Nifty
:
24430.35
Sensex
:
78285.07
159.50 (0.66%)
521.16 (0.67%)
Nifty
Sensex
:
:
24430.35
78285.07
159.50 (0.66%)
521.16 (0.67%)

Suraj Estate Developers Ltd.

Construction - Real Estate

Rating :
49/99

BSE: 544054 | NSE: SURAJEST

NSE BSE
204.97
06-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  204.62
  •  208.95
  •  202
  •  204.62
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  161643
  •  33057087.62
  •  351.5
  •  171.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 980.31
  • 10.86
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,572.49
  • N/A
  • 0.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.80%
  • 2.60%
  • 22.52%
  • FII
  • DII
  • Others
  • 2.23%
  • 0.00%
  • 2.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.00
  • 21.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.53
  • 6.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 74.62
  • 46.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
98.78
136.48
-27.62%
180.05
169.85
6.01%
144.56
109.09
32.51%
132.47
133.67
-0.90%
Expenses
48.95
106.38
-53.99%
126.47
124.03
1.97%
79.82
45.64
74.89%
82.88
70.38
17.76%
EBITDA
49.82
30.10
65.51%
53.58
45.81
16.96%
64.75
63.45
2.05%
49.59
63.29
-21.65%
EBIDTM
50.44%
22.05%
29.76%
26.97%
44.79%
58.16%
37.44%
47.35%
Other Income
2.19
0.68
222.06%
1.43
1.98
-27.78%
0.86
0.55
56.36%
0.67
0.95
-29.47%
Interest
31.79
4.00
694.75%
19.57
20.48
-4.44%
20.47
19.08
7.29%
20.65
22.14
-6.73%
Depreciation
1.21
0.78
55.13%
1.29
1.29
0.00%
1.04
1.20
-13.33%
1.12
1.70
-34.12%
PBT
19.02
26.00
-26.85%
34.15
26.01
31.30%
44.09
43.72
0.85%
28.48
40.40
-29.50%
Tax
8.26
7.72
6.99%
8.98
6.03
48.92%
11.00
11.88
-7.41%
7.20
10.27
-29.89%
PAT
10.76
18.28
-41.14%
25.17
19.98
25.98%
33.09
31.83
3.96%
21.28
30.13
-29.37%
PATM
10.89%
13.39%
13.98%
11.77%
22.89%
29.18%
16.07%
22.54%
EPS
2.32
3.95
-41.27%
5.43
4.32
25.69%
7.15
7.43
-3.77%
4.45
7.03
-36.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
555.86
549.09
412.21
305.74
272.72
239.99
86.93
34.58
Net Sales Growth
1.23%
33.21%
34.82%
12.11%
13.64%
176.07%
151.39%
 
Cost Of Goods Sold
-41.22
55.02
-38.87
-12.39
-38.44
58.31
-72.04
-97.55
Gross Profit
597.08
494.07
451.08
318.13
311.15
181.68
158.97
132.13
GP Margin
107.42%
89.98%
109.43%
104.05%
114.09%
75.70%
182.87%
382.10%
Total Expenditure
338.12
346.44
179.28
154.74
140.99
153.36
20.37
-19.77
Power & Fuel Cost
-
0.00
0.03
0.13
0.12
0.11
0.07
0.03
% Of Sales
-
0%
0.01%
0.04%
0.04%
0.05%
0.08%
0.09%
Employee Cost
-
24.26
14.49
11.60
9.74
7.61
6.42
5.06
% Of Sales
-
4.42%
3.52%
3.79%
3.57%
3.17%
7.39%
14.63%
Manufacturing Exp.
-
150.50
121.01
107.58
97.85
66.28
61.88
48.72
% Of Sales
-
27.41%
29.36%
35.19%
35.88%
27.62%
71.18%
140.89%
General & Admin Exp.
-
97.96
66.20
44.87
69.45
19.50
23.41
21.65
% Of Sales
-
17.84%
16.06%
14.68%
25.47%
8.13%
26.93%
62.61%
Selling & Distn. Exp.
-
13.50
9.46
1.87
1.76
0.64
0.38
1.54
% Of Sales
-
2.46%
2.29%
0.61%
0.65%
0.27%
0.44%
4.45%
Miscellaneous Exp.
-
5.21
6.96
1.08
0.49
0.91
0.25
0.78
% Of Sales
-
0.95%
1.69%
0.35%
0.18%
0.38%
0.29%
2.26%
EBITDA
217.74
202.65
232.93
151.00
131.73
86.63
66.56
54.35
EBITDA Margin
39.17%
36.91%
56.51%
49.39%
48.30%
36.10%
76.57%
157.17%
Other Income
5.15
4.08
3.49
2.15
1.19
4.01
2.02
1.23
Interest
92.48
65.70
138.90
107.35
93.10
79.21
64.46
52.82
Depreciation
4.66
4.96
3.66
2.58
3.67
2.39
1.78
0.59
PBT
125.74
136.06
93.87
43.21
36.15
9.05
2.33
2.17
Tax
35.44
35.91
26.38
11.15
9.65
2.77
0.81
0.55
Tax Rate
28.19%
26.39%
28.10%
25.80%
26.69%
30.61%
34.76%
25.35%
PAT
90.30
100.16
67.50
32.16
26.37
6.17
1.45
1.57
PAT before Minority Interest
90.27
100.15
67.49
32.06
26.50
6.28
1.52
1.62
Minority Interest
-0.03
0.01
0.01
0.10
-0.13
-0.11
-0.07
-0.05
PAT Margin
16.25%
18.24%
16.38%
10.52%
9.67%
2.57%
1.67%
4.54%
PAT Growth
-9.90%
48.39%
109.89%
21.96%
327.39%
325.52%
-7.64%
 
