Tulive Developers Ltd

Tulive Developer Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Tulive Developers Ltd

₹ 175 -0.17%
20 Sep - close price
tulivedevelopers.com BSE: 505285
About

Incorporated in 1962, Tulive Developers Ltd is in real estate and construction business

Key Points

Business Overview:[1][2]
Tulive's parent company is G K Shetty Builders. Company is in the construction of IT parks, 5 Star Hotels, Residential Homes, Commercial Complexes and National Infrastructure. Company is a partner in the partnership firms viz., Tulive Estate and Tulive Builders

Website BSE
  • Market Cap ₹ 37.7 Cr.
  • Current Price ₹ 175
  • High / Low ₹ 180 / 172
  • Stock P/E 32.5
  • Book Value ₹ 228
  • Dividend Yield 0.00 %
  • ROCE -1.22 %
  • ROE -1.05 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.77 times its book value

Cons

  • Company has a low return on equity of -2.17% over last 3 years.
  • Earnings include an other income of Rs.1.75 Cr.

* 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

Sector: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
-0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
0.04 0.10 0.11 0.05 0.04 0.13 0.09 0.16 0.05 0.14 0.06 0.12 0.10
Operating Profit -0.04 -0.10 -0.11 -0.05 -0.04 -0.13 -0.09 -0.16 -0.05 -0.14 -0.06 -0.12 -0.10
OPM %
-0.05 -0.03 -0.09 -0.14 -0.09 0.12 0.25 -1.54 0.14 0.09 1.09 0.57 -0.00
Interest -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Depreciation -0.00 -0.00 -0.00 -0.00 -0.00 0.20 0.30 -0.20 0.11 0.11 0.12 -0.01 0.19
Profit before tax -0.09 -0.13 -0.20 -0.19 -0.13 -0.21 -0.14 -1.50 -0.02 -0.16 0.91 0.46 -0.29
Tax % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00%
-0.09 -0.13 -0.20 -0.19 -0.13 -0.21 -0.14 -1.50 -0.02 -0.16 0.91 0.46 -0.29
EPS in Rs -0.42 -0.60 -0.93 -0.88 -0.60 -0.97 -0.65 -6.96 -0.09 -0.74 4.22 2.14 -1.35
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
-0.00 0.90 1.38 1.38 0.55 0.06 0.06 0.06 0.02 -0.00 -0.00 -0.00 0.00
0.13 0.87 1.07 1.09 0.85 0.25 0.19 0.30 0.39 0.31 0.40 0.37 0.42
Operating Profit -0.13 0.03 0.31 0.29 -0.30 -0.19 -0.13 -0.24 -0.37 -0.31 -0.40 -0.37 -0.42
OPM % 3.33% 22.46% 21.01% -54.55% -316.67% -216.67% -400.00% -1,850.00%
17.31 8.37 3.37 7.36 4.33 9.35 1.19 0.69 -0.55 -0.30 -1.27 1.89 1.75
Interest -0.00 0.01 0.01 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 0.00
Depreciation 0.02 0.06 0.05 0.08 0.03 0.02 0.01 0.03 0.01 0.01 0.31 0.34 0.41
Profit before tax 17.16 8.33 3.62 7.57 4.00 9.14 1.05 0.42 -0.93 -0.62 -1.98 1.18 0.92
Tax % -0.00% -0.00% 9.39% 1.06% -0.00% -0.22% -11.43% -0.00% -0.00% -0.00% -0.00% -6.78%
17.15 8.33 3.29 7.49 4.00 9.16 1.16 0.42 -0.93 -0.61 -1.98 1.26 0.92
EPS in Rs 49.22 23.91 9.44 21.50 11.48 26.29 4.40 1.59 -4.32 -2.83 -9.19 5.85 4.27
Dividend Payout % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 6%
TTM: 162%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -5%
1 Year: -1%
Return on Equity
10 Years: 3%
5 Years: -1%
3 Years: -2%
Last Year: -1%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
3.48 3.48 3.48 3.48 3.48 3.48 2.63 2.63 2.15 2.15 2.15 2.15
Reserves 52.89 61.22 64.51 72.00 76.00 85.16 65.08 65.50 48.25 47.63 45.66 46.92
29.21 11.98 10.23 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
1.17 1.13 0.09 0.18 0.18 0.02 0.02 0.05 0.02 0.03 0.03 0.02
Total Liabilities 86.75 77.81 78.31 75.66 79.66 88.66 67.73 68.18 50.42 49.81 47.84 49.09
28.90 28.96 29.46 29.42 29.35 29.33 29.32 29.29 29.28 29.28 32.83 29.54
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 0.54 0.54 0.22 0.22 0.22 0.22 0.22 0.22 0.22 0.22 4.47 0.07
57.31 48.31 48.63 46.02 50.09 59.11 38.19 38.67 20.92 20.31 10.54 19.48
Total Assets 86.75 77.81 78.31 75.66 79.66 88.66 67.73 68.18 50.42 49.81 47.84 49.09

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-16.68 -0.00 -1.55 2.50 21.94 1.49 1.68 -0.13 0.24 -0.35 8.54 9.52
16.91 -0.00 2.77 7.33 4.46 9.32 1.62 0.69 -0.25 -0.30 -9.38 7.70
-0.00 -0.00 -1.74 -10.20 -0.06 -0.00 -22.10 -0.00 -16.80 -0.00 -0.00 -0.00
Net Cash Flow 0.23 -0.00 -0.52 -0.38 26.34 10.81 -18.80 0.57 -16.81 -0.65 -0.84 17.21

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 48.67 -0.00 15.87 26.55 608.33 973.33 1,338.33 2,007.50
Inventory Days
Days Payable
Cash Conversion Cycle 48.67 -0.00 15.87 26.55 608.33 973.33 1,338.33 2,007.50
Working Capital Days 18,623.11 12,645.40 12,039.71 15,462.73 131,886.67 118,929.17 118,260.00 338,172.50
ROCE % 22.20% 10.28% 4.69% 9.85% 5.12% 10.87% 1.93% 0.62% -1.05% -1.38% -4.10% -1.22%

Shareholding Pattern

Numbers in percentages

Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
70.61% 71.54% 72.10% 72.10% 72.10% 72.10% 72.10% 72.10% 72.10% 72.10% 72.10% 72.10%
29.39% 28.46% 27.90% 27.90% 27.90% 27.90% 27.90% 27.90% 27.90% 27.90% 27.90% 27.90%
No. of Shareholders 278278280291284284283283281279278279

Documents

Announcements

Annual reports