Nifty
:
15789.90
Sensex
:
52551.77
-79.35 (-0.50%)
-221.28 (-0.42%)
Nifty
Sensex
:
:
15789.90
52551.77
-79.35 (-0.50%)
-221.28 (-0.42%)

Puravankara Ltd.

Construction - Real Estate

Rating :
60/99

BSE: 532891 | NSE: PURVA

NSE BSE
87.75
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  89.00
  •  90.25
  •  87.40
  •  88.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  383924
  •  341.60
  •  96.00
  •  35.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,086.92
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,650.29
  • N/A
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.29%
  • 5.08%
  • FII
  • DII
  • Others
  • 16.33%
  • 1.73%
  • 1.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.50
  • 6.09
  • 14.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.78
  • 5.79
  • 7.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.61
  • 1.69
  • -0.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.23
  • 16.12
  • 11.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.83
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.63
  • 9.39
  • 8.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
256.41
516.99
-50.40%
211.82
611.81
-65.38%
182.35
630.05
-71.06%
369.52
646.09
-42.81%
Expenses
188.20
412.37
-54.36%
139.51
491.21
-71.60%
123.49
485.57
-74.57%
288.81
511.10
-43.49%
EBITDA
68.21
104.62
-34.80%
72.31
120.60
-40.04%
58.86
144.48
-59.26%
80.71
134.99
-40.21%
EBIDTM
26.60%
20.24%
34.14%
19.71%
32.28%
22.93%
21.84%
20.89%
Other Income
47.41
11.12
326.35%
8.25
12.00
-31.25%
8.18
15.50
-47.23%
20.27
20.99
-3.43%
Interest
88.38
83.55
5.78%
87.86
83.57
5.13%
83.92
89.22
-5.94%
86.79
88.26
-1.67%
Depreciation
5.15
5.58
-7.71%
5.29
5.50
-3.82%
5.19
5.24
-0.95%
6.47
4.97
30.18%
PBT
22.09
26.61
-16.99%
-12.59
43.53
-
-22.07
65.52
-
7.72
62.75
-87.70%
Tax
7.88
9.56
-17.57%
-3.66
15.05
-
-5.92
20.45
-
6.94
23.35
-70.28%
PAT
14.21
17.05
-16.66%
-8.93
28.48
-
-16.15
45.07
-
0.78
39.40
-98.02%
PATM
5.54%
3.30%
-4.22%
4.66%
-8.86%
7.15%
0.21%
6.10%
EPS
0.56
0.68
-17.65%
-0.41
1.16
-
-0.71
1.87
-
0.01
1.64
-99.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,020.10
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
599.73
Net Sales Growth
-57.58%
3.80%
44.92%
0.55%
-11.17%
-5.28%
27.64%
5.16%
53.03%
35.75%
 
