Prime Urban Development India Ltd

Prime Urban Development India Ltd

₹ 8.00 1.39%
28 Mar 4:01 p.m.
About

Incorporated in 1936, Prime Urban Development India Ltd is in the business of Realty and textile[1]

Key Points

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

  • 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

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.33 7.22 2.24 0.00 0.00 0.00 3.50 0.00 0.00 0.00 0.00 0.00 3.75
0.63 8.20 2.80 0.71 0.48 0.61 3.48 0.22 0.46 0.60 0.62 0.40 4.34
Operating Profit -0.30 -0.98 -0.56 -0.71 -0.48 -0.61 0.02 -0.22 -0.46 -0.60 -0.62 -0.40 -0.59
OPM % -90.91% -13.57% -25.00% 0.57% -15.73%
0.23 0.30 0.25 0.26 0.28 -2.00 0.30 0.27 0.29 0.36 0.25 0.25 0.26
Interest 0.41 0.33 0.26 0.26 0.26 0.28 0.23 0.21 0.21 0.20 0.20 0.21 0.16
Depreciation 0.08 0.05 0.08 0.05 0.06 0.06 0.05 0.05 0.05 0.08 0.05 0.05 0.05
Profit before tax -0.56 -1.06 -0.65 -0.76 -0.52 -2.95 0.04 -0.21 -0.43 -0.52 -0.62 -0.41 -0.54
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 137.21% 0.00% 0.00% 0.00% 0.00%
-0.56 -1.05 -0.64 -0.76 -0.52 -2.96 0.05 -0.21 0.16 -0.52 -0.61 -0.41 -0.53
EPS in Rs -0.21 -0.39 -0.24 -0.29 -0.20 -1.11 0.02 -0.08 0.06 -0.20 -0.23 -0.15 -0.20
Raw PDF

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%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
71.03% 71.03% 71.03% 71.03% 71.03% 71.03% 71.03% 71.03% 71.03% 71.03% 71.03% 71.03%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
28.95% 28.95% 28.95% 28.95% 28.95% 28.95% 28.96% 28.95% 28.95% 28.95% 28.95% 28.96%
No. of Shareholders 4,7204,7254,7164,8244,7774,7784,7294,7114,7014,7214,7543,597

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents