Nifty
:
25453.40
Sensex
:
83409.69
-88.40 (-0.35%)
-287.60 (-0.34%)
Nifty
Sensex
:
:
25453.40
83409.69
-88.40 (-0.35%)
-287.60 (-0.34%)

Puravankara Ltd.

Construction - Real Estate

Rating :
51/99

BSE: 532891 | NSE: PURVA

NSE BSE
280.25
02-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  293.55
  •  294.85
  •  278.6
  •  293.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  238878
  •  67815647.3
  •  569.6
  •  208.7

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,646.12
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,211.07
  • N/A
  • 3.84

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
  • 17.17
  • 18.80
  • 92.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 2.07
  • 2.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.24
  • 13.97
  • 16.60

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
1.78
2
5.6
9.9
P/E Ratio
157.44
140.13
50.04
28.31
Revenue
2137
2510
3148
3631
EBITDA
463
560
707
819
Net Income
42
48
133
234
ROA
0.4
P/B Ratio
3.94
3.51
3.48
3.34
ROE
2.18
2.6
7
12
FCFF
483
-874
-22
549
FCFF Yield
5.6
-10.14
-0.26
6.38
Net Debt
2394
3265
3408
3015
BVPS
71.12
79.9
80.5
83.9

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
541.57
919.97
-41.13%
318.17
573.70
-44.54%
495.54
368.33
34.54%
658.33
323.26
103.65%
Expenses
511.12
806.57
-36.63%
300.16
374.80
-19.91%
383.55
281.49
36.26%
527.86
259.59
103.34%
EBITDA
30.45
113.40
-73.15%
18.01
198.90
-90.95%
111.99
86.84
28.96%
130.47
63.67
104.92%
EBIDTM
5.62%
12.33%
5.66%
34.67%
22.60%
23.58%
19.82%
19.70%
Other Income
22.13
26.87
-17.64%
16.03
22.18
-27.73%
24.14
13.24
82.33%
17.22
12.55
37.21%
Interest
152.15
126.53
20.25%
142.79
105.05
35.93%
140.78
104.55
34.65%
119.06
98.08
21.39%
Depreciation
11.19
9.68
15.60%
8.28
6.73
23.03%
8.00
6.47
23.65%
7.49
5.17
44.87%
PBT
-110.76
4.06
-
-116.28
109.30
-
-12.65
-10.94
-
21.14
-27.03
-
Tax
-22.81
9.37
-
-25.62
28.50
-
12.28
-1.68
-
6.74
-9.95
-
PAT
-87.95
-5.31
-
-90.66
80.80
-
-24.93
-9.26
-
14.40
-17.08
-
PATM
-16.24%
-0.58%
-28.49%
14.08%
-5.03%
-2.51%
2.19%
-5.28%
EPS
-3.62
-0.28
-
-3.90
3.29
-
-0.71
-0.47
-
0.64
-0.75
-

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
2,013.61
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
-7.85%
76.83%
29.44%
-0.91%
-54.73%
3.80%
44.92%
0.55%
-11.17%
-5.28%
 
Cost Of Goods Sold
-360.90
-74.66
-330.49
-246.37
46.51
909.81
809.21
244.75
133.77
913.85
942.90
Gross Profit
2,374.51
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
117.92%
103.42%
126.74%
125.81%
95.17%
57.25%
60.54%
82.70%
90.49%
42.31%
43.62%
Total Expenditure
1,722.69
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
290.92
462.81
229.73
213.51
284.15
450.41
440.36
307.49
409.16
339.88
385.81
EBITDA Margin
14.45%
21.18%
18.59%
22.36%
29.49%
21.16%
21.48%
21.73%
29.08%
21.46%
23.07%
Other Income
79.52
74.84
171.22
426.95
93.11
58.89
76.23
90.04
60.51
46.75
22.60
Interest
554.78
434.21
359.69
331.85
357.06
343.13
328.04
251.34
289.50
242.97
232.77
Depreciation
34.96
28.05
17.13
17.64
20.38
22.79
15.06
14.96
16.47
15.99
14.93
PBT
-218.55
75.39
24.13
290.97
-0.18
143.38
173.49
131.23
163.70
127.67
160.71
Tax
-29.41
26.24
-11.08
138.22
1.78
52.00
57.42
37.42
41.90
43.64
23.14
Tax Rate
13.46%
34.81%
-45.92%
47.50%
-988.89%
36.27%
33.10%
28.51%
25.60%
34.18%
14.40%
PAT
-189.14
42.26
66.48
147.61
-3.97
91.38
116.07
93.81
121.80
84.03
137.60
PAT before Minority Interest
-186.10
42.00
66.52
147.56
-3.94
91.38
116.07
93.81
121.80
84.03
137.57
Minority Interest
3.04
0.26
-0.04
0.05
-0.03
0.00
0.00
0.00
0.00
0.00
0.03
PAT Margin
-9.39%
1.93%
5.38%
15.46%
-0.41%
4.29%
5.66%
6.63%
8.66%
5.30%
8.23%
PAT Growth
-484.82%
-36.43%
-54.96%
-
-
-21.27%
23.73%
-22.98%
44.95%
-38.93%
 
EPS
-7.98
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 Tru Dwellings
    19th Jun 2025, 10:00 AM

    Broad consideration or size of the order(s)/contract(s) is Rs 272.02 crore

    Read More
  • Puravankara ties up with KVN Property Holdings LLP
    12th May 2025, 10:30 AM

    The project has a projected Gross Development Value of over Rs 3,300 crore

    Read More
  • 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

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.