Cost Of Goods Sold
-228.14
909.81
809.21
244.75
133.77
913.85
942.90
524.80
453.66
283.88
235.03
Gross Profit
1,248.24
1,218.56
1,241.28
1,170.15
1,273.35
670.19
729.44
785.40
792.23
530.26
364.70
GP Margin
122.36%
57.25%
60.54%
82.70%
90.49%
42.31%
43.62%
59.95%
63.59%
65.13%
60.81%
Total Expenditure
740.01
1,677.96
1,610.13
1,107.41
997.96
1,244.16
1,286.53
834.54
669.04
425.22
317.45
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
-
139.26
123.93
103.90
100.73
111.03
117.15
92.32
73.76
52.67
37.54
% Of Sales
-
6.54%
6.04%
7.34%
7.16%
7.01%
7.01%
7.05%
5.92%
6.47%
6.26%
Manufacturing Exp.
-
407.87
440.24
571.09
592.11
19.83
19.36
13.95
11.27
0.00
0.00
% Of Sales
-
19.16%
21.47%
40.36%
42.08%
1.25%
1.16%
1.06%
0.90%
0%
0%
General & Admin Exp.
-
125.17
122.68
123.91
108.25
147.57
122.90
104.09
67.30
45.99
24.18
% Of Sales
-
5.88%
5.98%
8.76%
7.69%
9.32%
7.35%
7.94%
5.40%
5.65%
4.03%
Selling & Distn. Exp.
-
77.75
73.93
50.55
41.41
41.61
77.34
88.27
56.99
40.84
20.27
% Of Sales
-
3.65%
3.61%
3.57%
2.94%
2.63%
4.62%
6.74%
4.57%
5.02%
3.38%
Miscellaneous Exp.
-
18.10
40.14
13.21
21.69
10.27
6.88
11.11
6.06
1.84
20.27
% Of Sales
-
0.85%
1.96%
0.93%
1.54%
0.65%
0.41%
0.85%
0.49%
0.23%
0.07%
EBITDA
280.09
450.41
440.36
307.49
409.16
339.88
385.81
475.66
576.85
388.92
282.28
EBITDA Margin
27.46%
21.16%
21.48%
21.73%
29.08%
21.46%
23.07%
36.30%
46.30%
47.77%
47.07%
Other Income
84.11
58.89
76.23
90.04
60.51
46.75
22.60
16.73
11.14
11.46
9.66
Interest
346.95
343.13
328.04
251.34
289.50
242.97
232.77
241.22
240.34
200.99
141.14
Depreciation
22.10
22.79
15.06
14.96
16.47
15.99
14.93
8.48
7.03
5.43
3.76
PBT
-4.85
143.38
173.49
131.23
163.70
127.67
160.71
242.69
340.62
193.96
147.03
Tax
5.24
52.00
57.42
37.42
41.90
43.64
23.14
82.85
112.40
62.55
27.97
Tax Rate
-108.04%
36.27%
33.10%
28.51%
25.60%
34.18%
14.40%
34.14%
33.00%
32.25%
19.02%
PAT
-10.09
91.38
116.07
93.81
121.80
84.03
137.60
159.84
228.22
131.41
119.07
PAT before Minority Interest
-10.09
91.38
116.07
93.81
121.80
84.03
137.57
159.84
228.22
131.41
119.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.00
PAT Margin
-0.99%
4.29%
5.66%
6.63%
8.66%
5.30%
8.23%
12.20%
18.32%
16.14%
19.85%
PAT Growth
-107.76%
-21.27%
23.73%
-22.98%
44.95%
-38.93%
-13.91%
-29.96%
73.67%
10.36%
 
