Nifty
Sensex
:
:
16996.85
57770.35
45.15 (0.27%)
156.63 (0.27%)

Construction - Real Estate

Rating :
49/99

BSE: 532891 | NSE: PURVA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,427.40
  • 72.44
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,738.25
  • 8.31%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.25%
  • 5.88%
  • FII
  • DII
  • Others
  • 16.35%
  • 0.83%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.63
  • -7.57
  • -23.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.46
  • -7.04
  • -13.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.26
  • 9.49
  • 17.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.95
  • 13.99
  • 11.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 0.99
  • 1.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 9.65
  • 10.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
392.45
221.34
77.31%
239.48
256.31
-6.57%
214.85
181.50
18.37%
295.55
311.18
-5.02%
Expenses
281.50
161.06
74.78%
194.02
168.84
14.91%
157.71
156.05
1.06%
255.24
226.53
12.67%
EBITDA
110.95
60.28
84.06%
45.46
87.47
-48.03%
57.14
25.45
124.52%
40.31
84.65
-52.38%
EBIDTM
28.27%
27.23%
18.98%
34.13%
26.60%
14.02%
13.64%
27.20%
Other Income
17.95
25.11
-28.51%
13.37
16.64
-19.65%
82.50
360.62
-77.12%
24.57
29.26
-16.03%
Interest
93.81
79.56
17.91%
76.07
81.11
-6.21%
87.65
87.25
0.46%
83.93
96.75
-13.25%
Depreciation
5.19
4.22
22.99%
4.15
4.47
-7.16%
3.98
4.82
-17.43%
4.13
4.75
-13.05%
PBT
29.90
1.61
1,757.14%
-21.39
18.53
-
48.01
294.00
-83.67%
-23.18
12.41
-
Tax
6.24
-0.25
-
-4.88
5.63
-
13.09
139.17
-90.59%
-6.33
3.48
-
PAT
23.66
1.86
1,172.04%
-16.51
12.90
-
34.92
154.83
-77.45%
-16.85
8.93
-
PATM
6.03%
0.84%
-6.89%
5.03%
16.25%
85.31%
-5.70%
2.87%
EPS
0.95
0.05
1,800.00%
-0.72
0.52
-
1.45
6.50
-77.69%
-0.85
0.38
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,142.33
954.70
963.46
2,128.37
2,050.49
1,414.90
1,407.12
1,584.04
1,672.34
1,310.20
1,245.89
Net Sales Growth
17.73%
-0.91%
-54.73%
3.80%
44.92%
0.55%
-11.17%
-5.28%
27.64%
5.16%
 
Cost Of Goods Sold
-585.17
-246.37
46.51
909.81
809.21
244.75
133.77
913.85
942.90
524.80
453.66
Gross Profit
1,727.50
1,201.07
916.95
1,218.56
1,241.28
1,170.15
1,273.35
670.19
729.44
785.40
792.23
GP Margin
151.23%
125.81%
95.17%
57.25%
60.54%
82.70%
90.49%
42.31%
43.62%
59.95%
63.59%
Total Expenditure
888.47
741.19
679.31
1,677.96
1,610.13
1,107.41
997.96
1,244.16
1,286.53
834.54
669.04
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
-
137.68
114.67
139.26
123.93
103.90
100.73
111.03
117.15
92.32
73.76
% Of Sales
-
14.42%
11.90%
6.54%
6.04%
7.34%
7.16%
7.01%
7.01%
7.05%
5.92%
Manufacturing Exp.
-
607.32
370.32
407.87
440.24
571.09
592.11
19.83
19.36
13.95
11.27
% Of Sales
-
63.61%
38.44%
19.16%
21.47%
40.36%
42.08%
1.25%
1.16%
1.06%
0.90%
General & Admin Exp.
-
141.84
87.70
125.17
122.68
123.91
108.25
147.57
122.90
104.09
67.30
% Of Sales
-
14.86%
9.10%
5.88%
5.98%
8.76%
7.69%
9.32%
7.35%
7.94%
5.40%
Selling & Distn. Exp.
-
67.44
46.24
77.75
73.93
50.55
41.41
41.61
77.34
88.27
56.99
% Of Sales
-
7.06%
4.80%
3.65%
3.61%
3.57%
2.94%
2.63%
4.62%
6.74%
4.57%
Miscellaneous Exp.
-
33.28
13.87
18.10
40.14
13.21
21.69
10.27
6.88
11.11
56.99
% Of Sales
-
3.49%
1.44%
0.85%
1.96%
0.93%
1.54%
0.65%
0.41%
0.85%
0.49%
EBITDA
253.86
213.51
284.15
450.41
440.36
307.49
409.16
339.88
385.81
475.66
576.85
EBITDA Margin
22.22%
22.36%
29.49%
21.16%
21.48%
21.73%
29.08%
21.46%
23.07%
36.30%
46.30%
Other Income
138.39
426.95
93.11
58.89
76.23
90.04
60.51
46.75
22.60
16.73
11.14
Interest
341.46
331.85
357.06
343.13
328.04
251.34
289.50
242.97
232.77
241.22
240.34
Depreciation
17.45
17.64
20.38
22.79
15.06
14.96
16.47
15.99
14.93
8.48
7.03
PBT
33.34
290.97
-0.18
143.38
173.49
131.23
163.70
127.67
160.71
242.69
340.62
Tax
8.12
138.22
1.78
52.00
57.42
37.42
41.90
43.64
23.14
82.85
112.40
Tax Rate
24.36%
47.50%
-988.89%
36.27%
33.10%
28.51%
25.60%
34.18%
14.40%
34.14%
33.00%
PAT
25.22
147.61
-3.97
91.38
116.07
93.81
121.80
84.03
137.60
159.84
228.22
PAT before Minority Interest
25.25
147.56
-3.94
91.38
116.07
93.81
121.80
84.03
137.57
159.84
228.22
Minority Interest
0.03
0.05
-0.03
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
PAT Margin
2.21%
15.46%
-0.41%
4.29%
5.66%
6.63%
8.66%
5.30%
8.23%
12.20%
18.32%
PAT Growth
-85.87%
-
-
-21.27%
23.73%
-22.98%
44.95%
-38.93%
-13.91%
-29.96%
 
