Nifty
:
11504.95
Sensex
:
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)
Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Puravankara Ltd.

Construction - Real Estate

Rating :
47/99

BSE: 532891 | NSE: PURVA

NSE BSE
45.30
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  46.65
  •  47.40
  •  45.00
  •  46.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79577
  •  36.77
  •  76.20
  •  28.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,077.85
  • 39.89
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,823.67
  • 2.20%
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.44%
  • 4.60%
  • FII
  • DII
  • Others
  • 16.49%
  • 1.73%
  • 1.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.67
  • 4.16
  • 13.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 2.68
  • 1.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.13
  • -3.35
  • -1.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.08
  • 16.50
  • 16.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 0.78
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.16
  • 8.90
  • 9.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
182.35
630.05
-71.06%
369.52
646.09
-42.81%
516.99
545.19
-5.17%
611.81
477.19
28.21%
Expenses
123.49
485.57
-74.57%
288.81
511.10
-43.49%
412.37
423.69
-2.67%
491.21
388.09
26.57%
EBITDA
58.86
144.48
-59.26%
80.71
134.99
-40.21%
104.62
121.50
-13.89%
120.60
89.10
35.35%
EBIDTM
32.28%
22.93%
21.84%
20.89%
20.24%
22.29%
19.71%
18.67%
Other Income
8.18
15.50
-47.23%
20.27
20.99
-3.43%
11.12
20.47
-45.68%
12.00
22.09
-45.68%
Interest
83.92
89.22
-5.94%
86.79
88.26
-1.67%
83.55
96.49
-13.41%
83.57
74.80
11.72%
Depreciation
5.19
5.24
-0.95%
6.47
4.97
30.18%
5.58
3.35
66.57%
5.50
3.25
69.23%
PBT
-22.07
65.52
-
7.72
62.75
-87.70%
26.61
42.13
-36.84%
43.53
33.14
31.35%
Tax
-5.92
20.45
-
6.94
23.35
-70.28%
9.56
14.48
-33.98%
15.05
11.45
31.44%
PAT
-16.15
45.07
-
0.78
39.40
-98.02%
17.05
27.65
-38.34%
28.48
21.69
31.30%
PATM
-8.86%
7.15%
0.21%
6.10%
3.30%
5.07%
4.66%
4.55%
EPS
-0.68
1.90
-
0.03
1.66
-98.19%
0.72
1.17
-38.46%
1.20
0.91
31.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,680.67
2,050.49
1,414.90
1,407.12
1,584.04
1,672.34
1,310.20
1,245.89
814.14
599.73
478.36
Net Sales Growth
-26.88%
44.92%
0.55%
-11.17%
-5.28%
27.64%
5.16%
53.03%
35.75%
25.37%
 
Cost Of Goods Sold
585.76
809.21
244.75
133.77
913.85
942.90
524.80
453.66
283.88
235.03
250.98
Gross Profit
1,094.91
1,241.28
1,170.15
1,273.35
670.19
729.44
785.40
792.23
530.26
364.70
227.38
GP Margin
65.15%
60.54%
82.70%
90.49%
42.31%
43.62%
59.95%
63.59%
65.13%
60.81%
47.53%
Total Expenditure
1,315.88
1,610.13
1,107.41
997.96
1,244.16
1,286.53
834.54
669.04
425.22
317.45
309.08
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
-
123.93
103.90
100.73
111.03
117.15
92.32
73.76
52.67
37.54
26.26
% Of Sales
-
6.04%
7.34%
7.16%
7.01%
7.01%
7.05%
5.92%
6.47%
6.26%
5.49%
Manufacturing Exp.
-
440.24
571.09
592.11
19.83
19.36
13.95
11.27
0.00
0.00
0.00
% Of Sales
-
21.47%
40.36%
42.08%
1.25%
1.16%
1.06%
0.90%
0%
0%
0%
General & Admin Exp.
-
122.68
123.91
108.25
147.57
122.90
104.09
67.30
45.99
24.18
18.32
% Of Sales
-
5.98%
8.76%
7.69%
9.32%
7.35%
7.94%
5.40%
5.65%
4.03%
3.83%
Selling & Distn. Exp.
-
73.93
50.55
41.41
41.61
77.34
88.27
56.99
40.84
20.27
13.03
% Of Sales
-
3.61%
3.57%
2.94%
2.63%
4.62%
6.74%
4.57%
5.02%
3.38%
2.72%
Miscellaneous Exp.
-
40.14
13.21
21.69
10.27
6.88
11.11
6.06
1.84
0.43
13.03
% Of Sales
-
1.96%
0.93%
1.54%
0.65%
0.41%
0.85%
0.49%
0.23%
0.07%
0.10%
EBITDA
364.79
440.36
307.49
409.16
339.88
385.81
475.66
576.85
388.92
282.28
169.28
EBITDA Margin
21.71%
21.48%
21.73%
29.08%
21.46%
23.07%
36.30%
46.30%
47.77%
47.07%
35.39%
Other Income
51.57
76.23
90.04
60.51
46.75
22.60
16.73
11.14
11.46
9.66
4.52
Interest
337.83
328.04
251.34
289.50
242.97
232.77
241.22
240.34
200.99
141.14
2.86
Depreciation
22.74
15.06
14.96
16.47
15.99
14.93
8.48
7.03
5.43
3.76
11.09
PBT
55.79
173.49
131.23
163.70
127.67
160.71
242.69
340.62
193.96
147.03
159.84
Tax
25.63
57.42
37.42
41.90
43.64
23.14
82.85
112.40
62.55
27.97
29.81
Tax Rate
45.94%
33.10%
28.51%
25.60%
34.18%
14.40%
34.14%
33.00%
32.25%
19.02%
18.65%
PAT
30.16
116.07
93.81
121.80
84.03
137.60
159.84
228.22
131.41
119.07
130.04
PAT before Minority Interest
30.16
116.07
93.81
121.80
84.03
137.57
159.84
228.22
131.41
119.07
130.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.79%
5.66%
6.63%
8.66%
5.30%
8.23%
12.20%
18.32%
16.14%
19.85%
27.18%
PAT Growth
-77.46%
23.73%
-22.98%
44.95%
-38.93%
-13.91%
-29.96%
73.67%
10.36%
-8.44%
 
