Zodiac Ventures Ltd
₹ 1.69
-1.17%
16 Jul
- close price
About
Incorporated in 1981, Zodiac Ventures Ltd is in the business of real estate development.
Key Points
- Market Cap ₹ 14.0 Cr.
- Current Price ₹ 1.69
- High / Low ₹ 11.0 / 1.18
- Stock P/E 9.85
- Book Value ₹ 5.26
- Dividend Yield 5.92 %
- ROCE 6.96 %
- ROE 4.90 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Stock is trading at 0.32 times its book value
Cons
- Promoter holding is low: 29.4%
- Company has a low return on equity of 5.04% over last 3 years.
- Earnings include an other income of Rs.1.38 Cr.
- Promoter holding has decreased over last 3 years: -35.0%
- Working capital days have increased from -2,824 days to 1,330 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Services Services Commercial Services & Supplies Consulting Services
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2.00 | 1.60 | 1.36 | 0.86 | 0.28 | 0.22 | 0.20 | 0.80 | 1.16 | 0.59 | 1.60 | 3.43 | |
| 0.93 | 0.99 | 0.85 | 0.53 | 0.53 | 0.17 | 0.09 | 0.14 | -0.19 | -0.71 | -1.90 | 1.11 | |
| Operating Profit | 1.07 | 0.61 | 0.51 | 0.33 | -0.25 | 0.05 | 0.11 | 0.66 | 1.35 | 1.30 | 3.50 | 2.32 |
| OPM % | 53.50% | 38.12% | 37.50% | 38.37% | -89.29% | 22.73% | 55.00% | 82.50% | 116.38% | 220.34% | 218.75% | 67.64% |
| -0.07 | 0.04 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | -0.95 | 0.17 | 0.24 | 0.04 | 1.38 | |
| Interest | 0.24 | 0.45 | 0.44 | 0.32 | 0.22 | 0.11 | 0.13 | 0.26 | 0.32 | 0.71 | 2.34 | 1.70 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.06 | 0.07 |
| Profit before tax | 0.76 | 0.20 | 0.07 | 0.01 | -0.47 | -0.05 | -0.02 | -0.55 | 1.19 | 0.80 | 1.14 | 1.93 |
| Tax % | 38.16% | 50.00% | 42.86% | 0.00% | 2.13% | 0.00% | 0.00% | 0.00% | 18.49% | 52.50% | 15.79% | 26.42% |
| 0.47 | 0.10 | 0.04 | 0.01 | -0.48 | -0.05 | -0.02 | -0.55 | 0.97 | 0.39 | 0.96 | 1.42 | |
| EPS in Rs | 0.06 | 0.01 | 0.00 | 0.00 | -0.06 | -0.01 | -0.00 | -0.07 | 0.12 | 0.05 | 0.12 | 0.17 |
| Dividend Payout % | 39.68% | 37.30% | 93.25% | 373.00% | -7.77% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 8% |
| 5 Years: | 77% |
| 3 Years: | 44% |
| TTM: | 114% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 30% |
| 5 Years: | 136% |
| 3 Years: | 14% |
| TTM: | 48% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | -33% |
| 3 Years: | -48% |
| 1 Year: | -82% |
| Return on Equity | |
|---|---|
| 10 Years: | 3% |
| 5 Years: | 6% |
| 3 Years: | 5% |
| Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 | 3.76 | 3.76 | 8.27 |
| Reserves | 7.99 | 8.05 | 8.09 | 8.06 | 7.53 | 7.49 | 7.47 | 3.82 | 4.79 | 10.69 | 10.71 | 35.21 |
| 3.31 | 3.06 | 4.08 | 3.83 | 4.56 | 4.59 | 4.56 | 1.16 | 15.12 | 21.97 | 27.47 | 18.87 | |
| 0.69 | 1.11 | 0.17 | 0.31 | 0.11 | 0.04 | 0.12 | 0.26 | 0.42 | 0.54 | 17.08 | 24.62 | |
| Total Liabilities | 15.72 | 15.95 | 16.07 | 15.93 | 15.93 | 15.85 | 15.88 | 8.97 | 24.06 | 36.96 | 59.02 | 86.97 |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.04 | 0.11 | 0.13 | 0.13 | |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 15.60 | 15.60 | 15.60 | 15.60 | 15.60 | 15.60 | 15.60 | 8.12 | 16.13 | 21.10 | 21.20 | 21.20 |
