Prime Urban Development India Ltd
Incorporated in 1936, Prime Urban Development India Ltd is in the business of Realty and textile[1]
- Market Cap ₹ 21.6 Cr.
- Current Price ₹ 8.10
- High / Low ₹ 11.4 / 5.00
- Stock P/E
- Book Value ₹ -1.01
- Dividend Yield 0.00 %
- ROCE -0.67 %
- ROE %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company's working capital requirements have reduced from 129 days to 67.7 days
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -33.8% over past five 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
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | 25.70 | 73.08 | 58.18 | 72.19 | 56.88 | 97.73 | 151.90 | 52.37 | 20.59 | 11.46 | 12.40 | 8.41 | |
23.56 | 25.59 | 69.61 | 51.70 | 46.78 | 43.86 | 89.11 | 151.34 | 56.06 | 22.92 | 13.01 | 12.94 | 9.65 | |
Operating Profit | 3.10 | 0.11 | 3.47 | 6.48 | 25.41 | 13.02 | 8.62 | 0.56 | -3.69 | -2.33 | -1.55 | -0.54 | -1.24 |
OPM % | 11.63% | 0.43% | 4.75% | 11.14% | 35.20% | 22.89% | 8.82% | 0.37% | -7.05% | -11.32% | -13.53% | -4.35% | -14.74% |
-4.02 | 0.09 | -0.25 | 0.34 | -4.61 | 1.22 | -11.44 | 1.43 | 1.08 | 2.72 | 0.41 | 0.72 | 0.66 | |
Interest | 1.95 | 1.75 | 3.31 | 4.09 | 2.29 | 1.36 | 11.00 | 4.35 | 3.49 | 1.77 | 1.13 | 0.98 | 0.97 |
Depreciation | 0.21 | 0.21 | 0.22 | 0.24 | 0.29 | 0.36 | 0.36 | 0.39 | 0.41 | 0.33 | 0.28 | 0.25 | 0.24 |
Profit before tax | -3.08 | -1.76 | -0.31 | 2.49 | 18.22 | 12.52 | -14.18 | -2.75 | -6.51 | -1.71 | -2.55 | -1.05 | -1.79 |
Tax % | 0.00% | 0.00% | -125.81% | 20.48% | 20.47% | 22.52% | -8.04% | -10.18% | 0.46% | -0.58% | 0.78% | 54.29% | |
-3.08 | -1.75 | -0.70 | 1.98 | 14.49 | 9.70 | -15.32 | -3.03 | -6.48 | -1.71 | -2.53 | -0.48 | -1.22 | |
EPS in Rs | -1.36 | -0.77 | -0.31 | 0.74 | 5.44 | 3.64 | -5.75 | -1.14 | -2.43 | -0.64 | -0.95 | -0.18 | -0.46 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 7.36% | 0.22% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -7% |
5 Years: | -34% |
3 Years: | -38% |
TTM: | -29% |
Compounded Profit Growth | |
---|---|
10 Years: | 6% |
5 Years: | 12% |
3 Years: | 24% |
TTM: | 8% |
Stock Price CAGR | |
---|---|
10 Years: | 2% |
5 Years: | -7% |
3 Years: | 6% |
1 Year: | 11% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 156.83 | 154.81 | 154.11 | 146.10 | 43.04 | 26.57 | 8.40 | 5.45 | -2.29 | -4.06 | -6.58 | -7.04 | -8.02 |
12.19 | 22.20 | 32.88 | 30.62 | 17.40 | 19.52 | 39.66 | 32.34 | 22.74 | 12.80 | 13.30 | 10.55 | 10.34 | |
15.81 | 19.92 | 20.36 | 20.36 | 19.02 | 18.46 | 16.64 | 16.05 | 16.88 | 22.32 | 19.54 | 15.95 | 16.33 | |
Total Liabilities | 189.38 | 201.48 | 211.90 | 202.41 | 84.79 | 69.88 | 70.03 | 59.17 | 42.66 | 36.39 | 31.59 | 24.79 | 23.98 |
157.71 | 158.08 | 158.10 | 146.94 | 31.96 | 9.42 | 7.53 | 7.63 | 6.69 | 5.15 | 4.57 | 4.28 | 4.14 | |
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 | 0.29 | 0.07 | 0.70 | 0.12 | 0.06 | 2.08 | 7.70 | 0.05 | 0.05 | 0.88 | 0.05 | 0.76 | 0.05 |
31.38 | 43.33 | 53.10 | 55.35 | 52.77 | 57.92 | 54.80 | 51.49 | 35.92 | 30.36 | 26.97 | 19.75 | 19.79 | |
Total Assets | 189.38 | 201.48 | 211.90 | 202.41 | 84.79 | 69.88 | 70.03 | 59.17 | 42.66 | 36.39 | 31.59 | 24.79 | 23.98 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.15 | 0.96 | 6.08 | 0.60 | 4.35 | 6.34 | -3.54 | 1.86 | 11.20 | 11.28 | -1.45 | 3.90 | |
3.56 | -0.69 | -0.73 | 0.33 | -1.32 | -5.33 | -3.29 | 7.59 | 1.30 | 0.63 | 1.45 | -0.11 | |
-3.84 | -1.34 | -2.37 | -2.87 | -1.70 | -2.64 | 8.34 | -10.84 | -12.81 | -11.57 | -0.62 | -3.73 | |
Net Cash Flow | -0.13 | -1.07 | 2.98 | -1.94 | 1.33 | -1.63 | 1.50 | -1.39 | -0.31 | 0.35 | -0.62 | 0.06 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 86.07 | 17.08 | 50.50 | 15.42 | 45.95 | 34.10 | 49.86 | 4.04 | 56.37 | 23.57 | 12.95 |
Inventory Days | 682.63 | 408.75 | 188.75 | 260.25 | 293.18 | 338.88 | 153.70 | 51.50 | 183.63 | 387.55 | 844.87 | 1,078.75 |
Days Payable | 71.65 | 61.22 | 18.82 | 21.25 | 22.56 | 38.35 | 8.79 | 3.85 | 6.17 | 108.37 | 294.31 | 22.50 |
Cash Conversion Cycle | 612.77 | 433.60 | 187.02 | 289.50 | 286.05 | 346.47 | 179.00 | 97.52 | 181.50 | 335.55 | 574.13 | 1,069.20 |
Working Capital Days | 321.33 | 459.16 | 188.54 | 251.70 | 198.05 | 309.88 | 128.36 | 80.76 | 121.41 | 110.97 | 207.98 | 67.70 |
ROCE % | 1.88% | 0.04% | 1.97% | 3.53% | 21.04% | 23.77% | 21.79% | 3.75% | -8.88% | 0.30% | -10.87% | -0.67% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Scheme of Arrangement
2 Dec - Update on scheme of arrangement - receipt of order from Hon''ble National Company Law Tribunal, Chennai Bench
- Results - Financial Results For September 2023 10 Nov
- Board Meeting Outcome for Outcome Of Board Meeting - 10.11.2023 10 Nov
- Board Meeting Intimation for Un-Audited Financial Results (Standalone & Consolidated) For Quarter And Half Year Ended September 30, 2023 3 Nov
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 30 Sep
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