
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
PAT Margin
19.03%
-0.23%
4.29%
5.66%
6.63%
8.66%
5.30%
8.23%
12.20%
18.32%
16.14%
PAT Growth
2,732.28%
-
-21.27%
23.73%
-22.98%
44.95%
-38.93%
-13.91%
-29.96%
73.67%
 
EPS
8.05
-0.09
3.85
4.90
3.96
5.14
3.54
5.80
6.74
9.63
5.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,907.77
1,913.85
1,856.75
2,393.17
2,366.24
2,283.33
2,260.73
2,173.29
1,899.51
1,687.31
Share Capital
118.58
118.58
118.58
118.58
118.58
118.58
118.58
118.58
106.71
106.71
Total Reserves
1,789.19
1,795.27
1,738.17
2,274.59
2,247.66
2,164.75
2,142.15
2,054.71
1,792.80
1,580.60
Non-Current Liabilities
579.14
194.16
430.27
373.88
270.46
1,422.02
921.25
951.78
904.71
310.00
Secured Loans
542.02
119.84
435.39
137.99
288.47
1,244.04
899.40
685.30
878.36
303.95
Unsecured Loans
0.00
0.00
0.00
0.00
14.68
15.77
15.81
17.73
19.43
0.00
Long Term Provisions
236.21
263.94
275.18
271.44
11.08
198.76
9.67
247.76
6.06
5.91
Current Liabilities
5,934.64
5,971.42
6,409.50
4,284.96
3,609.51
2,174.17
2,309.81
2,122.91
1,265.59
1,393.46
Trade Payables
556.83
537.55
467.60
440.90
298.27
312.35
306.90
190.22
165.14
138.19
Other Current Liabilities
4,489.98
4,496.46
5,239.07
3,094.91
2,528.18
995.65
1,038.88
900.91
341.21
290.34
Short Term Borrowings
876.70
932.00
693.22
677.84
694.49
669.48
581.75
702.24
725.68
935.98
Short Term Provisions
11.13
5.41
9.61
71.31
88.57
196.69
382.28
329.54
33.55
28.94
Total Liabilities
8,422.75
8,080.63
8,696.52
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81
3,390.77
Net Block
78.01
88.24
66.77
60.82
74.76
88.36
111.67
92.11
86.34
70.62
Gross Block
177.13
174.50
112.24
99.64
100.84
99.29
178.00
142.92
128.97
107.25
Accumulated Depreciation
99.12
86.26
45.47
38.82
26.08
10.93
66.33
50.81
42.63
36.63
Non Current Assets
1,041.79
1,107.55
1,125.35
1,045.48
606.25
1,086.64
1,255.20
1,406.91
1,249.86
1,288.28
Capital Work in Progress
0.00
9.22
42.40
36.08
0.05
0.00
12.20
0.22
0.55
2.02
Non Current Investment
171.36
166.19
191.81
195.19
155.63
525.03
826.67
70.59
138.48
123.26
Long Term Loans & Adv.
732.43
786.41
768.81
719.87
339.05
452.34
292.52
491.94
205.18
213.37
Other Non Current Assets
59.99
57.49
55.56
33.52
36.76
20.91
12.14
752.05
819.32
879.01
Current Assets
7,380.96
6,973.08
7,571.17
6,006.53
5,639.96
4,792.88
4,236.59
3,841.07
2,819.95
2,102.49
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.30
5.72
0.00
Inventories
6,406.60
6,075.93
6,766.10
4,687.06
4,551.11
3,467.86
2,817.07
2,700.18
2,117.63
1,731.92
Sundry Debtors
306.45
299.59
250.64
274.95
387.10
336.32
438.12
345.88
307.31
191.98
Cash & Bank
163.90
106.90
149.44
132.47
94.73
291.43
223.33
173.73
233.36
73.08
Other Current Assets
504.01
162.86
108.62
577.08
607.02
697.27
758.07
600.98
155.94
105.51
Short Term Loans & Adv.
322.92
327.80
296.37
334.97
269.70
387.45
582.78
454.33
64.50
43.98
Net Current Assets
1,446.32
1,001.66
1,161.67
1,721.57
2,030.45
2,618.71
1,926.78
1,718.16
1,554.36
709.03
Total Assets
8,422.75
8,080.63
8,696.52
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81
3,390.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
244.29
578.17