| 0.12 | 0.35 | 0.47 | 0.33 | 0.33 | 0.25 | 0.27 | 0.82 | 7.89 | 15.75 | 37.69 | 65.64 | |
| Total Assets | 15.72 | 15.95 | 16.07 | 15.93 | 15.93 | 15.85 | 15.88 | 8.97 | 24.06 | 36.96 | 59.02 | 86.97 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1.79 | 0.85 | -0.55 | 0.60 | -0.49 | 0.06 | 0.16 | 0.24 | -6.11 | -4.30 | 3.34 | -18.63 | |
| -4.42 | 0.04 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | 1.53 | -7.86 | 0.14 | -8.14 | 1.32 | |
| 2.66 | -0.91 | 0.56 | -0.60 | 0.47 | -0.07 | -0.15 | -1.77 | 13.66 | 6.77 | 2.23 | 17.29 | |
| Net Cash Flow | 0.03 | -0.02 | 0.01 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | -0.31 | 2.61 | -2.57 | -0.02 |
| Free Cash Flow | 1.79 | 0.85 | -0.55 | 0.60 | -0.49 | 0.06 | 0.15 | 0.22 | -6.14 | -4.40 | 3.26 | -18.69 |
| CFO/OP | 202% | 202% | -118% | 215% | 192% | 180% | 164% | 45% | -464% | -308% | 101% | -781% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.00 | 0.00 | 56.36 | 4.24 | 0.00 | 0.00 | 0.00 | 173.38 | 402.76 | 18.56 | 86.69 | 3.19 |
| Inventory Days | ||||||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 0.00 | 0.00 | 56.36 | 4.24 | 0.00 | 0.00 | 0.00 | 173.38 | 402.76 | 18.56 | 86.69 | 3.19 |
| Working Capital Days | -726.35 | -917.06 | -1,044.01 | -1,663.72 | -6,048.57 | -7,698.18 | -8,559.25 | -428.88 | -2,482.63 | -6,130.76 | -3,670.53 | 1,330.17 |
| ROCE % | 8.00% | 4.35% | 3.32% | 2.09% | -1.59% | 0.38% | 0.70% | 5.39% | 9.34% | 5.03% | 8.88% | 6.96% |
Insights
In beta| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Permanent Employees count |
|
|||||||||
| Paid-up Equity Shares shares |
||||||||||
| Stake in Zodiac Developers Private Limited % |
||||||||||
| Active Real Estate Projects (group) count |
||||||||||
| Stake in Mumbai Mega Foodpark Private Limited % |
||||||||||
| Convertible Warrants Outstanding warrants |
||||||||||
| Rights Issue Size (Shares Offered) shares |
||||||||||
| Stake in Zodiac Capital Private Limited % |
||||||||||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
1d - Dear Sir, Please find attached Certificate under regulation 74(5) of SEBI (DP) Regulation, 2018.
- Closure of Trading Window 27 Jun
-
Submission Of Reg 32- Statement Of Deviation And Variation.
30 May - No deviation in rights issue proceeds of Rs 2,841.80 lakh for quarter ended 31 March 2026.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
29 May - Annual secretarial compliance report for FY ended 31 March 2026 notes delayed Regulation 32 filing.
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
22 May - Mr. Rustom Deboo resigned as Company Secretary and Compliance Officer, effective 22 May 2026.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1]
ZVL is a real estate development company operating in Mumbai, dealing in reconstruction or redevelopment of slum areas, ceased buildings by housing societies or old buildings belonging to the Municipal Corporation of Greater Mumbai. Company's operations include identification and acquisition of land, land development rights and planning, execution and marketing of projects.