Prime Urban Development India Ltd
Incorporated in 1936, Prime Urban Development India Ltd is in the business of Realty and textile[1]
- Market Cap ₹ 21.3 Cr.
- Current Price ₹ 8.00
- High / Low ₹ 14.0 / 5.00
- Stock P/E
- Book Value ₹ -0.27
- Dividend Yield 0.00 %
- ROCE -1.61 %
- ROE -91.9 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -48.4% over past five years.
- Company has a low return on equity of -40.8% over last 3 years.
- Contingent liabilities of Rs.7.43 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
26.66 | 24.39 | 65.43 | 50.77 | 69.74 | 52.66 | 95.18 | 151.85 | 53.42 | 7.55 | 2.24 | 3.50 | 3.75 | |
23.60 | 24.33 | 61.81 | 44.21 | 44.36 | 40.24 | 91.14 | 151.68 | 59.24 | 9.84 | 4.60 | 4.77 | 5.96 | |
Operating Profit | 3.06 | 0.06 | 3.62 | 6.56 | 25.38 | 12.42 | 4.04 | 0.17 | -5.82 | -2.29 | -2.36 | -1.27 | -2.21 |
OPM % | 11.48% | 0.25% | 5.53% | 12.92% | 36.39% | 23.59% | 4.24% | 0.11% | -10.89% | -30.33% | -105.36% | -36.29% | -58.93% |
-4.02 | 0.09 | -0.44 | 0.18 | -4.58 | 1.22 | -8.18 | 1.60 | 1.07 | 2.71 | -1.21 | 1.22 | 1.12 | |
Interest | 1.91 | 1.69 | 3.29 | 4.03 | 2.25 | 0.74 | 4.87 | 3.94 | 2.50 | 1.59 | 1.06 | 0.84 | 0.77 |
Depreciation | 0.20 | 0.21 | 0.19 | 0.21 | 0.28 | 0.32 | 0.32 | 0.35 | 0.37 | 0.29 | 0.24 | 0.21 | 0.23 |
Profit before tax | -3.07 | -1.75 | -0.30 | 2.50 | 18.27 | 12.58 | -9.33 | -2.52 | -7.62 | -1.46 | -4.87 | -1.10 | -2.09 |
Tax % | 0.00% | 0.00% | -130.00% | 20.40% | 20.42% | 22.42% | -12.22% | -10.32% | 0.39% | -1.37% | 0.00% | 53.64% | |
-3.07 | -1.75 | -0.70 | 1.98 | 14.54 | 9.75 | -10.48 | -2.78 | -7.60 | -1.48 | -4.87 | -0.51 | -2.07 | |
EPS in Rs | -1.35 | -0.77 | -0.31 | 0.74 | 5.46 | 3.66 | -3.93 | -1.04 | -2.85 | -0.56 | -1.83 | -0.19 | -0.78 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 7.33% | 10.93% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -18% |
5 Years: | -48% |
3 Years: | -60% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | 1% |
3 Years: | 25% |
TTM: | -935% |
Stock Price CAGR | |
---|---|
10 Years: | 5% |
5 Years: | -2% |
3 Years: | 0% |
1 Year: | 52% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | -39% |
3 Years: | -41% |
Last Year: | -92% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4.55 | 4.55 | 4.55 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
Reserves | 156.72 | 154.71 | 154.01 | 146.01 | 43.01 | 26.59 | 11.81 | 9.13 | 1.81 | 0.34 | -4.52 | -5.03 | -6.05 |
14.84 | 20.43 | 27.15 | 25.29 | 7.68 | 10.69 | 38.09 | 32.40 | 21.01 | 17.25 | 16.92 | 14.26 | 8.94 | |
15.32 | 18.60 | 16.32 | 19.67 | 18.40 | 17.00 | 58.28 | 58.68 | 55.64 | 54.94 | 51.42 | 52.23 | 57.86 | |
Total Liabilities | 191.43 | 198.29 | 202.03 | 196.30 | 74.42 | 59.61 | 113.51 | 105.54 | 83.79 | 77.86 | 69.15 | 66.79 | 66.08 |
157.71 | 157.80 | 157.65 | 146.49 | 31.70 | 8.89 | 7.12 | 7.33 | 6.37 | 4.87 | 4.32 | 4.06 | 3.94 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.46 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 7.52 | 7.30 | 7.93 | 7.37 | 7.31 | 19.25 | 57.96 | 52.14 | 48.29 | 49.13 | 43.86 | 44.68 | 43.88 |