EPS
1.27
4.90
3.96
5.14
3.54
5.80
6.74
9.63
5.54
5.02
5.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,856.75
2,393.17
2,366.24
2,283.33
2,260.73
2,173.29
1,899.51
1,687.31
1,576.38
1,485.23
Share Capital
118.58
118.58
118.58
118.58
118.58
118.58
106.71
106.71
106.71
106.71
Total Reserves
1,738.17
2,274.59
2,247.66
2,164.75
2,142.15
2,054.71
1,792.80
1,580.60
1,469.67
1,378.52
Non-Current Liabilities
430.27
373.88
270.46
1,422.02
921.25
951.78
904.71
310.00
524.06
881.93
Secured Loans
435.39
137.99
288.47
1,244.04
899.40
685.30
878.36
303.95
517.23
872.57
Unsecured Loans
0.00
0.00
14.68
15.77
15.81
17.73
19.43
0.00
0.00
8.50
Long Term Provisions
275.18
271.44
11.08
198.76
9.67
247.76
6.06
5.91
4.49
0.00
Current Liabilities
6,463.29
4,284.96
3,609.51
2,174.17
2,309.81
2,122.91
1,265.59
1,393.46
1,041.36
407.75
Trade Payables
467.60
440.90
298.27
312.35
306.90
190.22
165.14
138.19
94.42
57.68
Other Current Liabilities
5,239.07
3,094.91
2,528.18
995.65
1,038.88
900.91
341.21
290.34
627.69
321.93
Short Term Borrowings
693.22
677.84
694.49
669.48
581.75
702.24
725.68
935.98
289.49
0.00
Short Term Provisions
63.40
71.31
88.57
196.69
382.28
329.54
33.55
28.94
29.76
28.14
Total Liabilities
8,750.31
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81
3,390.77
3,141.80
2,774.91
Net Block
66.77
60.82
74.76
88.36
111.67
92.11
86.34
70.62
42.72
36.23
Gross Block
112.24
99.64
100.84
99.29
178.00
142.92
128.97
107.25
74.38
64.20
Accumulated Depreciation
45.47
38.82
26.08
10.93
66.33
50.81
42.63
36.63
31.66
27.97
Non Current Assets
1,125.35
1,045.48
606.25
1,086.64
1,255.20
1,406.91
1,249.86
1,288.28
1,579.07
155.34
Capital Work in Progress
42.40
36.08
0.05
0.00
12.20
0.22
0.55
2.02
3.41
0.00
Non Current Investment
191.81
195.19
155.63
525.03
826.67
70.59
138.48
123.26
1,279.43
119.11
Long Term Loans & Adv.
768.81
719.87
339.05
452.34
292.52
491.94
205.18
213.37
248.64
0.00
Other Non Current Assets
55.56
33.52
36.76
20.91
12.14
752.05
819.32
879.01
4.87
0.00
Current Assets
7,624.96
6,006.53
5,639.96
4,792.88
4,236.59
3,841.07
2,819.95
2,102.49
1,562.73
2,619.57
Current Investments
0.00
0.00
0.00
0.00
0.00
20.30
5.72
0.00
0.00
0.00
Inventories
6,766.10
4,687.06
4,551.11
3,467.86
2,817.07
2,700.18
2,117.63
1,731.92
1,187.44
2,141.85
Sundry Debtors
250.64
274.95
387.10
336.32
438.12
345.88
307.31
191.98
114.35
111.20
Cash & Bank
149.44
132.47
94.73
291.43
223.33
173.73
233.36
73.08
95.03
78.22
Other Current Assets
458.78
577.08
337.32
309.82
758.07
600.98
155.94
105.51
165.91
288.30
Short Term Loans & Adv.
350.16
334.97
269.70
387.45
582.78
454.33
64.50
43.98
87.95
288.16
Net Current Assets
1,161.67
1,721.57
2,030.45
2,618.71
1,926.78
1,718.16
1,554.36
709.03
521.37
2,211.82
Total Assets
8,750.31
7,052.01
6,246.21
5,879.52
5,491.79
5,247.98
4,069.81
3,390.77
3,141.80
2,774.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-130.90
-28.85
-277.32
14.03
329.75
170.11
39.91
91.98
41.75
55.53
PBT
173.49
131.23
170.80
84.03
154.95
