Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Construction - Real Estate

Rating :
62/99

BSE: 532891 | NSE: PURVA

74.70
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  73.00
  •  79.75
  •  71.10
  •  74.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  947602
  •  714.72
  •  79.75
  •  28.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,764.39
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,327.76
  • N/A
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.32%
  • 4.85%
  • FII
  • DII
  • Others
  • 16.46%
  • 1.73%
  • 1.64%

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
  • 16.90
  • 16.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.78
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.23
  • 8.94
  • 9.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
211.82
611.81
-65.38%
182.35
630.05
-71.06%
369.52
646.09
-42.81%
516.99
545.19
-5.17%
Expenses
139.51
491.21
-71.60%
123.49
485.57
-74.57%
288.81
511.10
-43.49%
412.37
423.69
-2.67%
EBITDA
72.31
120.60
-40.04%
58.86
144.48
-59.26%
80.71
134.99
-40.21%
104.62
121.50
-13.89%
EBIDTM
34.14%
19.71%
32.28%
22.93%
21.84%
20.89%
20.24%
22.29%
Other Income
8.25
12.00
-31.25%
8.18
15.50
-47.23%
20.27
20.99
-3.43%
11.12
20.47
-45.68%
Interest
87.86
83.57
5.13%
83.92
89.22
-5.94%
86.79
88.26
-1.67%
83.55
96.49
-13.41%
Depreciation
5.29
5.50
-3.82%
5.19
5.24
-0.95%
6.47
4.97
30.18%
5.58
3.35
66.57%
PBT
-12.59
43.53
-
-22.07
65.52
-
7.72
62.75
-87.70%
26.61
42.13
-36.84%
Tax
-3.66
15.05
-
-5.92
20.45
-
6.94
23.35
-70.28%
9.56
14.48
-33.98%
PAT
-8.93
28.48
-
-16.15
45.07
-
0.78
39.40
-98.02%
17.05
27.65
-38.34%
PATM
-4.22%
4.66%
-8.86%
7.15%
0.21%
6.10%
3.30%
5.07%
EPS
-0.38
1.20
-
-0.68
1.90
-
0.03
1.66
-98.19%
0.72
1.17
-38.46%

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
1,280.68
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
-47.37%
3.80%
44.92%
0.55%
-11.17%
-5.28%
27.64%
5.16%
53.03%
35.75%
 
Cost Of Goods Sold
191.23
909.81
809.21
244.75
133.77
913.85
942.90
524.80
453.66
283.88
235.03
Gross Profit
1,089.45
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
85.07%
57.25%
60.54%
82.70%
90.49%
42.31%
43.62%
59.95%
63.59%
65.13%
60.81%
Total Expenditure
964.18
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
316.50
450.41
440.36
307.49
409.16
339.88
385.81
475.66
576.85
388.92
282.28
EBITDA Margin
24.71%
21.16%
21.48%
21.73%
29.08%
21.46%
23.07%
36.30%
46.30%
47.77%
47.07%
Other Income
47.82
58.89
76.23
90.04
60.51
46.75
22.60
16.73
11.14
11.46
9.66
Interest
342.12
343.13
328.04
251.34
289.50
242.97
232.77
241.22
240.34
200.99
141.14
Depreciation
22.53
22.79
15.06
14.96
16.47
15.99
14.93
8.48
7.03
5.43
3.76
PBT
-0.33
143.38
173.49
131.23
163.70
127.67
160.71
242.69
340.62
193.96
147.03
Tax
6.92
52.00
57.42
37.42
41.90
43.64
23.14
82.85
112.40
62.55
27.97
Tax Rate
-2,096.97%
36.27%
33.10%
28.51%
25.60%
34.18%
14.40%
34.14%
33.00%
32.25%
19.02%
PAT
-7.25
91.38
116.07
93.81
121.80
84.03
137.60
159.84
228.22
131.41
119.07
PAT before Minority Interest
-7.25
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
-0.57%
4.29%
5.66%
6.63%
8.66%
5.30%
8.23%
12.20%
18.32%
16.14%
19.85%
PAT Growth
-105.16%
-21.27%
23.73%
-22.98%
44.95%
-38.93%
-13.91%
-29.96%
73.67%
10.36%
 
EPS
-0.31
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

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

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.