-130.90
-28.85
-277.32
14.03
329.75
170.11
39.91
91.98
PBT
-0.42
143.38
173.49
131.23
170.80
84.03
154.95
242.84
355.84
196.16
Adjustment
301.98
330.16
254.72
162.81
177.21
261.46
231.45
235.97
223.74
194.22
Changes in Working Capital
-94.47
118.25
-531.09
-277.76
-571.71
-295.15
3.10
-229.31
-449.86
-245.03
Cash after chg. in Working capital
207.09
591.79
-102.88
16.28
-223.70
50.34
389.50
249.50
129.72
145.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
37.20
-13.62
-28.02
-45.13
-53.62
-36.31
-59.75
-79.39
-89.81
-53.36
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
23.88
-22.52
4.67
55.75
520.82
-15.85
-79.05
-39.05
-51.84
-55.82
Net Fixed Assets
5.87
-6.46
-0.26
-34.06
-0.49
87.38
-21.56
-9.67
-14.22
-28.63
Net Investments
-6.75
10.55
-0.38
-34.52
389.52
145.27
-550.12
4.22
-5.72
959.23
Others
24.76
-26.61
5.31
124.33
131.79
-248.50
492.63
-33.60
-31.90
-986.42
Cash from Financing Activity
-213.01
-579.24
160.29
11.95
-431.83
73.00
-204.44
-193.10
169.68
-50.92
Net Cash Inflow / Outflow
55.16
-23.59
34.06
38.85
-188.33
71.18
46.26
-62.04
157.76
-14.76
Opening Cash & Equivalents
-30.19
-6.60
-40.66
-79.51
282.94
211.76
165.50
227.54
69.78
84.54
Closing Cash & Equivalent
24.97
-30.19
-6.60
-40.66
94.61
282.94
211.76
165.50
227.54
69.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
80.44
80.70
78.29
100.91
99.77
96.28
95.33
91.64
89.00
79.06
ROA
-0.03%
1.09%
1.47%
1.41%
2.01%
1.48%
2.56%
3.43%
6.12%
4.02%
ROE
-0.11%
4.85%
5.46%
3.94%
5.24%
3.70%
6.21%
7.85%
12.73%
8.05%
ROCE
7.65%
10.42%
10.53%
8.31%
10.20%
8.71%
9.93%
12.81%
17.29%
13.63%
Fixed Asset Turnover
5.46
14.85
19.36
14.12
14.06
11.43
10.42
9.64
10.55
8.96
Receivable days
115.13
47.18
46.78
85.39
93.83
89.22
85.56
90.98
73.14
68.67
Inventory Days
2371.23
1101.16
1019.37
1191.58
1040.04
724.10
602.09
671.08
563.89
654.41
Payable days
533.37
190.15
-904.88
112.06
104.01
98.75
74.07
66.07
73.76
110.58
Cash Conversion Cycle
1952.99
958.19
1971.03
1164.91
1029.86
714.57
613.57
695.99
563.26
612.50
Total Debt/Equity
1.48
1.40
1.56
0.99
0.87
0.95
0.79
0.78
0.94
0.80
Interest Cover
1.00
1.42
1.53
1.52
1.57
1.53
1.69
2.01
2.42
1.97

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Puravankara's sales bookings grow by 20% during second quarter
    15th Nov 2021, 12:09 PM

    The company's sales bookings increased on higher volumes and price realisation

    Read More
  • Puravankara gets nod to acquire additional 52% stake in Propmart Technologies
    13th Nov 2021, 09:00 AM

    The Board of Directors of the company at their meeting held on November 12, 2021 has approved the same

    Read More
  • Puravankara’s arms plan to launch new projects
    13th Oct 2021, 11:18 AM

    The pricing is based on Book Building method, where the price discovery process is driven by data from fundamental 'Demand-Supply' metrics

    Read More
  • Puravankara inks pact with IBM Global Business Services
    8th Oct 2021, 09:03 AM

    IBM will integrate the SAP cloud environment with Puravankara's cloud environment to ensure seamless enterprise functions

    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.