EPS
18.89
20.95
14.12
6.73
5.52
1.29
0.30
0.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
902.70
516.19
71.39
39.16
29.15
23.01
21.70
Share Capital
23.14
21.43
15.88
15.88
6.35
6.35
6.35
Total Reserves
829.69
494.76
55.52
23.29
22.80
16.66
15.35
Non-Current Liabilities
352.62
245.25
347.90
401.39
468.74
411.37
305.95
Secured Loans
304.46
240.30
345.73
396.60
464.04
406.83
301.68
Unsecured Loans
38.54
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.58
1.58
1.11
1.04
0.90
0.79
0.58
Current Liabilities
487.87
522.38
581.36
422.12
293.14
274.45
268.46
Trade Payables
42.86
35.95
26.95
19.30
14.16
12.59
18.54
Other Current Liabilities
324.60
402.94
470.11
320.79
212.22
207.22
193.91
Short Term Borrowings
90.01
66.67
70.06
75.08
65.48
54.34
55.93
Short Term Provisions
30.40
16.83
14.23
6.96
1.27
0.32
0.08
Total Liabilities
1,743.22
1,283.85
1,000.77
862.89
791.25
709.05
596.32
Net Block
36.85
37.51
15.83
17.65
21.16
21.77
5.52
Gross Block
58.29
53.98
29.08
28.31
28.21
27.02
9.03
Accumulated Depreciation
21.44
16.47
13.25
10.66
7.05
5.25
3.51
Non Current Assets
45.81
48.59
47.34
22.26
25.07
26.01
12.56
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.01
0.01
8.85
0.11
1.11
0.11
0.11
Long Term Loans & Adv.
0.80
5.69
0.92
0.83
0.86
1.95
0.91
Other Non Current Assets
8.14
5.39
21.75
3.67
1.94
2.18
6.02
Current Assets
1,697.40
1,235.26
953.42
840.63
766.18
683.04
583.75
Current Investments
2.90
1.45
0.00
0.00
0.00
0.00
0.00
Inventories
904.06
739.15
652.27
620.98
565.28
543.97
451.88
Sundry Debtors
56.54
106.67
77.24
93.23
80.66
42.25
29.36
Cash & Bank
39.16
110.32
28.02
23.59
20.85
5.96
7.10
Other Current Assets
694.75
44.11
45.26
38.43
99.37
90.86
95.41
Short Term Loans & Adv.
657.34
233.56
150.63
64.39
58.45
48.85
55.34
Net Current Assets
1,209.54
712.88
372.06
418.51
473.04
408.59
315.29
Total Assets
1,743.21
1,283.85
1,000.76
862.89
791.25
709.05
596.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-306.34
9.01
189.69
69.76
-14.93
PBT
136.06
93.87
43.21
36.15
9.05
Adjustment
67.61
142.28
106.72
93.80
80.31
Changes in Working Capital
-490.75
-210.02
46.21
-55.57
-103.09
Cash after chg. in Working capital
-287.08
26.13
196.14
74.38
-13.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.26
-17.11
-6.45
-4.62
-1.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
78.61
-89.75
-27.12
-21.06
-6.84
Net Fixed Assets
-4.31
-25.35
-0.75
-2.17
Net Investments
-15.54
-5.89
-1.41
-18.16
Others
98.46
-58.51
-24.96
-0.73
Cash from Financing Activity
237.78
70.21
-156.89
-44.68
26.96
Net Cash Inflow / Outflow
10.04
-10.52
5.68
4.01
5.18
Opening Cash & Equivalents
1.29
11.81
6.13
2.12
2.36
Closing Cash & Equivalent
11.34
1.29
11.81
6.13
7.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
184.30
120.43
22.49
12.33
9.18
ROA
6.62%
5.91%
3.44%
3.20%
0.84%
ROE
14.63%
22.97%
58.01%
77.60%
24.07%
ROCE
17.54%
28.98%
22.44%
19.78%
15.35%
Fixed Asset Turnover
9.78
9.93
10.65
9.65
8.69
Receivable days
54.24
81.42
101.75
116.37
93.47
Inventory Days
546.15
616.03
760.01
793.83
843.54
Payable days
261.37
-295.38
-681.33
-158.89
83.72
Cash Conversion Cycle
339.03
992.82
1543.09
1069.08
853.29
Total Debt/Equity
0.54
0.82
8.31
16.29
20.60
Interest Cover
3.07
1.68
1.40
1.39
1.11

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020

News Update:


  • Suraj Estate Developers to acquire development rights for prime land parcel in Mahim
    1st Jun 2026, 09:13 AM

    The project is expected to strengthen the company’s near-to-medium term project pipeline and consolidate its presence in its core market of South-Central Mumbai

    Read More
  • Suraj Estate Developers acquires land parcel in Mumbai
    16th Apr 2026, 11:18 AM

    The company intends to undertake redevelopment the plot of land with sale carpet area of around 0.18 lakhs sq. ft. with an estimated GDV of around Rs 100 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.