26.20 | 33.19 | 36.45 | 42.44 | 35.41 | 31.01 | 48.43 | 46.07 | 29.13 | 23.86 | 20.97 | 18.05 | 18.26 | |
Total Assets | 191.43 | 198.29 | 202.03 | 196.30 | 74.42 | 59.61 | 113.51 | 105.54 | 83.79 | 77.86 | 69.15 | 66.79 | 66.08 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1.65 | 0.81 | 5.33 | 0.63 | 3.25 | 5.12 | 17.89 | 1.62 | 7.04 | 4.07 | -6.83 | 2.67 | |
5.36 | -0.40 | -0.74 | 0.32 | -1.46 | -3.18 | -37.99 | 5.67 | 5.18 | 1.34 | 6.55 | 0.34 | |
-3.85 | -1.48 | -2.38 | -2.86 | -1.70 | -1.96 | 21.73 | -8.80 | -12.63 | -5.01 | -0.14 | -2.86 | |
Net Cash Flow | -0.14 | -1.07 | 2.21 | -1.91 | 0.08 | -0.02 | 1.63 | -1.51 | -0.41 | 0.39 | -0.42 | 0.15 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 1.78 | 69.74 | 3.12 | 42.78 | 0.52 | 35.83 | 23.55 | 48.43 | 0.61 | 0.00 | 0.00 | 0.00 |
Inventory Days | 507.50 | 228.70 | 83.55 | 138.63 | 121.81 | 142.97 | 154.88 | 51.53 | 124.46 | 1,152.57 | 1,479.30 | 951.11 |
Days Payable | 52.54 | 55.32 | 13.81 | 31.04 | 22.60 | 33.73 | 206.46 | 123.18 | 307.79 | 4,164.91 | 6,348.89 | 6,326.08 |
Cash Conversion Cycle | 456.74 | 243.11 | 72.87 | 150.36 | 99.73 | 145.07 | -28.03 | -23.22 | -182.72 | -3,012.34 | -4,869.59 | -5,374.98 |
Working Capital Days | 290.80 | 377.27 | 163.06 | 244.44 | 142.25 | 177.93 | 0.84 | -2.62 | -93.40 | -881.80 | -2,599.00 | -2,055.47 |
ROCE % | 1.82% | 0.01% | 2.00% | 3.63% | 22.38% | 27.01% | 13.72% | 3.04% | -13.76% | 0.31% | -5.22% | -1.61% |
Documents
Announcements
- Results - Un-Audited Financial Results For Quarter And Nine Months Ended 31.12.2023 9 Feb
- Board Meeting Outcome for Outcome Of Board Meeting - 09.02.2024 9 Feb
-
Announcement under Regulation 30 (LODR)-Scheme of Arrangement
7 Feb - Update on Scheme of Amalgamation - filing of petition with NCLT
- Board Meeting Intimation for Un-Audited Financial Results Of The Company For The Quarter And Nine Months Ending December 31, 2023 2 Feb
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 20 Jan
Annual reports
-
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
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Services Offered:[1]
a) Real Estate:
Company builds luxury high-end residential communities, commercial spaces like malls, shopping and office complex, independent villa. It has completed 2 Reality Projects of Residential sector in Tamilnadu. 2 more projects are under progress under SPVs with residential cum commercial complex projects at Coimbtore (Prima Crest) and the land Development project at Kotagiri
b) Textiles:[2]
Company exports Cotton Yarn to Korea, Italy, Spain, Portugal, Japan, Malaysia, China, Taiwan, Bangladesh, Turkey, etc. It also entered in to Design, manufacturing and marketing of Fashion apparels and its Garment division has set its manufacturing facilities in Tirpur from where it exports to Italy, USA and UK our major customer included top Brand like Armani, Sara Lee, Super Rifle among others