242.84
355.84
196.16
145.87
175.13
Adjustment
254.72
162.81
177.21
261.46
231.45
235.97
223.74
194.22
136.60
-5.79
Changes in Working Capital
-531.09
-277.76
-571.71
-295.15
3.10
-229.31
-449.86
-245.03
-212.74
-86.49
Cash after chg. in Working capital
-102.88
16.28
-223.70
50.34
389.50
249.50
129.72
145.35
69.73
82.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.02
-45.13
-53.62
-36.31
-59.75
-79.39
-89.81
-53.36
-27.98
-27.31
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
4.67
55.75
520.82
-15.85
-79.05
-39.05
-51.84
-55.82
-84.54
48.13
Net Fixed Assets
-0.26
-34.06
-0.49
87.38
-21.56
-9.67
-14.22
-28.63
-6.47
-0.78
Net Investments
-0.38
-34.52
389.52
145.27
-550.12
4.22
-5.72
959.23
-962.26
0.00
Others
5.31
124.33
131.79
-248.50
492.63
-33.60
-31.90
-986.42
884.19
48.91
Cash from Financing Activity
160.29
11.95
-431.83
73.00
-204.44
-193.10
169.68
-50.92
69.58
-54.44
Net Cash Inflow / Outflow
34.06
38.85
-188.33
71.18
46.26
-62.04
157.76
-14.76
26.80
49.22
Opening Cash & Equivalents
-40.66
-79.51
282.94
211.76
165.50
227.54
69.78
84.54
59.35
13.35
Closing Cash & Equivalent
-6.60
-40.66
94.61
282.94
211.76
165.50
227.54
69.78
86.15
62.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
78.29
100.91
99.77
96.28
95.33
91.64
89.00
79.06
73.86
69.59
ROA
1.47%
1.41%
2.01%
1.48%
2.56%
3.43%
6.12%
4.02%
4.02%
4.80%
ROE
5.46%
3.94%
5.24%
3.70%
6.21%
7.85%
12.73%
8.05%
7.78%
9.12%
ROCE
10.53%
8.31%
10.20%
8.71%
9.93%
12.81%
17.29%
13.63%
11.24%
7.16%
Fixed Asset Turnover
19.36
14.12
14.06
11.43
10.42
9.64
10.55
8.96
8.66
7.51
Receivable days
46.78
85.39
93.83
89.22
85.56
90.98
73.14
68.67
68.64
86.15
Inventory Days
1019.37
1191.58
1040.04
724.10
602.09
671.08
563.89
654.41
1013.12
1610.49
Payable days
-904.88
112.06
104.01
98.75
74.07
66.07
73.76
110.58
98.34
96.92
Cash Conversion Cycle
1971.03
1164.91
1029.86
714.57
613.57
695.99
563.26
612.50
983.42
1599.72
Total Debt/Equity
1.56
0.99
0.87
0.95
0.79
0.78
0.94
0.80
0.75
0.59
Interest Cover
1.53
1.52
1.57
1.53
1.69
2.01
2.42
1.97
2.04
56.85

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Puravankara registers 19% fall in Q1 sales booking due to lockdown
    14th Sep 2020, 10:46 AM

    The company sold 536 properties in Q1FY21 as against 638 units in the year-ago period.

    Read More
  • Puravankara planning to raise funds via NCDs
    14th Sep 2020, 09:56 AM

    The Meeting of the Board of Directors of the Company will be held on September 16, 2020 to consider and approve the same

    Read More
  • Puravankara Group planning to launch 11 residential projects in FY21
    6th Jul 2020, 09:32 AM

    The company is expecting revenue of over Rs 6,000 crore from these 11 projects

    Read More
  • Puravankara to invest Rs 1,100 crore to develop new housing projects in Bengaluru
    22nd Jun 2020, 09:11 AM

    The company has decided to continue with planned projects despite the COVID-19 pandemic

    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.