EPS
1.06
6.23
-0.17
3.85
4.90
3.96
5.14
3.54
5.80
6.74
9.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,042.06
1,895.97
1,913.85
1,856.75
2,393.17
2,366.24
2,283.33
2,260.73
2,173.29
1,899.51
Share Capital
118.58
118.58
118.58
118.58
118.58
118.58
118.58
118.58
118.58
106.71
Total Reserves
1,923.48
1,777.39
1,795.27
1,738.17
2,274.59
2,247.66
2,164.75
2,142.15
2,054.71
1,792.80
Non-Current Liabilities
718.13
579.99
194.16
430.27
373.88
270.46
1,422.02
921.25
951.78
904.71
Secured Loans
571.95
542.87
119.84
435.39
137.99
288.47
1,244.04
899.40
685.30
878.36
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
14.68
15.77
15.81
17.73
19.43
Long Term Provisions
257.84
236.21
263.94
275.18
271.44
11.08
198.76
9.67
247.76
6.06
Current Liabilities
5,955.81
5,936.54
5,971.42
6,409.50
4,284.96
3,609.51
2,174.17
2,309.81
2,122.91
1,265.59
Trade Payables
434.56
556.83
537.55
467.60
440.90
298.27
312.35
306.90
190.22
165.14
Other Current Liabilities
4,680.40
4,491.19
4,496.46
5,239.07
3,094.91
2,528.18
995.65
1,038.88
900.91
341.21
Short Term Borrowings
825.65
876.69
932.00
693.22
677.84
694.49
669.48
581.75
702.24
725.68
Short Term Provisions
15.20
11.83
5.41
9.61
71.31
88.57
196.69
382.28
329.54
33.55
Total Liabilities
8,722.59
8,410.12
8,080.63
8,696.52
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81
Net Block
70.65
78.01
88.24
66.77
60.82
74.76
88.36
111.67
92.11
86.34
Gross Block
163.63
177.12
174.50
112.24
99.64
100.84
99.29
178.00
142.92
128.97
Accumulated Depreciation
92.98
99.11
86.26
45.47
38.82
26.08
10.93
66.33
50.81
42.63
Non Current Assets
950.84
1,022.56
1,107.55
1,125.35
1,045.48
606.25
1,086.64
1,255.20
1,406.91
1,249.86
Capital Work in Progress
3.47
0.00
9.22
42.40
36.08
0.05
0.00
12.20
0.22
0.55
Non Current Investment
82.04
137.99
166.19
191.81
195.19
155.63
525.03
826.67
70.59
138.48
Long Term Loans & Adv.
703.24
713.20
786.41
768.81
719.87
339.05
452.34
292.52
491.94
205.18
Other Non Current Assets
65.74
59.99
57.49
55.56
33.52
36.76
20.91
12.14
752.05
819.32
Current Assets
7,716.19
7,387.56
6,973.08
7,571.17
6,006.53
5,639.96
4,792.88
4,236.59
3,841.07
2,819.95
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.30
5.72
Inventories
6,819.59
6,411.53
6,075.93
6,766.10
4,687.06
4,551.11
3,467.86
2,817.07
2,700.18
2,117.63
Sundry Debtors
242.05
306.91
299.59
250.64
274.95
387.10
336.32
438.12
345.88
307.31
Cash & Bank
300.18
164.18
106.90
149.44
132.47
94.73
291.43
223.33
173.73
233.36
Other Current Assets
354.37
118.79
162.86
108.62
912.05
607.02
697.27
758.07
600.98
155.94
Short Term Loans & Adv.
196.64
386.15
327.80
296.37
334.97
269.70
387.45
582.78
454.33
64.50
Net Current Assets
1,760.38