EPS
-0.43
3.85
4.90
3.96
5.14
3.54
5.80
6.74
9.63
5.54
5.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
1,576.38
Share Capital
118.58
118.58
118.58
118.58
118.58
118.58
118.58
106.71
106.71
106.71
Total Reserves
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
1,469.67
Non-Current Liabilities
194.16
430.27
373.88
270.46
1,422.02
921.25
951.78
904.71
310.00
524.06
Secured Loans
119.84
435.39
137.99
288.47
1,244.04
899.40
685.30
878.36
303.95
517.23
Unsecured Loans
0.00
0.00
0.00
14.68
15.77
15.81
17.73
19.43
0.00
0.00
Long Term Provisions
263.94
275.18
271.44
11.08
198.76
9.67
247.76
6.06
5.91
4.49
Current Liabilities
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
1,041.36
Trade Payables
537.55
467.60
440.90
298.27
312.35
306.90
190.22
165.14
138.19
94.42
Other Current Liabilities
4,496.46
5,239.07
3,094.91
2,528.18
995.65
1,038.88
900.91
341.21
290.34
627.69
Short Term Borrowings
932.00
693.22
677.84
694.49
669.48
581.75
702.24
725.68
935.98
289.49
Short Term Provisions
5.41
9.61
71.31
88.57
196.69
382.28
329.54
33.55
28.94
29.76
Total Liabilities
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
3,141.80
Net Block
88.24
66.77
60.82
74.76
88.36
111.67
92.11
86.34
70.62
42.72
Gross Block
174.50
112.24
99.64
100.84
99.29
178.00
142.92
128.97
107.25
74.38
Accumulated Depreciation
86.26
45.47
38.82
26.08
10.93
66.33
50.81
42.63
36.63
31.66
Non Current Assets
1,090.95
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
Capital Work in Progress
9.22
42.40
36.08
0.05
0.00
12.20
0.22
0.55
2.02
3.41
Non Current Investment
166.19
191.81
195.19
155.63
525.03
826.67
70.59
138.48
123.26
1,279.43
Long Term Loans & Adv.
769.81
768.81
719.87
339.05
452.34
292.52
491.94
205.18
213.37
248.64
Other Non Current Assets
57.49
55.56
33.52
36.76
20.91
12.14
752.05
819.32
879.01
4.87
Current Assets
6,989.68
7,571.17
6,006.53
5,639.96
4,792.88
4,236.59
3,841.07
2,819.95
2,102.49
1,562.73
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
20.30
5.72
0.00
0.00
Inventories
6,092.53
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
Sundry Debtors
299.59
250.64
274.95
387.10
336.32
438.12
345.88
307.31
191.98
114.35
Cash & Bank
106.90
149.44
132.47
94.73
291.43
223.33
173.73
233.36
73.08
95.03
Other Current Assets
490.66
108.62
577.08
337.32
697.27
758.07
600.98
155.94
105.51
165.91
Short Term Loans & Adv.
327.80
296.37
334.97
269.70
387.45
582.78
454.33
64.50
43.98
87.95
Net Current Assets
1,018.26
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
Total Assets
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
3,141.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
578.17
-130.90
-28.85
-277.32
14.03
329.75
170.11
39.91
91.98
41.75
PBT
143.38
173.49
131.23
170.80
84.03
154.95
242.84
355.84
196.16
145.87
Adjustment
330.16
254.72
162.81
177.21
261.46
231.45
235.97
223.74
194.22
136.60
Changes in Working Capital
118.25
-531.09
-277.76
-571.71
-295.15
3.10
-229.31
-449.86
-245.03
-212.74
Cash after chg. in Working capital
591.79
-102.88
16.28
-223.70
50.34
389.50
249.50
129.72
145.35
69.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.62
-28.02
-45.13
-53.62
-36.31
-59.75
-79.39
-89.81
-53.36
-27.98
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
-22.52
4.67
55.75
520.82
-15.85
-79.05
-39.05
-51.84
-55.82
-84.54
Net Fixed Assets
-6.46
-0.26
-34.06
-0.49
87.38
-21.56
-9.67
-14.22
-28.63
-6.47
Net Investments
10.55
-0.38
-34.52
389.52
145.27
-550.12
4.22
-5.72
959.23
-962.26
Others
-26.61
5.31
124.33
131.79
-248.50
492.63
-33.60
-31.90
-986.42
884.19
Cash from Financing Activity
-579.24
160.29
11.95
-431.83
73.00
-204.44
-193.10
169.68
-50.92
69.58
Net Cash Inflow / Outflow
-23.59
34.06
38.85
-188.33
71.18
46.26
-62.04
157.76
-14.76
26.80
Opening Cash & Equivalents
-6.60
-40.66
-79.51
282.94
211.76
165.50
227.54
69.78
84.54
59.35
Closing Cash & Equivalent
-30.19
-6.60
-40.66
94.61
282.94
211.76
165.50
227.54
69.78
86.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
80.70
78.29
100.91
99.77
96.28
95.33
91.64
89.00
79.06
73.86
ROA
1.09%
1.47%
1.41%
2.01%
1.48%
2.56%
3.43%
6.12%
4.02%
4.02%
ROE
4.85%
5.46%
3.94%
5.24%
3.70%
6.21%
7.85%
12.73%
8.05%
7.78%
ROCE
10.42%
10.53%
8.31%
10.20%
8.71%
9.93%
12.81%
17.29%
13.63%
11.24%
Fixed Asset Turnover
14.85
19.36
14.12
14.06
11.43
10.42
9.64
10.55
8.96
8.66
Receivable days
47.18
46.78
85.39
93.83
89.22
85.56
90.98
73.14
68.67
68.64
Inventory Days
1102.58
1019.37
1191.58
1040.04
724.10
602.09
671.08
563.89
654.41
1013.12
Payable days
190.15
-904.88
112.06
104.01
98.75
74.07
66.07
73.76
110.58
98.34
Cash Conversion Cycle
959.61
1971.03
1164.91
1029.86
714.57
613.57
695.99
563.26
612.50
983.42
Total Debt/Equity
1.40
1.56
0.99
0.87
0.95
0.79
0.78
0.94
0.80
0.75
Interest Cover
1.42
1.53
1.52
1.57
1.53
1.69
2.01
2.42
1.97
2.04

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Puravankara completes transaction of sale of shares in Vagishwari Land Developers
    11th Jun 2021, 11:05 AM

    Further, the company has also received the outstanding amount of around Rs 350 crore from Vagishwari Land Developers

    Read More
  • Puravankara launches first ultra-luxury project ‘Purva Clermont’ in Mumbai
    9th Mar 2021, 16:56 PM

    This venture will mark its re-entry in the city and its maiden foray into the ultra-luxury category under the WorldHome Collection

    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.