1,451.02
1,001.66
1,161.67
1,721.57
2,030.45
2,618.71
1,926.78
1,718.16
1,554.36
Total Assets
8,667.03
8,410.12
8,080.63
8,696.52
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
133.65
244.19
578.17
-130.90
-28.85
-277.32
14.03
329.75
170.11
39.91
PBT
285.78
0.31
143.38
173.49
131.23
170.80
84.03
154.95
242.84
355.84
Adjustment
-57.97
301.98
330.16
254.72
162.81
177.21
261.46
231.45
235.97
223.74
Changes in Working Capital
-44.45
-95.30
118.25
-531.09
-277.76
-571.71
-295.15
3.10
-229.31
-449.86
Cash after chg. in Working capital
183.36
206.99
591.79
-102.88
16.28
-223.70
50.34
389.50
249.50
129.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.71
37.20
-13.62
-28.02
-45.13
-53.62
-36.31
-59.75
-79.39
-89.81
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
525.45
23.88
-22.52
4.67
55.75
520.82
-15.85
-79.05
-39.05
-51.84
Net Fixed Assets
1.56
5.87
-6.46
-0.26
-34.06
-0.49
87.38
-21.56
-9.67
-14.22
Net Investments
24.40
26.62
10.55
-0.38
-34.52
389.52
145.27
-550.12
4.22
-5.72
Others
499.49
-8.61
-26.61
5.31
124.33
131.79
-248.50
492.63
-33.60
-31.90
Cash from Financing Activity
-528.57
-213.01
-579.24
160.29
11.95
-431.83
73.00
-204.44
-193.10
169.68
Net Cash Inflow / Outflow
130.53
55.06
-23.59
34.06
38.85
-188.33
71.18
46.26
-62.04
157.76
Opening Cash & Equivalents
25.25
-29.81
-6.60
-40.66
-79.51
282.94
211.76
165.50
227.54
69.78
Closing Cash & Equivalent
155.78
25.25
-30.19
-6.60
-40.66
94.61
282.94
211.76
165.50
227.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
86.10
79.94
80.70
78.29
100.91
99.77
96.28
95.33
91.64
89.00
ROA
1.72%
-0.05%
1.09%
1.47%
1.41%
2.01%
1.48%
2.56%
3.43%
6.12%
ROE
7.49%
-0.21%
4.85%
5.46%
3.94%
5.24%
3.70%
6.21%
7.85%
12.73%
ROCE
13.18%
7.63%
10.42%
10.53%
8.31%
10.20%
8.71%
9.93%
12.81%
17.29%
Fixed Asset Turnover
5.60
5.48
14.85
19.36
14.12
14.06
11.43
10.42
9.64
10.55
Receivable days
104.94
114.88
47.18
46.78
85.39
93.83
89.22
85.56
90.98
73.14
Inventory Days
2529.25
2365.39
1101.16
1019.37
1191.58
1040.04
724.10
602.09
671.08
563.89
Payable days
-734.38
4294.22
190.15
-904.88
112.06
104.01
98.75
74.07
66.07
73.76
Cash Conversion Cycle
3368.57
-1813.95
958.19
1971.03
1164.91
1029.86
714.57
613.57
695.99
563.26
Total Debt/Equity
1.28
1.49
1.40
1.56
0.99
0.87
0.95
0.79
0.78
0.94
Interest Cover
1.86
0.99
1.42
1.53
1.52
1.57
1.53
1.69
2.01
2.42

News Update:


  • Puravankara - Quarterly Results
    10th Feb 2023, 15:56 PM

    Read More
  • Puravankara reports 20% rise in sales value for Q3FY23
    23rd Jan 2023, 15:42 PM

    The jump in sales was achieved along with a consistent increase price realization

    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.